{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["CONTROLS","INPUTS","CLASSIFIERS","EXTERNAL","INTERNAL","ACCOUNTS","CLASS","FUNCALLOC","CLASSALLOC","ACCOUNTALLOC","ALLOC","REV REQ","SUMMARY","Account Summary","BC detail","Salary & Wage Summary","ErrorCheck","Class Summary","Energy Summary","Demand Summary","Customer Summary","Revenue Summary","Expense Summary","Ratebase Summary","Basic Charge","Sch 40 Feeder ","Sch 40 Substation O&M","Sch 40 Substation A&G"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":165,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CONTROLS","index":0,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Change Model Inputs & Assumptions","Model Management"]
[null,"Inputs","Run"]
[null,"Define Classifiers","Error Locator"]
[null,"Define External Allocators","Collapse Model"]
[null,"Define Internal Allocators","Expand Model"]
[null,"Alter Account Data & Select Factors","Print Summary"]
[null,null,"Print Preview Reports"]

{"sheet":"INPUTS","index":1,"n_rows":74,"n_cols":7,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Global Inputs"]
[]
[null,"Model Choice",null,null,"Functions"]
[]
[1,"Historic Test Year Twelve Months ended December 2010"]
[2,"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"]
[3,"Adjusted Test Year Twelve Months ended December 2010 ~ Proposed Rate Increase"]
[4,"Reserved 1"]
[5,"Reserved 2"]
[null,null,null,null,"Name","Description"]
[null,"Model Choice",2,null,"F_PRODU","Production"]
[null,null,null,null,"F_TRANS","Transmission"]
[null,null,null,null,"F_DISTR","Distribution"]
[null,null,null,null,"~","~"]
[null,"Rate Classes",null,null,"~","~"]
[null,null,null,null,"~","~"]
[null,"Rate Class","Description",null,"~","~"]
[1,"Res Svc","Residential Sch 7",null,"~","~"]
[2,"Sec Svc 24","Sec Volt Sch 24 (kW< 50)",null,"~","~"]
[3,"Sec Svc 25 / 29 / 7A","Sec Volt Sch 25 (kW > 50 & < 350)",null,"~","~"]
[4,"Sec Svc 26 /26P","Sec Volt Sch 26 (kW > 350)"]
[5,"Pri Svc 31","Pri Volt Sch 31 (General Service)",null,null,"Factor Name"]
[6,"Pri Svc 35","Pri Volt Sch 35 (Irrigation)",null,"Unit Costs","ENERGY_1"]
[7,"Pri Svc 43","Pri Volt Sch 43 (Interruptible)",null,null,"CUST_1"]
[8,"Campus 40","Campus Sch 40"]
[9,"High Volt 46/49"," High Volt Sch 46 & 49 (Interruptible & Gen Svc)"]
[10,"Choice/Retail Wheeling PV"," Pri Volt Sch 449 (Transportation)",null,"Rate of Return"]
[11,"Choice/Retail Wheeling HV"," High Volt Sch 449 (Transportation)",null,null,"Percent"]
[12,"Lighting 50-59","Street & Area Lighting",null,"ROR",{"$f":"(ROUND(0.04*0.0268,4)+ROUND(0.48*0.0622,4)+ROUND(0.48*0.098,4))","v":7.8E-2}]
[13,"Special Contract","Special Contract",null,"ROD",{"$f":"(ROUND(0.04*0.0268,4)+ROUND(0.48*0.0622,4))","v":3.1E-2}]
[14,"Firm Resale Small","Firm Resale (Small)",null,"ROE",{"$f":"(+ROUND(0.48*0.098,4))","v":4.7E-2}]
[15,"~","~"]
[16,"~","~",null,"Income Tax"]
[17,"~","~",null,"State Income Tax",0]
[18,"~","~",null,"Federal Income Tax",0,0.35]
[19,"~","~",null,"Effective Tax Rate",{"$f":"((1-STAX)*FTAX)+STAX","v":0}]
[20,"~","~"]
[null,null,null,null,"Uncollectible"]
[null,"Classifers",null,null,"Residential",0]
[null,null,null,null,"Other",{"$f":"+ResUnc","v":0}]
[null,"Name","Description",null,"Other",{"$f":"+ResUnc","v":0}]
[null,"DEM","Demand"]
[null,"NRG","Energy",null,"Revenue Conversion Factors"]
[null,"CUS","Customer",null,"Residential",0.620749]
[null,"~","~",null,"Other",{"$f":"+ResRCF","v":0.620749}]
[null,"~","~",null,"Other",{"$f":"+ResRCF","v":0.620749}]
[null,"~","~"]
[]
[null,"Revnue Targets by Rate Class and Case"]
[]
[null,null,null,{"$f":"+A5","v":1},{"$f":"+A6","v":2},{"$f":"+A7","v":3}]
[null,null,null,{"$f":"+B5","v":"Historic Test Year Twelve Months ended December 2010"},{"$f":"+B6","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},{"$f":"+B7","v":"Adjusted Test Year Twelve Months ended December 2010 ~ Proposed Rate Increase"}]
[null,{"$f":"+B17","v":"Rate Class"}]
[1,{"$f":"+B18","v":"Res Svc"},null,1075111752,1083315596,35995000]
[2,{"$f":"+B19","v":"Sec Svc 24"},null,{"$f":"262280208+0","v":262280208},245723262,{"$f":"8164145+777-1","v":8164921}]
[3,"Sec Svc 25 / 29 / 7A",null,{"$f":"278060438+1144630","v":279205068},259863208,{"$f":"6414118+29464","v":6443582}]
[4,"Sec Svc 26 /26P",null,{"$f":"179310698+3538265","v":182848963},162954816,{"$f":"5265148+25836","v":5290984}]
[5,"Pri Svc 31",null,113325098,103852808,{"$f":"3451015-337+2","v":3450680}]
[6,"Pri Svc 35",null,243696,256357,8516]
[7,"Pri Svc 43",null,13307639,12686207,421529]
[8,"Campus 40",null,48264885,53013428,1012158]
[9,"High Volt 46/49",null,38789975,36438105,1210718]
[10,"Choice/Retail Wheeling PV",null,1373852,881593,15272]
[11,"Choice/Retail Wheeling HV",null,9625904,6151926,{"$f":"233701-F63","v":218429}]
[12,"Lighting 50-59",null,17957278,16975573,564042]
[13,"Special Contract",null,0,879870,323648]
[14,"Firm Resale Small",null,350182,337885,{"$f":"199891-1","v":199890}]
[15,"~"]
[16,"~"]
[17,"~"]
[18,"~"]
[19,"~"]
[20,"~"]
[null,null,null,{"$f":"SUM(D54:D73)","v":2042684500},{"$f":"SUM(E54:E73)","v":1983330634},{"$f":"SUM(F54:F73)","v":63319369}]

{"sheet":"CLASSIFIERS","index":2,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Classifiers"]
[]
["Name","Description","Total",{"$f":"INPUTS!$B$42","v":"DEM"},{"$f":"INPUTS!$B$43","v":"NRG"},{"$f":"INPUTS!$B$44","v":"CUS"},{"$f":"INPUTS!$B$45","v":"~"},{"$f":"INPUTS!$B$46","v":"~"},{"$f":"INPUTS!$B$47","v":"~"}]
["DEM","Demand",{"$f":"SUM(D4:I4)","v":1},1]
["NRG","Energy",1,null,1]
["CUS","Customer",1,null,null,1]
["PC1","Peak Credit - All Customers Top 200 CP, No Int",1,0.19,{"$f":"1-D7","v":0.81}]
["PC2","Peak Credit - All Customers Top 200CP, No Int or Transp",{"$f":"SUM(D8:I8)","v":1},{"$f":"+D7","v":0.19},{"$f":"1-D8","v":0.81}]
["TFR","Transformers",{"$f":"SUM(D9:I9)","v":1},0,null,1]
["PC3","Peak Credit - All Customers Top 75 CP,  No Int",{"$f":"SUM(D10:I10)","v":1},{"$f":"+D7","v":0.19},{"$f":"1-D10","v":0.81}]
["PC4","Peak Credit - All Customers Top 75 CP, No  Int or Transp",{"$f":"SUM(D11:I11)","v":1},{"$f":"+D7","v":0.19},{"$f":"1-D11","v":0.81}]
["~","~",0]
["~","~",{"$f":"SUM(D13:I13)","v":0}]
["~","~",{"$f":"SUM(D14:I14)","v":0}]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]

{"sheet":"EXTERNAL","index":3,"n_rows":183,"n_cols":24,"rows_kept":183,"cut":false,"hidden":false,"merged":[]}
["External Allocators"]
[]
["Name","Description","Classifier","Total",{"$f":"INPUTS!$B$18","v":"Res Svc"},{"$f":"INPUTS!$B$19","v":"Sec Svc 24"},{"$f":"INPUTS!$B$20","v":"Sec Svc 25 / 29 / 7A"},{"$f":"INPUTS!$B$21","v":"Sec Svc 26 /26P"},{"$f":"INPUTS!$B$22","v":"Pri Svc 31"},{"$f":"INPUTS!$B$23","v":"Pri Svc 35"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"},{"$f":"INPUTS!$B$32","v":"~"},{"$f":"INPUTS!$B$33","v":"~"},{"$f":"INPUTS!$B$34","v":"~"},{"$f":"INPUTS!$B$35","v":"~"},{"$f":"INPUTS!$B$36","v":"~"},{"$f":"INPUTS!$B$37","v":"~"}]
[]
[null,"CUSTOMER EXTERNAL ALLOCATORS"]
[]
["CUST_1","Ave. No. Cust.","CUS",null,{"$f":"IF($D8=0,0,E8/$D8)","v":0.88344792096466873},0.10441768930139406,7.5159595922132949E-3,7.8071033513984632E-4,4.5155098956425795E-4,9.2720942415658715E-7,1.6318885865155934E-4,8.9939314143188954E-5,2.1325816755601503E-5,2.7816282724697613E-6,1.298093193819222E-5,3.0838985447448086E-3,3.7088376966263486E-6,7.4176753932526972E-6,0,0,0,0,0,0]
[{"$f":"IF(A7=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E8:X8)","v":1078505},952803,112615,8106,{"$f":"841+1","v":842},487,1,176,97,23,3,14,3326,4,8]
[{"$f":"IF(A8=\"~\",\"~\",\"\")","v":""}]
["CUST_2","Ave. No. Cust Incl. RES & SEC Only, No Sch 40","CUS",null,{"$f":"IF($D11=0,0,E11/$D11)","v":0.8868514081793355},0.1048199589339201,7.5449148614159418E-3,7.8371802532842629E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A10=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E11:X11)","v":1074366},{"$f":"+E8","v":952803},{"$f":"+F8","v":112615},{"$f":"+G8","v":8106},{"$f":"+H8","v":842},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A11=\"~\",\"~\",\"\")","v":""}]
["CUST_3","Wtd. Ave. No. Cust. A/C 903 Customer Records Direct Assignment [NEEDS PROFORMA ADJUSTMENT]","CUS",null,{"$f":"IF($D14=0,0,E14/$D14)","v":0.80481677248801997},0.12173214845233607,1.3067949987893821E-2,1.0225767686549491E-2,5.9144624851915914E-3,1.2167727531533589E-5,2.1374483546249628E-3,2.5730482657295339E-2,8.1369902420506627E-3,4.3983731038111691E-4,3.0788611726678184E-3,3.7302843754163421E-3,8.7967462076223382E-4,9.715243927901527E-5,0,0,0,0,0,0]
[{"$f":"IF(A13=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E14:X14)","v":21121446},16998894,2571159,276014,{"$f":"215726+257","v":215983},124922,257,45146,543465,171865,9290,65030,78789,18580,2052]
[{"$f":"IF(A14=\"~\",\"~\",\"\")","v":""}]
["CUST_4","Wtd. Ave. No. Cust. A/C 902 Meter Reading Direct Assignment [NEEDS PROFORMA ADJUSTMENT]","CUS",null,{"$f":"IF($D17=0,0,E17/$D17)","v":0.83602635926461633},0.12440370250124295,2.8318098185508522E-2,3.4463931296465681E-3,2.0435336480583632E-3,4.0388321013068331E-6,4.5938830272292867E-4,7.0783417455474616E-4,2.9583868166058081E-3,1.599377512117506E-4,1.1193911656779125E-3,0,3.1981780482205396E-4,3.3118423230716034E-5,0,0,0,0,0,0]
[{"$f":"IF(A16=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E17:X17)","v":17331743},14489794,2156133,490802,{"$f":"59662+70","v":59732},35418,70,7962,12268,51274,2772,19401,0,5543,574]
[{"$f":"IF(A17=\"~\",\"~\",\"\")","v":""}]
["DIR_40","Direct Assignment Schedule 40","CUS",null,{"$f":"IF($D20=0,0,E20/$D20)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A19=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E20:X20)","v":1},0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[{"$f":"IF(A20=\"~\",\"~\",\"\")","v":""}]
["DIR_449","Schedule 449 / 459 Retail Billed Revenue","CUS",null,{"$f":"IF($D23=0,0,E23/$D23)","v":0},0,0,0,0,0,0,0,0,0.13397942087471157,0.8660205791252884,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A22=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E23:X23)","v":6076060},0,0,0,0,0,0,0,0,0,814067,{"$f":"4687285+574708","v":5261993},0,0,0]
[]
["DIR_449_OATT","Transportation OATT Revenue","CUS",null,{"$f":"IF($D26=0,0,E26/$D26)","v":0},0,0,0,0,0,0,0,0,6.9443357469138434E-2,0.93055664253086157,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A25=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E26:X26)","v":1009427},0,0,0,0,0,0,0,0,0,70098,{"$f":"858779+80550","v":939329},0,0,0]
[{"$f":"IF(A26=\"~\",\"~\",\"\")","v":""}]
["DIR_RESALE_SMALL","Small Firm Resale Allocation Only","CUS",null,{"$f":"IF($D29=0,0,E29/$D29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[{"$f":"IF(A28=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E29:X29)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"IF(A29=\"~\",\"~\",\"\")","v":""}]
["DIR_SPEC_CONT","Special Contract Allocation Only","CUS",null,{"$f":"IF($D32=0,0,E32/$D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[{"$f":"IF(A31=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E32:X32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[{"$f":"IF(A100=\"~\",\"~\",\"\")","v":""}]
["DIR235.00","Customer Deposits","CUS",null,{"$f":"IF($D35=0,0,E35/$D35)","v":0.86637729790540607},0.10075035985795383,3.1895210197695173E-2,0,9.7713203894491708E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A34=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E35:X35)","v":14391095},12468118,1449908,459007,0,14062,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A35=\"~\",\"~\",\"\")","v":""}]
["DIR252.00","Customer Advances","CUS",null,{"$f":"IF($D38=0,0,E38/$D38)","v":0.68238421694887774},0.29423917283201356,2.117926158859933E-2,2.1973486305092906E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A37=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E38:X38)","v":-67513638},-46070241,-19865157,-1429889,-148351,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A38=\"~\",\"~\",\"\")","v":""}]
["DIR368.03C","Line Transformers - Customer Related","CUS",null,{"$f":"IF($D41=0,0,E41/$D41)","v":0},0,0,0,0.25904959635947422,0,1.7027157774842577E-2,0.71875889424248141,0,0,0,0,0,5.1643516232017491E-3,0,0,0,0,0,0]
[{"$f":"IF(A40=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E41:X41)","v":3755941},{"$f":"+E148","v":0},0,0,0,972975,0,63953,2699616,0,0,0,0,0,19397]
[{"$f":"IF(A41=\"~\",\"~\",\"\")","v":""}]
["DIR372.00","Leased Wtr. Htrs.","CUS",null,{"$f":"IF($D44=0,0,E44/$D44)","v":0.99125590105731343},8.7440989426865907E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A43=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E44:X44)","v":640775},{"$f":"581511+95+53566","v":635172},5603,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A44=\"~\",\"~\",\"\")","v":""}]
["DIR373.00","Str. & Signal Systems","CUS",null,{"$f":"IF($D47=0,0,E47/$D47)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[{"$f":"IF(A46=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E47:X47)","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0]
[{"$f":"IF(A47=\"~\",\"~\",\"\")","v":""}]
["DIR450.01","Late Payment Interest Rev","CUS",null,{"$f":"IF($D50=0,0,E50/$D50)","v":0.81844150846988972},0.10968925597569906,4.2105762719185695E-2,1.3409675871023624E-2,6.5682886898291697E-3,0,5.6211115080180411E-4,1.1083081335323741E-3,1.6809340025241008E-3,0,5.3801255343679244E-3,1.0540294531465578E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A49=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E50:X50)","v":3518877},2879995,385983,148165,47187,23113,0,1978,3900,5915,0,18932,3709,0,0]
[]
["DIR450.02","Direct Assign  Disconnect Call - A/C 450.02","CUS",null,{"$f":"IF($D53=0,0,E53/$D53)","v":0.88127262056147904},0.11388535654895823,4.0839283967524214E-3,0,4.8909322116795458E-5,0,0,0,0,0,0,7.0918517069353416E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A52=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E53:X53)","v":531596},468481,60541,2171,0,26,0,0,0,0,0,0,377,0,0]
[]
["DIR451.02","Connect/Reconnect Revenue","CUS",null,{"$f":"IF($D56=0,0,E56/$D56)","v":0.9741495075415777},2.4894599233703421E-2,9.4129014553793794E-4,1.4603079180937627E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A55=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E56:X56)","v":1643489},1601004,40914,1547,24,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A56=\"~\",\"~\",\"\")","v":""}]
["DIR451.05","Billing Initiation Charge","CUS",null,{"$f":"IF($D59=0,0,E59/$D59)","v":0.94102890040006437},5.6560537102036845E-2,2.2388337711355811E-3,7.4506643357596453E-5,7.5415260959518353E-5,0,0,0,2.1806822446125792E-5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A58=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E59:X59)","v":1100573},1035671,62249,2464,82,83,0,0,0,24,0,0,0,0,0]
[{"$f":"IF(A59=\"~\",\"~\",\"\")","v":""}]
["DIR451.06","NSF Check Charge Revenue","CUS",null,{"$f":"IF($D62=0,0,E62/$D62)","v":0.95822788182326768},3.4668016445995507E-2,2.2022715365284029E-3,7.1041017307367846E-5,2.1312305192210354E-4,0,0,0,0,0,0,4.6176661249789095E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A61=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E62:X62)","v":225222},215814,7808,496,16,48,0,0,0,0,0,0,1040,0,0]
[{"$f":"IF(A62=\"~\",\"~\",\"\")","v":""}]
["DIR454.05","Equip. (Transformer & Substation) Rentals","CUS",null,{"$f":"IF($D65=0,0,E65/$D65)","v":0},9.8054940182984526E-6,1.9354177478974803E-3,0,0.11379159076163708,0,3.6541807708192235E-3,1.7442339609549898E-2,0.64769933927312806,0,0.21466817858045864,0,0,7.9914776249132393E-4,0,0,0,0,0,0]
[{"$f":"IF(A64=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E65:X65)","v":4283313},0,42,8290,0,487405,0,15652,74711,2774299,0,919491,0,0,3423]
[{"$f":"IF(A65=\"~\",\"~\",\"\")","v":""}]
["DIR904.00","Direct Assign 904 Uncollectibles","CUS",null,{"$f":"IF($D68=0,0,E68/$D68)","v":0.87706012735214001},7.6494909493305618E-2,3.2776362725240829E-2,7.080941248256342E-3,4.3582190653801336E-3,0,0,0,7.6872377100728299E-4,0,0,1.4607163446697618E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A67=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E68:X68)","v":42499011},37274188,3250958,1392963,300933,185220,0,0,0,32670,0,0,62079,0,0]
[{"$f":"IF(A68=\"~\",\"~\",\"\")","v":""}]
["DIR908.01","Direct Assign A/C 908 [NEEDS PROFORMA ADJUSTMENT]","CUS",null,{"$f":"IF($D71=0,0,E71/$D71)","v":0.89160937609986157},9.7104577770477957E-2,6.9921865834486965E-3,7.2737511438560271E-4,4.2234684061099508E-4,0,1.5251413688730379E-4,8.2122996785471272E-5,2.3463713367277507E-5,0,1.1731856683638753E-5,2.8625730308078556E-3,0,1.1731856683638753E-5,0,0,0,0,0,0]
[{"$f":"IF(A70=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E71:X71)","v":85238},75999,8277,596,62,36,0,13,7,2,0,1,244,0,1]
[{"$f":"IF(A71=\"~\",\"~\",\"\")","v":""}]
["METER","Meter Investment","CUS",null,{"$f":"IF($D74=0,0,E74/$D74)","v":0.5319163072633224},0.2320675637571411,9.1144424317818939E-2,1.0053120413553697E-2,8.9345010522751872E-2,1.8229228941120244E-4,3.0613672644268709E-2,5.8255943122603607E-3,4.3750149458688589E-3,3.6458457882240487E-4,1.9140690388176256E-3,0,6.7642206823986958E-4,1.5219238477229722E-3,0,0,0,0,0,0]
[{"$f":"IF(A73=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E74:X74)","v":116252860},61836792,26978518,{"$f":"10325584+270216","v":10595800},1168704,10386613,21192,3558927,{"$f":"32034+51832+593376","v":677242},{"$f":"79470+429138","v":508608},42384,{"$f":"174834+47682","v":222516},0,{"$f":"19659*4","v":78636},176928]
[{"$f":"IF(A74=\"~\",\"~\",\"\")","v":""}]
["OH_SVC","Dist OH Services (Sec Voltage Only)","CUS",null,{"$f":"IF($D77=0,0,E77/$D77)","v":0.86698384784939109},0.12790190670055285,5.0588391168712287E-3,5.5406333184780124E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A76=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E77:X77)","v":415115},359898,53094,2100,23,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A109=\"~\",\"~\",\"\")","v":""}]
["OH_TFMRC","Allocate Overhead Transformers","CUS",null,{"$f":"IF($D80=0,0,E80/$D80)","v":0.84001997368059755},0.13921336819114843,1.9498693465809156E-2,1.9668786758781043E-4,0,0,0,0,0,0,0,1.0712767948570826E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A79=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E80:X80)","v":283967693},{"$f":"+E166","v":238538534},39532099,5536999,55853,0,0,0,0,0,0,0,304208,0,0]
[{"$f":"IF(A166=\"~\",\"~\",\"\")","v":""}]
["PROFORMA","Proforma Revenue","CUS",null,{"$f":"IF($D83=0,0,E83/$D83)","v":0.5465145678689417},0.12385310276409883,0.13095935725423744,8.210390017285131E-2,5.2327756512637227E-2,1.2849754219469367E-4,6.401210519359329E-3,2.6681284270731815E-2,1.8360888737789446E-2,4.431322338077318E-4,3.1080275984469679E-3,8.5079505427230907E-3,4.4098013327890413E-4,1.6934384890147694E-4,0,0,0,0,0,0]
[{"$f":"IF(A82=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E83:X83)","v":1995259953},1090438631,247119136,261297961,163818624,104407477,256386,12772079,53236098,36634746,884164,{"$f":"5546065+655258","v":6201323},16975573,879870,337885]
[{"$f":"IF(A83=\"~\",\"~\",\"\")","v":""}]
["PROFORMA_RETAIL","Proforma Retail Revenue - No Transportation","CUS",null,{"$f":"IF($D86=0,0,E86/$D86)","v":0.54879838345909493},0.12437066929134521,0.13150661992454449,8.2447002037378564E-2,5.2546427620687099E-2,1.2903451724973188E-4,6.4279603724089387E-3,2.6792781999365863E-2,1.8437616580767067E-2,0,0,8.5435041971581235E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A85=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E86:X86)","v":1986956711},{"$f":"+E83","v":1090438631},247119136,261297961,163818624,104407477,256386,12772079,53236098,36634746,0,0,{"$f":"+P83","v":16975573},0,0]
[{"$f":"IF(A86=\"~\",\"~\",\"\")","v":""}]
["RESID","Residential Allocation Only","CUS",null,{"$f":"IF($D89=0,0,E89/$D89)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A88=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E89:X89)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A89=\"~\",\"~\",\"\")","v":""}]
["UG_TFMRC","Allocate Underground Transformers","CUS",null,{"$f":"IF($D92=0,0,E92/$D92)","v":0.64832232683533442},0.1912045609764994,0.1272129841588085,3.3001752932116983E-2,0,0,0,0,0,0,0,2.5837509724067767E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A91=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E92:X92)","v":530689689},{"$f":"+E172","v":344057974},101470289,67510619,17513690,0,0,0,0,0,0,0,137117,0,0]
[]
["UNBILLED","Direct Assignment of Unbilled Revenue","CUS",null,{"$f":"IF($D95=0,0,E95/$D95)","v":0.59710323782941843},0.11701204402363621,0.12027115713814007,7.2410503902192572E-2,4.6496283652067649E-2,2.4309853730963185E-6,7.1983991709836919E-3,1.8665776311288181E-2,1.6483841198311488E-2,2.1551942738726326E-4,4.1408063612013392E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A94=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E95:X95)","v":-11929319},-7123035,-1395874,{"$f":"-1431907-2846","v":-1434753},{"$f":"-859252-4556","v":-863808},-554669,-29,-85872,-222670,-196641,-2571,{"$f":"-43330-6067","v":-49397},0,0,0]
[{"$f":"IF(A95=\"~\",\"~\",\"\")","v":""}]
[null,"DEMAND EXTERNAL ALLOCATORS"]
[]
["ANCIL","Transportation Ancillary Exp","DEM",null,{"$f":"IF($D100=0,0,E100/$D100)","v":0},0,0,0,0,0,0,0,0,7.6109134247404786E-2,0.8268580090696469,0,9.7032856682948254E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A99=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E100:X100)","v":469037},0,0,0,0,0,0,0,0,0,35698,{"$f":"356158+31669","v":387827},0,{"$f":"3671+2135+37390+2316","v":45512},0]
[]
["DEM_1","Top 200 CP Hours","DEM",null,{"$f":"IF($D103=0,0,E103/$D103)","v":0.57424880973776338},0.10095954780500703,0.10409679011133814,6.641692151234338E-2,3.9658626687553149E-2,9.6236271595118608E-7,7.3173249107348435E-3,2.2757211685553436E-2,1.7785906534851844E-2,2.7622215854588919E-3,5.6060515292304443E-2,3.2814162707145568E-3,4.2858823554886068E-3,3.6786314817234089E-4,0,0,0,0,0,0]
[{"$f":"IF(A102=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E103:X103)","v":4156437},2386829,419632,432671.75,276057.75,164838.58333333334,4,30414,94588.916666666672,73926,11481,233012,13639,17814,1529]
[{"$f":"IF(A103=\"~\",\"~\",\"\")","v":""}]
["DEM_1A","Top 200  CP Hours Excl. Interruptible","DEM",null,{"$f":"IF($D106=0,0,E106/$D106)","v":0.57931477225012074},0.10185020230140604,0.10501512102890956,6.7002844598054903E-2,4.000849091484248E-2,9.7085257846309178E-7,0,2.2957973409965964E-2,1.6502794841860249E-2,2.7865896133336893E-3,5.6555075253210491E-2,3.3103645794145273E-3,4.3236919581853793E-3,3.7110839811751686E-4,0,0,0,0,0,0]
[{"$f":"IF(A105=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E106:X106)","v":4120090},{"$f":"+E103","v":2386829},419632,432671.75,276057.75,164838.58333333334,4,0,{"$f":"+L103","v":94588.916666666672},67993,{"$f":"+N103","v":11481},{"$f":"+O103","v":233012},{"$f":"+P103","v":13639},{"$f":"+Q103","v":17814},{"$f":"+R103","v":1529}]
[{"$f":"IF(A106=\"~\",\"~\",\"\")","v":""}]
["DEM_1B","Top 200 CP - No Interruptibles or Transportation","DEM",null,{"$f":"IF($D109=0,0,E109/$D109)","v":0.61870483643066498},0.10877542878902209,0.11215554374105542,7.1558651691917358E-2,4.2728837607852316E-2,1.0368649558567707E-6,0,2.4518983226030772E-2,1.7624889735892352E-2,0,0,3.5354502832326234E-3,0,3.9634162937625053E-4,0,0,0,0,0,0]
[{"$f":"IF(A108=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E109:X109)","v":3857783},{"$f":"+E106","v":2386829},419632,432671.75,276057.75,164838.58333333334,4,0,94588.916666666672,67993,0,0,{"$f":"+P106","v":13639},0,{"$f":"+R106","v":1529}]
[]
["DEM_2A","Top 75 CP - No Interruptibles","DEM",null,{"$f":"IF($D112=0,0,E112/$D112)","v":0.58901010244355101},0.10211042745785734,0.10368061193365542,6.5456183427127043E-2,3.8236772814661986E-2,9.2150356207201918E-7,0,2.230497452196235E-2,1.6020339426622055E-2,2.553486370501565E-3,5.3634732575058769E-2,2.5205426181574907E-3,4.0983870923153049E-3,3.7251781496761374E-4,0,0,0,0,0,0]
[{"$f":"IF(A111=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E112:X112)","v":4340732},2556735,443234,450049.75,284127.75,165975.58333333334,4,0,96819.916666666672,69540,11084,232814,10941,17790,1617]
[{"$f":"IF(A112=\"~\",\"~\",\"\")","v":""}]
["DEM_2B","Top 75 CP - No Interruptibles or Transportation","DEM",null,{"$f":"IF($D115=0,0,E115/$D115)","v":0.62679760257550543},0.10866124513488945,0.11033216361480779,6.9655475645764062E-2,4.0689824216981564E-2,9.806219300404703E-7,0,2.3735933387006043E-2,1.7048112253753574E-2,0,0,2.6822461341431962E-3,0,3.9641641521886013E-4,0,0,0,0,0,0]
[{"$f":"IF(A114=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E115:X115)","v":4079044},{"$f":"+E112","v":2556735},443234,450049.75,284127.75,165975.58333333334,4,0,96819.916666666672,69540,0,0,{"$f":"+P112","v":10941},0,{"$f":"+R112","v":1617}]
[{"$f":"IF(A115=\"~\",\"~\",\"\")","v":""}]
["DIR108.360","Direct Assign Substation Ease - Accum Depr","DEM",null,{"$f":"IF($D118=0,0,E118/$D118)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A117=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E118:X118)","v":-116},0,0,0,0,0,0,0,-116,0,0,0,0,0,0]
[{"$f":"IF(A118=\"~\",\"~\",\"\")","v":""}]
["DIR108.361","Direct Assign Substation Structures - Accum Depr","DEM",null,{"$f":"IF($D121=0,0,E121/$D121)","v":0},0,0,0,0,0,0,0.30583822738359284,0.40453470293053517,0,0.26923048581892139,0,2.0396583866950608E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A120=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E121:X121)","v":-135709},0,0,0,0,0,0,0,-41505,-54899,0,-36537,0,-2768,0]
[{"$f":"IF(A121=\"~\",\"~\",\"\")","v":""}]
["DIR108.362","Direct Assign Substation Equipment - Accum Depr","DEM",null,{"$f":"IF($D124=0,0,E124/$D124)","v":0},0,0,0,0,0,0,0.28506195836303694,0.3318725838274677,0,0.32048267380390844,0,6.258278400558695E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A123=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E124:X124)","v":-10263909},0,0,0,0,0,0,0,-2925850,-3406310,0,-3289405,0,-642344,0]
[{"$f":"IF(A124=\"~\",\"~\",\"\")","v":""}]
["DIR108.364","Direct Assign OH Dist Lines - Accum Depr","DEM",null,{"$f":"IF($D127=0,0,E127/$D127)","v":0},0,0,0,0,0,0,0.68199802532809761,0,0,0,0,0.31800197467190239,0,0,0,0,0,0,0]
[{"$f":"IF(A126=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E127:X127)","v":-2218090},0,0,0,0,0,0,0,{"$f":"-1512734+1","v":-1512733},0,0,0,0,-705357,0]
[{"$f":"IF(A127=\"~\",\"~\",\"\")","v":""}]
["DIR108.366","Direct Assign UG Dist Lines","DEM",null,{"$f":"IF($D130=0,0,E130/$D130)","v":0},0,0,0,0,0,0,0.86417035092163519,6.6305556679262037E-2,0,2.6797370916231324E-2,0,4.2726721482871433E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A129=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E130:X130)","v":-9245198},0,0,0,0,0,0,0,-7989426,-613008,0,-247747,0,-395017,0]
[{"$f":"IF(A130=\"~\",\"~\",\"\")","v":""}]
["DIR360.01","Direct Assign Substation Land","DEM",null,{"$f":"IF($D133=0,0,E133/$D133)","v":0},0,0,0,0,0,0,0.52120943137979092,0.46067330641431903,0,0,0,1.8117262205890113E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A132=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E133:X133)","v":1611005},0,0,0,0,0,0,0,839671,742147,0,0,0,29187,0]
[{"$f":"IF(A133=\"~\",\"~\",\"\")","v":""}]
["DIR361.01","Direct Assign Substation Structures","DEM",null,{"$f":"IF($D136=0,0,E136/$D136)","v":0},0,0,0,0,0,0,0.30514323053946624,0.38958675870706833,0,0.26093999328492112,0,4.4330017468544328E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A135=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E136:X136)","v":418046.30492532352},0,0,0,0,0,0,0,127564,162865.30492532352,0,109085,0,18532,0]
[{"$f":"IF(A136=\"~\",\"~\",\"\")","v":""}]
["DIR362.01","Direct Assign Substation Equipment","DEM",null,{"$f":"IF($D139=0,0,E139/$D139)","v":0},0,0,0,0,0,0,0.34127188097775313,0.36173867009519212,0,0.24170199175274137,0,5.5287457174313347E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A138=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E139:X139)","v":24960779},0,0,0,0,0,0,0,8518412,9029279,0,6033070,0,1380018,0]
[{"$f":"IF(A139=\"~\",\"~\",\"\")","v":""}]
["DIR364.01","Direct Assign OH Dist Lines","DEM",null,{"$f":"IF($D142=0,0,E142/$D142)","v":0},0,0,0,0,0,0,0.69911777517450435,0,0,0,0,0.30088222482549565,0,0,0,0,0,0,0]
[{"$f":"IF(A141=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E142:X142)","v":2527587},0,0,0,0,0,0,0,1767081,0,0,0,0,760506,0]
[{"$f":"IF(A142=\"~\",\"~\",\"\")","v":""}]
["DIR366.01","Direct Assign UG Dist Lines","DEM",null,{"$f":"IF($D145=0,0,E145/$D145)","v":0},0,0,0,0,0,0,0.87877474281943735,7.1307021748706331E-2,0,2.6700129401041248E-2,0,2.3218106030815089E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A144=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E145:X145)","v":25269503},0,0,0,0,0,0,0,22206201,1801893,0,674699,0,586710,0]
[{"$f":"IF(A145=\"~\",\"~\",\"\")","v":""}]
["DIR368.03","Line Transformers","DEM",null,{"$f":"IF($D148=0,0,E148/$D148)","v":0},0,0,0,0.25904959635947422,0,1.7027157774842577E-2,0.71875889424248141,0,0,0,0,0,5.1643516232017491E-3,0,0,0,0,0,0]
[{"$f":"IF(A147=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E148:X148)","v":3755941},0,0,0,0,972975,0,63953,2699616,0,0,0,0,0,19397]
[{"$f":"IF(A148=\"~\",\"~\",\"\")","v":""}]
["IMBAL","Transportation Imbalance Exp","DEM",null,{"$f":"IF($D151=0,0,E151/$D151)","v":0},0,0,0,0,0,0,0,0,0.161872517867305,0.81833067019861117,0,1.979681193408387E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A150=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E151:X151)","v":1975116},0,0,0,0,0,0,0,0,0,319717,{"$f":"2330664-714366","v":1616298},0,39101,0]
[]
["NCP_360","Allocate Substation Land - 12 NCP","DEM",null,{"$f":"IF($D154=0,0,E154/$D154)","v":0.45871021551249985},0.13764511619912204,0.16112121939272137,0.12098658156291402,9.3480668724979066E-2,3.3662658338528553E-5,9.5228512901120443E-3,0,0,8.4816561985224075E-3,0,9.9199746319060325E-3,0,9.8053828884652096E-5,0,0,0,0,0,0]
[{"$f":"IF(A153=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E154:X154)","v":18744806},8598434,2580131,{"$f":"3019782+404","v":3020186},2267870,1752277,631,178504,0,0,158987,0,185948,0,1838]
[{"$f":"IF(A154=\"~\",\"~\",\"\")","v":""}]
["NCP_361","Allocate Substation Structures - 12 NCP","DEM",null,{"$f":"IF($D157=0,0,E157/$D157)","v":0.49899681227225451},0.13806442512768871,0.15984110762380752,0.111393498403177,6.7049962275143787E-2,0,1.1713569909020585E-2,0,0,4.3230490528344441E-3,0,8.5628313460141565E-3,0,5.4743990059280504E-5,0,0,0,0,0,0]
[{"$f":"IF(A156=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E157:X157)","v":12165719},6070655,1679653,{"$f":"1941257+3325","v":1944582},1355182,815711,0,142504,0,0,52593,0,104173,0,666]
[{"$f":"IF(A157=\"~\",\"~\",\"\")","v":""}]
["NCP_362","Allocate Substation Equipment - 12 NCP","DEM",null,{"$f":"IF($D160=0,0,E160/$D160)","v":0.53591010399553674},0.14148778408642723,0.14032814629116644,8.9876349794887705E-2,6.9366524735654175E-2,3.9248012414401366E-4,9.7048736010838955E-3,0,0,4.546629102598284E-3,0,8.1712506293771733E-3,0,2.1585763912431547E-4,0,0,0,0,0,0]
[{"$f":"IF(A159=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E160:X160)","v":808815480},433452388,114437510,{"$f":"113293374+206203","v":113499577},72693383,56104719,317444,7849452,0,0,3677384,0,6609034,0,174589]
[{"$f":"IF(A160=\"~\",\"~\",\"\")","v":""}]
["OH_NCP","Allocate Overhead Lines - 12 NCP","DEM",null,{"$f":"IF($D163=0,0,E163/$D163)","v":0.6925727733455721},0.11892644057535129,9.3777769097815572E-2,3.798959055533313E-2,3.8588182448465437E-2,1.0604743816340679E-3,1.1383010926987411E-2,0,0,1.9529914947220406E-6,0,5.279912505981036E-3,0,4.1989317136523864E-4,0,0,0,0,0,0]
[{"$f":"IF(A162=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E163:X163)","v":10240.700000000001},7092.43,1217.8900000000001,960.35,389.04,395.17,10.86,116.57,0,0,0.02,0,54.07,0,4.3]
[{"$f":"IF(A163=\"~\",\"~\",\"\")","v":""}]
["OH_TFMR","Allocate Overhead Transformers","DEM",null,{"$f":"IF($D166=0,0,E166/$D166)","v":0.84001997368059755},0.13921336819114843,1.9498693465809156E-2,1.9668786758781043E-4,0,0,0,0,0,0,0,1.0712767948570826E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A165=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E166:X166)","v":283967693},238538534,{"$f":"7355654+32176445","v":39532099},{"$f":"374314+4024546+1138139","v":5536999},55853,0,0,0,0,0,0,0,{"$f":"133459+6401+164348","v":304208},0,0]
[]
["UG_NCP","Allocate Underground Lines - 12 NCP","DEM",null,{"$f":"IF($D169=0,0,E169/$D169)","v":0.67885101886364263},0.11660829295128523,0.10390555109211362,4.6980287346598031E-2,3.4112403764420776E-2,4.1336087721662241E-4,1.2670321398213431E-2,0,0,1.5298405014634801E-4,0,6.130506539308289E-3,0,1.7527311705508743E-4,0,0,0,0,0,0]
[{"$f":"IF(A168=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E169:X169)","v":9870.31},6700.47,1150.96,1025.58,463.71,336.7,4.08,125.06,0,0,1.51,0,60.51,0,1.73]
[{"$f":"IF(A169=\"~\",\"~\",\"\")","v":""}]
["UG_TFMR","Allocate Underground Transformers","DEM",null,{"$f":"IF($D172=0,0,E172/$D172)","v":0.64832232683533442},0.1912045609764994,0.1272129841588085,3.3001752932116983E-2,0,0,0,0,0,0,0,2.5837509724067767E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A171=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E172:X172)","v":530689689},344057974,{"$f":"10942070+90528219","v":101470289},{"$f":"3517211+63499905+493503","v":67510619},{"$f":"17193461+320229","v":17513690},0,0,0,0,0,0,0,{"$f":"13181+1033+122903","v":137117},0,0]
[{"$f":"IF(A172=\"~\",\"~\",\"\")","v":""}]
[null,"ENERGY EXTERNAL ALLOCATORS"]
[]
["BPAX","BPA Residential Exchange kWh","NRG",null,{"$f":"IF($D177=0,0,E177/$D177)","v":0.95031149882247856},2.5521835191843738E-2,1.7554740653463401E-2,2.2563010815080916E-3,3.7502831917776199E-3,4.1382121683735383E-4,0,0,0,0,0,1.9151984209126206E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A176=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E177:X177)","v":11209188440},10652220667,286079060,196774396,25291304,42037631,4638600,0,0,0,0,0,2146782,0,0]
[]
["ENERGY_1","Annual kWhs","NRG",null,{"$f":"IF($D180=0,0,E180/$D180)","v":0.46603275309634462},0.11281954169985649,0.12728624506701841,8.6235115894105374E-2,5.4672137566612877E-2,1.9210074942005567E-4,6.1592242058891179E-3,3.2047973590522416E-2,2.3703271703995814E-2,4.4125742281413251E-3,7.6428989035646808E-2,3.6326849336565542E-3,6.0733996883666833E-3,3.0398854042343624E-4,0,0,0,0,0,0]
[{"$f":"IF(A179=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E180:X180)","v":25021032008},11660620432,2822861364,3184833212,2157691595,1367953304,4806559,154110146,801873373,593080320,110407161,1912332181,90893526,151962728,7606107]
[]
["ENERGY_2","Energy - NO RETAIL WHEELING","NRG",null,{"$f":"IF($D183=0,0,E183/$D183)","v":0.51039359335369849},0.12355863596738012,0.13940239945071917,9.4443685303307295E-2,5.9876282436274429E-2,2.1038648277618165E-4,6.7455099535996205E-3,3.5098563978376879E-2,2.595954455746248E-2,0,0,3.9784738400725798E-3,0,3.3292467633275587E-4,0,0,0,0,0,0]
[{"$f":"IF(A182=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2010"},null,{"$f":"SUM(E183:X183)","v":22846329938},{"$f":"+E180","v":11660620432},2822861364,3184833212,2157691595,1367953304,4806559,154110146,801873373,593080320,0,0,{"$f":"+P180","v":90893526},0,{"$f":"+R180","v":7606107}]

{"sheet":"INTERNAL","index":4,"n_rows":114,"n_cols":77,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["Internal Allocators"]
[null,null,"Line Ref.",{"$f":"FUNCALLOC!E2","v":4},{"$f":"FUNCALLOC!F2","v":5},{"$f":"FUNCALLOC!G2","v":6},{"$f":"FUNCALLOC!H2","v":7},{"$f":"FUNCALLOC!I2","v":8},{"$f":"FUNCALLOC!J2","v":9},{"$f":"FUNCALLOC!K2","v":10},{"$f":"FUNCALLOC!L2","v":11},{"$f":"FUNCALLOC!M2","v":12},{"$f":"FUNCALLOC!N2","v":13},{"$f":"FUNCALLOC!O2","v":14},{"$f":"FUNCALLOC!P2","v":15},{"$f":"FUNCALLOC!Q2","v":16},{"$f":"FUNCALLOC!R2","v":17},{"$f":"FUNCALLOC!S2","v":18},{"$f":"FUNCALLOC!T2","v":19},{"$f":"FUNCALLOC!U2","v":20},{"$f":"FUNCALLOC!V2","v":21},{"$f":"FUNCALLOC!W2","v":22},{"$f":"FUNCALLOC!X2","v":23},{"$f":"FUNCALLOC!Y2","v":24},{"$f":"FUNCALLOC!Z2","v":25},{"$f":"FUNCALLOC!AA2","v":26},{"$f":"FUNCALLOC!AB2","v":27},{"$f":"FUNCALLOC!AC2","v":28},{"$f":"FUNCALLOC!AD2","v":29},{"$f":"FUNCALLOC!AE2","v":30},{"$f":"FUNCALLOC!AF2","v":31},{"$f":"FUNCALLOC!AG2","v":32},{"$f":"FUNCALLOC!AH2","v":33},{"$f":"FUNCALLOC!AI2","v":34},{"$f":"FUNCALLOC!AJ2","v":35},{"$f":"FUNCALLOC!AK2","v":36},{"$f":"FUNCALLOC!AL2","v":37},{"$f":"FUNCALLOC!AM2","v":38},{"$f":"FUNCALLOC!AN2","v":39},{"$f":"FUNCALLOC!AO2","v":40},{"$f":"FUNCALLOC!AP2","v":41},{"$f":"FUNCALLOC!AQ2","v":42},{"$f":"FUNCALLOC!AR2","v":43},{"$f":"FUNCALLOC!AS2","v":44},{"$f":"FUNCALLOC!AT2","v":45},{"$f":"FUNCALLOC!AU2","v":46},{"$f":"FUNCALLOC!AV2","v":47},{"$f":"FUNCALLOC!AW2","v":48},{"$f":"FUNCALLOC!AX2","v":49},{"$f":"FUNCALLOC!AY2","v":50},{"$f":"FUNCALLOC!AZ2","v":51},{"$f":"FUNCALLOC!BA2","v":52},{"$f":"FUNCALLOC!BB2","v":53},{"$f":"FUNCALLOC!BC2","v":54},{"$f":"FUNCALLOC!BD2","v":55},{"$f":"FUNCALLOC!BE2","v":56},{"$f":"FUNCALLOC!BF2","v":57},{"$f":"FUNCALLOC!BG2","v":58},{"$f":"FUNCALLOC!BH2","v":59},{"$f":"FUNCALLOC!BI2","v":60},{"$f":"FUNCALLOC!BJ2","v":61},{"$f":"FUNCALLOC!BK2","v":62},{"$f":"FUNCALLOC!BL2","v":63},{"$f":"FUNCALLOC!BM2","v":64},{"$f":"FUNCALLOC!BN2","v":65},{"$f":"FUNCALLOC!BO2","v":66},{"$f":"FUNCALLOC!BP2","v":67},{"$f":"FUNCALLOC!BQ2","v":68},{"$f":"FUNCALLOC!BR2","v":69},{"$f":"FUNCALLOC!BS2","v":70},{"$f":"FUNCALLOC!BT2","v":71},{"$f":"FUNCALLOC!BU2","v":72},{"$f":"FUNCALLOC!BV2","v":73},{"$f":"FUNCALLOC!BW2","v":74},{"$f":"FUNCALLOC!BX2","v":75},{"$f":"FUNCALLOC!BY2","v":76},{"$f":"FUNCALLOC!BZ2","v":77}]
["Name","Description","Total",{"$f":"FUNCALLOC!E3","v":"F_PRODU_DEM_2A"},{"$f":"FUNCALLOC!F3","v":"F_PRODU_DEM_2B"},{"$f":"FUNCALLOC!G3","v":"F_TRANS_DEM_2B"},{"$f":"FUNCALLOC!H3","v":"F_TRANS_DEM_2A"},{"$f":"FUNCALLOC!I3","v":"F_DISTR_DIR360.01"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_NCP_360"},{"$f":"FUNCALLOC!K3","v":"F_DISTR_DEM_2A"},{"$f":"FUNCALLOC!L3","v":"F_DISTR_DIR361.01"},{"$f":"FUNCALLOC!M3","v":"F_DISTR_NCP_361"},{"$f":"FUNCALLOC!N3","v":"F_DISTR_DIR362.01"},{"$f":"FUNCALLOC!O3","v":"F_DISTR_NCP_362"},{"$f":"FUNCALLOC!P3","v":"F_DISTR_OH_NCP"},{"$f":"FUNCALLOC!Q3","v":"F_DISTR_DIR364.01"},{"$f":"FUNCALLOC!R3","v":"F_DISTR_UG_NCP"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_DIR366.01"},{"$f":"FUNCALLOC!T3","v":"F_DISTR_OH_TFMR"},{"$f":"FUNCALLOC!U3","v":"F_DISTR_UG_TFMR"},{"$f":"FUNCALLOC!V3","v":"F_DISTR_DIR368.03"},{"$f":"FUNCALLOC!W3","v":"F_DISTR_DIR108.360"},{"$f":"FUNCALLOC!X3","v":"F_DISTR_DIR108.361"},{"$f":"FUNCALLOC!Y3","v":"F_DISTR_DIR108.362"},{"$f":"FUNCALLOC!Z3","v":"F_DISTR_DIR108.364"},{"$f":"FUNCALLOC!AA3","v":"F_DISTR_DIR108.366"},{"$f":"FUNCALLOC!AB3","v":"F_PRODU_ANCIL"},{"$f":"FUNCALLOC!AC3","v":"F_PRODU_IMBAL"},{"$f":"FUNCALLOC!AD3","v":"F_PRODU_ENERGY_2"},{"$f":"FUNCALLOC!AE3","v":"F_TRANS_ENERGY_2"},{"$f":"FUNCALLOC!AF3","v":"F_TRANS_ENERGY_1"},{"$f":"FUNCALLOC!AG3","v":"F_DISTR_ENERGY_1"},{"$f":"FUNCALLOC!AH3","v":"F_PRODU_BPAX"},{"$f":"FUNCALLOC!AI3","v":"F_PRODU_ENERGY_1"},{"$f":"FUNCALLOC!AJ3","v":"F_DISTR_ENERGY_2"},{"$f":"FUNCALLOC!AK3","v":"F_DISTR_OH_TFMRC"},{"$f":"FUNCALLOC!AL3","v":"F_DISTR_UG_TFMRC"},{"$f":"FUNCALLOC!AM3","v":"F_DISTR_DIR368.03C"},{"$f":"FUNCALLOC!AN3","v":"F_DISTR_OH_SVC"},{"$f":"FUNCALLOC!AO3","v":"F_DISTR_RESID"},{"$f":"FUNCALLOC!AP3","v":"F_DISTR_METER"},{"$f":"FUNCALLOC!AQ3","v":"F_DISTR_DIR372.00"},{"$f":"FUNCALLOC!AR3","v":"F_DISTR_DIR373.00"},{"$f":"FUNCALLOC!AS3","v":"F_DISTR_DIR235.00"},{"$f":"FUNCALLOC!AT3","v":"F_DISTR_DIR252.00"},{"$f":"FUNCALLOC!AU3","v":"F_DISTR_CUST_4"},{"$f":"FUNCALLOC!AV3","v":"F_DISTR_CUST_3"},{"$f":"FUNCALLOC!AW3","v":"F_DISTR_DIR904.00"},{"$f":"FUNCALLOC!AX3","v":"F_DISTR_CUST_1"},{"$f":"FUNCALLOC!AY3","v":"F_DISTR_DIR908.01"},{"$f":"FUNCALLOC!AZ3","v":"F_DISTR_DIR450.01"},{"$f":"FUNCALLOC!BA3","v":"F_DISTR_DIR450.02"},{"$f":"FUNCALLOC!BB3","v":"F_DISTR_CUST_2"},{"$f":"FUNCALLOC!BC3","v":"F_DISTR_DIR451.02"},{"$f":"FUNCALLOC!BD3","v":"F_DISTR_DIR451.05"},{"$f":"FUNCALLOC!BE3","v":"F_DISTR_DIR451.06"},{"$f":"FUNCALLOC!BF3","v":"F_DISTR_DIR454.05"},{"$f":"FUNCALLOC!BG3","v":"~"},{"$f":"FUNCALLOC!BH3","v":"~"},{"$f":"FUNCALLOC!BI3","v":"~"},{"$f":"FUNCALLOC!BJ3","v":"~"},{"$f":"FUNCALLOC!BK3","v":"~"},{"$f":"FUNCALLOC!BL3","v":"~"},{"$f":"FUNCALLOC!BM3","v":"~"},{"$f":"FUNCALLOC!BN3","v":"~"},{"$f":"FUNCALLOC!BO3","v":"~"},{"$f":"FUNCALLOC!BP3","v":"~"},{"$f":"FUNCALLOC!BQ3","v":"~"},{"$f":"FUNCALLOC!BR3","v":"~"},{"$f":"FUNCALLOC!BS3","v":"~"},{"$f":"FUNCALLOC!BT3","v":"~"},{"$f":"FUNCALLOC!BU3","v":"~"},{"$f":"FUNCALLOC!BV3","v":"~"},{"$f":"FUNCALLOC!BW3","v":"~"},{"$f":"FUNCALLOC!BX3","v":"~"},{"$f":"FUNCALLOC!BY3","v":"~"},{"$f":"FUNCALLOC!BZ3","v":"~"}]
["D360.T","Total Struct and Improvements",{"$f":"SUM(D4:BA4)","v":78607576.234166592},{"$f":"SUM(FUNCALLOC!E42:E44)","v":0},{"$f":"SUM(FUNCALLOC!F42:F44)","v":0},{"$f":"SUM(FUNCALLOC!G42:G44)","v":0},{"$f":"SUM(FUNCALLOC!H42:H44)","v":0},{"$f":"SUM(FUNCALLOC!I42:I44)","v":1611005.2218968247},{"$f":"SUM(FUNCALLOC!J42:J44)","v":25360743.862269819},{"$f":"SUM(FUNCALLOC!K42:K44)","v":9810807.1584999934},{"$f":"SUM(FUNCALLOC!L42:L44)","v":0},{"$f":"SUM(FUNCALLOC!M42:M44)","v":0},{"$f":"SUM(FUNCALLOC!N42:N44)","v":0},{"$f":"SUM(FUNCALLOC!O42:O44)","v":0},{"$f":"SUM(FUNCALLOC!P42:P44)","v":0},{"$f":"SUM(FUNCALLOC!Q42:Q44)","v":0},{"$f":"SUM(FUNCALLOC!R42:R44)","v":0},{"$f":"SUM(FUNCALLOC!S42:S44)","v":0},{"$f":"SUM(FUNCALLOC!T42:T44)","v":0},{"$f":"SUM(FUNCALLOC!U42:U44)","v":0},{"$f":"SUM(FUNCALLOC!V42:V44)","v":0},{"$f":"SUM(FUNCALLOC!W42:W44)","v":0},{"$f":"SUM(FUNCALLOC!X42:X44)","v":0},{"$f":"SUM(FUNCALLOC!Y42:Y44)","v":0},{"$f":"SUM(FUNCALLOC!Z42:Z44)","v":0},{"$f":"SUM(FUNCALLOC!AA42:AA44)","v":0},{"$f":"SUM(FUNCALLOC!AB42:AB44)","v":0},{"$f":"SUM(FUNCALLOC!AC42:AC44)","v":0},{"$f":"SUM(FUNCALLOC!AD42:AD44)","v":0},{"$f":"SUM(FUNCALLOC!AE42:AE44)","v":0},{"$f":"SUM(FUNCALLOC!AF42:AF44)","v":0},{"$f":"SUM(FUNCALLOC!AG42:AG44)","v":41825019.991499968},{"$f":"SUM(FUNCALLOC!AH42:AH44)","v":0},{"$f":"SUM(FUNCALLOC!AI42:AI44)","v":0},{"$f":"SUM(FUNCALLOC!AJ42:AJ44)","v":0},{"$f":"SUM(FUNCALLOC!AK42:AK44)","v":0},{"$f":"SUM(FUNCALLOC!AL42:AL44)","v":0},{"$f":"SUM(FUNCALLOC!AM42:AM44)","v":0},{"$f":"SUM(FUNCALLOC!AN42:AN44)","v":0},{"$f":"SUM(FUNCALLOC!AO42:AO44)","v":0},{"$f":"SUM(FUNCALLOC!AP42:AP44)","v":0},{"$f":"SUM(FUNCALLOC!AQ42:AQ44)","v":0},{"$f":"SUM(FUNCALLOC!AR42:AR44)","v":0},{"$f":"SUM(FUNCALLOC!AS42:AS44)","v":0},{"$f":"SUM(FUNCALLOC!AT42:AT44)","v":0},{"$f":"SUM(FUNCALLOC!AU42:AU44)","v":0},{"$f":"SUM(FUNCALLOC!AV42:AV44)","v":0},{"$f":"SUM(FUNCALLOC!AW42:AW44)","v":0},{"$f":"SUM(FUNCALLOC!AX42:AX44)","v":0},{"$f":"SUM(FUNCALLOC!AY42:AY44)","v":0},{"$f":"SUM(FUNCALLOC!AZ42:AZ44)","v":0},{"$f":"SUM(FUNCALLOC!BA42:BA44)","v":0},{"$f":"SUM(FUNCALLOC!BB42:BB44)","v":0},{"$f":"SUM(FUNCALLOC!BC42:BC44)","v":0},{"$f":"SUM(FUNCALLOC!BD42:BD44)","v":0},{"$f":"SUM(FUNCALLOC!BE42:BE44)","v":0},{"$f":"SUM(FUNCALLOC!BF42:BF44)","v":0},{"$f":"SUM(FUNCALLOC!BG42:BG44)","v":0},{"$f":"SUM(FUNCALLOC!BH42:BH44)","v":0},{"$f":"SUM(FUNCALLOC!BI42:BI44)","v":0},{"$f":"SUM(FUNCALLOC!BJ42:BJ44)","v":0},{"$f":"SUM(FUNCALLOC!BK42:BK44)","v":0},{"$f":"SUM(FUNCALLOC!BL42:BL44)","v":0},{"$f":"SUM(FUNCALLOC!BM42:BM44)","v":0},{"$f":"SUM(FUNCALLOC!BN42:BN44)","v":0},{"$f":"SUM(FUNCALLOC!BO42:BO44)","v":0},{"$f":"SUM(FUNCALLOC!BP42:BP44)","v":0},{"$f":"SUM(FUNCALLOC!BQ42:BQ44)","v":0},{"$f":"SUM(FUNCALLOC!BR42:BR44)","v":0},{"$f":"SUM(FUNCALLOC!BS42:BS44)","v":0},{"$f":"SUM(FUNCALLOC!BT42:BT44)","v":0},{"$f":"SUM(FUNCALLOC!BU42:BU44)","v":0},{"$f":"SUM(FUNCALLOC!BV42:BV44)","v":0},{"$f":"SUM(FUNCALLOC!BW42:BW44)","v":0},{"$f":"SUM(FUNCALLOC!BX42:BX44)","v":0},{"$f":"SUM(FUNCALLOC!BY42:BY44)","v":0},{"$f":"SUM(FUNCALLOC!BZ42:BZ44)","v":0}]
["",null,null,{"$f":"IF((D4=0)*OR($C4=0),0,D4/$C4)","v":0},0,0,0,2.0494274204534056E-2,0.32262467661796235,0.12480739934372573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53207364983377803,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR4=0)*OR($C4=0),0,AR4/$C4)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA4=0)*OR($C4=0),0,BA4/$C4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D361.T","Total Struct and Improvements",{"$f":"SUM(D7:BA7)","v":8046082.4479166605},{"$f":"SUM(FUNCALLOC!E45:E47)","v":0},{"$f":"SUM(FUNCALLOC!F45:F47)","v":0},{"$f":"SUM(FUNCALLOC!G45:G47)","v":0},{"$f":"SUM(FUNCALLOC!H45:H47)","v":0},{"$f":"SUM(FUNCALLOC!I45:I47)","v":0},{"$f":"SUM(FUNCALLOC!J45:J47)","v":0},{"$f":"SUM(FUNCALLOC!K45:K47)","v":467533.85690000007},{"$f":"SUM(FUNCALLOC!L45:L47)","v":418047.02374747721},{"$f":"SUM(FUNCALLOC!M45:M47)","v":5167330.914169183},{"$f":"SUM(FUNCALLOC!N45:N47)","v":0},{"$f":"SUM(FUNCALLOC!O45:O47)","v":0},{"$f":"SUM(FUNCALLOC!P45:P47)","v":0},{"$f":"SUM(FUNCALLOC!Q45:Q47)","v":0},{"$f":"SUM(FUNCALLOC!R45:R47)","v":0},{"$f":"SUM(FUNCALLOC!S45:S47)","v":0},{"$f":"SUM(FUNCALLOC!T45:T47)","v":0},{"$f":"SUM(FUNCALLOC!U45:U47)","v":0},{"$f":"SUM(FUNCALLOC!V45:V47)","v":0},{"$f":"SUM(FUNCALLOC!W45:W47)","v":0},{"$f":"SUM(FUNCALLOC!X45:X47)","v":0},{"$f":"SUM(FUNCALLOC!Y45:Y47)","v":0},{"$f":"SUM(FUNCALLOC!Z45:Z47)","v":0},{"$f":"SUM(FUNCALLOC!AA45:AA47)","v":0},{"$f":"SUM(FUNCALLOC!AB45:AB47)","v":0},{"$f":"SUM(FUNCALLOC!AC45:AC47)","v":0},{"$f":"SUM(FUNCALLOC!AD45:AD47)","v":0},{"$f":"SUM(FUNCALLOC!AE45:AE47)","v":0},{"$f":"SUM(FUNCALLOC!AF45:AF47)","v":0},{"$f":"SUM(FUNCALLOC!AG45:AG47)","v":1993170.6531000002},{"$f":"SUM(FUNCALLOC!AH45:AH47)","v":0},{"$f":"SUM(FUNCALLOC!AI45:AI47)","v":0},{"$f":"SUM(FUNCALLOC!AJ45:AJ47)","v":0},{"$f":"SUM(FUNCALLOC!AK45:AK47)","v":0},{"$f":"SUM(FUNCALLOC!AL45:AL47)","v":0},{"$f":"SUM(FUNCALLOC!AM45:AM47)","v":0},{"$f":"SUM(FUNCALLOC!AN45:AN47)","v":0},{"$f":"SUM(FUNCALLOC!AO45:AO47)","v":0},{"$f":"SUM(FUNCALLOC!AP45:AP47)","v":0},{"$f":"SUM(FUNCALLOC!AQ45:AQ47)","v":0},{"$f":"SUM(FUNCALLOC!AR45:AR47)","v":0},{"$f":"SUM(FUNCALLOC!AS45:AS47)","v":0},{"$f":"SUM(FUNCALLOC!AT45:AT47)","v":0},{"$f":"SUM(FUNCALLOC!AU45:AU47)","v":0},{"$f":"SUM(FUNCALLOC!AV45:AV47)","v":0},{"$f":"SUM(FUNCALLOC!AW45:AW47)","v":0},{"$f":"SUM(FUNCALLOC!AX45:AX47)","v":0},{"$f":"SUM(FUNCALLOC!AY45:AY47)","v":0},{"$f":"SUM(FUNCALLOC!AZ45:AZ47)","v":0},{"$f":"SUM(FUNCALLOC!BA45:BA47)","v":0},{"$f":"SUM(FUNCALLOC!BB45:BB47)","v":0},{"$f":"SUM(FUNCALLOC!BC45:BC47)","v":0},{"$f":"SUM(FUNCALLOC!BD45:BD47)","v":0},{"$f":"SUM(FUNCALLOC!BE45:BE47)","v":0},{"$f":"SUM(FUNCALLOC!BF45:BF47)","v":0},{"$f":"SUM(FUNCALLOC!BG45:BG47)","v":0},{"$f":"SUM(FUNCALLOC!BH45:BH47)","v":0},{"$f":"SUM(FUNCALLOC!BI45:BI47)","v":0},{"$f":"SUM(FUNCALLOC!BJ45:BJ47)","v":0},{"$f":"SUM(FUNCALLOC!BK45:BK47)","v":0},{"$f":"SUM(FUNCALLOC!BL45:BL47)","v":0},{"$f":"SUM(FUNCALLOC!BM45:BM47)","v":0},{"$f":"SUM(FUNCALLOC!BN45:BN47)","v":0},{"$f":"SUM(FUNCALLOC!BO45:BO47)","v":0},{"$f":"SUM(FUNCALLOC!BP45:BP47)","v":0},{"$f":"SUM(FUNCALLOC!BQ45:BQ47)","v":0},{"$f":"SUM(FUNCALLOC!BR45:BR47)","v":0},{"$f":"SUM(FUNCALLOC!BS45:BS47)","v":0},{"$f":"SUM(FUNCALLOC!BT45:BT47)","v":0},{"$f":"SUM(FUNCALLOC!BU45:BU47)","v":0},{"$f":"SUM(FUNCALLOC!BV45:BV47)","v":0},{"$f":"SUM(FUNCALLOC!BW45:BW47)","v":0},{"$f":"SUM(FUNCALLOC!BX45:BX47)","v":0},{"$f":"SUM(FUNCALLOC!BY45:BY47)","v":0},{"$f":"SUM(FUNCALLOC!BZ45:BZ47)","v":0}]
["",null,null,{"$f":"IF((D7=0)*OR($C7=0),0,D7/$C7)","v":0},0,0,0,0,0,5.8107017909200857E-2,5.1956592099764082E-2,0.64221699785181041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2477193921392247,0,0,0,{"$f":"IF((AJ7=0)*OR($C7=0),0,AJ7/$C7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP7=0)*OR($C7=0),0,BP7/$C7)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["D362.T","Total Station Equip",{"$f":"SUM(D10:BA10)","v":554628557.23583305},{"$f":"SUM(FUNCALLOC!E48:E50)","v":0},{"$f":"SUM(FUNCALLOC!F48:F50)","v":0},{"$f":"SUM(FUNCALLOC!G48:G50)","v":0},{"$f":"SUM(FUNCALLOC!H48:H50)","v":0},{"$f":"SUM(FUNCALLOC!I48:I50)","v":0},{"$f":"SUM(FUNCALLOC!J48:J50)","v":0},{"$f":"SUM(FUNCALLOC!K48:K50)","v":42236964.95259998},{"$f":"SUM(FUNCALLOC!L48:L50)","v":0},{"$f":"SUM(FUNCALLOC!M48:M50)","v":0},{"$f":"SUM(FUNCALLOC!N48:N50)","v":24960779.118660443},{"$f":"SUM(FUNCALLOC!O48:O50)","v":307367962.5771727},{"$f":"SUM(FUNCALLOC!P48:P50)","v":0},{"$f":"SUM(FUNCALLOC!Q48:Q50)","v":0},{"$f":"SUM(FUNCALLOC!R48:R50)","v":0},{"$f":"SUM(FUNCALLOC!S48:S50)","v":0},{"$f":"SUM(FUNCALLOC!T48:T50)","v":0},{"$f":"SUM(FUNCALLOC!U48:U50)","v":0},{"$f":"SUM(FUNCALLOC!V48:V50)","v":0},{"$f":"SUM(FUNCALLOC!W48:W50)","v":0},{"$f":"SUM(FUNCALLOC!X48:X50)","v":0},{"$f":"SUM(FUNCALLOC!Y48:Y50)","v":0},{"$f":"SUM(FUNCALLOC!Z48:Z50)","v":0},{"$f":"SUM(FUNCALLOC!AA48:AA50)","v":0},{"$f":"SUM(FUNCALLOC!AB48:AB50)","v":0},{"$f":"SUM(FUNCALLOC!AC48:AC50)","v":0},{"$f":"SUM(FUNCALLOC!AD48:AD50)","v":0},{"$f":"SUM(FUNCALLOC!AE48:AE50)","v":0},{"$f":"SUM(FUNCALLOC!AF48:AF50)","v":0},{"$f":"SUM(FUNCALLOC!AG48:AG50)","v":180062850.58739993},{"$f":"SUM(FUNCALLOC!AH48:AH50)","v":0},{"$f":"SUM(FUNCALLOC!AI48:AI50)","v":0},{"$f":"SUM(FUNCALLOC!AJ48:AJ50)","v":0},{"$f":"SUM(FUNCALLOC!AK48:AK50)","v":0},{"$f":"SUM(FUNCALLOC!AL48:AL50)","v":0},{"$f":"SUM(FUNCALLOC!AM48:AM50)","v":0},{"$f":"SUM(FUNCALLOC!AN48:AN50)","v":0},{"$f":"SUM(FUNCALLOC!AO48:AO50)","v":0},{"$f":"SUM(FUNCALLOC!AP48:AP50)","v":0},{"$f":"SUM(FUNCALLOC!AQ48:AQ50)","v":0},{"$f":"SUM(FUNCALLOC!AR48:AR50)","v":0},{"$f":"SUM(FUNCALLOC!AS48:AS50)","v":0},{"$f":"SUM(FUNCALLOC!AT48:AT50)","v":0},{"$f":"SUM(FUNCALLOC!AU48:AU50)","v":0},{"$f":"SUM(FUNCALLOC!AV48:AV50)","v":0},{"$f":"SUM(FUNCALLOC!AW48:AW50)","v":0},{"$f":"SUM(FUNCALLOC!AX48:AX50)","v":0},{"$f":"SUM(FUNCALLOC!AY48:AY50)","v":0},{"$f":"SUM(FUNCALLOC!AZ48:AZ50)","v":0},{"$f":"SUM(FUNCALLOC!BA48:BA50)","v":0},{"$f":"SUM(FUNCALLOC!BB48:BB50)","v":0},{"$f":"SUM(FUNCALLOC!BC48:BC50)","v":0},{"$f":"SUM(FUNCALLOC!BD48:BD50)","v":0},{"$f":"SUM(FUNCALLOC!BE48:BE50)","v":0},{"$f":"SUM(FUNCALLOC!BF48:BF50)","v":0},{"$f":"SUM(FUNCALLOC!BG48:BG50)","v":0},{"$f":"SUM(FUNCALLOC!BH48:BH50)","v":0},{"$f":"SUM(FUNCALLOC!BI48:BI50)","v":0},{"$f":"SUM(FUNCALLOC!BJ48:BJ50)","v":0},{"$f":"SUM(FUNCALLOC!BK48:BK50)","v":0},{"$f":"SUM(FUNCALLOC!BL48:BL50)","v":0},{"$f":"SUM(FUNCALLOC!BM48:BM50)","v":0},{"$f":"SUM(FUNCALLOC!BN48:BN50)","v":0},{"$f":"SUM(FUNCALLOC!BO48:BO50)","v":0},{"$f":"SUM(FUNCALLOC!BP48:BP50)","v":0},{"$f":"SUM(FUNCALLOC!BQ48:BQ50)","v":0},{"$f":"SUM(FUNCALLOC!BR48:BR50)","v":0},{"$f":"SUM(FUNCALLOC!BS48:BS50)","v":0},{"$f":"SUM(FUNCALLOC!BT48:BT50)","v":0},{"$f":"SUM(FUNCALLOC!BU48:BU50)","v":0},{"$f":"SUM(FUNCALLOC!BV48:BV50)","v":0},{"$f":"SUM(FUNCALLOC!BW48:BW50)","v":0},{"$f":"SUM(FUNCALLOC!BX48:BX50)","v":0},{"$f":"SUM(FUNCALLOC!BY48:BY50)","v":0},{"$f":"SUM(FUNCALLOC!BZ48:BZ50)","v":0}]
["",null,null,{"$f":"IF((D10=0)*OR($C10=0),0,D10/$C10)","v":0},0,0,0,0,0,7.615360659231335E-2,0,0,4.5004496780801165E-2,0.5541870474701811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32465484915670434,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR10=0)*OR($C10=0),0,AR10/$C10)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA10=0)*OR($C10=0),0,BA10/$C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D364.T","Total OVHD Lines",{"$f":"SUM(D13:BA13)","v":818755720.32958198},{"$f":"SUM(FUNCALLOC!E51:E55)","v":0},{"$f":"SUM(FUNCALLOC!F51:F55)","v":0},{"$f":"SUM(FUNCALLOC!G51:G55)","v":0},{"$f":"SUM(FUNCALLOC!H51:H55)","v":0},{"$f":"SUM(FUNCALLOC!I51:I55)","v":0},{"$f":"SUM(FUNCALLOC!J51:J55)","v":0},{"$f":"SUM(FUNCALLOC!K51:K55)","v":57533514.151799992},{"$f":"SUM(FUNCALLOC!L51:L55)","v":0},{"$f":"SUM(FUNCALLOC!M51:M55)","v":0},{"$f":"SUM(FUNCALLOC!N51:N55)","v":0},{"$f":"SUM(FUNCALLOC!O51:O55)","v":0},{"$f":"SUM(FUNCALLOC!P51:P55)","v":513420163.74946862},{"$f":"SUM(FUNCALLOC!Q51:Q55)","v":2527587.3601134373},{"$f":"SUM(FUNCALLOC!R51:R55)","v":0},{"$f":"SUM(FUNCALLOC!S51:S55)","v":0},{"$f":"SUM(FUNCALLOC!T51:T55)","v":0},{"$f":"SUM(FUNCALLOC!U51:U55)","v":0},{"$f":"SUM(FUNCALLOC!V51:V55)","v":0},{"$f":"SUM(FUNCALLOC!W51:W55)","v":0},{"$f":"SUM(FUNCALLOC!X51:X55)","v":0},{"$f":"SUM(FUNCALLOC!Y51:Y55)","v":0},{"$f":"SUM(FUNCALLOC!Z51:Z55)","v":0},{"$f":"SUM(FUNCALLOC!AA51:AA55)","v":0},{"$f":"SUM(FUNCALLOC!AB51:AB55)","v":0},{"$f":"SUM(FUNCALLOC!AC51:AC55)","v":0},{"$f":"SUM(FUNCALLOC!AD51:AD55)","v":0},{"$f":"SUM(FUNCALLOC!AE51:AE55)","v":0},{"$f":"SUM(FUNCALLOC!AF51:AF55)","v":0},{"$f":"SUM(FUNCALLOC!AG51:AG55)","v":245274455.06819999},{"$f":"SUM(FUNCALLOC!AH51:AH55)","v":0},{"$f":"SUM(FUNCALLOC!AI51:AI55)","v":0},{"$f":"SUM(FUNCALLOC!AJ51:AJ55)","v":0},{"$f":"SUM(FUNCALLOC!AK51:AK55)","v":0},{"$f":"SUM(FUNCALLOC!AL51:AL55)","v":0},{"$f":"SUM(FUNCALLOC!AM51:AM55)","v":0},{"$f":"SUM(FUNCALLOC!AN51:AN55)","v":0},{"$f":"SUM(FUNCALLOC!AO51:AO55)","v":0},{"$f":"SUM(FUNCALLOC!AP51:AP55)","v":0},{"$f":"SUM(FUNCALLOC!AQ51:AQ55)","v":0},{"$f":"SUM(FUNCALLOC!AR51:AR55)","v":0},{"$f":"SUM(FUNCALLOC!AS51:AS55)","v":0},{"$f":"SUM(FUNCALLOC!AT51:AT55)","v":0},{"$f":"SUM(FUNCALLOC!AU51:AU55)","v":0},{"$f":"SUM(FUNCALLOC!AV51:AV55)","v":0},{"$f":"SUM(FUNCALLOC!AW51:AW55)","v":0},{"$f":"SUM(FUNCALLOC!AX51:AX55)","v":0},{"$f":"SUM(FUNCALLOC!AY51:AY55)","v":0},{"$f":"SUM(FUNCALLOC!AZ51:AZ55)","v":0},{"$f":"SUM(FUNCALLOC!BA51:BA55)","v":0},{"$f":"SUM(FUNCALLOC!BB51:BB55)","v":0},{"$f":"SUM(FUNCALLOC!BC51:BC55)","v":0},{"$f":"SUM(FUNCALLOC!BD51:BD55)","v":0},{"$f":"SUM(FUNCALLOC!BE51:BE55)","v":0},{"$f":"SUM(FUNCALLOC!BF51:BF55)","v":0},{"$f":"SUM(FUNCALLOC!BG51:BG55)","v":0},{"$f":"SUM(FUNCALLOC!BH51:BH55)","v":0},{"$f":"SUM(FUNCALLOC!BI51:BI55)","v":0},{"$f":"SUM(FUNCALLOC!BJ51:BJ55)","v":0},{"$f":"SUM(FUNCALLOC!BK51:BK55)","v":0},{"$f":"SUM(FUNCALLOC!BL51:BL55)","v":0},{"$f":"SUM(FUNCALLOC!BM51:BM55)","v":0},{"$f":"SUM(FUNCALLOC!BN51:BN55)","v":0},{"$f":"SUM(FUNCALLOC!BO51:BO55)","v":0},{"$f":"SUM(FUNCALLOC!BP51:BP55)","v":0},{"$f":"SUM(FUNCALLOC!BQ51:BQ55)","v":0},{"$f":"SUM(FUNCALLOC!BR51:BR55)","v":0},{"$f":"SUM(FUNCALLOC!BS51:BS55)","v":0},{"$f":"SUM(FUNCALLOC!BT51:BT55)","v":0},{"$f":"SUM(FUNCALLOC!BU51:BU55)","v":0},{"$f":"SUM(FUNCALLOC!BV51:BV55)","v":0},{"$f":"SUM(FUNCALLOC!BW51:BW55)","v":0},{"$f":"SUM(FUNCALLOC!BX51:BX55)","v":0},{"$f":"SUM(FUNCALLOC!BY51:BY55)","v":0},{"$f":"SUM(FUNCALLOC!BZ51:BZ55)","v":0}]
["",null,null,{"$f":"IF((D13=0)*OR($C13=0),0,D13/$C13)","v":0},0,0,0,0,0,7.0269449999861316E-2,0,0,0,0,0.62707368144285625,3.0871080315579133E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29956976052572459,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR13=0)*OR($C13=0),0,AR13/$C13)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA13=0)*OR($C13=0),0,BA13/$C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D366.T","Total UNGD Lines",{"$f":"SUM(D16:BA16)","v":1228382125.3874998},{"$f":"SUM(FUNCALLOC!E56:E60)","v":0},{"$f":"SUM(FUNCALLOC!F56:F60)","v":0},{"$f":"SUM(FUNCALLOC!G56:G60)","v":0},{"$f":"SUM(FUNCALLOC!H56:H60)","v":0},{"$f":"SUM(FUNCALLOC!I56:I60)","v":0},{"$f":"SUM(FUNCALLOC!J56:J60)","v":0},{"$f":"SUM(FUNCALLOC!K56:K60)","v":691154.2733},{"$f":"SUM(FUNCALLOC!L56:L60)","v":0},{"$f":"SUM(FUNCALLOC!M56:M60)","v":0},{"$f":"SUM(FUNCALLOC!N56:N60)","v":0},{"$f":"SUM(FUNCALLOC!O56:O60)","v":0},{"$f":"SUM(FUNCALLOC!P56:P60)","v":0},{"$f":"SUM(FUNCALLOC!Q56:Q60)","v":0},{"$f":"SUM(FUNCALLOC!R56:R60)","v":1199474968.5540261},{"$f":"SUM(FUNCALLOC!S56:S60)","v":25269502.763473723},{"$f":"SUM(FUNCALLOC!T56:T60)","v":0},{"$f":"SUM(FUNCALLOC!U56:U60)","v":0},{"$f":"SUM(FUNCALLOC!V56:V60)","v":0},{"$f":"SUM(FUNCALLOC!W56:W60)","v":0},{"$f":"SUM(FUNCALLOC!X56:X60)","v":0},{"$f":"SUM(FUNCALLOC!Y56:Y60)","v":0},{"$f":"SUM(FUNCALLOC!Z56:Z60)","v":0},{"$f":"SUM(FUNCALLOC!AA56:AA60)","v":0},{"$f":"SUM(FUNCALLOC!AB56:AB60)","v":0},{"$f":"SUM(FUNCALLOC!AC56:AC60)","v":0},{"$f":"SUM(FUNCALLOC!AD56:AD60)","v":0},{"$f":"SUM(FUNCALLOC!AE56:AE60)","v":0},{"$f":"SUM(FUNCALLOC!AF56:AF60)","v":0},{"$f":"SUM(FUNCALLOC!AG56:AG60)","v":2946499.7967000003},{"$f":"SUM(FUNCALLOC!AH56:AH60)","v":0},{"$f":"SUM(FUNCALLOC!AI56:AI60)","v":0},{"$f":"SUM(FUNCALLOC!AJ56:AJ60)","v":0},{"$f":"SUM(FUNCALLOC!AK56:AK60)","v":0},{"$f":"SUM(FUNCALLOC!AL56:AL60)","v":0},{"$f":"SUM(FUNCALLOC!AM56:AM60)","v":0},{"$f":"SUM(FUNCALLOC!AN56:AN60)","v":0},{"$f":"SUM(FUNCALLOC!AO56:AO60)","v":0},{"$f":"SUM(FUNCALLOC!AP56:AP60)","v":0},{"$f":"SUM(FUNCALLOC!AQ56:AQ60)","v":0},{"$f":"SUM(FUNCALLOC!AR56:AR60)","v":0},{"$f":"SUM(FUNCALLOC!AS56:AS60)","v":0},{"$f":"SUM(FUNCALLOC!AT56:AT60)","v":0},{"$f":"SUM(FUNCALLOC!AU56:AU60)","v":0},{"$f":"SUM(FUNCALLOC!AV56:AV60)","v":0},{"$f":"SUM(FUNCALLOC!AW56:AW60)","v":0},{"$f":"SUM(FUNCALLOC!AX56:AX60)","v":0},{"$f":"SUM(FUNCALLOC!AY56:AY60)","v":0},{"$f":"SUM(FUNCALLOC!AZ56:AZ60)","v":0},{"$f":"SUM(FUNCALLOC!BA56:BA60)","v":0},{"$f":"SUM(FUNCALLOC!BB56:BB60)","v":0},{"$f":"SUM(FUNCALLOC!BC56:BC60)","v":0},{"$f":"SUM(FUNCALLOC!BD56:BD60)","v":0},{"$f":"SUM(FUNCALLOC!BE56:BE60)","v":0},{"$f":"SUM(FUNCALLOC!BF56:BF60)","v":0},{"$f":"SUM(FUNCALLOC!BG56:BG60)","v":0},{"$f":"SUM(FUNCALLOC!BH56:BH60)","v":0},{"$f":"SUM(FUNCALLOC!BI56:BI60)","v":0},{"$f":"SUM(FUNCALLOC!BJ56:BJ60)","v":0},{"$f":"SUM(FUNCALLOC!BK56:BK60)","v":0},{"$f":"SUM(FUNCALLOC!BL56:BL60)","v":0},{"$f":"SUM(FUNCALLOC!BM56:BM60)","v":0},{"$f":"SUM(FUNCALLOC!BN56:BN60)","v":0},{"$f":"SUM(FUNCALLOC!BO56:BO60)","v":0},{"$f":"SUM(FUNCALLOC!BP56:BP60)","v":0},{"$f":"SUM(FUNCALLOC!BQ56:BQ60)","v":0},{"$f":"SUM(FUNCALLOC!BR56:BR60)","v":0},{"$f":"SUM(FUNCALLOC!BS56:BS60)","v":0},{"$f":"SUM(FUNCALLOC!BT56:BT60)","v":0},{"$f":"SUM(FUNCALLOC!BU56:BU60)","v":0},{"$f":"SUM(FUNCALLOC!BV56:BV60)","v":0},{"$f":"SUM(FUNCALLOC!BW56:BW60)","v":0},{"$f":"SUM(FUNCALLOC!BX56:BX60)","v":0},{"$f":"SUM(FUNCALLOC!BY56:BY60)","v":0},{"$f":"SUM(FUNCALLOC!BZ56:BZ60)","v":0}]
["",null,null,{"$f":"IF((D16=0)*OR($C16=0),0,D16/$C16)","v":0},0,0,0,0,0,5.6265412774707355E-4,0,0,0,0,0,0,0.97646729284313316,2.0571369642408563E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3986833867112086E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR16=0)*OR($C16=0),0,AR16/$C16)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA16=0)*OR($C16=0),0,BA16/$C16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D368.T","Total Transformers",{"$f":"SUM(D19:BA19)","v":403061336.65125},{"$f":"SUM(FUNCALLOC!E61:E63)","v":0},{"$f":"SUM(FUNCALLOC!F61:F63)","v":0},{"$f":"SUM(FUNCALLOC!G61:G63)","v":0},{"$f":"SUM(FUNCALLOC!H61:H63)","v":0},{"$f":"SUM(FUNCALLOC!I61:I63)","v":0},{"$f":"SUM(FUNCALLOC!J61:J63)","v":0},{"$f":"SUM(FUNCALLOC!K61:K63)","v":0},{"$f":"SUM(FUNCALLOC!L61:L63)","v":0},{"$f":"SUM(FUNCALLOC!M61:M63)","v":0},{"$f":"SUM(FUNCALLOC!N61:N63)","v":0},{"$f":"SUM(FUNCALLOC!O61:O63)","v":0},{"$f":"SUM(FUNCALLOC!P61:P63)","v":0},{"$f":"SUM(FUNCALLOC!Q61:Q63)","v":0},{"$f":"SUM(FUNCALLOC!R61:R63)","v":0},{"$f":"SUM(FUNCALLOC!S61:S63)","v":0},{"$f":"SUM(FUNCALLOC!T61:T63)","v":0},{"$f":"SUM(FUNCALLOC!U61:U63)","v":0},{"$f":"SUM(FUNCALLOC!V61:V63)","v":0},{"$f":"SUM(FUNCALLOC!W61:W63)","v":0},{"$f":"SUM(FUNCALLOC!X61:X63)","v":0},{"$f":"SUM(FUNCALLOC!Y61:Y63)","v":0},{"$f":"SUM(FUNCALLOC!Z61:Z63)","v":0},{"$f":"SUM(FUNCALLOC!AA61:AA63)","v":0},{"$f":"SUM(FUNCALLOC!AB61:AB63)","v":0},{"$f":"SUM(FUNCALLOC!AC61:AC63)","v":0},{"$f":"SUM(FUNCALLOC!AD61:AD63)","v":0},{"$f":"SUM(FUNCALLOC!AE61:AE63)","v":0},{"$f":"SUM(FUNCALLOC!AF61:AF63)","v":0},{"$f":"SUM(FUNCALLOC!AG61:AG63)","v":0},{"$f":"SUM(FUNCALLOC!AH61:AH63)","v":0},{"$f":"SUM(FUNCALLOC!AI61:AI63)","v":0},{"$f":"SUM(FUNCALLOC!AJ61:AJ63)","v":0},{"$f":"SUM(FUNCALLOC!AK61:AK63)","v":138085648.79946673},{"$f":"SUM(FUNCALLOC!AL61:AL63)","v":261219746.87699658},{"$f":"SUM(FUNCALLOC!AM61:AM63)","v":3755940.9747866914},{"$f":"SUM(FUNCALLOC!AN61:AN63)","v":0},{"$f":"SUM(FUNCALLOC!AO61:AO63)","v":0},{"$f":"SUM(FUNCALLOC!AP61:AP63)","v":0},{"$f":"SUM(FUNCALLOC!AQ61:AQ63)","v":0},{"$f":"SUM(FUNCALLOC!AR61:AR63)","v":0},{"$f":"SUM(FUNCALLOC!AS61:AS63)","v":0},{"$f":"SUM(FUNCALLOC!AT61:AT63)","v":0},{"$f":"SUM(FUNCALLOC!AU61:AU63)","v":0},{"$f":"SUM(FUNCALLOC!AV61:AV63)","v":0},{"$f":"SUM(FUNCALLOC!AW61:AW63)","v":0},{"$f":"SUM(FUNCALLOC!AX61:AX63)","v":0},{"$f":"SUM(FUNCALLOC!AY61:AY63)","v":0},{"$f":"SUM(FUNCALLOC!AZ61:AZ63)","v":0},{"$f":"SUM(FUNCALLOC!BA61:BA63)","v":0},{"$f":"SUM(FUNCALLOC!BB61:BB63)","v":0},{"$f":"SUM(FUNCALLOC!BC61:BC63)","v":0},{"$f":"SUM(FUNCALLOC!BD61:BD63)","v":0},{"$f":"SUM(FUNCALLOC!BE61:BE63)","v":0},{"$f":"SUM(FUNCALLOC!BF61:BF63)","v":0},{"$f":"SUM(FUNCALLOC!BG61:BG63)","v":0},{"$f":"SUM(FUNCALLOC!BH61:BH63)","v":0},{"$f":"SUM(FUNCALLOC!BI61:BI63)","v":0},{"$f":"SUM(FUNCALLOC!BJ61:BJ63)","v":0},{"$f":"SUM(FUNCALLOC!BK61:BK63)","v":0},{"$f":"SUM(FUNCALLOC!BL61:BL63)","v":0},{"$f":"SUM(FUNCALLOC!BM61:BM63)","v":0},{"$f":"SUM(FUNCALLOC!BN61:BN63)","v":0},{"$f":"SUM(FUNCALLOC!BO61:BO63)","v":0},{"$f":"SUM(FUNCALLOC!BP61:BP63)","v":0},{"$f":"SUM(FUNCALLOC!BQ61:BQ63)","v":0},{"$f":"SUM(FUNCALLOC!BR61:BR63)","v":0},{"$f":"SUM(FUNCALLOC!BS61:BS63)","v":0},{"$f":"SUM(FUNCALLOC!BT61:BT63)","v":0},{"$f":"SUM(FUNCALLOC!BU61:BU63)","v":0},{"$f":"SUM(FUNCALLOC!BV61:BV63)","v":0},{"$f":"SUM(FUNCALLOC!BW61:BW63)","v":0},{"$f":"SUM(FUNCALLOC!BX61:BX63)","v":0},{"$f":"SUM(FUNCALLOC!BY61:BY63)","v":0},{"$f":"SUM(FUNCALLOC!BZ61:BZ63)","v":0}]
["",null,null,{"$f":"IF((D19=0)*OR($C19=0),0,D19/$C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34259214725659914,0.64808931823450411,9.3185345088966694E-3,0,0,0,0,0,{"$f":"IF((AR19=0)*OR($C19=0),0,AR19/$C19)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA19=0)*OR($C19=0),0,BA19/$C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D369.T","Total Services",{"$f":"SUM(D22:BA22)","v":178138842.28041601},{"$f":"SUM(FUNCALLOC!E64:E65)","v":0},{"$f":"SUM(FUNCALLOC!F64:F65)","v":0},{"$f":"SUM(FUNCALLOC!G64:G65)","v":0},{"$f":"SUM(FUNCALLOC!H64:H65)","v":0},{"$f":"SUM(FUNCALLOC!I64:I65)","v":0},{"$f":"SUM(FUNCALLOC!J64:J65)","v":0},{"$f":"SUM(FUNCALLOC!K64:K65)","v":0},{"$f":"SUM(FUNCALLOC!L64:L65)","v":0},{"$f":"SUM(FUNCALLOC!M64:M65)","v":0},{"$f":"SUM(FUNCALLOC!N64:N65)","v":0},{"$f":"SUM(FUNCALLOC!O64:O65)","v":0},{"$f":"SUM(FUNCALLOC!P64:P65)","v":0},{"$f":"SUM(FUNCALLOC!Q64:Q65)","v":0},{"$f":"SUM(FUNCALLOC!R64:R65)","v":0},{"$f":"SUM(FUNCALLOC!S64:S65)","v":0},{"$f":"SUM(FUNCALLOC!T64:T65)","v":0},{"$f":"SUM(FUNCALLOC!U64:U65)","v":0},{"$f":"SUM(FUNCALLOC!V64:V65)","v":0},{"$f":"SUM(FUNCALLOC!W64:W65)","v":0},{"$f":"SUM(FUNCALLOC!X64:X65)","v":0},{"$f":"SUM(FUNCALLOC!Y64:Y65)","v":0},{"$f":"SUM(FUNCALLOC!Z64:Z65)","v":0},{"$f":"SUM(FUNCALLOC!AA64:AA65)","v":0},{"$f":"SUM(FUNCALLOC!AB64:AB65)","v":0},{"$f":"SUM(FUNCALLOC!AC64:AC65)","v":0},{"$f":"SUM(FUNCALLOC!AD64:AD65)","v":0},{"$f":"SUM(FUNCALLOC!AE64:AE65)","v":0},{"$f":"SUM(FUNCALLOC!AF64:AF65)","v":0},{"$f":"SUM(FUNCALLOC!AG64:AG65)","v":0},{"$f":"SUM(FUNCALLOC!AH64:AH65)","v":0},{"$f":"SUM(FUNCALLOC!AI64:AI65)","v":0},{"$f":"SUM(FUNCALLOC!AJ64:AJ65)","v":0},{"$f":"SUM(FUNCALLOC!AK64:AK65)","v":0},{"$f":"SUM(FUNCALLOC!AL64:AL65)","v":0},{"$f":"SUM(FUNCALLOC!AM64:AM65)","v":0},{"$f":"SUM(FUNCALLOC!AN64:AN65)","v":41858523.864762597},{"$f":"SUM(FUNCALLOC!AO64:AO65)","v":136280318.41565341},{"$f":"SUM(FUNCALLOC!AP64:AP65)","v":0},{"$f":"SUM(FUNCALLOC!AQ64:AQ65)","v":0},{"$f":"SUM(FUNCALLOC!AR64:AR65)","v":0},{"$f":"SUM(FUNCALLOC!AS64:AS65)","v":0},{"$f":"SUM(FUNCALLOC!AT64:AT65)","v":0},{"$f":"SUM(FUNCALLOC!AU64:AU65)","v":0},{"$f":"SUM(FUNCALLOC!AV64:AV65)","v":0},{"$f":"SUM(FUNCALLOC!AW64:AW65)","v":0},{"$f":"SUM(FUNCALLOC!AX64:AX65)","v":0},{"$f":"SUM(FUNCALLOC!AY64:AY65)","v":0},{"$f":"SUM(FUNCALLOC!AZ64:AZ65)","v":0},{"$f":"SUM(FUNCALLOC!BA64:BA65)","v":0},{"$f":"SUM(FUNCALLOC!BB64:BB65)","v":0},{"$f":"SUM(FUNCALLOC!BC64:BC65)","v":0},{"$f":"SUM(FUNCALLOC!BD64:BD65)","v":0},{"$f":"SUM(FUNCALLOC!BE64:BE65)","v":0},{"$f":"SUM(FUNCALLOC!BF64:BF65)","v":0},{"$f":"SUM(FUNCALLOC!BG64:BG65)","v":0},{"$f":"SUM(FUNCALLOC!BH64:BH65)","v":0},{"$f":"SUM(FUNCALLOC!BI64:BI65)","v":0},{"$f":"SUM(FUNCALLOC!BJ64:BJ65)","v":0},{"$f":"SUM(FUNCALLOC!BK64:BK65)","v":0},{"$f":"SUM(FUNCALLOC!BL64:BL65)","v":0},{"$f":"SUM(FUNCALLOC!BM64:BM65)","v":0},{"$f":"SUM(FUNCALLOC!BN64:BN65)","v":0},{"$f":"SUM(FUNCALLOC!BO64:BO65)","v":0},{"$f":"SUM(FUNCALLOC!BP64:BP65)","v":0},{"$f":"SUM(FUNCALLOC!BQ64:BQ65)","v":0},{"$f":"SUM(FUNCALLOC!BR64:BR65)","v":0},{"$f":"SUM(FUNCALLOC!BS64:BS65)","v":0},{"$f":"SUM(FUNCALLOC!BT64:BT65)","v":0},{"$f":"SUM(FUNCALLOC!BU64:BU65)","v":0},{"$f":"SUM(FUNCALLOC!BV64:BV65)","v":0},{"$f":"SUM(FUNCALLOC!BW64:BW65)","v":0},{"$f":"SUM(FUNCALLOC!BX64:BX65)","v":0},{"$f":"SUM(FUNCALLOC!BY64:BY65)","v":0},{"$f":"SUM(FUNCALLOC!BZ64:BZ65)","v":0}]
["",null,null,{"$f":"IF((D22=0)*OR($C22=0),0,D22/$C22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ22=0)*OR($C22=0),0,AJ22/$C22)","v":0},0,0,0.23497696139099913,0.76502303860900078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP22=0)*OR($C22=0),0,BP22/$C22)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["D370.T","Total Meters",{"$f":"SUM(D25:BA25)","v":127180593.16},{"$f":"SUM(FUNCALLOC!E66)","v":0},{"$f":"SUM(FUNCALLOC!F66)","v":0},{"$f":"SUM(FUNCALLOC!G66)","v":0},{"$f":"SUM(FUNCALLOC!H66)","v":0},{"$f":"SUM(FUNCALLOC!I66)","v":0},{"$f":"SUM(FUNCALLOC!J66)","v":0},{"$f":"SUM(FUNCALLOC!K66)","v":0},{"$f":"SUM(FUNCALLOC!L66)","v":0},{"$f":"SUM(FUNCALLOC!M66)","v":0},{"$f":"SUM(FUNCALLOC!N66)","v":0},{"$f":"SUM(FUNCALLOC!O66)","v":0},{"$f":"SUM(FUNCALLOC!P66)","v":0},{"$f":"SUM(FUNCALLOC!Q66)","v":0},{"$f":"SUM(FUNCALLOC!R66)","v":0},{"$f":"SUM(FUNCALLOC!S66)","v":0},{"$f":"SUM(FUNCALLOC!T66)","v":0},{"$f":"SUM(FUNCALLOC!U66)","v":0},{"$f":"SUM(FUNCALLOC!V66)","v":0},{"$f":"SUM(FUNCALLOC!W66)","v":0},{"$f":"SUM(FUNCALLOC!X66)","v":0},{"$f":"SUM(FUNCALLOC!Y66)","v":0},{"$f":"SUM(FUNCALLOC!Z66)","v":0},{"$f":"SUM(FUNCALLOC!AA66)","v":0},{"$f":"SUM(FUNCALLOC!AB66)","v":0},{"$f":"SUM(FUNCALLOC!AC66)","v":0},{"$f":"SUM(FUNCALLOC!AD66)","v":0},{"$f":"SUM(FUNCALLOC!AE66)","v":0},{"$f":"SUM(FUNCALLOC!AF66)","v":0},{"$f":"SUM(FUNCALLOC!AG66)","v":0},{"$f":"SUM(FUNCALLOC!AH66)","v":0},{"$f":"SUM(FUNCALLOC!AI66)","v":0},{"$f":"SUM(FUNCALLOC!AJ66)","v":0},{"$f":"SUM(FUNCALLOC!AK66)","v":0},{"$f":"SUM(FUNCALLOC!AL66)","v":0},{"$f":"SUM(FUNCALLOC!AM66)","v":0},{"$f":"SUM(FUNCALLOC!AN66)","v":0},{"$f":"SUM(FUNCALLOC!AO66)","v":0},{"$f":"SUM(FUNCALLOC!AP66)","v":127180593.16},{"$f":"SUM(FUNCALLOC!AQ66)","v":0},{"$f":"SUM(FUNCALLOC!AR66)","v":0},{"$f":"SUM(FUNCALLOC!AS66)","v":0},{"$f":"SUM(FUNCALLOC!AT66)","v":0},{"$f":"SUM(FUNCALLOC!AU66)","v":0},{"$f":"SUM(FUNCALLOC!AV66)","v":0},{"$f":"SUM(FUNCALLOC!AW66)","v":0},{"$f":"SUM(FUNCALLOC!AX66)","v":0},{"$f":"SUM(FUNCALLOC!AY66)","v":0},{"$f":"SUM(FUNCALLOC!AZ66)","v":0},{"$f":"SUM(FUNCALLOC!BA66)","v":0},{"$f":"SUM(FUNCALLOC!BB66)","v":0},{"$f":"SUM(FUNCALLOC!BC66)","v":0},{"$f":"SUM(FUNCALLOC!BD66)","v":0},{"$f":"SUM(FUNCALLOC!BE66)","v":0},{"$f":"SUM(FUNCALLOC!BF66)","v":0},{"$f":"SUM(FUNCALLOC!BG66)","v":0},{"$f":"SUM(FUNCALLOC!BH66)","v":0},{"$f":"SUM(FUNCALLOC!BI66)","v":0},{"$f":"SUM(FUNCALLOC!BJ66)","v":0},{"$f":"SUM(FUNCALLOC!BK66)","v":0},{"$f":"SUM(FUNCALLOC!BL66)","v":0},{"$f":"SUM(FUNCALLOC!BM66)","v":0},{"$f":"SUM(FUNCALLOC!BN66)","v":0},{"$f":"SUM(FUNCALLOC!BO66)","v":0},{"$f":"SUM(FUNCALLOC!BP66)","v":0},{"$f":"SUM(FUNCALLOC!BQ66)","v":0},{"$f":"SUM(FUNCALLOC!BR66)","v":0},{"$f":"SUM(FUNCALLOC!BS66)","v":0},{"$f":"SUM(FUNCALLOC!BT66)","v":0},{"$f":"SUM(FUNCALLOC!BU66)","v":0},{"$f":"SUM(FUNCALLOC!BV66)","v":0},{"$f":"SUM(FUNCALLOC!BW66)","v":0},{"$f":"SUM(FUNCALLOC!BX66)","v":0},{"$f":"SUM(FUNCALLOC!BY66)","v":0},{"$f":"SUM(FUNCALLOC!BZ66)","v":0}]
["",null,null,{"$f":"IF((D25=0)*OR($C25=0),0,D25/$C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"IF((AR25=0)*OR($C25=0),0,AR25/$C25)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA25=0)*OR($C25=0),0,BA25/$C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["D372.T","Leased Property Assignment Factor",{"$f":"SUM(D28:BA28)","v":640774.60124999995},{"$f":"SUM(FUNCALLOC!E67)","v":0},{"$f":"SUM(FUNCALLOC!F67)","v":0},{"$f":"SUM(FUNCALLOC!G67)","v":0},{"$f":"SUM(FUNCALLOC!H67)","v":0},{"$f":"SUM(FUNCALLOC!I67)","v":0},{"$f":"SUM(FUNCALLOC!J67)","v":0},{"$f":"SUM(FUNCALLOC!K67)","v":0},{"$f":"SUM(FUNCALLOC!L67)","v":0},{"$f":"SUM(FUNCALLOC!M67)","v":0},{"$f":"SUM(FUNCALLOC!N67)","v":0},{"$f":"SUM(FUNCALLOC!O67)","v":0},{"$f":"SUM(FUNCALLOC!P67)","v":0},{"$f":"SUM(FUNCALLOC!Q67)","v":0},{"$f":"SUM(FUNCALLOC!R67)","v":0},{"$f":"SUM(FUNCALLOC!S67)","v":0},{"$f":"SUM(FUNCALLOC!T67)","v":0},{"$f":"SUM(FUNCALLOC!U67)","v":0},{"$f":"SUM(FUNCALLOC!V67)","v":0},{"$f":"SUM(FUNCALLOC!W67)","v":0},{"$f":"SUM(FUNCALLOC!X67)","v":0},{"$f":"SUM(FUNCALLOC!Y67)","v":0},{"$f":"SUM(FUNCALLOC!Z67)","v":0},{"$f":"SUM(FUNCALLOC!AA67)","v":0},{"$f":"SUM(FUNCALLOC!AB67)","v":0},{"$f":"SUM(FUNCALLOC!AC67)","v":0},{"$f":"SUM(FUNCALLOC!AD67)","v":0},{"$f":"SUM(FUNCALLOC!AE67)","v":0},{"$f":"SUM(FUNCALLOC!AF67)","v":0},{"$f":"SUM(FUNCALLOC!AG67)","v":0},{"$f":"SUM(FUNCALLOC!AH67)","v":0},{"$f":"SUM(FUNCALLOC!AI67)","v":0},{"$f":"SUM(FUNCALLOC!AJ67)","v":0},{"$f":"SUM(FUNCALLOC!AK67)","v":0},{"$f":"SUM(FUNCALLOC!AL67)","v":0},{"$f":"SUM(FUNCALLOC!AM67)","v":0},{"$f":"SUM(FUNCALLOC!AN67)","v":0},{"$f":"SUM(FUNCALLOC!AO67)","v":0},{"$f":"SUM(FUNCALLOC!AP67)","v":0},{"$f":"SUM(FUNCALLOC!AQ67)","v":640774.60124999995},{"$f":"SUM(FUNCALLOC!AR67)","v":0},{"$f":"SUM(FUNCALLOC!AS67)","v":0},{"$f":"SUM(FUNCALLOC!AT67)","v":0},{"$f":"SUM(FUNCALLOC!AU67)","v":0},{"$f":"SUM(FUNCALLOC!AV67)","v":0},{"$f":"SUM(FUNCALLOC!AW67)","v":0},{"$f":"SUM(FUNCALLOC!AX67)","v":0},{"$f":"SUM(FUNCALLOC!AY67)","v":0},{"$f":"SUM(FUNCALLOC!AZ67)","v":0},{"$f":"SUM(FUNCALLOC!BA67)","v":0},{"$f":"SUM(FUNCALLOC!BB67)","v":0},{"$f":"SUM(FUNCALLOC!BC67)","v":0},{"$f":"SUM(FUNCALLOC!BD67)","v":0},{"$f":"SUM(FUNCALLOC!BE67)","v":0},{"$f":"SUM(FUNCALLOC!BF67)","v":0},{"$f":"SUM(FUNCALLOC!BG67)","v":0},{"$f":"SUM(FUNCALLOC!BH67)","v":0},{"$f":"SUM(FUNCALLOC!BI67)","v":0},{"$f":"SUM(FUNCALLOC!BJ67)","v":0},{"$f":"SUM(FUNCALLOC!BK67)","v":0},{"$f":"SUM(FUNCALLOC!BL67)","v":0},{"$f":"SUM(FUNCALLOC!BM67)","v":0},{"$f":"SUM(FUNCALLOC!BN67)","v":0},{"$f":"SUM(FUNCALLOC!BO67)","v":0},{"$f":"SUM(FUNCALLOC!BP67)","v":0},{"$f":"SUM(FUNCALLOC!BQ67)","v":0},{"$f":"SUM(FUNCALLOC!BR67)","v":0},{"$f":"SUM(FUNCALLOC!BS67)","v":0},{"$f":"SUM(FUNCALLOC!BT67)","v":0},{"$f":"SUM(FUNCALLOC!BU67)","v":0},{"$f":"SUM(FUNCALLOC!BV67)","v":0},{"$f":"SUM(FUNCALLOC!BW67)","v":0},{"$f":"SUM(FUNCALLOC!BX67)","v":0},{"$f":"SUM(FUNCALLOC!BY67)","v":0},{"$f":"SUM(FUNCALLOC!BZ67)","v":0}]
["",null,null,{"$f":"IF((D28=0)*OR($C28=0),0,D28/$C28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF((AR28=0)*OR($C28=0),0,AR28/$C28)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA28=0)*OR($C28=0),0,BA28/$C28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["ADJPTDCE.T","Adj Total Prod Trans Dist & Cust Exp",{"$f":"SUM(D31:BA31)","v":274395714},{"$f":"SUM(FUNCALLOC!E284,FUNCALLOC!E299,FUNCALLOC!E315,FUNCALLOC!E326,FUNCALLOC!E329,FUNCALLOC!E331:E337,FUNCALLOC!E266,FUNCALLOC!E392)","v":0},{"$f":"SUM(FUNCALLOC!F284,FUNCALLOC!F299,FUNCALLOC!F315,FUNCALLOC!F326,FUNCALLOC!F329,FUNCALLOC!F331:F337,FUNCALLOC!F266,FUNCALLOC!F392)","v":25026427.41},{"$f":"SUM(FUNCALLOC!G284,FUNCALLOC!G299,FUNCALLOC!G315,FUNCALLOC!G326,FUNCALLOC!G329,FUNCALLOC!G331:G337,FUNCALLOC!G266,FUNCALLOC!G392)","v":1236999.6553279657},{"$f":"SUM(FUNCALLOC!H284,FUNCALLOC!H299,FUNCALLOC!H315,FUNCALLOC!H326,FUNCALLOC!H329,FUNCALLOC!H331:H337,FUNCALLOC!H266,FUNCALLOC!H392)","v":1032950.8646720344},{"$f":"SUM(FUNCALLOC!I284,FUNCALLOC!I299,FUNCALLOC!I315,FUNCALLOC!I326,FUNCALLOC!I329,FUNCALLOC!I331:I337,FUNCALLOC!I266,FUNCALLOC!I392)","v":0},{"$f":"SUM(FUNCALLOC!J284,FUNCALLOC!J299,FUNCALLOC!J315,FUNCALLOC!J326,FUNCALLOC!J329,FUNCALLOC!J331:J337,FUNCALLOC!J266,FUNCALLOC!J392)","v":0},{"$f":"SUM(FUNCALLOC!K284,FUNCALLOC!K299,FUNCALLOC!K315,FUNCALLOC!K326,FUNCALLOC!K329,FUNCALLOC!K331:K337,FUNCALLOC!K266,FUNCALLOC!K392)","v":3721884.1196568585},{"$f":"SUM(FUNCALLOC!L284,FUNCALLOC!L299,FUNCALLOC!L315,FUNCALLOC!L326,FUNCALLOC!L329,FUNCALLOC!L331:L337,FUNCALLOC!L266,FUNCALLOC!L392)","v":0},{"$f":"SUM(FUNCALLOC!M284,FUNCALLOC!M299,FUNCALLOC!M315,FUNCALLOC!M326,FUNCALLOC!M329,FUNCALLOC!M331:M337,FUNCALLOC!M266,FUNCALLOC!M392)","v":0},{"$f":"SUM(FUNCALLOC!N284,FUNCALLOC!N299,FUNCALLOC!N315,FUNCALLOC!N326,FUNCALLOC!N329,FUNCALLOC!N331:N337,FUNCALLOC!N266,FUNCALLOC!N392)","v":331101.80965004914},{"$f":"SUM(FUNCALLOC!O284,FUNCALLOC!O299,FUNCALLOC!O315,FUNCALLOC!O326,FUNCALLOC!O329,FUNCALLOC!O331:O337,FUNCALLOC!O266,FUNCALLOC!O392)","v":4077200.0006068759},{"$f":"SUM(FUNCALLOC!P284,FUNCALLOC!P299,FUNCALLOC!P315,FUNCALLOC!P326,FUNCALLOC!P329,FUNCALLOC!P331:P337,FUNCALLOC!P266,FUNCALLOC!P392)","v":28133984.498022482},{"$f":"SUM(FUNCALLOC!Q284,FUNCALLOC!Q299,FUNCALLOC!Q315,FUNCALLOC!Q326,FUNCALLOC!Q329,FUNCALLOC!Q331:Q337,FUNCALLOC!Q266,FUNCALLOC!Q392)","v":138504.69581776843},{"$f":"SUM(FUNCALLOC!R284,FUNCALLOC!R299,FUNCALLOC!R315,FUNCALLOC!R326,FUNCALLOC!R329,FUNCALLOC!R331:R337,FUNCALLOC!R266,FUNCALLOC!R392)","v":15516063.110156126},{"$f":"SUM(FUNCALLOC!S284,FUNCALLOC!S299,FUNCALLOC!S315,FUNCALLOC!S326,FUNCALLOC!S329,FUNCALLOC!S331:S337,FUNCALLOC!S266,FUNCALLOC!S392)","v":326879.01783643017},{"$f":"SUM(FUNCALLOC!T284,FUNCALLOC!T299,FUNCALLOC!T315,FUNCALLOC!T326,FUNCALLOC!T329,FUNCALLOC!T331:T337,FUNCALLOC!T266,FUNCALLOC!T392)","v":0},{"$f":"SUM(FUNCALLOC!U284,FUNCALLOC!U299,FUNCALLOC!U315,FUNCALLOC!U326,FUNCALLOC!U329,FUNCALLOC!U331:U337,FUNCALLOC!U266,FUNCALLOC!U392)","v":0},{"$f":"SUM(FUNCALLOC!V284,FUNCALLOC!V299,FUNCALLOC!V315,FUNCALLOC!V326,FUNCALLOC!V329,FUNCALLOC!V331:V337,FUNCALLOC!V266,FUNCALLOC!V392)","v":0},{"$f":"SUM(FUNCALLOC!W284,FUNCALLOC!W299,FUNCALLOC!W315,FUNCALLOC!W326,FUNCALLOC!W329,FUNCALLOC!W331:W337,FUNCALLOC!W266,FUNCALLOC!W392)","v":0},{"$f":"SUM(FUNCALLOC!X284,FUNCALLOC!X299,FUNCALLOC!X315,FUNCALLOC!X326,FUNCALLOC!X329,FUNCALLOC!X331:X337,FUNCALLOC!X266,FUNCALLOC!X392)","v":0},{"$f":"SUM(FUNCALLOC!Y284,FUNCALLOC!Y299,FUNCALLOC!Y315,FUNCALLOC!Y326,FUNCALLOC!Y329,FUNCALLOC!Y331:Y337,FUNCALLOC!Y266,FUNCALLOC!Y392)","v":0},{"$f":"SUM(FUNCALLOC!Z284,FUNCALLOC!Z299,FUNCALLOC!Z315,FUNCALLOC!Z326,FUNCALLOC!Z329,FUNCALLOC!Z331:Z337,FUNCALLOC!Z266,FUNCALLOC!Z392)","v":0},{"$f":"SUM(FUNCALLOC!AA284,FUNCALLOC!AA299,FUNCALLOC!AA315,FUNCALLOC!AA326,FUNCALLOC!AA329,FUNCALLOC!AA331:AA337,FUNCALLOC!AA266,FUNCALLOC!AA392)","v":0},{"$f":"SUM(FUNCALLOC!AB284,FUNCALLOC!AB299,FUNCALLOC!AB315,FUNCALLOC!AB326,FUNCALLOC!AB329,FUNCALLOC!AB331:AB337,FUNCALLOC!AB266,FUNCALLOC!AB392)","v":0},{"$f":"SUM(FUNCALLOC!AC284,FUNCALLOC!AC299,FUNCALLOC!AC315,FUNCALLOC!AC326,FUNCALLOC!AC329,FUNCALLOC!AC331:AC337,FUNCALLOC!AC266,FUNCALLOC!AC392)","v":0},{"$f":"SUM(FUNCALLOC!AD284,FUNCALLOC!AD299,FUNCALLOC!AD315,FUNCALLOC!AD326,FUNCALLOC!AD329,FUNCALLOC!AD331:AD337,FUNCALLOC!AD266,FUNCALLOC!AD392)","v":106691611.59000002},{"$f":"SUM(FUNCALLOC!AE284,FUNCALLOC!AE299,FUNCALLOC!AE315,FUNCALLOC!AE326,FUNCALLOC!AE329,FUNCALLOC!AE331:AE337,FUNCALLOC!AE266,FUNCALLOC!AE392)","v":5273524.8463981692},{"$f":"SUM(FUNCALLOC!AF284,FUNCALLOC!AF299,FUNCALLOC!AF315,FUNCALLOC!AF326,FUNCALLOC!AF329,FUNCALLOC!AF331:AF337,FUNCALLOC!AF266,FUNCALLOC!AF392)","v":4403632.6336018303},{"$f":"SUM(FUNCALLOC!AG284,FUNCALLOC!AG299,FUNCALLOC!AG315,FUNCALLOC!AG326,FUNCALLOC!AG329,FUNCALLOC!AG331:AG337,FUNCALLOC!AG266,FUNCALLOC!AG392)","v":15866979.668010818},{"$f":"SUM(FUNCALLOC!AH284,FUNCALLOC!AH299,FUNCALLOC!AH315,FUNCALLOC!AH326,FUNCALLOC!AH329,FUNCALLOC!AH331:AH337,FUNCALLOC!AH266,FUNCALLOC!AH392)","v":0},{"$f":"SUM(FUNCALLOC!AI284,FUNCALLOC!AI299,FUNCALLOC!AI315,FUNCALLOC!AI326,FUNCALLOC!AI329,FUNCALLOC!AI331:AI337,FUNCALLOC!AI266,FUNCALLOC!AI392)","v":0},{"$f":"SUM(FUNCALLOC!AJ284,FUNCALLOC!AJ299,FUNCALLOC!AJ315,FUNCALLOC!AJ326,FUNCALLOC!AJ329,FUNCALLOC!AJ331:AJ337,FUNCALLOC!AJ266,FUNCALLOC!AJ392)","v":0},{"$f":"SUM(FUNCALLOC!AK284,FUNCALLOC!AK299,FUNCALLOC!AK315,FUNCALLOC!AK326,FUNCALLOC!AK329,FUNCALLOC!AK331:AK337,FUNCALLOC!AK266,FUNCALLOC!AK392)","v":85259.194727013542},{"$f":"SUM(FUNCALLOC!AL284,FUNCALLOC!AL299,FUNCALLOC!AL315,FUNCALLOC!AL326,FUNCALLOC!AL329,FUNCALLOC!AL331:AL337,FUNCALLOC!AL266,FUNCALLOC!AL392)","v":161286.74818242987},{"$f":"SUM(FUNCALLOC!AM284,FUNCALLOC!AM299,FUNCALLOC!AM315,FUNCALLOC!AM326,FUNCALLOC!AM329,FUNCALLOC!AM331:AM337,FUNCALLOC!AM266,FUNCALLOC!AM392)","v":2319.0570905565696},{"$f":"SUM(FUNCALLOC!AN284,FUNCALLOC!AN299,FUNCALLOC!AN315,FUNCALLOC!AN326,FUNCALLOC!AN329,FUNCALLOC!AN331:AN337,FUNCALLOC!AN266,FUNCALLOC!AN392)","v":0},{"$f":"SUM(FUNCALLOC!AO284,FUNCALLOC!AO299,FUNCALLOC!AO315,FUNCALLOC!AO326,FUNCALLOC!AO329,FUNCALLOC!AO331:AO337,FUNCALLOC!AO266,FUNCALLOC!AO392)","v":0},{"$f":"SUM(FUNCALLOC!AP284,FUNCALLOC!AP299,FUNCALLOC!AP315,FUNCALLOC!AP326,FUNCALLOC!AP329,FUNCALLOC!AP331:AP337,FUNCALLOC!AP266,FUNCALLOC!AP392)","v":9250526.3285862617},{"$f":"SUM(FUNCALLOC!AQ284,FUNCALLOC!AQ299,FUNCALLOC!AQ315,FUNCALLOC!AQ326,FUNCALLOC!AQ329,FUNCALLOC!AQ331:AQ337,FUNCALLOC!AQ266,FUNCALLOC!AQ392)","v":0},{"$f":"SUM(FUNCALLOC!AR284,FUNCALLOC!AR299,FUNCALLOC!AR315,FUNCALLOC!AR326,FUNCALLOC!AR329,FUNCALLOC!AR331:AR337,FUNCALLOC!AR266,FUNCALLOC!AR392)","v":3948490.751656333},{"$f":"SUM(FUNCALLOC!AS284,FUNCALLOC!AS299,FUNCALLOC!AS315,FUNCALLOC!AS326,FUNCALLOC!AS329,FUNCALLOC!AS331:AS337,FUNCALLOC!AS266,FUNCALLOC!AS392)","v":0},{"$f":"SUM(FUNCALLOC!AT284,FUNCALLOC!AT299,FUNCALLOC!AT315,FUNCALLOC!AT326,FUNCALLOC!AT329,FUNCALLOC!AT331:AT337,FUNCALLOC!AT266,FUNCALLOC!AT392)","v":0},{"$f":"SUM(FUNCALLOC!AU284,FUNCALLOC!AU299,FUNCALLOC!AU315,FUNCALLOC!AU326,FUNCALLOC!AU329,FUNCALLOC!AU331:AU337,FUNCALLOC!AU266,FUNCALLOC!AU392)","v":17425785.764369436},{"$f":"SUM(FUNCALLOC!AV284,FUNCALLOC!AV299,FUNCALLOC!AV315,FUNCALLOC!AV326,FUNCALLOC!AV329,FUNCALLOC!AV331:AV337,FUNCALLOC!AV266,FUNCALLOC!AV392)","v":21428347.617169283},{"$f":"SUM(FUNCALLOC!AW284,FUNCALLOC!AW299,FUNCALLOC!AW315,FUNCALLOC!AW326,FUNCALLOC!AW329,FUNCALLOC!AW331:AW337,FUNCALLOC!AW266,FUNCALLOC!AW392)","v":8695438.3956313562},{"$f":"SUM(FUNCALLOC!AX284,FUNCALLOC!AX299,FUNCALLOC!AX315,FUNCALLOC!AX326,FUNCALLOC!AX329,FUNCALLOC!AX331:AX337,FUNCALLOC!AX266,FUNCALLOC!AX392)","v":1549696.222829924},{"$f":"SUM(FUNCALLOC!AY284,FUNCALLOC!AY299,FUNCALLOC!AY315,FUNCALLOC!AY326,FUNCALLOC!AY329,FUNCALLOC!AY331:AY337,FUNCALLOC!AY266,FUNCALLOC!AY392)","v":70820},{"$f":"SUM(FUNCALLOC!AZ284,FUNCALLOC!AZ299,FUNCALLOC!AZ315,FUNCALLOC!AZ326,FUNCALLOC!AZ329,FUNCALLOC!AZ331:AZ337,FUNCALLOC!AZ266,FUNCALLOC!AZ392)","v":0},{"$f":"SUM(FUNCALLOC!BA284,FUNCALLOC!BA299,FUNCALLOC!BA315,FUNCALLOC!BA326,FUNCALLOC!BA329,FUNCALLOC!BA331:BA337,FUNCALLOC!BA266,FUNCALLOC!BA392)","v":0},{"$f":"SUM(FUNCALLOC!BB284,FUNCALLOC!BB299,FUNCALLOC!BB315,FUNCALLOC!BB326,FUNCALLOC!BB329,FUNCALLOC!BB331:BB337,FUNCALLOC!BB266,FUNCALLOC!BB392)","v":0},{"$f":"SUM(FUNCALLOC!BC284,FUNCALLOC!BC299,FUNCALLOC!BC315,FUNCALLOC!BC326,FUNCALLOC!BC329,FUNCALLOC!BC331:BC337,FUNCALLOC!BC266,FUNCALLOC!BC392)","v":0},{"$f":"SUM(FUNCALLOC!BD284,FUNCALLOC!BD299,FUNCALLOC!BD315,FUNCALLOC!BD326,FUNCALLOC!BD329,FUNCALLOC!BD331:BD337,FUNCALLOC!BD266,FUNCALLOC!BD392)","v":0},{"$f":"SUM(FUNCALLOC!BE284,FUNCALLOC!BE299,FUNCALLOC!BE315,FUNCALLOC!BE326,FUNCALLOC!BE329,FUNCALLOC!BE331:BE337,FUNCALLOC!BE266,FUNCALLOC!BE392)","v":0},{"$f":"SUM(FUNCALLOC!BF284,FUNCALLOC!BF299,FUNCALLOC!BF315,FUNCALLOC!BF326,FUNCALLOC!BF329,FUNCALLOC!BF331:BF337,FUNCALLOC!BF266,FUNCALLOC!BF392)","v":0},{"$f":"SUM(FUNCALLOC!BG284,FUNCALLOC!BG299,FUNCALLOC!BG315,FUNCALLOC!BG326,FUNCALLOC!BG329,FUNCALLOC!BG331:BG337,FUNCALLOC!BG266,FUNCALLOC!BG392)","v":0},{"$f":"SUM(FUNCALLOC!BH284,FUNCALLOC!BH299,FUNCALLOC!BH315,FUNCALLOC!BH326,FUNCALLOC!BH329,FUNCALLOC!BH331:BH337,FUNCALLOC!BH266,FUNCALLOC!BH392)","v":0},{"$f":"SUM(FUNCALLOC!BI284,FUNCALLOC!BI299,FUNCALLOC!BI315,FUNCALLOC!BI326,FUNCALLOC!BI329,FUNCALLOC!BI331:BI337,FUNCALLOC!BI266,FUNCALLOC!BI392)","v":0},{"$f":"SUM(FUNCALLOC!BJ284,FUNCALLOC!BJ299,FUNCALLOC!BJ315,FUNCALLOC!BJ326,FUNCALLOC!BJ329,FUNCALLOC!BJ331:BJ337,FUNCALLOC!BJ266,FUNCALLOC!BJ392)","v":0},{"$f":"SUM(FUNCALLOC!BK284,FUNCALLOC!BK299,FUNCALLOC!BK315,FUNCALLOC!BK326,FUNCALLOC!BK329,FUNCALLOC!BK331:BK337,FUNCALLOC!BK266,FUNCALLOC!BK392)","v":0},{"$f":"SUM(FUNCALLOC!BL284,FUNCALLOC!BL299,FUNCALLOC!BL315,FUNCALLOC!BL326,FUNCALLOC!BL329,FUNCALLOC!BL331:BL337,FUNCALLOC!BL266,FUNCALLOC!BL392)","v":0},{"$f":"SUM(FUNCALLOC!BM284,FUNCALLOC!BM299,FUNCALLOC!BM315,FUNCALLOC!BM326,FUNCALLOC!BM329,FUNCALLOC!BM331:BM337,FUNCALLOC!BM266,FUNCALLOC!BM392)","v":0},{"$f":"SUM(FUNCALLOC!BN284,FUNCALLOC!BN299,FUNCALLOC!BN315,FUNCALLOC!BN326,FUNCALLOC!BN329,FUNCALLOC!BN331:BN337,FUNCALLOC!BN266,FUNCALLOC!BN392)","v":0},{"$f":"SUM(FUNCALLOC!BO284,FUNCALLOC!BO299,FUNCALLOC!BO315,FUNCALLOC!BO326,FUNCALLOC!BO329,FUNCALLOC!BO331:BO337,FUNCALLOC!BO266,FUNCALLOC!BO392)","v":0},{"$f":"SUM(FUNCALLOC!BP284,FUNCALLOC!BP299,FUNCALLOC!BP315,FUNCALLOC!BP326,FUNCALLOC!BP329,FUNCALLOC!BP331:BP337,FUNCALLOC!BP266,FUNCALLOC!BP392)","v":0},{"$f":"SUM(FUNCALLOC!BQ284,FUNCALLOC!BQ299,FUNCALLOC!BQ315,FUNCALLOC!BQ326,FUNCALLOC!BQ329,FUNCALLOC!BQ331:BQ337,FUNCALLOC!BQ266,FUNCALLOC!BQ392)","v":0},{"$f":"SUM(FUNCALLOC!BR284,FUNCALLOC!BR299,FUNCALLOC!BR315,FUNCALLOC!BR326,FUNCALLOC!BR329,FUNCALLOC!BR331:BR337,FUNCALLOC!BR266,FUNCALLOC!BR392)","v":0},{"$f":"SUM(FUNCALLOC!BS284,FUNCALLOC!BS299,FUNCALLOC!BS315,FUNCALLOC!BS326,FUNCALLOC!BS329,FUNCALLOC!BS331:BS337,FUNCALLOC!BS266,FUNCALLOC!BS392)","v":0},{"$f":"SUM(FUNCALLOC!BT284,FUNCALLOC!BT299,FUNCALLOC!BT315,FUNCALLOC!BT326,FUNCALLOC!BT329,FUNCALLOC!BT331:BT337,FUNCALLOC!BT266,FUNCALLOC!BT392)","v":0},{"$f":"SUM(FUNCALLOC!BU284,FUNCALLOC!BU299,FUNCALLOC!BU315,FUNCALLOC!BU326,FUNCALLOC!BU329,FUNCALLOC!BU331:BU337,FUNCALLOC!BU266,FUNCALLOC!BU392)","v":0},{"$f":"SUM(FUNCALLOC!BV284,FUNCALLOC!BV299,FUNCALLOC!BV315,FUNCALLOC!BV326,FUNCALLOC!BV329,FUNCALLOC!BV331:BV337,FUNCALLOC!BV266,FUNCALLOC!BV392)","v":0},{"$f":"SUM(FUNCALLOC!BW284,FUNCALLOC!BW299,FUNCALLOC!BW315,FUNCALLOC!BW326,FUNCALLOC!BW329,FUNCALLOC!BW331:BW337,FUNCALLOC!BW266,FUNCALLOC!BW392)","v":0},{"$f":"SUM(FUNCALLOC!BX284,FUNCALLOC!BX299,FUNCALLOC!BX315,FUNCALLOC!BX326,FUNCALLOC!BX329,FUNCALLOC!BX331:BX337,FUNCALLOC!BX266,FUNCALLOC!BX392)","v":0},{"$f":"SUM(FUNCALLOC!BY284,FUNCALLOC!BY299,FUNCALLOC!BY315,FUNCALLOC!BY326,FUNCALLOC!BY329,FUNCALLOC!BY331:BY337,FUNCALLOC!BY266,FUNCALLOC!BY392)","v":0},{"$f":"SUM(FUNCALLOC!BZ284,FUNCALLOC!BZ299,FUNCALLOC!BZ315,FUNCALLOC!BZ326,FUNCALLOC!BZ329,FUNCALLOC!BZ331:BZ337,FUNCALLOC!BZ266,FUNCALLOC!BZ392)","v":0}]
["",null,null,{"$f":"IF((D31=0)*OR($C31=0),0,D31/$C31)","v":0},9.1205606112346196E-2,4.5080866508285392E-3,3.7644569939311603E-3,0,0,1.3563929499485034E-2,0,0,1.206658095432384E-3,1.4858832673337149E-2,0.10253069950656184,5.0476260652441692E-4,5.6546302724524794E-2,1.1912686720625314E-3,0,0,0,0,0,0,0,0,0,0,0.38882389974210757,1.9218685195637453E-2,1.6048474553074944E-2,5.7825173129383567E-2,0,0,0,3.1071620428813822E-4,5.8778887553043147E-4,8.4515062453073501E-6,0,0,3.3712357214829757E-2,0,1.4389768317067566E-2,{"$f":"IF((AR31=0)*OR($C31=0),0,AR31/$C31)","v":0},0,6.350604209644993E-2,7.8092865609297679E-2,3.1689410409782702E-2,5.6476692009479563E-3,2.5809441032304171E-4,0,0,{"$f":"IF((BA31=0)*OR($C31=0),0,BA31/$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["CAE.T","Cust Accts Exp - Total",{"$f":"SUM(D34:BA34)","v":47476893},{"$f":"SUM(FUNCALLOC!E326)","v":0},{"$f":"SUM(FUNCALLOC!F326)","v":0},{"$f":"SUM(FUNCALLOC!G326)","v":0},{"$f":"SUM(FUNCALLOC!H326)","v":0},{"$f":"SUM(FUNCALLOC!I326)","v":0},{"$f":"SUM(FUNCALLOC!J326)","v":0},{"$f":"SUM(FUNCALLOC!K326)","v":0},{"$f":"SUM(FUNCALLOC!L326)","v":0},{"$f":"SUM(FUNCALLOC!M326)","v":0},{"$f":"SUM(FUNCALLOC!N326)","v":0},{"$f":"SUM(FUNCALLOC!O326)","v":0},{"$f":"SUM(FUNCALLOC!P326)","v":0},{"$f":"SUM(FUNCALLOC!Q326)","v":0},{"$f":"SUM(FUNCALLOC!R326)","v":0},{"$f":"SUM(FUNCALLOC!S326)","v":0},{"$f":"SUM(FUNCALLOC!T326)","v":0},{"$f":"SUM(FUNCALLOC!U326)","v":0},{"$f":"SUM(FUNCALLOC!V326)","v":0},{"$f":"SUM(FUNCALLOC!W326)","v":0},{"$f":"SUM(FUNCALLOC!X326)","v":0},{"$f":"SUM(FUNCALLOC!Y326)","v":0},{"$f":"SUM(FUNCALLOC!Z326)","v":0},{"$f":"SUM(FUNCALLOC!AA326)","v":0},{"$f":"SUM(FUNCALLOC!AB326)","v":0},{"$f":"SUM(FUNCALLOC!AC326)","v":0},{"$f":"SUM(FUNCALLOC!AD326)","v":0},{"$f":"SUM(FUNCALLOC!AE326)","v":0},{"$f":"SUM(FUNCALLOC!AF326)","v":0},{"$f":"SUM(FUNCALLOC!AG326)","v":0},{"$f":"SUM(FUNCALLOC!AH326)","v":0},{"$f":"SUM(FUNCALLOC!AI326)","v":0},{"$f":"SUM(FUNCALLOC!AJ326)","v":0},{"$f":"SUM(FUNCALLOC!AK326)","v":0},{"$f":"SUM(FUNCALLOC!AL326)","v":0},{"$f":"SUM(FUNCALLOC!AM326)","v":0},{"$f":"SUM(FUNCALLOC!AN326)","v":0},{"$f":"SUM(FUNCALLOC!AO326)","v":0},{"$f":"SUM(FUNCALLOC!AP326)","v":0},{"$f":"SUM(FUNCALLOC!AQ326)","v":0},{"$f":"SUM(FUNCALLOC!AR326)","v":0},{"$f":"SUM(FUNCALLOC!AS326)","v":0},{"$f":"SUM(FUNCALLOC!AT326)","v":0},{"$f":"SUM(FUNCALLOC!AU326)","v":17425785.764369436},{"$f":"SUM(FUNCALLOC!AV326)","v":21428347.617169283},{"$f":"SUM(FUNCALLOC!AW326)","v":8695438.3956313562},{"$f":"SUM(FUNCALLOC!AX326)","v":-72678.777170075962},{"$f":"SUM(FUNCALLOC!AY326)","v":0},{"$f":"SUM(FUNCALLOC!AZ326)","v":0},{"$f":"SUM(FUNCALLOC!BA326)","v":0},{"$f":"SUM(FUNCALLOC!BB326)","v":0},{"$f":"SUM(FUNCALLOC!BC326)","v":0},{"$f":"SUM(FUNCALLOC!BD326)","v":0},{"$f":"SUM(FUNCALLOC!BE326)","v":0},{"$f":"SUM(FUNCALLOC!BF326)","v":0},{"$f":"SUM(FUNCALLOC!BG326)","v":0},{"$f":"SUM(FUNCALLOC!BH326)","v":0},{"$f":"SUM(FUNCALLOC!BI326)","v":0},{"$f":"SUM(FUNCALLOC!BJ326)","v":0},{"$f":"SUM(FUNCALLOC!BK326)","v":0},{"$f":"SUM(FUNCALLOC!BL326)","v":0},{"$f":"SUM(FUNCALLOC!BM326)","v":0},{"$f":"SUM(FUNCALLOC!BN326)","v":0},{"$f":"SUM(FUNCALLOC!BO326)","v":0},{"$f":"SUM(FUNCALLOC!BP326)","v":0},{"$f":"SUM(FUNCALLOC!BQ326)","v":0},{"$f":"SUM(FUNCALLOC!BR326)","v":0},{"$f":"SUM(FUNCALLOC!BS326)","v":0},{"$f":"SUM(FUNCALLOC!BT326)","v":0},{"$f":"SUM(FUNCALLOC!BU326)","v":0},{"$f":"SUM(FUNCALLOC!BV326)","v":0},{"$f":"SUM(FUNCALLOC!BW326)","v":0},{"$f":"SUM(FUNCALLOC!BX326)","v":0},{"$f":"SUM(FUNCALLOC!BY326)","v":0},{"$f":"SUM(FUNCALLOC!BZ326)","v":0}]
["",null,null,{"$f":"IF((D34=0)*OR($C34=0),0,D34/$C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR34=0)*OR($C34=0),0,AR34/$C34)","v":0},0,0.36703719774521548,0.45134266931008488,0.18315095715364854,-1.5308242089488873E-3,0,0,0,{"$f":"IF((BA34=0)*OR($C34=0),0,BA34/$C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["CAES1.T","Cust Accts Exp - Subtotal ID902.00 to ID905.00",{"$f":"SUM(D37:BA37)","v":47230766},{"$f":"SUM(FUNCALLOC!E319:E322)","v":0},{"$f":"SUM(FUNCALLOC!F319:F322)","v":0},{"$f":"SUM(FUNCALLOC!G319:G322)","v":0},{"$f":"SUM(FUNCALLOC!H319:H322)","v":0},{"$f":"SUM(FUNCALLOC!I319:I322)","v":0},{"$f":"SUM(FUNCALLOC!J319:J322)","v":0},{"$f":"SUM(FUNCALLOC!K319:K322)","v":0},{"$f":"SUM(FUNCALLOC!L319:L322)","v":0},{"$f":"SUM(FUNCALLOC!M319:M322)","v":0},{"$f":"SUM(FUNCALLOC!N319:N322)","v":0},{"$f":"SUM(FUNCALLOC!O319:O322)","v":0},{"$f":"SUM(FUNCALLOC!P319:P322)","v":0},{"$f":"SUM(FUNCALLOC!Q319:Q322)","v":0},{"$f":"SUM(FUNCALLOC!R319:R322)","v":0},{"$f":"SUM(FUNCALLOC!S319:S322)","v":0},{"$f":"SUM(FUNCALLOC!T319:T322)","v":0},{"$f":"SUM(FUNCALLOC!U319:U322)","v":0},{"$f":"SUM(FUNCALLOC!V319:V322)","v":0},{"$f":"SUM(FUNCALLOC!W319:W322)","v":0},{"$f":"SUM(FUNCALLOC!X319:X322)","v":0},{"$f":"SUM(FUNCALLOC!Y319:Y322)","v":0},{"$f":"SUM(FUNCALLOC!Z319:Z322)","v":0},{"$f":"SUM(FUNCALLOC!AA319:AA322)","v":0},{"$f":"SUM(FUNCALLOC!AB319:AB322)","v":0},{"$f":"SUM(FUNCALLOC!AC319:AC322)","v":0},{"$f":"SUM(FUNCALLOC!AD319:AD322)","v":0},{"$f":"SUM(FUNCALLOC!AE319:AE322)","v":0},{"$f":"SUM(FUNCALLOC!AF319:AF322)","v":0},{"$f":"SUM(FUNCALLOC!AG319:AG322)","v":0},{"$f":"SUM(FUNCALLOC!AH319:AH322)","v":0},{"$f":"SUM(FUNCALLOC!AI319:AI322)","v":0},{"$f":"SUM(FUNCALLOC!AJ319:AJ322)","v":0},{"$f":"SUM(FUNCALLOC!AK319:AK322)","v":0},{"$f":"SUM(FUNCALLOC!AL319:AL322)","v":0},{"$f":"SUM(FUNCALLOC!AM319:AM322)","v":0},{"$f":"SUM(FUNCALLOC!AN319:AN322)","v":0},{"$f":"SUM(FUNCALLOC!AO319:AO322)","v":0},{"$f":"SUM(FUNCALLOC!AP319:AP322)","v":0},{"$f":"SUM(FUNCALLOC!AQ319:AQ322)","v":0},{"$f":"SUM(FUNCALLOC!AR319:AR322)","v":0},{"$f":"SUM(FUNCALLOC!AS319:AS322)","v":0},{"$f":"SUM(FUNCALLOC!AT319:AT322)","v":0},{"$f":"SUM(FUNCALLOC!AU319:AU322)","v":17335448},{"$f":"SUM(FUNCALLOC!AV319:AV322)","v":21317260},{"$f":"SUM(FUNCALLOC!AW319:AW322)","v":8650360},{"$f":"SUM(FUNCALLOC!AX319:AX322)","v":-72302},{"$f":"SUM(FUNCALLOC!AY319:AY322)","v":0},{"$f":"SUM(FUNCALLOC!AZ319:AZ322)","v":0},{"$f":"SUM(FUNCALLOC!BA319:BA322)","v":0},{"$f":"SUM(FUNCALLOC!BB319:BB322)","v":0},{"$f":"SUM(FUNCALLOC!BC319:BC322)","v":0},{"$f":"SUM(FUNCALLOC!BD319:BD322)","v":0},{"$f":"SUM(FUNCALLOC!BE319:BE322)","v":0},{"$f":"SUM(FUNCALLOC!BF319:BF322)","v":0},{"$f":"SUM(FUNCALLOC!BG319:BG322)","v":0},{"$f":"SUM(FUNCALLOC!BH319:BH322)","v":0},{"$f":"SUM(FUNCALLOC!BI319:BI322)","v":0},{"$f":"SUM(FUNCALLOC!BJ319:BJ322)","v":0},{"$f":"SUM(FUNCALLOC!BK319:BK322)","v":0},{"$f":"SUM(FUNCALLOC!BL319:BL322)","v":0},{"$f":"SUM(FUNCALLOC!BM319:BM322)","v":0},{"$f":"SUM(FUNCALLOC!BN319:BN322)","v":0},{"$f":"SUM(FUNCALLOC!BO319:BO322)","v":0},{"$f":"SUM(FUNCALLOC!BP319:BP322)","v":0},{"$f":"SUM(FUNCALLOC!BQ319:BQ322)","v":0},{"$f":"SUM(FUNCALLOC!BR319:BR322)","v":0},{"$f":"SUM(FUNCALLOC!BS319:BS322)","v":0},{"$f":"SUM(FUNCALLOC!BT319:BT322)","v":0},{"$f":"SUM(FUNCALLOC!BU319:BU322)","v":0},{"$f":"SUM(FUNCALLOC!BV319:BV322)","v":0},{"$f":"SUM(FUNCALLOC!BW319:BW322)","v":0},{"$f":"SUM(FUNCALLOC!BX319:BX322)","v":0},{"$f":"SUM(FUNCALLOC!BY319:BY322)","v":0},{"$f":"SUM(FUNCALLOC!BZ319:BZ322)","v":0}]
["",null,null,{"$f":"IF((D37=0)*OR($C37=0),0,D37/$C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR37=0)*OR($C37=0),0,AR37/$C37)","v":0},0,0.36703719774521548,0.45134266931008488,0.18315095715364854,-1.5308242089488873E-3,0,0,0,{"$f":"IF((BA37=0)*OR($C37=0),0,BA37/$C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["DES1.T","Dist O&M - ID581.00 to ID589.00 Subtotal",{"$f":"SUM(D40:BA40)","v":17946090},{"$f":"SUM(FUNCALLOC!E302:E309)","v":0},{"$f":"SUM(FUNCALLOC!F302:F309)","v":0},{"$f":"SUM(FUNCALLOC!G302:G309)","v":0},{"$f":"SUM(FUNCALLOC!H302:H309)","v":0},{"$f":"SUM(FUNCALLOC!I302:I309)","v":0},{"$f":"SUM(FUNCALLOC!J302:J309)","v":0},{"$f":"SUM(FUNCALLOC!K302:K309)","v":484087.78826341679},{"$f":"SUM(FUNCALLOC!L302:L309)","v":0},{"$f":"SUM(FUNCALLOC!M302:M309)","v":0},{"$f":"SUM(FUNCALLOC!N302:N309)","v":100910.37168739132},{"$f":"SUM(FUNCALLOC!O302:O309)","v":1242614.0706990571},{"$f":"SUM(FUNCALLOC!P302:P309)","v":2781687.3761343537},{"$f":"SUM(FUNCALLOC!Q302:Q309)","v":13694.35473737095},{"$f":"SUM(FUNCALLOC!R302:R309)","v":2811448.5887054559},{"$f":"SUM(FUNCALLOC!S302:S309)","v":59229.170882407547},{"$f":"SUM(FUNCALLOC!T302:T309)","v":0},{"$f":"SUM(FUNCALLOC!U302:U309)","v":0},{"$f":"SUM(FUNCALLOC!V302:V309)","v":0},{"$f":"SUM(FUNCALLOC!W302:W309)","v":0},{"$f":"SUM(FUNCALLOC!X302:X309)","v":0},{"$f":"SUM(FUNCALLOC!Y302:Y309)","v":0},{"$f":"SUM(FUNCALLOC!Z302:Z309)","v":0},{"$f":"SUM(FUNCALLOC!AA302:AA309)","v":0},{"$f":"SUM(FUNCALLOC!AB302:AB309)","v":0},{"$f":"SUM(FUNCALLOC!AC302:AC309)","v":0},{"$f":"SUM(FUNCALLOC!AD302:AD309)","v":0},{"$f":"SUM(FUNCALLOC!AE302:AE309)","v":0},{"$f":"SUM(FUNCALLOC!AF302:AF309)","v":0},{"$f":"SUM(FUNCALLOC!AG302:AG309)","v":2063742.6762808822},{"$f":"SUM(FUNCALLOC!AH302:AH309)","v":0},{"$f":"SUM(FUNCALLOC!AI302:AI309)","v":0},{"$f":"SUM(FUNCALLOC!AJ302:AJ309)","v":0},{"$f":"SUM(FUNCALLOC!AK302:AK309)","v":0},{"$f":"SUM(FUNCALLOC!AL302:AL309)","v":0},{"$f":"SUM(FUNCALLOC!AM302:AM309)","v":0},{"$f":"SUM(FUNCALLOC!AN302:AN309)","v":0},{"$f":"SUM(FUNCALLOC!AO302:AO309)","v":0},{"$f":"SUM(FUNCALLOC!AP302:AP309)","v":6814926.3253471563},{"$f":"SUM(FUNCALLOC!AQ302:AQ309)","v":0},{"$f":"SUM(FUNCALLOC!AR302:AR309)","v":1573749.2772625079},{"$f":"SUM(FUNCALLOC!AS302:AS309)","v":0},{"$f":"SUM(FUNCALLOC!AT302:AT309)","v":0},{"$f":"SUM(FUNCALLOC!AU302:AU309)","v":0},{"$f":"SUM(FUNCALLOC!AV302:AV309)","v":0},{"$f":"SUM(FUNCALLOC!AW302:AW309)","v":0},{"$f":"SUM(FUNCALLOC!AX302:AX309)","v":0},{"$f":"SUM(FUNCALLOC!AY302:AY309)","v":0},{"$f":"SUM(FUNCALLOC!AZ302:AZ309)","v":0},{"$f":"SUM(FUNCALLOC!BA302:BA309)","v":0},{"$f":"SUM(FUNCALLOC!BB302:BB309)","v":0},{"$f":"SUM(FUNCALLOC!BC302:BC309)","v":0},{"$f":"SUM(FUNCALLOC!BD302:BD309)","v":0},{"$f":"SUM(FUNCALLOC!BE302:BE309)","v":0},{"$f":"SUM(FUNCALLOC!BF302:BF309)","v":0},{"$f":"SUM(FUNCALLOC!BG302:BG309)","v":0},{"$f":"SUM(FUNCALLOC!BH302:BH309)","v":0},{"$f":"SUM(FUNCALLOC!BI302:BI309)","v":0},{"$f":"SUM(FUNCALLOC!BJ302:BJ309)","v":0},{"$f":"SUM(FUNCALLOC!BK302:BK309)","v":0},{"$f":"SUM(FUNCALLOC!BL302:BL309)","v":0},{"$f":"SUM(FUNCALLOC!BM302:BM309)","v":0},{"$f":"SUM(FUNCALLOC!BN302:BN309)","v":0},{"$f":"SUM(FUNCALLOC!BO302:BO309)","v":0},{"$f":"SUM(FUNCALLOC!BP302:BP309)","v":0},{"$f":"SUM(FUNCALLOC!BQ302:BQ309)","v":0},{"$f":"SUM(FUNCALLOC!BR302:BR309)","v":0},{"$f":"SUM(FUNCALLOC!BS302:BS309)","v":0},{"$f":"SUM(FUNCALLOC!BT302:BT309)","v":0},{"$f":"SUM(FUNCALLOC!BU302:BU309)","v":0},{"$f":"SUM(FUNCALLOC!BV302:BV309)","v":0},{"$f":"SUM(FUNCALLOC!BW302:BW309)","v":0},{"$f":"SUM(FUNCALLOC!BX302:BX309)","v":0},{"$f":"SUM(FUNCALLOC!BY302:BY309)","v":0},{"$f":"SUM(FUNCALLOC!BZ302:BZ309)","v":0}]
["",null,null,{"$f":"IF((D40=0)*OR($C40=0),0,D40/$C40)","v":0},0,0,0,0,0,2.6974554806279073E-2,0,0,5.6229725632375256E-3,6.9241493311303859E-2,0.15500241981035165,7.6308291875115696E-4,0.15666078731943592,3.3003941740182706E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11499678627940026,0,0,0,0,0,0,0,0,0.3797443524103109,0,8.769315640691136E-2,{"$f":"IF((AR40=0)*OR($C40=0),0,AR40/$C40)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA40=0)*OR($C40=0),0,BA40/$C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["DES2.T","Dist O&M - ID591.00 to ID597.00 Subtotal",{"$f":"SUM(D43:BA43)","v":58534638},{"$f":"SUM(FUNCALLOC!E381:E387)","v":0},{"$f":"SUM(FUNCALLOC!F381:F387)","v":0},{"$f":"SUM(FUNCALLOC!G381:G387)","v":0},{"$f":"SUM(FUNCALLOC!H381:H387)","v":0},{"$f":"SUM(FUNCALLOC!I381:I387)","v":0},{"$f":"SUM(FUNCALLOC!J381:J387)","v":0},{"$f":"SUM(FUNCALLOC!K381:K387)","v":3100868.2581331367},{"$f":"SUM(FUNCALLOC!L381:L387)","v":0},{"$f":"SUM(FUNCALLOC!M381:M387)","v":0},{"$f":"SUM(FUNCALLOC!N381:N387)","v":201648.13837498688},{"$f":"SUM(FUNCALLOC!O381:O387)","v":2483102.6770099378},{"$f":"SUM(FUNCALLOC!P381:P387)","v":24565474.768461339},{"$f":"SUM(FUNCALLOC!Q381:Q387)","v":120936.78414673037},{"$f":"SUM(FUNCALLOC!R381:R387)","v":11909373.972824475},{"$f":"SUM(FUNCALLOC!S381:S387)","v":250896.4058502361},{"$f":"SUM(FUNCALLOC!T381:T387)","v":0},{"$f":"SUM(FUNCALLOC!U381:U387)","v":0},{"$f":"SUM(FUNCALLOC!V381:V387)","v":0},{"$f":"SUM(FUNCALLOC!W381:W387)","v":0},{"$f":"SUM(FUNCALLOC!X381:X387)","v":0},{"$f":"SUM(FUNCALLOC!Y381:Y387)","v":0},{"$f":"SUM(FUNCALLOC!Z381:Z387)","v":0},{"$f":"SUM(FUNCALLOC!AA381:AA387)","v":0},{"$f":"SUM(FUNCALLOC!AB381:AB387)","v":0},{"$f":"SUM(FUNCALLOC!AC381:AC387)","v":0},{"$f":"SUM(FUNCALLOC!AD381:AD387)","v":0},{"$f":"SUM(FUNCALLOC!AE381:AE387)","v":0},{"$f":"SUM(FUNCALLOC!AF381:AF387)","v":0},{"$f":"SUM(FUNCALLOC!AG381:AG387)","v":13219490.995199163},{"$f":"SUM(FUNCALLOC!AH381:AH387)","v":0},{"$f":"SUM(FUNCALLOC!AI381:AI387)","v":0},{"$f":"SUM(FUNCALLOC!AJ381:AJ387)","v":0},{"$f":"SUM(FUNCALLOC!AK381:AK387)","v":85259.194727013542},{"$f":"SUM(FUNCALLOC!AL381:AL387)","v":161286.74818242987},{"$f":"SUM(FUNCALLOC!AM381:AM387)","v":2319.0570905565696},{"$f":"SUM(FUNCALLOC!AN381:AN387)","v":0},{"$f":"SUM(FUNCALLOC!AO381:AO387)","v":0},{"$f":"SUM(FUNCALLOC!AP381:AP387)","v":507944},{"$f":"SUM(FUNCALLOC!AQ381:AQ387)","v":0},{"$f":"SUM(FUNCALLOC!AR381:AR387)","v":1926037},{"$f":"SUM(FUNCALLOC!AS381:AS387)","v":0},{"$f":"SUM(FUNCALLOC!AT381:AT387)","v":0},{"$f":"SUM(FUNCALLOC!AU381:AU387)","v":0},{"$f":"SUM(FUNCALLOC!AV381:AV387)","v":0},{"$f":"SUM(FUNCALLOC!AW381:AW387)","v":0},{"$f":"SUM(FUNCALLOC!AX381:AX387)","v":0},{"$f":"SUM(FUNCALLOC!AY381:AY387)","v":0},{"$f":"SUM(FUNCALLOC!AZ381:AZ387)","v":0},{"$f":"SUM(FUNCALLOC!BA381:BA387)","v":0},{"$f":"SUM(FUNCALLOC!BB381:BB387)","v":0},{"$f":"SUM(FUNCALLOC!BC381:BC387)","v":0},{"$f":"SUM(FUNCALLOC!BD381:BD387)","v":0},{"$f":"SUM(FUNCALLOC!BE381:BE387)","v":0},{"$f":"SUM(FUNCALLOC!BF381:BF387)","v":0},{"$f":"SUM(FUNCALLOC!BG381:BG387)","v":0},{"$f":"SUM(FUNCALLOC!BH381:BH387)","v":0},{"$f":"SUM(FUNCALLOC!BI381:BI387)","v":0},{"$f":"SUM(FUNCALLOC!BJ381:BJ387)","v":0},{"$f":"SUM(FUNCALLOC!BK381:BK387)","v":0},{"$f":"SUM(FUNCALLOC!BL381:BL387)","v":0},{"$f":"SUM(FUNCALLOC!BM381:BM387)","v":0},{"$f":"SUM(FUNCALLOC!BN381:BN387)","v":0},{"$f":"SUM(FUNCALLOC!BO381:BO387)","v":0},{"$f":"SUM(FUNCALLOC!BP381:BP387)","v":0},{"$f":"SUM(FUNCALLOC!BQ381:BQ387)","v":0},{"$f":"SUM(FUNCALLOC!BR381:BR387)","v":0},{"$f":"SUM(FUNCALLOC!BS381:BS387)","v":0},{"$f":"SUM(FUNCALLOC!BT381:BT387)","v":0},{"$f":"SUM(FUNCALLOC!BU381:BU387)","v":0},{"$f":"SUM(FUNCALLOC!BV381:BV387)","v":0},{"$f":"SUM(FUNCALLOC!BW381:BW387)","v":0},{"$f":"SUM(FUNCALLOC!BX381:BX387)","v":0},{"$f":"SUM(FUNCALLOC!BY381:BY387)","v":0},{"$f":"SUM(FUNCALLOC!BZ381:BZ387)","v":0}]
["",null,null,{"$f":"IF((D43=0)*OR($C43=0),0,D43/$C43)","v":0},0,0,0,0,0,5.2974928419872294E-2,0,0,3.4449369683466203E-3,4.2421081975597727E-2,0.4196741554711817,2.0660721288945252E-3,0.20345857392719291,4.2862895274117198E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22584048431629769,0,0,0,1.4565596993529463E-3,2.7554069469504514E-3,3.9618543306897524E-5,0,0,8.6776653508987278E-3,0,3.2904226724695895E-2,{"$f":"IF((AR43=0)*OR($C43=0),0,AR43/$C43)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA43=0)*OR($C43=0),0,BA43/$C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["DES3.T","Dist O&M - ID582.00 to ID587.00 Subtotal",{"$f":"SUM(D46:BA46)","v":14559574},{"$f":"SUM(FUNCALLOC!E303:E308)","v":0},{"$f":"SUM(FUNCALLOC!F303:F308)","v":0},{"$f":"SUM(FUNCALLOC!G303:G308)","v":0},{"$f":"SUM(FUNCALLOC!H303:H308)","v":0},{"$f":"SUM(FUNCALLOC!I303:I308)","v":0},{"$f":"SUM(FUNCALLOC!J303:J308)","v":0},{"$f":"SUM(FUNCALLOC!K303:K308)","v":392738.02681907581},{"$f":"SUM(FUNCALLOC!L303:L308)","v":0},{"$f":"SUM(FUNCALLOC!M303:M308)","v":0},{"$f":"SUM(FUNCALLOC!N303:N308)","v":81868.085134426423},{"$f":"SUM(FUNCALLOC!O303:O308)","v":1008126.6457364337},{"$f":"SUM(FUNCALLOC!P303:P308)","v":2256769.201407881},{"$f":"SUM(FUNCALLOC!Q303:Q308)","v":11110.162223693458},{"$f":"SUM(FUNCALLOC!R303:R308)","v":2280914.3258755892},{"$f":"SUM(FUNCALLOC!S303:S308)","v":48052.333205787887},{"$f":"SUM(FUNCALLOC!T303:T308)","v":0},{"$f":"SUM(FUNCALLOC!U303:U308)","v":0},{"$f":"SUM(FUNCALLOC!V303:V308)","v":0},{"$f":"SUM(FUNCALLOC!W303:W308)","v":0},{"$f":"SUM(FUNCALLOC!X303:X308)","v":0},{"$f":"SUM(FUNCALLOC!Y303:Y308)","v":0},{"$f":"SUM(FUNCALLOC!Z303:Z308)","v":0},{"$f":"SUM(FUNCALLOC!AA303:AA308)","v":0},{"$f":"SUM(FUNCALLOC!AB303:AB308)","v":0},{"$f":"SUM(FUNCALLOC!AC303:AC308)","v":0},{"$f":"SUM(FUNCALLOC!AD303:AD308)","v":0},{"$f":"SUM(FUNCALLOC!AE303:AE308)","v":0},{"$f":"SUM(FUNCALLOC!AF303:AF308)","v":0},{"$f":"SUM(FUNCALLOC!AG303:AG308)","v":1674304.2195971129},{"$f":"SUM(FUNCALLOC!AH303:AH308)","v":0},{"$f":"SUM(FUNCALLOC!AI303:AI308)","v":0},{"$f":"SUM(FUNCALLOC!AJ303:AJ308)","v":0},{"$f":"SUM(FUNCALLOC!AK303:AK308)","v":0},{"$f":"SUM(FUNCALLOC!AL303:AL308)","v":0},{"$f":"SUM(FUNCALLOC!AM303:AM308)","v":0},{"$f":"SUM(FUNCALLOC!AN303:AN308)","v":0},{"$f":"SUM(FUNCALLOC!AO303:AO308)","v":0},{"$f":"SUM(FUNCALLOC!AP303:AP308)","v":5528916},{"$f":"SUM(FUNCALLOC!AQ303:AQ308)","v":0},{"$f":"SUM(FUNCALLOC!AR303:AR308)","v":1276775},{"$f":"SUM(FUNCALLOC!AS303:AS308)","v":0},{"$f":"SUM(FUNCALLOC!AT303:AT308)","v":0},{"$f":"SUM(FUNCALLOC!AU303:AU308)","v":0},{"$f":"SUM(FUNCALLOC!AV303:AV308)","v":0},{"$f":"SUM(FUNCALLOC!AW303:AW308)","v":0},{"$f":"SUM(FUNCALLOC!AX303:AX308)","v":0},{"$f":"SUM(FUNCALLOC!AY303:AY308)","v":0},{"$f":"SUM(FUNCALLOC!AZ303:AZ308)","v":0},{"$f":"SUM(FUNCALLOC!BA303:BA308)","v":0},{"$f":"SUM(FUNCALLOC!BB303:BB308)","v":0},{"$f":"SUM(FUNCALLOC!BC303:BC308)","v":0},{"$f":"SUM(FUNCALLOC!BD303:BD308)","v":0},{"$f":"SUM(FUNCALLOC!BE303:BE308)","v":0},{"$f":"SUM(FUNCALLOC!BF303:BF308)","v":0},{"$f":"SUM(FUNCALLOC!BG303:BG308)","v":0},{"$f":"SUM(FUNCALLOC!BH303:BH308)","v":0},{"$f":"SUM(FUNCALLOC!BI303:BI308)","v":0},{"$f":"SUM(FUNCALLOC!BJ303:BJ308)","v":0},{"$f":"SUM(FUNCALLOC!BK303:BK308)","v":0},{"$f":"SUM(FUNCALLOC!BL303:BL308)","v":0},{"$f":"SUM(FUNCALLOC!BM303:BM308)","v":0},{"$f":"SUM(FUNCALLOC!BN303:BN308)","v":0},{"$f":"SUM(FUNCALLOC!BO303:BO308)","v":0},{"$f":"SUM(FUNCALLOC!BP303:BP308)","v":0},{"$f":"SUM(FUNCALLOC!BQ303:BQ308)","v":0},{"$f":"SUM(FUNCALLOC!BR303:BR308)","v":0},{"$f":"SUM(FUNCALLOC!BS303:BS308)","v":0},{"$f":"SUM(FUNCALLOC!BT303:BT308)","v":0},{"$f":"SUM(FUNCALLOC!BU303:BU308)","v":0},{"$f":"SUM(FUNCALLOC!BV303:BV308)","v":0},{"$f":"SUM(FUNCALLOC!BW303:BW308)","v":0},{"$f":"SUM(FUNCALLOC!BX303:BX308)","v":0},{"$f":"SUM(FUNCALLOC!BY303:BY308)","v":0},{"$f":"SUM(FUNCALLOC!BZ303:BZ308)","v":0}]
["",null,null,{"$f":"IF((D46=0)*OR($C46=0),0,D46/$C46)","v":0},0,0,0,0,0,2.6974554806279073E-2,0,0,5.6229725632375247E-3,6.9241493311303873E-2,0.15500241981035165,7.6308291875115696E-4,0.15666078731943595,3.3003941740182706E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11499678627940027,0,0,0,{"$f":"IF((AJ46=0)*OR($C46=0),0,AJ46/$C46)","v":0},0,0,0,0,0.3797443524103109,0,8.769315640691136E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP46=0)*OR($C46=0),0,BP46/$C46)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["DP.T","Total Distribution Plant",{"$f":"SUM(D49:BA49)","v":3456399344.4841642},{"$f":"SUM(FUNCALLOC!E71)","v":0},{"$f":"SUM(FUNCALLOC!F71)","v":0},{"$f":"SUM(FUNCALLOC!G71)","v":0},{"$f":"SUM(FUNCALLOC!H71)","v":0},{"$f":"SUM(FUNCALLOC!I71)","v":1611005.2218968247},{"$f":"SUM(FUNCALLOC!J71)","v":25360743.862269819},{"$f":"SUM(FUNCALLOC!K71)","v":110859557.23961174},{"$f":"SUM(FUNCALLOC!L71)","v":418047.02374747721},{"$f":"SUM(FUNCALLOC!M71)","v":5167330.914169183},{"$f":"SUM(FUNCALLOC!N71)","v":24960779.118660443},{"$f":"SUM(FUNCALLOC!O71)","v":307367962.5771727},{"$f":"SUM(FUNCALLOC!P71)","v":514474635.09809804},{"$f":"SUM(FUNCALLOC!Q71)","v":2532778.5634213346},{"$f":"SUM(FUNCALLOC!R71)","v":1201938471.3087711},{"$f":"SUM(FUNCALLOC!S71)","v":25321401.712014429},{"$f":"SUM(FUNCALLOC!T71)","v":0},{"$f":"SUM(FUNCALLOC!U71)","v":0},{"$f":"SUM(FUNCALLOC!V71)","v":0},{"$f":"SUM(FUNCALLOC!W71)","v":0},{"$f":"SUM(FUNCALLOC!X71)","v":0},{"$f":"SUM(FUNCALLOC!Y71)","v":0},{"$f":"SUM(FUNCALLOC!Z71)","v":0},{"$f":"SUM(FUNCALLOC!AA71)","v":0},{"$f":"SUM(FUNCALLOC!AB71)","v":0},{"$f":"SUM(FUNCALLOC!AC71)","v":0},{"$f":"SUM(FUNCALLOC!AD71)","v":0},{"$f":"SUM(FUNCALLOC!AE71)","v":0},{"$f":"SUM(FUNCALLOC!AF71)","v":0},{"$f":"SUM(FUNCALLOC!AG71)","v":472611796.65308177},{"$f":"SUM(FUNCALLOC!AH71)","v":0},{"$f":"SUM(FUNCALLOC!AI71)","v":0},{"$f":"SUM(FUNCALLOC!AJ71)","v":0},{"$f":"SUM(FUNCALLOC!AK71)","v":138085648.79946673},{"$f":"SUM(FUNCALLOC!AL71)","v":261219746.87699658},{"$f":"SUM(FUNCALLOC!AM71)","v":3755940.9747866914},{"$f":"SUM(FUNCALLOC!AN71)","v":41858523.864762597},{"$f":"SUM(FUNCALLOC!AO71)","v":136280318.41565341},{"$f":"SUM(FUNCALLOC!AP71)","v":127180593.16},{"$f":"SUM(FUNCALLOC!AQ71)","v":640774.60124999995},{"$f":"SUM(FUNCALLOC!AR71)","v":54753288.498333298},{"$f":"SUM(FUNCALLOC!AS71)","v":0},{"$f":"SUM(FUNCALLOC!AT71)","v":0},{"$f":"SUM(FUNCALLOC!AU71)","v":0},{"$f":"SUM(FUNCALLOC!AV71)","v":0},{"$f":"SUM(FUNCALLOC!AW71)","v":0},{"$f":"SUM(FUNCALLOC!AX71)","v":0},{"$f":"SUM(FUNCALLOC!AY71)","v":0},{"$f":"SUM(FUNCALLOC!AZ71)","v":0},{"$f":"SUM(FUNCALLOC!BA71)","v":0},{"$f":"SUM(FUNCALLOC!BB71)","v":0},{"$f":"SUM(FUNCALLOC!BC71)","v":0},{"$f":"SUM(FUNCALLOC!BD71)","v":0},{"$f":"SUM(FUNCALLOC!BE71)","v":0},{"$f":"SUM(FUNCALLOC!BF71)","v":0},{"$f":"SUM(FUNCALLOC!BG71)","v":0},{"$f":"SUM(FUNCALLOC!BH71)","v":0},{"$f":"SUM(FUNCALLOC!BI71)","v":0},{"$f":"SUM(FUNCALLOC!BJ71)","v":0},{"$f":"SUM(FUNCALLOC!BK71)","v":0},{"$f":"SUM(FUNCALLOC!BL71)","v":0},{"$f":"SUM(FUNCALLOC!BM71)","v":0},{"$f":"SUM(FUNCALLOC!BN71)","v":0},{"$f":"SUM(FUNCALLOC!BO71)","v":0},{"$f":"SUM(FUNCALLOC!BP71)","v":0},{"$f":"SUM(FUNCALLOC!BQ71)","v":0},{"$f":"SUM(FUNCALLOC!BR71)","v":0},{"$f":"SUM(FUNCALLOC!BS71)","v":0},{"$f":"SUM(FUNCALLOC!BT71)","v":0},{"$f":"SUM(FUNCALLOC!BU71)","v":0},{"$f":"SUM(FUNCALLOC!BV71)","v":0},{"$f":"SUM(FUNCALLOC!BW71)","v":0},{"$f":"SUM(FUNCALLOC!BX71)","v":0},{"$f":"SUM(FUNCALLOC!BY71)","v":0},{"$f":"SUM(FUNCALLOC!BZ71)","v":0}]
["",null,null,{"$f":"IF((D49=0)*OR($C49=0),0,D49/$C49)","v":0},0,0,0,4.6609348669959675E-4,7.3373303645428954E-3,3.2073712031141621E-2,1.2094870473072227E-4,1.4950040198379796E-3,7.2216131965461908E-3,8.8927213537313213E-2,0.14884698896819129,7.3277949420492343E-4,0.3477429404177107,7.3259479557601336E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13673529865907746,0,0,0,3.9950721845792604E-2,7.5575684648204688E-2,1.0866629114429573E-3,1.211044202156843E-2,3.9428406510125635E-2,3.6795688369446945E-2,1.8538789572234156E-4,1.5841134961939625E-2,{"$f":"IF((AR49=0)*OR($C49=0),0,AR49/$C49)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA49=0)*OR($C49=0),0,BA49/$C49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["EPIS.T","Total Elec Plant In Service",{"$f":"SUM(D52:BA52)","v":7629582517.4841642},{"$f":"SUM(FUNCALLOC!E89,FUNCALLOC!E184)","v":0},{"$f":"SUM(FUNCALLOC!F89,FUNCALLOC!F184)","v":662181086.83376324},{"$f":"SUM(FUNCALLOC!G89,FUNCALLOC!G184)","v":46412198.980188496},{"$f":"SUM(FUNCALLOC!H89,FUNCALLOC!H184)","v":38756292.987976208},{"$f":"SUM(FUNCALLOC!I89,FUNCALLOC!I184)","v":1691031.6030426545},{"$f":"SUM(FUNCALLOC!J89,FUNCALLOC!J184)","v":26620534.03978033},{"$f":"SUM(FUNCALLOC!K89,FUNCALLOC!K184)","v":116366484.87754294},{"$f":"SUM(FUNCALLOC!L89,FUNCALLOC!L184)","v":438813.43095992878},{"$f":"SUM(FUNCALLOC!M89,FUNCALLOC!M184)","v":5424017.1046441235},{"$f":"SUM(FUNCALLOC!N89,FUNCALLOC!N184)","v":26200701.122820601},{"$f":"SUM(FUNCALLOC!O89,FUNCALLOC!O184)","v":322636408.25995976},{"$f":"SUM(FUNCALLOC!P89,FUNCALLOC!P184)","v":540031065.75308132},{"$f":"SUM(FUNCALLOC!Q89,FUNCALLOC!Q184)","v":2658593.8617949137},{"$f":"SUM(FUNCALLOC!R89,FUNCALLOC!R184)","v":1261644538.6209178},{"$f":"SUM(FUNCALLOC!S89,FUNCALLOC!S184)","v":26579237.575616684},{"$f":"SUM(FUNCALLOC!T89,FUNCALLOC!T184)","v":0},{"$f":"SUM(FUNCALLOC!U89,FUNCALLOC!U184)","v":0},{"$f":"SUM(FUNCALLOC!V89,FUNCALLOC!V184)","v":0},{"$f":"SUM(FUNCALLOC!W89,FUNCALLOC!W184)","v":0},{"$f":"SUM(FUNCALLOC!X89,FUNCALLOC!X184)","v":0},{"$f":"SUM(FUNCALLOC!Y89,FUNCALLOC!Y184)","v":0},{"$f":"SUM(FUNCALLOC!Z89,FUNCALLOC!Z184)","v":0},{"$f":"SUM(FUNCALLOC!AA89,FUNCALLOC!AA184)","v":0},{"$f":"SUM(FUNCALLOC!AB89,FUNCALLOC!AB184)","v":0},{"$f":"SUM(FUNCALLOC!AC89,FUNCALLOC!AC184)","v":0},{"$f":"SUM(FUNCALLOC!AD89,FUNCALLOC!AD184)","v":2822982528.0807805},{"$f":"SUM(FUNCALLOC!AE89,FUNCALLOC!AE184)","v":197862532.49448779},{"$f":"SUM(FUNCALLOC!AF89,FUNCALLOC!AF184)","v":165224196.42242485},{"$f":"SUM(FUNCALLOC!AG89,FUNCALLOC!AG184)","v":496088698.68847263},{"$f":"SUM(FUNCALLOC!AH89,FUNCALLOC!AH184)","v":0},{"$f":"SUM(FUNCALLOC!AI89,FUNCALLOC!AI184)","v":0},{"$f":"SUM(FUNCALLOC!AJ89,FUNCALLOC!AJ184)","v":0},{"$f":"SUM(FUNCALLOC!AK89,FUNCALLOC!AK184)","v":144945027.41065723},{"$f":"SUM(FUNCALLOC!AL89,FUNCALLOC!AL184)","v":274195788.63171071},{"$f":"SUM(FUNCALLOC!AM89,FUNCALLOC!AM184)","v":3942516.6356995823},{"$f":"SUM(FUNCALLOC!AN89,FUNCALLOC!AN184)","v":43937838.158393003},{"$f":"SUM(FUNCALLOC!AO89,FUNCALLOC!AO184)","v":143050017.5798592},{"$f":"SUM(FUNCALLOC!AP89,FUNCALLOC!AP184)","v":133498265.18504244},{"$f":"SUM(FUNCALLOC!AQ89,FUNCALLOC!AQ184)","v":672604.95894916554},{"$f":"SUM(FUNCALLOC!AR89,FUNCALLOC!AR184)","v":58014157.805373609},{"$f":"SUM(FUNCALLOC!AS89,FUNCALLOC!AS184)","v":0},{"$f":"SUM(FUNCALLOC!AT89,FUNCALLOC!AT184)","v":0},{"$f":"SUM(FUNCALLOC!AU89,FUNCALLOC!AU184)","v":22761621.731650427},{"$f":"SUM(FUNCALLOC!AV89,FUNCALLOC!AV184)","v":27989781.889411926},{"$f":"SUM(FUNCALLOC!AW89,FUNCALLOC!AW184)","v":11358011.75502355},{"$f":"SUM(FUNCALLOC!AX89,FUNCALLOC!AX184)","v":5417925.0041392362},{"$f":"SUM(FUNCALLOC!AY89,FUNCALLOC!AY184)","v":0},{"$f":"SUM(FUNCALLOC!AZ89,FUNCALLOC!AZ184)","v":0},{"$f":"SUM(FUNCALLOC!BA89,FUNCALLOC!BA184)","v":0},{"$f":"SUM(FUNCALLOC!BB89,FUNCALLOC!BB184)","v":0},{"$f":"SUM(FUNCALLOC!BC89,FUNCALLOC!BC184)","v":0},{"$f":"SUM(FUNCALLOC!BD89,FUNCALLOC!BD184)","v":0},{"$f":"SUM(FUNCALLOC!BE89,FUNCALLOC!BE184)","v":0},{"$f":"SUM(FUNCALLOC!BF89,FUNCALLOC!BF184)","v":0},{"$f":"SUM(FUNCALLOC!BG89,FUNCALLOC!BG184)","v":0},{"$f":"SUM(FUNCALLOC!BH89,FUNCALLOC!BH184)","v":0},{"$f":"SUM(FUNCALLOC!BI89,FUNCALLOC!BI184)","v":0},{"$f":"SUM(FUNCALLOC!BJ89,FUNCALLOC!BJ184)","v":0},{"$f":"SUM(FUNCALLOC!BK89,FUNCALLOC!BK184)","v":0},{"$f":"SUM(FUNCALLOC!BL89,FUNCALLOC!BL184)","v":0},{"$f":"SUM(FUNCALLOC!BM89,FUNCALLOC!BM184)","v":0},{"$f":"SUM(FUNCALLOC!BN89,FUNCALLOC!BN184)","v":0},{"$f":"SUM(FUNCALLOC!BO89,FUNCALLOC!BO184)","v":0},{"$f":"SUM(FUNCALLOC!BP89,FUNCALLOC!BP184)","v":0},{"$f":"SUM(FUNCALLOC!BQ89,FUNCALLOC!BQ184)","v":0},{"$f":"SUM(FUNCALLOC!BR89,FUNCALLOC!BR184)","v":0},{"$f":"SUM(FUNCALLOC!BS89,FUNCALLOC!BS184)","v":0},{"$f":"SUM(FUNCALLOC!BT89,FUNCALLOC!BT184)","v":0},{"$f":"SUM(FUNCALLOC!BU89,FUNCALLOC!BU184)","v":0},{"$f":"SUM(FUNCALLOC!BV89,FUNCALLOC!BV184)","v":0},{"$f":"SUM(FUNCALLOC!BW89,FUNCALLOC!BW184)","v":0},{"$f":"SUM(FUNCALLOC!BX89,FUNCALLOC!BX184)","v":0},{"$f":"SUM(FUNCALLOC!BY89,FUNCALLOC!BY184)","v":0},{"$f":"SUM(FUNCALLOC!BZ89,FUNCALLOC!BZ184)","v":0}]
[null,null,null,{"$f":"IF((D52=0)*OR($C52=0),0,D52/$C52)","v":0},8.6791260900093883E-2,6.0831898565654159E-3,5.0797396710974951E-3,2.2164143308856535E-4,3.4891206666650462E-3,1.5252012100383508E-2,5.7514736875095283E-5,7.1091925308026938E-4,3.4340936824234277E-3,4.2287557349382769E-2,7.0781207820418884E-2,3.4845862872606801E-4,0.16536219848591951,3.4837079898810924E-3,0,0,0,0,0,0,0,0,0,0,0.37000484910040032,2.5933598862199928E-2,2.1655732282047212E-2,6.5021735796371813E-2,0,0,0,1.8997766532899692E-2,3.59385048924179E-2,5.1674080811955317E-4,5.7588784258776711E-3,1.8749389924290323E-2,1.7497453481774932E-2,8.8157505002115812E-5,7.6038443351817411E-3,{"$f":"IF((AR52=0)*OR($C52=0),0,AR52/$C52)","v":0},0,2.9833377749685858E-3,3.668586298826936E-3,1.4886806360630105E-3,7.1012076895732735E-4,0,0,0,{"$f":"IF((BA52=0)*OR($C52=0),0,BA52/$C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["GP.T","Total General Plant",{"$f":"SUM(D55:BA55)","v":299479148.99999988},{"$f":"+FUNCALLOC!E87","v":0},{"$f":"+FUNCALLOC!F87","v":22605478.675460912},{"$f":"+FUNCALLOC!G87","v":1646819.4910666754},{"$f":"+FUNCALLOC!H87","v":1375169.0309121984},{"$f":"+FUNCALLOC!I87","v":54937.95218535664},{"$f":"+FUNCALLOC!J87","v":864843.46217698767},{"$f":"+FUNCALLOC!K87","v":3780494.9184141443},{"$f":"+FUNCALLOC!L87","v":14256.097428925919},{"$f":"+FUNCALLOC!M87","v":176214.56146137981},{"$f":"+FUNCALLOC!N87","v":851204.00051567226},{"$f":"+FUNCALLOC!O87","v":10481757.726081824},{"$f":"+FUNCALLOC!P87","v":17544439.03683899},{"$f":"+FUNCALLOC!Q87","v":86371.953189267195},{"$f":"+FUNCALLOC!R87","v":40988096.977584407},{"$f":"+FUNCALLOC!S87","v":863501.82954897219},{"$f":"+FUNCALLOC!T87","v":0},{"$f":"+FUNCALLOC!U87","v":0},{"$f":"+FUNCALLOC!V87","v":0},{"$f":"+FUNCALLOC!W87","v":0},{"$f":"+FUNCALLOC!X87","v":0},{"$f":"+FUNCALLOC!Y87","v":0},{"$f":"+FUNCALLOC!Z87","v":0},{"$f":"+FUNCALLOC!AA87","v":0},{"$f":"+FUNCALLOC!AB87","v":0},{"$f":"+FUNCALLOC!AC87","v":0},{"$f":"+FUNCALLOC!AD87","v":96370724.879596487},{"$f":"+FUNCALLOC!AE87","v":7020651.5145474058},{"$f":"+FUNCALLOC!AF87","v":5862562.7107309513},{"$f":"+FUNCALLOC!AG87","v":16116846.757449776},{"$f":"+FUNCALLOC!AH87","v":0},{"$f":"+FUNCALLOC!AI87","v":0},{"$f":"+FUNCALLOC!AJ87","v":0},{"$f":"+FUNCALLOC!AK87","v":4708949.8333822908},{"$f":"+FUNCALLOC!AL87","v":8908026.9689644072},{"$f":"+FUNCALLOC!AM87","v":128083.8217525456},{"$f":"+FUNCALLOC!AN87","v":1427445.1450407614},{"$f":"+FUNCALLOC!AO87","v":4647385.0706139049},{"$f":"+FUNCALLOC!AP87","v":4337069.3346994333},{"$f":"+FUNCALLOC!AQ87","v":21851.477528803436},{"$f":"+FUNCALLOC!AR87","v":2238580.3219868965},{"$f":"+FUNCALLOC!AS87","v":0},{"$f":"+FUNCALLOC!AT87","v":0},{"$f":"+FUNCALLOC!AU87","v":15625808.245356975},{"$f":"+FUNCALLOC!AV87","v":19214929.840660498},{"$f":"+FUNCALLOC!AW87","v":7797252.5782608055},{"$f":"+FUNCALLOC!AX87","v":3719394.7865623375},{"$f":"+FUNCALLOC!AY87","v":0},{"$f":"+FUNCALLOC!AZ87","v":0},{"$f":"+FUNCALLOC!BA87","v":0},{"$f":"+FUNCALLOC!BB87","v":0},{"$f":"+FUNCALLOC!BC87","v":0},{"$f":"+FUNCALLOC!BD87","v":0},{"$f":"+FUNCALLOC!BE87","v":0},{"$f":"+FUNCALLOC!BF87","v":0},{"$f":"+FUNCALLOC!BG87","v":0},{"$f":"+FUNCALLOC!BH87","v":0},{"$f":"+FUNCALLOC!BI87","v":0},{"$f":"+FUNCALLOC!BJ87","v":0},{"$f":"+FUNCALLOC!BK87","v":0},{"$f":"+FUNCALLOC!BL87","v":0},{"$f":"+FUNCALLOC!BM87","v":0},{"$f":"+FUNCALLOC!BN87","v":0},{"$f":"+FUNCALLOC!BO87","v":0},{"$f":"+FUNCALLOC!BP87","v":0},{"$f":"+FUNCALLOC!BQ87","v":0},{"$f":"+FUNCALLOC!BR87","v":0},{"$f":"+FUNCALLOC!BS87","v":0},{"$f":"+FUNCALLOC!BT87","v":0},{"$f":"+FUNCALLOC!BU87","v":0},{"$f":"+FUNCALLOC!BV87","v":0},{"$f":"+FUNCALLOC!BW87","v":0},{"$f":"+FUNCALLOC!BX87","v":0},{"$f":"+FUNCALLOC!BY87","v":0},{"$f":"+FUNCALLOC!BZ87","v":0}]
["",null,null,{"$f":"IF((D55=0)*OR($C55=0),0,D55/$C55)","v":0},7.548264629088057E-2,5.4989454076039062E-3,4.5918690349697729E-3,1.8344499898841592E-4,2.8878252962345236E-3,1.2623566385298317E-2,4.7602971614314039E-5,5.8840343993825047E-4,2.8422813520004781E-3,3.4999958297870774E-2,5.858317380499501E-2,2.8840723461941994E-4,0.13686461015549509,2.8833454096297453E-3,0,0,0,0,0,0,0,0,0,0,0.32179443945059605,2.3442872527153498E-2,1.9575862728029036E-2,5.3816256695219146E-2,0,0,0,1.5723798632078699E-2,2.9745065720633561E-2,4.2768861264710505E-4,4.7664258089659588E-3,1.5518225846881603E-2,1.4482041067571736E-2,7.2964937965692706E-5,7.4749121248067164E-3,{"$f":"IF((AR55=0)*OR($C55=0),0,AR55/$C55)","v":0},0,5.2176614958115104E-2,6.41611608181126E-2,2.603604492765808E-2,1.2419545063427235E-2,0,0,0,{"$f":"IF((BA55=0)*OR($C55=0),0,BA55/$C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["LINE.T","Total Distribution OH & UG Lines",{"$f":"SUM(D58:BA58)","v":2047137845.717082},{"$f":"SUM(D13,D16)","v":0},{"$f":"SUM(E13,E16)","v":0},0,0,0,0,58224668.425099991,0,0,0,0,513420163.74946862,2527587.3601134373,1199474968.5540261,25269502.763473723,0,0,0,0,0,0,0,0,0,0,0,0,0,248220954.86489999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR13,AR16)","v":0},0,0,0,0,0,0,{"$f":"SUM(AY13,AY16)","v":0},{"$f":"SUM(AZ13,AZ16)","v":0},{"$f":"SUM(BA13,BA16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,{"$f":"IF((D58=0)*OR($C58=0),0,D58/$C58)","v":0},0,0,0,0,0,2.8441987210052654E-2,0,0,0,0,0.25079901913963454,1.2346932891703054E-3,0.5859277972235758,1.2343820821026436E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12125268231654028,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR58=0)*OR($C58=0),0,AR58/$C58)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA58=0)*OR($C58=0),0,BA58/$C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["POWER.T","Sales of Electricity - Non Firm",{"$f":"SUM(D61:BA61)","v":969736234.99999988},{"$f":"SUM(FUNCALLOC!E299,FUNCALLOC!E284,FUNCALLOC!E275,FUNCALLOC!E269,FUNCALLOC!E260)","v":0},{"$f":"SUM(FUNCALLOC!F299,FUNCALLOC!F284,FUNCALLOC!F275,FUNCALLOC!F269,FUNCALLOC!F260)","v":181890816.91},{"$f":"SUM(FUNCALLOC!G299,FUNCALLOC!G284,FUNCALLOC!G275,FUNCALLOC!G269,FUNCALLOC!G260)","v":1236999.6553279657},{"$f":"SUM(FUNCALLOC!H299,FUNCALLOC!H284,FUNCALLOC!H275,FUNCALLOC!H269,FUNCALLOC!H260)","v":1032950.8646720344},{"$f":"SUM(FUNCALLOC!I299,FUNCALLOC!I284,FUNCALLOC!I275,FUNCALLOC!I269,FUNCALLOC!I260)","v":0},{"$f":"SUM(FUNCALLOC!J299,FUNCALLOC!J284,FUNCALLOC!J275,FUNCALLOC!J269,FUNCALLOC!J260)","v":0},{"$f":"SUM(FUNCALLOC!K299,FUNCALLOC!K284,FUNCALLOC!K275,FUNCALLOC!K269,FUNCALLOC!K260)","v":0},{"$f":"SUM(FUNCALLOC!L299,FUNCALLOC!L284,FUNCALLOC!L275,FUNCALLOC!L269,FUNCALLOC!L260)","v":0},{"$f":"SUM(FUNCALLOC!M299,FUNCALLOC!M284,FUNCALLOC!M275,FUNCALLOC!M269,FUNCALLOC!M260)","v":0},{"$f":"SUM(FUNCALLOC!N299,FUNCALLOC!N284,FUNCALLOC!N275,FUNCALLOC!N269,FUNCALLOC!N260)","v":0},{"$f":"SUM(FUNCALLOC!O299,FUNCALLOC!O284,FUNCALLOC!O275,FUNCALLOC!O269,FUNCALLOC!O260)","v":0},{"$f":"SUM(FUNCALLOC!P299,FUNCALLOC!P284,FUNCALLOC!P275,FUNCALLOC!P269,FUNCALLOC!P260)","v":0},{"$f":"SUM(FUNCALLOC!Q299,FUNCALLOC!Q284,FUNCALLOC!Q275,FUNCALLOC!Q269,FUNCALLOC!Q260)","v":0},{"$f":"SUM(FUNCALLOC!R299,FUNCALLOC!R284,FUNCALLOC!R275,FUNCALLOC!R269,FUNCALLOC!R260)","v":0},{"$f":"SUM(FUNCALLOC!S299,FUNCALLOC!S284,FUNCALLOC!S275,FUNCALLOC!S269,FUNCALLOC!S260)","v":0},{"$f":"SUM(FUNCALLOC!T299,FUNCALLOC!T284,FUNCALLOC!T275,FUNCALLOC!T269,FUNCALLOC!T260)","v":0},{"$f":"SUM(FUNCALLOC!U299,FUNCALLOC!U284,FUNCALLOC!U275,FUNCALLOC!U269,FUNCALLOC!U260)","v":0},{"$f":"SUM(FUNCALLOC!V299,FUNCALLOC!V284,FUNCALLOC!V275,FUNCALLOC!V269,FUNCALLOC!V260)","v":0},{"$f":"SUM(FUNCALLOC!W299,FUNCALLOC!W284,FUNCALLOC!W275,FUNCALLOC!W269,FUNCALLOC!W260)","v":0},{"$f":"SUM(FUNCALLOC!X299,FUNCALLOC!X284,FUNCALLOC!X275,FUNCALLOC!X269,FUNCALLOC!X260)","v":0},{"$f":"SUM(FUNCALLOC!Y299,FUNCALLOC!Y284,FUNCALLOC!Y275,FUNCALLOC!Y269,FUNCALLOC!Y260)","v":0},{"$f":"SUM(FUNCALLOC!Z299,FUNCALLOC!Z284,FUNCALLOC!Z275,FUNCALLOC!Z269,FUNCALLOC!Z260)","v":0},{"$f":"SUM(FUNCALLOC!AA299,FUNCALLOC!AA284,FUNCALLOC!AA275,FUNCALLOC!AA269,FUNCALLOC!AA260)","v":0},{"$f":"SUM(FUNCALLOC!AB299,FUNCALLOC!AB284,FUNCALLOC!AB275,FUNCALLOC!AB269,FUNCALLOC!AB260)","v":469038},{"$f":"SUM(FUNCALLOC!AC299,FUNCALLOC!AC284,FUNCALLOC!AC275,FUNCALLOC!AC269,FUNCALLOC!AC260)","v":0},{"$f":"SUM(FUNCALLOC!AD299,FUNCALLOC!AD284,FUNCALLOC!AD275,FUNCALLOC!AD269,FUNCALLOC!AD260)","v":775429272.09000003},{"$f":"SUM(FUNCALLOC!AE299,FUNCALLOC!AE284,FUNCALLOC!AE275,FUNCALLOC!AE269,FUNCALLOC!AE260)","v":5273524.8463981692},{"$f":"SUM(FUNCALLOC!AF299,FUNCALLOC!AF284,FUNCALLOC!AF275,FUNCALLOC!AF269,FUNCALLOC!AF260)","v":4403632.6336018303},{"$f":"SUM(FUNCALLOC!AG299,FUNCALLOC!AG284,FUNCALLOC!AG275,FUNCALLOC!AG269,FUNCALLOC!AG260)","v":0},{"$f":"SUM(FUNCALLOC!AH299,FUNCALLOC!AH284,FUNCALLOC!AH275,FUNCALLOC!AH269,FUNCALLOC!AH260)","v":0},{"$f":"SUM(FUNCALLOC!AI299,FUNCALLOC!AI284,FUNCALLOC!AI275,FUNCALLOC!AI269,FUNCALLOC!AI260)","v":0},{"$f":"SUM(FUNCALLOC!AJ299,FUNCALLOC!AJ284,FUNCALLOC!AJ275,FUNCALLOC!AJ269,FUNCALLOC!AJ260)","v":0},{"$f":"SUM(FUNCALLOC!AK299,FUNCALLOC!AK284,FUNCALLOC!AK275,FUNCALLOC!AK269,FUNCALLOC!AK260)","v":0},{"$f":"SUM(FUNCALLOC!AL299,FUNCALLOC!AL284,FUNCALLOC!AL275,FUNCALLOC!AL269,FUNCALLOC!AL260)","v":0},{"$f":"SUM(FUNCALLOC!AM299,FUNCALLOC!AM284,FUNCALLOC!AM275,FUNCALLOC!AM269,FUNCALLOC!AM260)","v":0},{"$f":"SUM(FUNCALLOC!AN299,FUNCALLOC!AN284,FUNCALLOC!AN275,FUNCALLOC!AN269,FUNCALLOC!AN260)","v":0},{"$f":"SUM(FUNCALLOC!AO299,FUNCALLOC!AO284,FUNCALLOC!AO275,FUNCALLOC!AO269,FUNCALLOC!AO260)","v":0},{"$f":"SUM(FUNCALLOC!AP299,FUNCALLOC!AP284,FUNCALLOC!AP275,FUNCALLOC!AP269,FUNCALLOC!AP260)","v":0},{"$f":"SUM(FUNCALLOC!AQ299,FUNCALLOC!AQ284,FUNCALLOC!AQ275,FUNCALLOC!AQ269,FUNCALLOC!AQ260)","v":0},{"$f":"SUM(FUNCALLOC!AR299,FUNCALLOC!AR284,FUNCALLOC!AR275,FUNCALLOC!AR269,FUNCALLOC!AR260)","v":0},{"$f":"SUM(FUNCALLOC!AS299,FUNCALLOC!AS284,FUNCALLOC!AS275,FUNCALLOC!AS269,FUNCALLOC!AS260)","v":0},{"$f":"SUM(FUNCALLOC!AT299,FUNCALLOC!AT284,FUNCALLOC!AT275,FUNCALLOC!AT269,FUNCALLOC!AT260)","v":0},{"$f":"SUM(FUNCALLOC!AU299,FUNCALLOC!AU284,FUNCALLOC!AU275,FUNCALLOC!AU269,FUNCALLOC!AU260)","v":0},{"$f":"SUM(FUNCALLOC!AV299,FUNCALLOC!AV284,FUNCALLOC!AV275,FUNCALLOC!AV269,FUNCALLOC!AV260)","v":0},{"$f":"SUM(FUNCALLOC!AW299,FUNCALLOC!AW284,FUNCALLOC!AW275,FUNCALLOC!AW269,FUNCALLOC!AW260)","v":0},{"$f":"SUM(FUNCALLOC!AX299,FUNCALLOC!AX284,FUNCALLOC!AX275,FUNCALLOC!AX269,FUNCALLOC!AX260)","v":0},{"$f":"SUM(FUNCALLOC!AY299,FUNCALLOC!AY284,FUNCALLOC!AY275,FUNCALLOC!AY269,FUNCALLOC!AY260)","v":0},{"$f":"SUM(FUNCALLOC!AZ299,FUNCALLOC!AZ284,FUNCALLOC!AZ275,FUNCALLOC!AZ269,FUNCALLOC!AZ260)","v":0},{"$f":"SUM(FUNCALLOC!BA299,FUNCALLOC!BA284,FUNCALLOC!BA275,FUNCALLOC!BA269,FUNCALLOC!BA260)","v":0},{"$f":"SUM(FUNCALLOC!BB299,FUNCALLOC!BB284,FUNCALLOC!BB275,FUNCALLOC!BB269,FUNCALLOC!BB260)","v":0},{"$f":"SUM(FUNCALLOC!BC299,FUNCALLOC!BC284,FUNCALLOC!BC275,FUNCALLOC!BC269,FUNCALLOC!BC260)","v":0},{"$f":"SUM(FUNCALLOC!BD299,FUNCALLOC!BD284,FUNCALLOC!BD275,FUNCALLOC!BD269,FUNCALLOC!BD260)","v":0},{"$f":"SUM(FUNCALLOC!BE299,FUNCALLOC!BE284,FUNCALLOC!BE275,FUNCALLOC!BE269,FUNCALLOC!BE260)","v":0},{"$f":"SUM(FUNCALLOC!BF299,FUNCALLOC!BF284,FUNCALLOC!BF275,FUNCALLOC!BF269,FUNCALLOC!BF260)","v":0},{"$f":"SUM(FUNCALLOC!BG299,FUNCALLOC!BG284,FUNCALLOC!BG275,FUNCALLOC!BG269,FUNCALLOC!BG260)","v":0},{"$f":"SUM(FUNCALLOC!BH299,FUNCALLOC!BH284,FUNCALLOC!BH275,FUNCALLOC!BH269,FUNCALLOC!BH260)","v":0},{"$f":"SUM(FUNCALLOC!BI299,FUNCALLOC!BI284,FUNCALLOC!BI275,FUNCALLOC!BI269,FUNCALLOC!BI260)","v":0},{"$f":"SUM(FUNCALLOC!BJ299,FUNCALLOC!BJ284,FUNCALLOC!BJ275,FUNCALLOC!BJ269,FUNCALLOC!BJ260)","v":0},{"$f":"SUM(FUNCALLOC!BK299,FUNCALLOC!BK284,FUNCALLOC!BK275,FUNCALLOC!BK269,FUNCALLOC!BK260)","v":0},{"$f":"SUM(FUNCALLOC!BL299,FUNCALLOC!BL284,FUNCALLOC!BL275,FUNCALLOC!BL269,FUNCALLOC!BL260)","v":0},{"$f":"SUM(FUNCALLOC!BM299,FUNCALLOC!BM284,FUNCALLOC!BM275,FUNCALLOC!BM269,FUNCALLOC!BM260)","v":0},{"$f":"SUM(FUNCALLOC!BN299,FUNCALLOC!BN284,FUNCALLOC!BN275,FUNCALLOC!BN269,FUNCALLOC!BN260)","v":0},{"$f":"SUM(FUNCALLOC!BO299,FUNCALLOC!BO284,FUNCALLOC!BO275,FUNCALLOC!BO269,FUNCALLOC!BO260)","v":0},{"$f":"SUM(FUNCALLOC!BP299,FUNCALLOC!BP284,FUNCALLOC!BP275,FUNCALLOC!BP269,FUNCALLOC!BP260)","v":0},{"$f":"SUM(FUNCALLOC!BQ299,FUNCALLOC!BQ284,FUNCALLOC!BQ275,FUNCALLOC!BQ269,FUNCALLOC!BQ260)","v":0},{"$f":"SUM(FUNCALLOC!BR299,FUNCALLOC!BR284,FUNCALLOC!BR275,FUNCALLOC!BR269,FUNCALLOC!BR260)","v":0},{"$f":"SUM(FUNCALLOC!BS299,FUNCALLOC!BS284,FUNCALLOC!BS275,FUNCALLOC!BS269,FUNCALLOC!BS260)","v":0},{"$f":"SUM(FUNCALLOC!BT299,FUNCALLOC!BT284,FUNCALLOC!BT275,FUNCALLOC!BT269,FUNCALLOC!BT260)","v":0},{"$f":"SUM(FUNCALLOC!BU299,FUNCALLOC!BU284,FUNCALLOC!BU275,FUNCALLOC!BU269,FUNCALLOC!BU260)","v":0},{"$f":"SUM(FUNCALLOC!BV299,FUNCALLOC!BV284,FUNCALLOC!BV275,FUNCALLOC!BV269,FUNCALLOC!BV260)","v":0},{"$f":"SUM(FUNCALLOC!BW299,FUNCALLOC!BW284,FUNCALLOC!BW275,FUNCALLOC!BW269,FUNCALLOC!BW260)","v":0},{"$f":"SUM(FUNCALLOC!BX299,FUNCALLOC!BX284,FUNCALLOC!BX275,FUNCALLOC!BX269,FUNCALLOC!BX260)","v":0},{"$f":"SUM(FUNCALLOC!BY299,FUNCALLOC!BY284,FUNCALLOC!BY275,FUNCALLOC!BY269,FUNCALLOC!BY260)","v":0},{"$f":"SUM(FUNCALLOC!BZ299,FUNCALLOC!BZ284,FUNCALLOC!BZ275,FUNCALLOC!BZ269,FUNCALLOC!BZ260)","v":0}]
[null,null,null,{"$f":"IF((D61=0)*OR($C61=0),0,D61/$C61)","v":0},0.18756730989844886,1.2756042423514946E-3,1.0651874472567631E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.836758523311239E-4,0,0.79962905798812411,5.4381022963405816E-3,4.5410622751472524E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR61=0)*OR($C61=0),0,AR61/$C61)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA61=0)*OR($C61=0),0,BA61/$C61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PP.T","Total Production Plant",{"$f":"SUM(D64:BA64)","v":3259063923},{"$f":"SUM(FUNCALLOC!E28)","v":0},{"$f":"SUM(FUNCALLOC!F28)","v":619222145.37},{"$f":"SUM(FUNCALLOC!G28)","v":0},{"$f":"SUM(FUNCALLOC!H28)","v":0},{"$f":"SUM(FUNCALLOC!I28)","v":0},{"$f":"SUM(FUNCALLOC!J28)","v":0},{"$f":"SUM(FUNCALLOC!K28)","v":0},{"$f":"SUM(FUNCALLOC!L28)","v":0},{"$f":"SUM(FUNCALLOC!M28)","v":0},{"$f":"SUM(FUNCALLOC!N28)","v":0},{"$f":"SUM(FUNCALLOC!O28)","v":0},{"$f":"SUM(FUNCALLOC!P28)","v":0},{"$f":"SUM(FUNCALLOC!Q28)","v":0},{"$f":"SUM(FUNCALLOC!R28)","v":0},{"$f":"SUM(FUNCALLOC!S28)","v":0},{"$f":"SUM(FUNCALLOC!T28)","v":0},{"$f":"SUM(FUNCALLOC!U28)","v":0},{"$f":"SUM(FUNCALLOC!V28)","v":0},{"$f":"SUM(FUNCALLOC!W28)","v":0},{"$f":"SUM(FUNCALLOC!X28)","v":0},{"$f":"SUM(FUNCALLOC!Y28)","v":0},{"$f":"SUM(FUNCALLOC!Z28)","v":0},{"$f":"SUM(FUNCALLOC!AA28)","v":0},{"$f":"SUM(FUNCALLOC!AB28)","v":0},{"$f":"SUM(FUNCALLOC!AC28)","v":0},{"$f":"SUM(FUNCALLOC!AD28)","v":2639841777.6300001},{"$f":"SUM(FUNCALLOC!AE28)","v":0},{"$f":"SUM(FUNCALLOC!AF28)","v":0},{"$f":"SUM(FUNCALLOC!AG28)","v":0},{"$f":"SUM(FUNCALLOC!AH28)","v":0},{"$f":"SUM(FUNCALLOC!AI28)","v":0},{"$f":"SUM(FUNCALLOC!AJ28)","v":0},{"$f":"SUM(FUNCALLOC!AK28)","v":0},{"$f":"SUM(FUNCALLOC!AL28)","v":0},{"$f":"SUM(FUNCALLOC!AM28)","v":0},{"$f":"SUM(FUNCALLOC!AN28)","v":0},{"$f":"SUM(FUNCALLOC!AO28)","v":0},{"$f":"SUM(FUNCALLOC!AP28)","v":0},{"$f":"SUM(FUNCALLOC!AQ28)","v":0},{"$f":"SUM(FUNCALLOC!AR28)","v":0},{"$f":"SUM(FUNCALLOC!AS28)","v":0},{"$f":"SUM(FUNCALLOC!AT28)","v":0},{"$f":"SUM(FUNCALLOC!AU28)","v":0},{"$f":"SUM(FUNCALLOC!AV28)","v":0},{"$f":"SUM(FUNCALLOC!AW28)","v":0},{"$f":"SUM(FUNCALLOC!AX28)","v":0},{"$f":"SUM(FUNCALLOC!AY28)","v":0},{"$f":"SUM(FUNCALLOC!AZ28)","v":0},{"$f":"SUM(FUNCALLOC!BA28)","v":0},{"$f":"SUM(FUNCALLOC!BB28)","v":0},{"$f":"SUM(FUNCALLOC!BC28)","v":0},{"$f":"SUM(FUNCALLOC!BD28)","v":0},{"$f":"SUM(FUNCALLOC!BE28)","v":0},{"$f":"SUM(FUNCALLOC!BF28)","v":0},{"$f":"SUM(FUNCALLOC!BG28)","v":0},{"$f":"SUM(FUNCALLOC!BH28)","v":0},{"$f":"SUM(FUNCALLOC!BI28)","v":0},{"$f":"SUM(FUNCALLOC!BJ28)","v":0},{"$f":"SUM(FUNCALLOC!BK28)","v":0},{"$f":"SUM(FUNCALLOC!BL28)","v":0},{"$f":"SUM(FUNCALLOC!BM28)","v":0},{"$f":"SUM(FUNCALLOC!BN28)","v":0},{"$f":"SUM(FUNCALLOC!BO28)","v":0},{"$f":"SUM(FUNCALLOC!BP28)","v":0},{"$f":"SUM(FUNCALLOC!BQ28)","v":0},{"$f":"SUM(FUNCALLOC!BR28)","v":0},{"$f":"SUM(FUNCALLOC!BS28)","v":0},{"$f":"SUM(FUNCALLOC!BT28)","v":0},{"$f":"SUM(FUNCALLOC!BU28)","v":0},{"$f":"SUM(FUNCALLOC!BV28)","v":0},{"$f":"SUM(FUNCALLOC!BW28)","v":0},{"$f":"SUM(FUNCALLOC!BX28)","v":0},{"$f":"SUM(FUNCALLOC!BY28)","v":0},{"$f":"SUM(FUNCALLOC!BZ28)","v":0}]
[null,null,null,{"$f":"IF((D64=0)*OR($C64=0),0,D64/$C64)","v":0},0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR64=0)*OR($C64=0),0,AR64/$C64)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA64=0)*OR($C64=0),0,BA64/$C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PTDGP.T","Total Prod, Trans, Dist & Gen Plant",{"$f":"SUM(D67:BA67)","v":7440029030.4841623},{"$f":"SUM(FUNCALLOC!E28,FUNCALLOC!E39,FUNCALLOC!E71,FUNCALLOC!E87)","v":0},{"$f":"SUM(FUNCALLOC!F28,FUNCALLOC!F39,FUNCALLOC!F71,FUNCALLOC!F87)","v":641827624.04546094},{"$f":"SUM(FUNCALLOC!G28,FUNCALLOC!G39,FUNCALLOC!G71,FUNCALLOC!G87)","v":45660148.491066672},{"$f":"SUM(FUNCALLOC!H28,FUNCALLOC!H39,FUNCALLOC!H71,FUNCALLOC!H87)","v":38128296.690912202},{"$f":"SUM(FUNCALLOC!I28,FUNCALLOC!I39,FUNCALLOC!I71,FUNCALLOC!I87)","v":1665943.1740821814},{"$f":"SUM(FUNCALLOC!J28,FUNCALLOC!J39,FUNCALLOC!J71,FUNCALLOC!J87)","v":26225587.324446805},{"$f":"SUM(FUNCALLOC!K28,FUNCALLOC!K39,FUNCALLOC!K71,FUNCALLOC!K87)","v":114640052.15802589},{"$f":"SUM(FUNCALLOC!L28,FUNCALLOC!L39,FUNCALLOC!L71,FUNCALLOC!L87)","v":432303.12117640313},{"$f":"SUM(FUNCALLOC!M28,FUNCALLOC!M39,FUNCALLOC!M71,FUNCALLOC!M87)","v":5343545.4756305628},{"$f":"SUM(FUNCALLOC!N28,FUNCALLOC!N39,FUNCALLOC!N71,FUNCALLOC!N87)","v":25811983.119176116},{"$f":"SUM(FUNCALLOC!O28,FUNCALLOC!O39,FUNCALLOC!O71,FUNCALLOC!O87)","v":317849720.30325454},{"$f":"SUM(FUNCALLOC!P28,FUNCALLOC!P39,FUNCALLOC!P71,FUNCALLOC!P87)","v":532019074.13493705},{"$f":"SUM(FUNCALLOC!Q28,FUNCALLOC!Q39,FUNCALLOC!Q71,FUNCALLOC!Q87)","v":2619150.5166106019},{"$f":"SUM(FUNCALLOC!R28,FUNCALLOC!R39,FUNCALLOC!R71,FUNCALLOC!R87)","v":1242926568.2863555},{"$f":"SUM(FUNCALLOC!S28,FUNCALLOC!S39,FUNCALLOC!S71,FUNCALLOC!S87)","v":26184903.541563403},{"$f":"SUM(FUNCALLOC!T28,FUNCALLOC!T39,FUNCALLOC!T71,FUNCALLOC!T87)","v":0},{"$f":"SUM(FUNCALLOC!U28,FUNCALLOC!U39,FUNCALLOC!U71,FUNCALLOC!U87)","v":0},{"$f":"SUM(FUNCALLOC!V28,FUNCALLOC!V39,FUNCALLOC!V71,FUNCALLOC!V87)","v":0},{"$f":"SUM(FUNCALLOC!W28,FUNCALLOC!W39,FUNCALLOC!W71,FUNCALLOC!W87)","v":0},{"$f":"SUM(FUNCALLOC!X28,FUNCALLOC!X39,FUNCALLOC!X71,FUNCALLOC!X87)","v":0},{"$f":"SUM(FUNCALLOC!Y28,FUNCALLOC!Y39,FUNCALLOC!Y71,FUNCALLOC!Y87)","v":0},{"$f":"SUM(FUNCALLOC!Z28,FUNCALLOC!Z39,FUNCALLOC!Z71,FUNCALLOC!Z87)","v":0},{"$f":"SUM(FUNCALLOC!AA28,FUNCALLOC!AA39,FUNCALLOC!AA71,FUNCALLOC!AA87)","v":0},{"$f":"SUM(FUNCALLOC!AB28,FUNCALLOC!AB39,FUNCALLOC!AB71,FUNCALLOC!AB87)","v":0},{"$f":"SUM(FUNCALLOC!AC28,FUNCALLOC!AC39,FUNCALLOC!AC71,FUNCALLOC!AC87)","v":0},{"$f":"SUM(FUNCALLOC!AD28,FUNCALLOC!AD39,FUNCALLOC!AD71,FUNCALLOC!AD87)","v":2736212502.5095968},{"$f":"SUM(FUNCALLOC!AE28,FUNCALLOC!AE39,FUNCALLOC!AE71,FUNCALLOC!AE87)","v":194656422.51454741},{"$f":"SUM(FUNCALLOC!AF28,FUNCALLOC!AF39,FUNCALLOC!AF71,FUNCALLOC!AF87)","v":162546949.05073094},{"$f":"SUM(FUNCALLOC!AG28,FUNCALLOC!AG39,FUNCALLOC!AG71,FUNCALLOC!AG87)","v":488728643.41053152},{"$f":"SUM(FUNCALLOC!AH28,FUNCALLOC!AH39,FUNCALLOC!AH71,FUNCALLOC!AH87)","v":0},{"$f":"SUM(FUNCALLOC!AI28,FUNCALLOC!AI39,FUNCALLOC!AI71,FUNCALLOC!AI87)","v":0},{"$f":"SUM(FUNCALLOC!AJ28,FUNCALLOC!AJ39,FUNCALLOC!AJ71,FUNCALLOC!AJ87)","v":0},{"$f":"SUM(FUNCALLOC!AK28,FUNCALLOC!AK39,FUNCALLOC!AK71,FUNCALLOC!AK87)","v":142794598.63284901},{"$f":"SUM(FUNCALLOC!AL28,FUNCALLOC!AL39,FUNCALLOC!AL71,FUNCALLOC!AL87)","v":270127773.84596097},{"$f":"SUM(FUNCALLOC!AM28,FUNCALLOC!AM39,FUNCALLOC!AM71,FUNCALLOC!AM87)","v":3884024.7965392368},{"$f":"SUM(FUNCALLOC!AN28,FUNCALLOC!AN39,FUNCALLOC!AN71,FUNCALLOC!AN87)","v":43285969.009803355},{"$f":"SUM(FUNCALLOC!AO28,FUNCALLOC!AO39,FUNCALLOC!AO71,FUNCALLOC!AO87)","v":140927703.4862673},{"$f":"SUM(FUNCALLOC!AP28,FUNCALLOC!AP39,FUNCALLOC!AP71,FUNCALLOC!AP87)","v":131517662.49469943},{"$f":"SUM(FUNCALLOC!AQ28,FUNCALLOC!AQ39,FUNCALLOC!AQ71,FUNCALLOC!AQ87)","v":662626.07877880335},{"$f":"SUM(FUNCALLOC!AR28,FUNCALLOC!AR39,FUNCALLOC!AR71,FUNCALLOC!AR87)","v":56991868.820320196},{"$f":"SUM(FUNCALLOC!AS28,FUNCALLOC!AS39,FUNCALLOC!AS71,FUNCALLOC!AS87)","v":0},{"$f":"SUM(FUNCALLOC!AT28,FUNCALLOC!AT39,FUNCALLOC!AT71,FUNCALLOC!AT87)","v":0},{"$f":"SUM(FUNCALLOC!AU28,FUNCALLOC!AU39,FUNCALLOC!AU71,FUNCALLOC!AU87)","v":15625808.245356975},{"$f":"SUM(FUNCALLOC!AV28,FUNCALLOC!AV39,FUNCALLOC!AV71,FUNCALLOC!AV87)","v":19214929.840660498},{"$f":"SUM(FUNCALLOC!AW28,FUNCALLOC!AW39,FUNCALLOC!AW71,FUNCALLOC!AW87)","v":7797252.5782608055},{"$f":"SUM(FUNCALLOC!AX28,FUNCALLOC!AX39,FUNCALLOC!AX71,FUNCALLOC!AX87)","v":3719394.7865623375},{"$f":"SUM(FUNCALLOC!AY28,FUNCALLOC!AY39,FUNCALLOC!AY71,FUNCALLOC!AY87)","v":0},{"$f":"SUM(FUNCALLOC!AZ28,FUNCALLOC!AZ39,FUNCALLOC!AZ71,FUNCALLOC!AZ87)","v":0},{"$f":"SUM(FUNCALLOC!BA28,FUNCALLOC!BA39,FUNCALLOC!BA71,FUNCALLOC!BA87)","v":0},{"$f":"SUM(FUNCALLOC!BB28,FUNCALLOC!BB39,FUNCALLOC!BB71,FUNCALLOC!BB87)","v":0},{"$f":"SUM(FUNCALLOC!BC28,FUNCALLOC!BC39,FUNCALLOC!BC71,FUNCALLOC!BC87)","v":0},{"$f":"SUM(FUNCALLOC!BD28,FUNCALLOC!BD39,FUNCALLOC!BD71,FUNCALLOC!BD87)","v":0},{"$f":"SUM(FUNCALLOC!BE28,FUNCALLOC!BE39,FUNCALLOC!BE71,FUNCALLOC!BE87)","v":0},{"$f":"SUM(FUNCALLOC!BF28,FUNCALLOC!BF39,FUNCALLOC!BF71,FUNCALLOC!BF87)","v":0},{"$f":"SUM(FUNCALLOC!BG28,FUNCALLOC!BG39,FUNCALLOC!BG71,FUNCALLOC!BG87)","v":0},{"$f":"SUM(FUNCALLOC!BH28,FUNCALLOC!BH39,FUNCALLOC!BH71,FUNCALLOC!BH87)","v":0},{"$f":"SUM(FUNCALLOC!BI28,FUNCALLOC!BI39,FUNCALLOC!BI71,FUNCALLOC!BI87)","v":0},{"$f":"SUM(FUNCALLOC!BJ28,FUNCALLOC!BJ39,FUNCALLOC!BJ71,FUNCALLOC!BJ87)","v":0},{"$f":"SUM(FUNCALLOC!BK28,FUNCALLOC!BK39,FUNCALLOC!BK71,FUNCALLOC!BK87)","v":0},{"$f":"SUM(FUNCALLOC!BL28,FUNCALLOC!BL39,FUNCALLOC!BL71,FUNCALLOC!BL87)","v":0},{"$f":"SUM(FUNCALLOC!BM28,FUNCALLOC!BM39,FUNCALLOC!BM71,FUNCALLOC!BM87)","v":0},{"$f":"SUM(FUNCALLOC!BN28,FUNCALLOC!BN39,FUNCALLOC!BN71,FUNCALLOC!BN87)","v":0},{"$f":"SUM(FUNCALLOC!BO28,FUNCALLOC!BO39,FUNCALLOC!BO71,FUNCALLOC!BO87)","v":0},{"$f":"SUM(FUNCALLOC!BP28,FUNCALLOC!BP39,FUNCALLOC!BP71,FUNCALLOC!BP87)","v":0},{"$f":"SUM(FUNCALLOC!BQ28,FUNCALLOC!BQ39,FUNCALLOC!BQ71,FUNCALLOC!BQ87)","v":0},{"$f":"SUM(FUNCALLOC!BR28,FUNCALLOC!BR39,FUNCALLOC!BR71,FUNCALLOC!BR87)","v":0},{"$f":"SUM(FUNCALLOC!BS28,FUNCALLOC!BS39,FUNCALLOC!BS71,FUNCALLOC!BS87)","v":0},{"$f":"SUM(FUNCALLOC!BT28,FUNCALLOC!BT39,FUNCALLOC!BT71,FUNCALLOC!BT87)","v":0},{"$f":"SUM(FUNCALLOC!BU28,FUNCALLOC!BU39,FUNCALLOC!BU71,FUNCALLOC!BU87)","v":0},{"$f":"SUM(FUNCALLOC!BV28,FUNCALLOC!BV39,FUNCALLOC!BV71,FUNCALLOC!BV87)","v":0},{"$f":"SUM(FUNCALLOC!BW28,FUNCALLOC!BW39,FUNCALLOC!BW71,FUNCALLOC!BW87)","v":0},{"$f":"SUM(FUNCALLOC!BX28,FUNCALLOC!BX39,FUNCALLOC!BX71,FUNCALLOC!BX87)","v":0},{"$f":"SUM(FUNCALLOC!BY28,FUNCALLOC!BY39,FUNCALLOC!BY71,FUNCALLOC!BY87)","v":0},{"$f":"SUM(FUNCALLOC!BZ28,FUNCALLOC!BZ39,FUNCALLOC!BZ71,FUNCALLOC!BZ87)","v":0}]
[null,null,null,{"$f":"IF((D67=0)*OR($C67=0),0,D67/$C67)","v":0},8.6266817161020373E-2,6.1370927860607185E-3,5.1247510641004839E-3,2.2391621958144022E-4,3.5249307787633948E-3,1.5408549037686436E-2,5.8105031499893338E-5,7.1821567546797996E-4,3.4693390326054133E-3,4.2721569902607004E-2,7.15076610528112E-2,3.5203498613770327E-4,0.1670593707623573,3.5194625497125798E-3,0,0,0,0,0,0,0,0,0,0,0.36776906263382375,2.6163395561627275E-2,2.1847622957481008E-2,6.5689077476452709E-2,0,0,0,1.9192747507808663E-2,3.6307354815305379E-2,5.2204430663175551E-4,5.8179838858755774E-3,1.8941821719894066E-2,1.7677036199163981E-2,8.9062297480804688E-5,7.6601675325198874E-3,{"$f":"IF((AR67=0)*OR($C67=0),0,AR67/$C67)","v":0},0,2.1002348487261374E-3,2.5826417829729999E-3,1.0480137303648931E-3,4.9991670345946168E-4,0,0,0,{"$f":"IF((BA67=0)*OR($C67=0),0,BA67/$C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PTDP.T","Prod Trans Dist Allocation Factor",{"$f":"SUM(D70:BA70)","v":7140549881.4841642},{"$f":"SUM(FUNCALLOC!E28,FUNCALLOC!E39,FUNCALLOC!E71)","v":0},{"$f":"SUM(FUNCALLOC!F28,FUNCALLOC!F39,FUNCALLOC!F71)","v":619222145.37},{"$f":"SUM(FUNCALLOC!G28,FUNCALLOC!G39,FUNCALLOC!G71)","v":44013329},{"$f":"SUM(FUNCALLOC!H28,FUNCALLOC!H39,FUNCALLOC!H71)","v":36753127.660000004},{"$f":"SUM(FUNCALLOC!I28,FUNCALLOC!I39,FUNCALLOC!I71)","v":1611005.2218968247},{"$f":"SUM(FUNCALLOC!J28,FUNCALLOC!J39,FUNCALLOC!J71)","v":25360743.862269819},{"$f":"SUM(FUNCALLOC!K28,FUNCALLOC!K39,FUNCALLOC!K71)","v":110859557.23961174},{"$f":"SUM(FUNCALLOC!L28,FUNCALLOC!L39,FUNCALLOC!L71)","v":418047.02374747721},{"$f":"SUM(FUNCALLOC!M28,FUNCALLOC!M39,FUNCALLOC!M71)","v":5167330.914169183},{"$f":"SUM(FUNCALLOC!N28,FUNCALLOC!N39,FUNCALLOC!N71)","v":24960779.118660443},{"$f":"SUM(FUNCALLOC!O28,FUNCALLOC!O39,FUNCALLOC!O71)","v":307367962.5771727},{"$f":"SUM(FUNCALLOC!P28,FUNCALLOC!P39,FUNCALLOC!P71)","v":514474635.09809804},{"$f":"SUM(FUNCALLOC!Q28,FUNCALLOC!Q39,FUNCALLOC!Q71)","v":2532778.5634213346},{"$f":"SUM(FUNCALLOC!R28,FUNCALLOC!R39,FUNCALLOC!R71)","v":1201938471.3087711},{"$f":"SUM(FUNCALLOC!S28,FUNCALLOC!S39,FUNCALLOC!S71)","v":25321401.712014429},{"$f":"SUM(FUNCALLOC!T28,FUNCALLOC!T39,FUNCALLOC!T71)","v":0},{"$f":"SUM(FUNCALLOC!U28,FUNCALLOC!U39,FUNCALLOC!U71)","v":0},{"$f":"SUM(FUNCALLOC!V28,FUNCALLOC!V39,FUNCALLOC!V71)","v":0},{"$f":"SUM(FUNCALLOC!W28,FUNCALLOC!W39,FUNCALLOC!W71)","v":0},{"$f":"SUM(FUNCALLOC!X28,FUNCALLOC!X39,FUNCALLOC!X71)","v":0},{"$f":"SUM(FUNCALLOC!Y28,FUNCALLOC!Y39,FUNCALLOC!Y71)","v":0},{"$f":"SUM(FUNCALLOC!Z28,FUNCALLOC!Z39,FUNCALLOC!Z71)","v":0},{"$f":"SUM(FUNCALLOC!AA28,FUNCALLOC!AA39,FUNCALLOC!AA71)","v":0},{"$f":"SUM(FUNCALLOC!AB28,FUNCALLOC!AB39,FUNCALLOC!AB71)","v":0},{"$f":"SUM(FUNCALLOC!AC28,FUNCALLOC!AC39,FUNCALLOC!AC71)","v":0},{"$f":"SUM(FUNCALLOC!AD28,FUNCALLOC!AD39,FUNCALLOC!AD71)","v":2639841777.6300001},{"$f":"SUM(FUNCALLOC!AE28,FUNCALLOC!AE39,FUNCALLOC!AE71)","v":187635771},{"$f":"SUM(FUNCALLOC!AF28,FUNCALLOC!AF39,FUNCALLOC!AF71)","v":156684386.34},{"$f":"SUM(FUNCALLOC!AG28,FUNCALLOC!AG39,FUNCALLOC!AG71)","v":472611796.65308177},{"$f":"SUM(FUNCALLOC!AH28,FUNCALLOC!AH39,FUNCALLOC!AH71)","v":0},{"$f":"SUM(FUNCALLOC!AI28,FUNCALLOC!AI39,FUNCALLOC!AI71)","v":0},{"$f":"SUM(FUNCALLOC!AJ28,FUNCALLOC!AJ39,FUNCALLOC!AJ71)","v":0},{"$f":"SUM(FUNCALLOC!AK28,FUNCALLOC!AK39,FUNCALLOC!AK71)","v":138085648.79946673},{"$f":"SUM(FUNCALLOC!AL28,FUNCALLOC!AL39,FUNCALLOC!AL71)","v":261219746.87699658},{"$f":"SUM(FUNCALLOC!AM28,FUNCALLOC!AM39,FUNCALLOC!AM71)","v":3755940.9747866914},{"$f":"SUM(FUNCALLOC!AN28,FUNCALLOC!AN39,FUNCALLOC!AN71)","v":41858523.864762597},{"$f":"SUM(FUNCALLOC!AO28,FUNCALLOC!AO39,FUNCALLOC!AO71)","v":136280318.41565341},{"$f":"SUM(FUNCALLOC!AP28,FUNCALLOC!AP39,FUNCALLOC!AP71)","v":127180593.16},{"$f":"SUM(FUNCALLOC!AQ28,FUNCALLOC!AQ39,FUNCALLOC!AQ71)","v":640774.60124999995},{"$f":"SUM(FUNCALLOC!AR28,FUNCALLOC!AR39,FUNCALLOC!AR71)","v":54753288.498333298},{"$f":"SUM(FUNCALLOC!AS28,FUNCALLOC!AS39,FUNCALLOC!AS71)","v":0},{"$f":"SUM(FUNCALLOC!AT28,FUNCALLOC!AT39,FUNCALLOC!AT71)","v":0},{"$f":"SUM(FUNCALLOC!AU28,FUNCALLOC!AU39,FUNCALLOC!AU71)","v":0},{"$f":"SUM(FUNCALLOC!AV28,FUNCALLOC!AV39,FUNCALLOC!AV71)","v":0},{"$f":"SUM(FUNCALLOC!AW28,FUNCALLOC!AW39,FUNCALLOC!AW71)","v":0},{"$f":"SUM(FUNCALLOC!AX28,FUNCALLOC!AX39,FUNCALLOC!AX71)","v":0},{"$f":"SUM(FUNCALLOC!AY28,FUNCALLOC!AY39,FUNCALLOC!AY71)","v":0},{"$f":"SUM(FUNCALLOC!AZ28,FUNCALLOC!AZ39,FUNCALLOC!AZ71)","v":0},{"$f":"SUM(FUNCALLOC!BA28,FUNCALLOC!BA39,FUNCALLOC!BA71)","v":0},{"$f":"SUM(FUNCALLOC!BB28,FUNCALLOC!BB39,FUNCALLOC!BB71)","v":0},{"$f":"SUM(FUNCALLOC!BC28,FUNCALLOC!BC39,FUNCALLOC!BC71)","v":0},{"$f":"SUM(FUNCALLOC!BD28,FUNCALLOC!BD39,FUNCALLOC!BD71)","v":0},{"$f":"SUM(FUNCALLOC!BE28,FUNCALLOC!BE39,FUNCALLOC!BE71)","v":0},{"$f":"SUM(FUNCALLOC!BF28,FUNCALLOC!BF39,FUNCALLOC!BF71)","v":0},{"$f":"SUM(FUNCALLOC!BG28,FUNCALLOC!BG39,FUNCALLOC!BG71)","v":0},{"$f":"SUM(FUNCALLOC!BH28,FUNCALLOC!BH39,FUNCALLOC!BH71)","v":0},{"$f":"SUM(FUNCALLOC!BI28,FUNCALLOC!BI39,FUNCALLOC!BI71)","v":0},{"$f":"SUM(FUNCALLOC!BJ28,FUNCALLOC!BJ39,FUNCALLOC!BJ71)","v":0},{"$f":"SUM(FUNCALLOC!BK28,FUNCALLOC!BK39,FUNCALLOC!BK71)","v":0},{"$f":"SUM(FUNCALLOC!BL28,FUNCALLOC!BL39,FUNCALLOC!BL71)","v":0},{"$f":"SUM(FUNCALLOC!BM28,FUNCALLOC!BM39,FUNCALLOC!BM71)","v":0},{"$f":"SUM(FUNCALLOC!BN28,FUNCALLOC!BN39,FUNCALLOC!BN71)","v":0},{"$f":"SUM(FUNCALLOC!BO28,FUNCALLOC!BO39,FUNCALLOC!BO71)","v":0},{"$f":"SUM(FUNCALLOC!BP28,FUNCALLOC!BP39,FUNCALLOC!BP71)","v":0},{"$f":"SUM(FUNCALLOC!BQ28,FUNCALLOC!BQ39,FUNCALLOC!BQ71)","v":0},{"$f":"SUM(FUNCALLOC!BR28,FUNCALLOC!BR39,FUNCALLOC!BR71)","v":0},{"$f":"SUM(FUNCALLOC!BS28,FUNCALLOC!BS39,FUNCALLOC!BS71)","v":0},{"$f":"SUM(FUNCALLOC!BT28,FUNCALLOC!BT39,FUNCALLOC!BT71)","v":0},{"$f":"SUM(FUNCALLOC!BU28,FUNCALLOC!BU39,FUNCALLOC!BU71)","v":0},{"$f":"SUM(FUNCALLOC!BV28,FUNCALLOC!BV39,FUNCALLOC!BV71)","v":0},{"$f":"SUM(FUNCALLOC!BW28,FUNCALLOC!BW39,FUNCALLOC!BW71)","v":0},{"$f":"SUM(FUNCALLOC!BX28,FUNCALLOC!BX39,FUNCALLOC!BX71)","v":0},{"$f":"SUM(FUNCALLOC!BY28,FUNCALLOC!BY39,FUNCALLOC!BY71)","v":0},{"$f":"SUM(FUNCALLOC!BZ28,FUNCALLOC!BZ39,FUNCALLOC!BZ71)","v":0}]
[null,null,null,{"$f":"IF((D70=0)*OR($C70=0),0,D70/$C70)","v":0},8.6719112063858947E-2,6.1638570881115146E-3,5.1471004712540236E-3,2.256136080043708E-4,3.5516513830442685E-3,1.5525352960151799E-2,5.8545494490766879E-5,7.2366008219736046E-4,3.4956382257597704E-3,4.3045419145407077E-2,7.2049722169459082E-2,3.5470357401871358E-4,0.16832575799595817,3.5461417022902126E-3,0,0,0,0,0,0,0,0,0,0,0.36969726721960922,2.6277496007212246E-2,2.1942902009030308E-2,6.618703104064716E-2,0,0,0,1.9338237403470893E-2,3.6582581343539609E-2,5.2600164372859453E-4,5.862086892398026E-3,1.908540948212346E-2,1.7811036302650334E-2,8.9737430854108791E-5,7.6679372607299564E-3,{"$f":"IF((AR70=0)*OR($C70=0),0,AR70/$C70)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA70=0)*OR($C70=0),0,BA70/$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RB.T","Total Ratebase",{"$f":"SUM(D73:BA73)","v":4853248427.2904186},{"$f":"+FUNCALLOC!E244","v":0},{"$f":"+FUNCALLOC!F244","v":451887823.68166274},{"$f":"+FUNCALLOC!G244","v":48037132.634018347},{"$f":"+FUNCALLOC!H244","v":25350822.799225971},{"$f":"+FUNCALLOC!I244","v":1561083.1204558846},{"$f":"+FUNCALLOC!J244","v":21921661.245292678},{"$f":"+FUNCALLOC!K244","v":74755893.798920676},{"$f":"+FUNCALLOC!L244","v":405092.51209044346},{"$f":"+FUNCALLOC!M244","v":3891100.134103667},{"$f":"+FUNCALLOC!N244","v":24187290.286799617},{"$f":"+FUNCALLOC!O244","v":203626425.30415705},{"$f":"+FUNCALLOC!P244","v":298872800.56593716},{"$f":"+FUNCALLOC!Q244","v":2449890.3183498243},{"$f":"+FUNCALLOC!R244","v":748251842.83171618},{"$f":"+FUNCALLOC!S244","v":24492728.182882674},{"$f":"+FUNCALLOC!T244","v":0},{"$f":"+FUNCALLOC!U244","v":0},{"$f":"+FUNCALLOC!V244","v":0},{"$f":"+FUNCALLOC!W244","v":-115.96229503004115},{"$f":"+FUNCALLOC!X244","v":-135708.54654463782},{"$f":"+FUNCALLOC!Y244","v":-10263908.912008496},{"$f":"+FUNCALLOC!Z244","v":-2218090.2235365938},{"$f":"+FUNCALLOC!AA244","v":-9245198.3151722848},{"$f":"+FUNCALLOC!AB244","v":0},{"$f":"+FUNCALLOC!AC244","v":0},{"$f":"+FUNCALLOC!AD244","v":1926469143.0639312},{"$f":"+FUNCALLOC!AE244","v":204789881.22923607},{"$f":"+FUNCALLOC!AF244","v":108074560.35459489},{"$f":"+FUNCALLOC!AG244","v":318696178.82697773},{"$f":"+FUNCALLOC!AH244","v":0},{"$f":"+FUNCALLOC!AI244","v":0},{"$f":"+FUNCALLOC!AJ244","v":0},{"$f":"+FUNCALLOC!AK244","v":85764608.349487096},{"$f":"+FUNCALLOC!AL244","v":162242850.57017666},{"$f":"+FUNCALLOC!AM244","v":2332804.3825479383},{"$f":"+FUNCALLOC!AN244","v":16475278.483928919},{"$f":"+FUNCALLOC!AO244","v":53639163.316662073},{"$f":"+FUNCALLOC!AP244","v":83685141.495774075},{"$f":"+FUNCALLOC!AQ244","v":-116124.9255485062},{"$f":"+FUNCALLOC!AR244","v":29385469.752284952},{"$f":"+FUNCALLOC!AS244","v":-20606765},{"$f":"+FUNCALLOC!AT244","v":-67513639},{"$f":"+FUNCALLOC!AU244","v":14191201.793191761},{"$f":"+FUNCALLOC!AV244","v":17450805.905791119},{"$f":"+FUNCALLOC!AW244","v":7081386.3214699859},{"$f":"+FUNCALLOC!AX244","v":3377916.913855338},{"$f":"+FUNCALLOC!AY244","v":0},{"$f":"+FUNCALLOC!AZ244","v":0},{"$f":"+FUNCALLOC!BA244","v":0},{"$f":"+FUNCALLOC!BB244","v":0},{"$f":"+FUNCALLOC!BC244","v":0},{"$f":"+FUNCALLOC!BD244","v":0},{"$f":"+FUNCALLOC!BE244","v":0},{"$f":"+FUNCALLOC!BF244","v":0},{"$f":"+FUNCALLOC!BG244","v":0},{"$f":"+FUNCALLOC!BH244","v":0},{"$f":"+FUNCALLOC!BI244","v":0},{"$f":"+FUNCALLOC!BJ244","v":0},{"$f":"+FUNCALLOC!BK244","v":0},{"$f":"+FUNCALLOC!BL244","v":0},{"$f":"+FUNCALLOC!BM244","v":0},{"$f":"+FUNCALLOC!BN244","v":0},{"$f":"+FUNCALLOC!BO244","v":0},{"$f":"+FUNCALLOC!BP244","v":0},{"$f":"+FUNCALLOC!BQ244","v":0},{"$f":"+FUNCALLOC!BR244","v":0},{"$f":"+FUNCALLOC!BS244","v":0},{"$f":"+FUNCALLOC!BT244","v":0},{"$f":"+FUNCALLOC!BU244","v":0},{"$f":"+FUNCALLOC!BV244","v":0},{"$f":"+FUNCALLOC!BW244","v":0},{"$f":"+FUNCALLOC!BX244","v":0},{"$f":"+FUNCALLOC!BY244","v":0},{"$f":"+FUNCALLOC!BZ244","v":0}]
[null,null,null,{"$f":"IF((D73=0)*OR($C73=0),0,D73/$C73)","v":0},9.311038378761767E-2,9.8979340031100788E-3,5.2234751999660984E-3,3.2165736904744466E-4,4.51690482647137E-3,1.540326956653589E-2,8.3468323981224194E-5,8.0175169114021197E-4,4.9837321639649599E-3,4.1956728231577922E-2,6.1582011521466383E-2,5.0479392412178757E-4,0.15417546701796742,5.0466668974036072E-3,0,0,0,-2.3893748026161355E-8,-2.7962414984061357E-5,-2.11485339474758E-3,-4.5703208001139959E-4,-1.9049505611922494E-3,0,0,0.39694426772615965,4.2196455486942959E-2,2.2268499536697569E-2,6.5666570257337242E-2,0,0,0,1.7671588346317088E-2,3.3429743603864366E-2,4.8066865265546462E-4,3.3946909437576659E-3,1.1052218760334295E-2,1.7243119273516298E-2,-2.392725764778933E-5,6.0548043630008321E-3,{"$f":"IF((AR73=0)*OR($C73=0),0,AR73/$C73)","v":-4.2459736625320068E-3},-1.3911020631122532E-2,2.9240625131392141E-3,3.5956959894455579E-3,1.4591023780382787E-3,6.9601154040681117E-4,0,0,0,{"$f":"IF((BA73=0)*OR($C73=0),0,BA73/$C73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["REVFAC1.T","REVFAC1 = (OME.T+DAE.T+RRB.T)",{"$f":"SUM(D76:BA76)","v":1863568443.3286521},{"$f":"+FUNCALLOC!E408+FUNCALLOC!E569+FUNCALLOC!E244*ROR","v":4902},{"$f":"+FUNCALLOC!F408+FUNCALLOC!F569+FUNCALLOC!F244*ROR","v":251642821.27647865},{"$f":"+FUNCALLOC!G408+FUNCALLOC!G569+FUNCALLOC!G244*ROR","v":6883781.7352027576},{"$f":"+FUNCALLOC!H408+FUNCALLOC!H569+FUNCALLOC!H244*ROR","v":4596805.8748367447},{"$f":"+FUNCALLOC!I408+FUNCALLOC!I569+FUNCALLOC!I244*ROR","v":189865.61070255219},{"$f":"+FUNCALLOC!J408+FUNCALLOC!J569+FUNCALLOC!J244*ROR","v":2781950.1905248649},{"$f":"+FUNCALLOC!K408+FUNCALLOC!K569+FUNCALLOC!K244*ROR","v":14961727.829922054},{"$f":"+FUNCALLOC!L408+FUNCALLOC!L569+FUNCALLOC!L244*ROR","v":49269.085157119654},{"$f":"+FUNCALLOC!M408+FUNCALLOC!M569+FUNCALLOC!M244*ROR","v":521941.51485144917},{"$f":"+FUNCALLOC!N408+FUNCALLOC!N569+FUNCALLOC!N244*ROR","v":3337144.8433107818},{"$f":"+FUNCALLOC!O408+FUNCALLOC!O569+FUNCALLOC!O244*ROR","v":33744817.910249941},{"$f":"+FUNCALLOC!P408+FUNCALLOC!P569+FUNCALLOC!P244*ROR","v":78656193.198368058},{"$f":"+FUNCALLOC!Q408+FUNCALLOC!Q569+FUNCALLOC!Q244*ROR","v":463552.66623689258},{"$f":"+FUNCALLOC!R408+FUNCALLOC!R569+FUNCALLOC!R244*ROR","v":127700925.86842038},{"$f":"+FUNCALLOC!S408+FUNCALLOC!S569+FUNCALLOC!S244*ROR","v":3371170.7780210939},{"$f":"+FUNCALLOC!T408+FUNCALLOC!T569+FUNCALLOC!T244*ROR","v":0},{"$f":"+FUNCALLOC!U408+FUNCALLOC!U569+FUNCALLOC!U244*ROR","v":0},{"$f":"+FUNCALLOC!V408+FUNCALLOC!V569+FUNCALLOC!V244*ROR","v":0},{"$f":"+FUNCALLOC!W408+FUNCALLOC!W569+FUNCALLOC!W244*ROR","v":-9.0450590123432093},{"$f":"+FUNCALLOC!X408+FUNCALLOC!X569+FUNCALLOC!X244*ROR","v":-10585.26663048175},{"$f":"+FUNCALLOC!Y408+FUNCALLOC!Y569+FUNCALLOC!Y244*ROR","v":-800584.89513666264},{"$f":"+FUNCALLOC!Z408+FUNCALLOC!Z569+FUNCALLOC!Z244*ROR","v":-173011.03743585432},{"$f":"+FUNCALLOC!AA408+FUNCALLOC!AA569+FUNCALLOC!AA244*ROR","v":-721125.4685834382},{"$f":"+FUNCALLOC!AB408+FUNCALLOC!AB569+FUNCALLOC!AB244*ROR","v":471655.29502969264},{"$f":"+FUNCALLOC!AC408+FUNCALLOC!AC569+FUNCALLOC!AC244*ROR","v":0},{"$f":"+FUNCALLOC!AD408+FUNCALLOC!AD569+FUNCALLOC!AD244*ROR","v":1072793080.1786723},{"$f":"+FUNCALLOC!AE408+FUNCALLOC!AE569+FUNCALLOC!AE244*ROR","v":29346648.450074911},{"$f":"+FUNCALLOC!AF408+FUNCALLOC!AF569+FUNCALLOC!AF244*ROR","v":19596909.255882964},{"$f":"+FUNCALLOC!AG408+FUNCALLOC!AG569+FUNCALLOC!AG244*ROR","v":63784208.117036141},{"$f":"+FUNCALLOC!AH408+FUNCALLOC!AH569+FUNCALLOC!AH244*ROR","v":0},{"$f":"+FUNCALLOC!AI408+FUNCALLOC!AI569+FUNCALLOC!AI244*ROR","v":20898},{"$f":"+FUNCALLOC!AJ408+FUNCALLOC!AJ569+FUNCALLOC!AJ244*ROR","v":0},{"$f":"+FUNCALLOC!AK408+FUNCALLOC!AK569+FUNCALLOC!AK244*ROR","v":12628668.959076222},{"$f":"+FUNCALLOC!AL408+FUNCALLOC!AL569+FUNCALLOC!AL244*ROR","v":23889938.871736065},{"$f":"+FUNCALLOC!AM408+FUNCALLOC!AM569+FUNCALLOC!AM244*ROR","v":343500.83164177707},{"$f":"+FUNCALLOC!AN408+FUNCALLOC!AN569+FUNCALLOC!AN244*ROR","v":3054533.8090515798},{"$f":"+FUNCALLOC!AO408+FUNCALLOC!AO569+FUNCALLOC!AO244*ROR","v":9944756.8063754737},{"$f":"+FUNCALLOC!AP408+FUNCALLOC!AP569+FUNCALLOC!AP244*ROR","v":22950131.39033363},{"$f":"+FUNCALLOC!AQ408+FUNCALLOC!AQ569+FUNCALLOC!AQ244*ROR","v":18029.363969060058},{"$f":"+FUNCALLOC!AR408+FUNCALLOC!AR569+FUNCALLOC!AR244*ROR","v":9427772.8985174447},{"$f":"+FUNCALLOC!AS408+FUNCALLOC!AS569+FUNCALLOC!AS244*ROR","v":-1607327.67},{"$f":"+FUNCALLOC!AT408+FUNCALLOC!AT569+FUNCALLOC!AT244*ROR","v":-5266063.8420000002},{"$f":"+FUNCALLOC!AU408+FUNCALLOC!AU569+FUNCALLOC!AU244*ROR","v":26282714.608674631},{"$f":"+FUNCALLOC!AV408+FUNCALLOC!AV569+FUNCALLOC!AV244*ROR","v":32319641.28177797},{"$f":"+FUNCALLOC!AW408+FUNCALLOC!AW569+FUNCALLOC!AW244*ROR","v":13115031.301313624},{"$f":"+FUNCALLOC!AX408+FUNCALLOC!AX569+FUNCALLOC!AX244*ROR","v":3167986.694328798},{"$f":"+FUNCALLOC!AY408+FUNCALLOC!AY569+FUNCALLOC!AY244*ROR","v":84174.057722636295},{"$f":"+FUNCALLOC!AZ408+FUNCALLOC!AZ569+FUNCALLOC!AZ244*ROR","v":0},{"$f":"+FUNCALLOC!BA408+FUNCALLOC!BA569+FUNCALLOC!BA244*ROR","v":0},{"$f":"+FUNCALLOC!BB408+FUNCALLOC!BB569+FUNCALLOC!BB244*ROR","v":0},{"$f":"+FUNCALLOC!BC408+FUNCALLOC!BC569+FUNCALLOC!BC244*ROR","v":0},{"$f":"+FUNCALLOC!BD408+FUNCALLOC!BD569+FUNCALLOC!BD244*ROR","v":0},{"$f":"+FUNCALLOC!BE408+FUNCALLOC!BE569+FUNCALLOC!BE244*ROR","v":0},{"$f":"+FUNCALLOC!BF408+FUNCALLOC!BF569+FUNCALLOC!BF244*ROR","v":0},{"$f":"+FUNCALLOC!BG408+FUNCALLOC!BG569+FUNCALLOC!BG244*ROR","v":0},{"$f":"+FUNCALLOC!BH408+FUNCALLOC!BH569+FUNCALLOC!BH244*ROR","v":0},{"$f":"+FUNCALLOC!BI408+FUNCALLOC!BI569+FUNCALLOC!BI244*ROR","v":0},{"$f":"+FUNCALLOC!BJ408+FUNCALLOC!BJ569+FUNCALLOC!BJ244*ROR","v":0},{"$f":"+FUNCALLOC!BK408+FUNCALLOC!BK569+FUNCALLOC!BK244*ROR","v":0},{"$f":"+FUNCALLOC!BL408+FUNCALLOC!BL569+FUNCALLOC!BL244*ROR","v":0},{"$f":"+FUNCALLOC!BM408+FUNCALLOC!BM569+FUNCALLOC!BM244*ROR","v":0},{"$f":"+FUNCALLOC!BN408+FUNCALLOC!BN569+FUNCALLOC!BN244*ROR","v":0},{"$f":"+FUNCALLOC!BO408+FUNCALLOC!BO569+FUNCALLOC!BO244*ROR","v":0},{"$f":"+FUNCALLOC!BP408+FUNCALLOC!BP569+FUNCALLOC!BP244*ROR","v":0},{"$f":"+FUNCALLOC!BQ408+FUNCALLOC!BQ569+FUNCALLOC!BQ244*ROR","v":0},{"$f":"+FUNCALLOC!BR408+FUNCALLOC!BR569+FUNCALLOC!BR244*ROR","v":0},{"$f":"+FUNCALLOC!BS408+FUNCALLOC!BS569+FUNCALLOC!BS244*ROR","v":0},{"$f":"+FUNCALLOC!BT408+FUNCALLOC!BT569+FUNCALLOC!BT244*ROR","v":0},{"$f":"+FUNCALLOC!BU408+FUNCALLOC!BU569+FUNCALLOC!BU244*ROR","v":0},{"$f":"+FUNCALLOC!BV408+FUNCALLOC!BV569+FUNCALLOC!BV244*ROR","v":0},{"$f":"+FUNCALLOC!BW408+FUNCALLOC!BW569+FUNCALLOC!BW244*ROR","v":0},{"$f":"+FUNCALLOC!BX408+FUNCALLOC!BX569+FUNCALLOC!BX244*ROR","v":0},{"$f":"+FUNCALLOC!BY408+FUNCALLOC!BY569+FUNCALLOC!BY244*ROR","v":0},{"$f":"+FUNCALLOC!BZ408+FUNCALLOC!BZ569+FUNCALLOC!BZ244*ROR","v":0}]
[null,null,null,{"$f":"IF((D76=0)*OR($C76=0),0,D76/$C76)","v":2.630437329816655E-6},0.13503277659445742,3.6938711641345168E-3,2.4666686599533008E-3,1.0188282130567725E-4,1.492808166227491E-3,8.0285368017918614E-3,2.6438033619584499E-5,2.8007638609675763E-4,1.7907283498265671E-3,1.8107635397590187E-2,4.2207300450889065E-2,2.4874464251439468E-4,6.8524945421550854E-2,1.8089868338828521E-3,0,0,0,-4.8536231898127585E-9,-5.6801061792904439E-6,-4.2959779556402074E-4,-9.2838574325087306E-5,-3.8695947614104514E-4,2.5309255300934135E-4,0,0.57566604758689743,1.5747556015520834E-2,1.0515797971379861E-2,3.4226920049744258E-2,0,1.1213969669218372E-5,0,6.7766059273461719E-3,1.2819458795441151E-2,1.8432423712231669E-4,1.6390778777063105E-3,5.3364054548017759E-3,1.2315153474771643E-2,9.6746454543180223E-6,5.0589893450212267E-3,{"$f":"IF((AR76=0)*OR($C76=0),0,AR76/$C76)","v":-8.6249993970118836E-4},-2.8257957795174448E-3,1.4103434034185085E-2,1.7342878603401096E-2,7.0375903542817747E-3,1.6999572544114513E-3,4.5168213715986211E-5,0,0,{"$f":"IF((BA76=0)*OR($C76=0),0,BA76/$C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["SW.T","Salary & Wages - Total",{"$f":"SUM(D79:BA79)","v":86018658},{"$f":"SUM(FUNCALLOC!E530)","v":0},{"$f":"SUM(FUNCALLOC!F530)","v":6385388.5342134498},{"$f":"SUM(FUNCALLOC!G530)","v":464763.45302723721},{"$f":"SUM(FUNCALLOC!H530)","v":388098.58079157025},{"$f":"SUM(FUNCALLOC!I530)","v":15558.505121625123},{"$f":"SUM(FUNCALLOC!J530)","v":244924.88162438624},{"$f":"SUM(FUNCALLOC!K530)","v":1070641.463882267},{"$f":"SUM(FUNCALLOC!L530)","v":4037.3467892283579},{"$f":"SUM(FUNCALLOC!M530)","v":49904.210986090737},{"$f":"SUM(FUNCALLOC!N530)","v":241062.16694951447},{"$f":"SUM(FUNCALLOC!O530)","v":2968448.4910295908},{"$f":"SUM(FUNCALLOC!P530)","v":4968609.7452219259},{"$f":"SUM(FUNCALLOC!Q530)","v":24460.658299130511},{"$f":"SUM(FUNCALLOC!R530)","v":11607886.559000511},{"$f":"SUM(FUNCALLOC!S530)","v":244544.92938219331},{"$f":"SUM(FUNCALLOC!T530)","v":0},{"$f":"SUM(FUNCALLOC!U530)","v":0},{"$f":"SUM(FUNCALLOC!V530)","v":0},{"$f":"SUM(FUNCALLOC!W530)","v":0},{"$f":"SUM(FUNCALLOC!X530)","v":0},{"$f":"SUM(FUNCALLOC!Y530)","v":0},{"$f":"SUM(FUNCALLOC!Z530)","v":0},{"$f":"SUM(FUNCALLOC!AA530)","v":0},{"$f":"SUM(FUNCALLOC!AB530)","v":0},{"$f":"SUM(FUNCALLOC!AC530)","v":0},{"$f":"SUM(FUNCALLOC!AD530)","v":27221919.540594183},{"$f":"SUM(FUNCALLOC!AE530)","v":1981359.9839582215},{"$f":"SUM(FUNCALLOC!AF530)","v":1654525.5286377468},{"$f":"SUM(FUNCALLOC!AG530)","v":4564313.6091822973},{"$f":"SUM(FUNCALLOC!AH530)","v":0},{"$f":"SUM(FUNCALLOC!AI530)","v":0},{"$f":"SUM(FUNCALLOC!AJ530)","v":0},{"$f":"SUM(FUNCALLOC!AK530)","v":1333581.1981663606},{"$f":"SUM(FUNCALLOC!AL530)","v":2522765.7331055235},{"$f":"SUM(FUNCALLOC!AM530)","v":36273.51798645065},{"$f":"SUM(FUNCALLOC!AN530)","v":404254.4673857583},{"$f":"SUM(FUNCALLOC!AO530)","v":1316145.9709920418},{"$f":"SUM(FUNCALLOC!AP530)","v":1228264.1192940264},{"$f":"SUM(FUNCALLOC!AQ530)","v":6188.369087728448},{"$f":"SUM(FUNCALLOC!AR530)","v":644367.43529094185},{"$f":"SUM(FUNCALLOC!AS530)","v":0},{"$f":"SUM(FUNCALLOC!AT530)","v":0},{"$f":"SUM(FUNCALLOC!AU530)","v":4862734.890642426},{"$f":"SUM(FUNCALLOC!AV530)","v":5979665.7101042997},{"$f":"SUM(FUNCALLOC!AW530)","v":2426496.7013611426},{"$f":"SUM(FUNCALLOC!AX530)","v":1157471.6978921324},{"$f":"SUM(FUNCALLOC!AY530)","v":0},{"$f":"SUM(FUNCALLOC!AZ530)","v":0},{"$f":"SUM(FUNCALLOC!BA530)","v":0},{"$f":"SUM(FUNCALLOC!BB530)","v":0},{"$f":"SUM(FUNCALLOC!BC530)","v":0},{"$f":"SUM(FUNCALLOC!BD530)","v":0},{"$f":"SUM(FUNCALLOC!BE530)","v":0},{"$f":"SUM(FUNCALLOC!BF530)","v":0},{"$f":"SUM(FUNCALLOC!BG530)","v":0},{"$f":"SUM(FUNCALLOC!BH530)","v":0},{"$f":"SUM(FUNCALLOC!BI530)","v":0},{"$f":"SUM(FUNCALLOC!BJ530)","v":0},{"$f":"SUM(FUNCALLOC!BK530)","v":0},{"$f":"SUM(FUNCALLOC!BL530)","v":0},{"$f":"SUM(FUNCALLOC!BM530)","v":0},{"$f":"SUM(FUNCALLOC!BN530)","v":0},{"$f":"SUM(FUNCALLOC!BO530)","v":0},{"$f":"SUM(FUNCALLOC!BP530)","v":0},{"$f":"SUM(FUNCALLOC!BQ530)","v":0},{"$f":"SUM(FUNCALLOC!BR530)","v":0},{"$f":"SUM(FUNCALLOC!BS530)","v":0},{"$f":"SUM(FUNCALLOC!BT530)","v":0},{"$f":"SUM(FUNCALLOC!BU530)","v":0},{"$f":"SUM(FUNCALLOC!BV530)","v":0},{"$f":"SUM(FUNCALLOC!BW530)","v":0},{"$f":"SUM(FUNCALLOC!BX530)","v":0},{"$f":"SUM(FUNCALLOC!BY530)","v":0},{"$f":"SUM(FUNCALLOC!BZ530)","v":0}]
["",null,null,{"$f":"IF((D79=0)*OR($C79=0),0,D79/$C79)","v":0},7.4232598864928237E-2,5.4030539865808792E-3,4.5117953455117875E-3,1.8087360909100817E-4,2.8473459981715392E-3,1.2446619010055551E-2,4.6935710031983503E-5,5.8015565630064507E-4,2.8024404536689525E-3,3.4509355993784407E-2,5.7762000253734784E-2,2.843645654077806E-4,0.13494614806709157,2.8429289071470205E-3,0,0,0,0,0,0,0,0,0,0,0.31646528989785194,2.3034072258581638E-2,1.9234495946655512E-2,5.3061902095499991E-2,0,0,0,1.5503394602672837E-2,2.9328122430200242E-2,4.2169360496708343E-4,4.6996137440990801E-3,1.5300703377539809E-2,1.4279043033826759E-2,7.194217198469253E-5,7.491019393617392E-3,{"$f":"IF((AR79=0)*OR($C79=0),0,AR79/$C79)","v":0},0,5.6531164327655821E-2,6.9515914908882898E-2,2.8208957890986191E-2,1.3456053893471953E-2,0,0,0,{"$f":"IF((BA79=0)*OR($C79=0),0,BA79/$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["SWPTD.T","Salary & Wages - PTD Subtotal",{"$f":"SUM(D82:BA82)","v":48634586},{"$f":"SUM(FUNCALLOC!E422,FUNCALLOC!E455,FUNCALLOC!E468)","v":0},{"$f":"SUM(FUNCALLOC!F422,FUNCALLOC!F455,FUNCALLOC!F468)","v":4404539.91},{"$f":"SUM(FUNCALLOC!G422,FUNCALLOC!G455,FUNCALLOC!G468)","v":323967.87126617215},{"$f":"SUM(FUNCALLOC!H422,FUNCALLOC!H455,FUNCALLOC!H468)","v":270527.87873382791},{"$f":"SUM(FUNCALLOC!I422,FUNCALLOC!I455,FUNCALLOC!I468)","v":10405.0113371155},{"$f":"SUM(FUNCALLOC!J422,FUNCALLOC!J455,FUNCALLOC!J468)","v":163797.62387976894},{"$f":"SUM(FUNCALLOC!K422,FUNCALLOC!K455,FUNCALLOC!K468)","v":716009.44194806553},{"$f":"SUM(FUNCALLOC!L422,FUNCALLOC!L455,FUNCALLOC!L468)","v":2700.0434029744383},{"$f":"SUM(FUNCALLOC!M422,FUNCALLOC!M455,FUNCALLOC!M468)","v":33374.278378348521},{"$f":"SUM(FUNCALLOC!N422,FUNCALLOC!N455,FUNCALLOC!N468)","v":161214.36863320801},{"$f":"SUM(FUNCALLOC!O422,FUNCALLOC!O455,FUNCALLOC!O468)","v":1985199.7323236475},{"$f":"SUM(FUNCALLOC!P422,FUNCALLOC!P455,FUNCALLOC!P468)","v":3322841.1293113143},{"$f":"SUM(FUNCALLOC!Q422,FUNCALLOC!Q455,FUNCALLOC!Q468)","v":16358.475632855452},{"$f":"SUM(FUNCALLOC!R422,FUNCALLOC!R455,FUNCALLOC!R468)","v":7762968.8907885998},{"$f":"SUM(FUNCALLOC!S422,FUNCALLOC!S455,FUNCALLOC!S468)","v":163543.52444305088},{"$f":"SUM(FUNCALLOC!T422,FUNCALLOC!T455,FUNCALLOC!T468)","v":0},{"$f":"SUM(FUNCALLOC!U422,FUNCALLOC!U455,FUNCALLOC!U468)","v":0},{"$f":"SUM(FUNCALLOC!V422,FUNCALLOC!V455,FUNCALLOC!V468)","v":0},{"$f":"SUM(FUNCALLOC!W422,FUNCALLOC!W455,FUNCALLOC!W468)","v":0},{"$f":"SUM(FUNCALLOC!X422,FUNCALLOC!X455,FUNCALLOC!X468)","v":0},{"$f":"SUM(FUNCALLOC!Y422,FUNCALLOC!Y455,FUNCALLOC!Y468)","v":0},{"$f":"SUM(FUNCALLOC!Z422,FUNCALLOC!Z455,FUNCALLOC!Z468)","v":0},{"$f":"SUM(FUNCALLOC!AA422,FUNCALLOC!AA455,FUNCALLOC!AA468)","v":0},{"$f":"SUM(FUNCALLOC!AB422,FUNCALLOC!AB455,FUNCALLOC!AB468)","v":0},{"$f":"SUM(FUNCALLOC!AC422,FUNCALLOC!AC455,FUNCALLOC!AC468)","v":0},{"$f":"SUM(FUNCALLOC!AD422,FUNCALLOC!AD455,FUNCALLOC!AD468)","v":18777249.09},{"$f":"SUM(FUNCALLOC!AE422,FUNCALLOC!AE455,FUNCALLOC!AE468)","v":1381126.1880294706},{"$f":"SUM(FUNCALLOC!AF422,FUNCALLOC!AF455,FUNCALLOC!AF468)","v":1153303.0619705294},{"$f":"SUM(FUNCALLOC!AG422,FUNCALLOC!AG455,FUNCALLOC!AG468)","v":3052461.3051470169},{"$f":"SUM(FUNCALLOC!AH422,FUNCALLOC!AH455,FUNCALLOC!AH468)","v":0},{"$f":"SUM(FUNCALLOC!AI422,FUNCALLOC!AI455,FUNCALLOC!AI468)","v":0},{"$f":"SUM(FUNCALLOC!AJ422,FUNCALLOC!AJ455,FUNCALLOC!AJ468)","v":0},{"$f":"SUM(FUNCALLOC!AK422,FUNCALLOC!AK455,FUNCALLOC!AK468)","v":891854.8007930778},{"$f":"SUM(FUNCALLOC!AL422,FUNCALLOC!AL455,FUNCALLOC!AL468)","v":1687141.9103988865},{"$f":"SUM(FUNCALLOC!AM422,FUNCALLOC!AM455,FUNCALLOC!AM468)","v":24258.523742199915},{"$f":"SUM(FUNCALLOC!AN422,FUNCALLOC!AN455,FUNCALLOC!AN468)","v":270351.95755291486},{"$f":"SUM(FUNCALLOC!AO422,FUNCALLOC!AO455,FUNCALLOC!AO468)","v":880194.70009601139},{"$f":"SUM(FUNCALLOC!AP422,FUNCALLOC!AP455,FUNCALLOC!AP468)","v":821422.23731142236},{"$f":"SUM(FUNCALLOC!AQ422,FUNCALLOC!AQ455,FUNCALLOC!AQ468)","v":4138.5756544549004},{"$f":"SUM(FUNCALLOC!AR422,FUNCALLOC!AR455,FUNCALLOC!AR468)","v":353635.46922506508},{"$f":"SUM(FUNCALLOC!AS422,FUNCALLOC!AS455,FUNCALLOC!AS468)","v":0},{"$f":"SUM(FUNCALLOC!AT422,FUNCALLOC!AT455,FUNCALLOC!AT468)","v":0},{"$f":"SUM(FUNCALLOC!AU422,FUNCALLOC!AU455,FUNCALLOC!AU468)","v":0},{"$f":"SUM(FUNCALLOC!AV422,FUNCALLOC!AV455,FUNCALLOC!AV468)","v":0},{"$f":"SUM(FUNCALLOC!AW422,FUNCALLOC!AW455,FUNCALLOC!AW468)","v":0},{"$f":"SUM(FUNCALLOC!AX422,FUNCALLOC!AX455,FUNCALLOC!AX468)","v":0},{"$f":"SUM(FUNCALLOC!AY422,FUNCALLOC!AY455,FUNCALLOC!AY468)","v":0},{"$f":"SUM(FUNCALLOC!AZ422,FUNCALLOC!AZ455,FUNCALLOC!AZ468)","v":0},{"$f":"SUM(FUNCALLOC!BA422,FUNCALLOC!BA455,FUNCALLOC!BA468)","v":0},{"$f":"SUM(FUNCALLOC!BB422,FUNCALLOC!BB455,FUNCALLOC!BB468)","v":0},{"$f":"SUM(FUNCALLOC!BC422,FUNCALLOC!BC455,FUNCALLOC!BC468)","v":0},{"$f":"SUM(FUNCALLOC!BD422,FUNCALLOC!BD455,FUNCALLOC!BD468)","v":0},{"$f":"SUM(FUNCALLOC!BE422,FUNCALLOC!BE455,FUNCALLOC!BE468)","v":0},{"$f":"SUM(FUNCALLOC!BF422,FUNCALLOC!BF455,FUNCALLOC!BF468)","v":0},{"$f":"SUM(FUNCALLOC!BG422,FUNCALLOC!BG455,FUNCALLOC!BG468)","v":0},{"$f":"SUM(FUNCALLOC!BH422,FUNCALLOC!BH455,FUNCALLOC!BH468)","v":0},{"$f":"SUM(FUNCALLOC!BI422,FUNCALLOC!BI455,FUNCALLOC!BI468)","v":0},{"$f":"SUM(FUNCALLOC!BJ422,FUNCALLOC!BJ455,FUNCALLOC!BJ468)","v":0},{"$f":"SUM(FUNCALLOC!BK422,FUNCALLOC!BK455,FUNCALLOC!BK468)","v":0},{"$f":"SUM(FUNCALLOC!BL422,FUNCALLOC!BL455,FUNCALLOC!BL468)","v":0},{"$f":"SUM(FUNCALLOC!BM422,FUNCALLOC!BM455,FUNCALLOC!BM468)","v":0},{"$f":"SUM(FUNCALLOC!BN422,FUNCALLOC!BN455,FUNCALLOC!BN468)","v":0},{"$f":"SUM(FUNCALLOC!BO422,FUNCALLOC!BO455,FUNCALLOC!BO468)","v":0},{"$f":"SUM(FUNCALLOC!BP422,FUNCALLOC!BP455,FUNCALLOC!BP468)","v":0},{"$f":"SUM(FUNCALLOC!BQ422,FUNCALLOC!BQ455,FUNCALLOC!BQ468)","v":0},{"$f":"SUM(FUNCALLOC!BR422,FUNCALLOC!BR455,FUNCALLOC!BR468)","v":0},{"$f":"SUM(FUNCALLOC!BS422,FUNCALLOC!BS455,FUNCALLOC!BS468)","v":0},{"$f":"SUM(FUNCALLOC!BT422,FUNCALLOC!BT455,FUNCALLOC!BT468)","v":0},{"$f":"SUM(FUNCALLOC!BU422,FUNCALLOC!BU455,FUNCALLOC!BU468)","v":0},{"$f":"SUM(FUNCALLOC!BV422,FUNCALLOC!BV455,FUNCALLOC!BV468)","v":0},{"$f":"SUM(FUNCALLOC!BW422,FUNCALLOC!BW455,FUNCALLOC!BW468)","v":0},{"$f":"SUM(FUNCALLOC!BX422,FUNCALLOC!BX455,FUNCALLOC!BX468)","v":0},{"$f":"SUM(FUNCALLOC!BY422,FUNCALLOC!BY455,FUNCALLOC!BY468)","v":0},{"$f":"SUM(FUNCALLOC!BZ422,FUNCALLOC!BZ455,FUNCALLOC!BZ468)","v":0}]
["",null,null,{"$f":"IF((D82=0)*OR($C82=0),0,D82/$C82)","v":0},9.0563943733375257E-2,6.661265118329005E-3,5.5624587558703162E-3,2.1394263204205132E-4,3.3679247085555315E-3,1.472222755115188E-2,5.5516940207416142E-5,6.8622519740064243E-4,3.3148091079300648E-3,4.0818682661833444E-2,6.8322595144766199E-2,3.3635478325764822E-4,0.15961827845699356,3.3627000431966435E-3,0,0,0,0,0,0,0,0,0,0,0.3860883917054419,2.8398024978139438E-2,2.3713639959236608E-2,6.2763180612805405E-2,0,0,0,1.8337871752276823E-2,3.4690167001707108E-2,4.9879161595412609E-4,5.5588415526538022E-3,1.8098122601393409E-2,1.6889672656233208E-2,8.5095319911942922E-5,7.27127540933658E-3,{"$f":"IF((AR82=0)*OR($C82=0),0,AR82/$C82)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA82=0)*OR($C82=0),0,BA82/$C82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["TDP.T","Total Transmission & Distribution Plant",{"$f":"SUM(D85:BA85)","v":3881485958.4841642},{"$f":"SUM(FUNCALLOC!E39,FUNCALLOC!E71)","v":0},{"$f":"SUM(FUNCALLOC!F39,FUNCALLOC!F71)","v":0},{"$f":"SUM(FUNCALLOC!G39,FUNCALLOC!G71)","v":44013329},{"$f":"SUM(FUNCALLOC!H39,FUNCALLOC!H71)","v":36753127.660000004},{"$f":"SUM(FUNCALLOC!I39,FUNCALLOC!I71)","v":1611005.2218968247},{"$f":"SUM(FUNCALLOC!J39,FUNCALLOC!J71)","v":25360743.862269819},{"$f":"SUM(FUNCALLOC!K39,FUNCALLOC!K71)","v":110859557.23961174},{"$f":"SUM(FUNCALLOC!L39,FUNCALLOC!L71)","v":418047.02374747721},{"$f":"SUM(FUNCALLOC!M39,FUNCALLOC!M71)","v":5167330.914169183},{"$f":"SUM(FUNCALLOC!N39,FUNCALLOC!N71)","v":24960779.118660443},{"$f":"SUM(FUNCALLOC!O39,FUNCALLOC!O71)","v":307367962.5771727},{"$f":"SUM(FUNCALLOC!P39,FUNCALLOC!P71)","v":514474635.09809804},{"$f":"SUM(FUNCALLOC!Q39,FUNCALLOC!Q71)","v":2532778.5634213346},{"$f":"SUM(FUNCALLOC!R39,FUNCALLOC!R71)","v":1201938471.3087711},{"$f":"SUM(FUNCALLOC!S39,FUNCALLOC!S71)","v":25321401.712014429},{"$f":"SUM(FUNCALLOC!T39,FUNCALLOC!T71)","v":0},{"$f":"SUM(FUNCALLOC!U39,FUNCALLOC!U71)","v":0},{"$f":"SUM(FUNCALLOC!V39,FUNCALLOC!V71)","v":0},{"$f":"SUM(FUNCALLOC!W39,FUNCALLOC!W71)","v":0},{"$f":"SUM(FUNCALLOC!X39,FUNCALLOC!X71)","v":0},{"$f":"SUM(FUNCALLOC!Y39,FUNCALLOC!Y71)","v":0},{"$f":"SUM(FUNCALLOC!Z39,FUNCALLOC!Z71)","v":0},{"$f":"SUM(FUNCALLOC!AA39,FUNCALLOC!AA71)","v":0},{"$f":"SUM(FUNCALLOC!AB39,FUNCALLOC!AB71)","v":0},{"$f":"SUM(FUNCALLOC!AC39,FUNCALLOC!AC71)","v":0},{"$f":"SUM(FUNCALLOC!AD39,FUNCALLOC!AD71)","v":0},{"$f":"SUM(FUNCALLOC!AE39,FUNCALLOC!AE71)","v":187635771},{"$f":"SUM(FUNCALLOC!AF39,FUNCALLOC!AF71)","v":156684386.34},{"$f":"SUM(FUNCALLOC!AG39,FUNCALLOC!AG71)","v":472611796.65308177},{"$f":"SUM(FUNCALLOC!AH39,FUNCALLOC!AH71)","v":0},{"$f":"SUM(FUNCALLOC!AI39,FUNCALLOC!AI71)","v":0},{"$f":"SUM(FUNCALLOC!AJ39,FUNCALLOC!AJ71)","v":0},{"$f":"SUM(FUNCALLOC!AK39,FUNCALLOC!AK71)","v":138085648.79946673},{"$f":"SUM(FUNCALLOC!AL39,FUNCALLOC!AL71)","v":261219746.87699658},{"$f":"SUM(FUNCALLOC!AM39,FUNCALLOC!AM71)","v":3755940.9747866914},{"$f":"SUM(FUNCALLOC!AN39,FUNCALLOC!AN71)","v":41858523.864762597},{"$f":"SUM(FUNCALLOC!AO39,FUNCALLOC!AO71)","v":136280318.41565341},{"$f":"SUM(FUNCALLOC!AP39,FUNCALLOC!AP71)","v":127180593.16},{"$f":"SUM(FUNCALLOC!AQ39,FUNCALLOC!AQ71)","v":640774.60124999995},{"$f":"SUM(FUNCALLOC!AR39,FUNCALLOC!AR71)","v":54753288.498333298},{"$f":"SUM(FUNCALLOC!AS39,FUNCALLOC!AS71)","v":0},{"$f":"SUM(FUNCALLOC!AT39,FUNCALLOC!AT71)","v":0},{"$f":"SUM(FUNCALLOC!AU39,FUNCALLOC!AU71)","v":0},{"$f":"SUM(FUNCALLOC!AV39,FUNCALLOC!AV71)","v":0},{"$f":"SUM(FUNCALLOC!AW39,FUNCALLOC!AW71)","v":0},{"$f":"SUM(FUNCALLOC!AX39,FUNCALLOC!AX71)","v":0},{"$f":"SUM(FUNCALLOC!AY39,FUNCALLOC!AY71)","v":0},{"$f":"SUM(FUNCALLOC!AZ39,FUNCALLOC!AZ71)","v":0},{"$f":"SUM(FUNCALLOC!BA39,FUNCALLOC!BA71)","v":0},{"$f":"SUM(FUNCALLOC!BB39,FUNCALLOC!BB71)","v":0},{"$f":"SUM(FUNCALLOC!BC39,FUNCALLOC!BC71)","v":0},{"$f":"SUM(FUNCALLOC!BD39,FUNCALLOC!BD71)","v":0},{"$f":"SUM(FUNCALLOC!BE39,FUNCALLOC!BE71)","v":0},{"$f":"SUM(FUNCALLOC!BF39,FUNCALLOC!BF71)","v":0},{"$f":"SUM(FUNCALLOC!BG39,FUNCALLOC!BG71)","v":0},{"$f":"SUM(FUNCALLOC!BH39,FUNCALLOC!BH71)","v":0},{"$f":"SUM(FUNCALLOC!BI39,FUNCALLOC!BI71)","v":0},{"$f":"SUM(FUNCALLOC!BJ39,FUNCALLOC!BJ71)","v":0},{"$f":"SUM(FUNCALLOC!BK39,FUNCALLOC!BK71)","v":0},{"$f":"SUM(FUNCALLOC!BL39,FUNCALLOC!BL71)","v":0},{"$f":"SUM(FUNCALLOC!BM39,FUNCALLOC!BM71)","v":0},{"$f":"SUM(FUNCALLOC!BN39,FUNCALLOC!BN71)","v":0},{"$f":"SUM(FUNCALLOC!BO39,FUNCALLOC!BO71)","v":0},{"$f":"SUM(FUNCALLOC!BP39,FUNCALLOC!BP71)","v":0},{"$f":"SUM(FUNCALLOC!BQ39,FUNCALLOC!BQ71)","v":0},{"$f":"SUM(FUNCALLOC!BR39,FUNCALLOC!BR71)","v":0},{"$f":"SUM(FUNCALLOC!BS39,FUNCALLOC!BS71)","v":0},{"$f":"SUM(FUNCALLOC!BT39,FUNCALLOC!BT71)","v":0},{"$f":"SUM(FUNCALLOC!BU39,FUNCALLOC!BU71)","v":0},{"$f":"SUM(FUNCALLOC!BV39,FUNCALLOC!BV71)","v":0},{"$f":"SUM(FUNCALLOC!BW39,FUNCALLOC!BW71)","v":0},{"$f":"SUM(FUNCALLOC!BX39,FUNCALLOC!BX71)","v":0},{"$f":"SUM(FUNCALLOC!BY39,FUNCALLOC!BY71)","v":0},{"$f":"SUM(FUNCALLOC!BZ39,FUNCALLOC!BZ71)","v":0}]
[null,null,null,{"$f":"IF((D85=0)*OR($C85=0),0,D85/$C85)","v":0},0,1.1339298781641997E-2,9.4688292198159066E-3,4.1504857653174921E-4,6.5337718939408309E-3,2.8561112528900066E-2,1.0770283036415698E-4,1.3312764671670175E-3,6.4307276609106602E-3,7.9188219631537465E-2,0.1325457931835507,6.5252807571934636E-4,0.30965936349236822,6.5236360463102614E-3,0,0,0,0,0,0,0,0,0,0,0,4.834122112173693E-2,4.0367114042373073E-2,0.12176053236004768,0,0,0,3.5575460088330006E-2,6.7298902964216992E-2,9.6765543272852596E-4,1.0784149243994585E-2,3.5110346880882423E-2,3.2765954719482689E-2,1.650848690691236E-4,1.4106269888379574E-2,{"$f":"IF((AR85=0)*OR($C85=0),0,AR85/$C85)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA85=0)*OR($C85=0),0,BA85/$C85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBFIT.T","Total Expenses Before FIT",{"$f":"SUM(D88:BA88)","v":1609230015.7400002},{"$f":"SUM(FUNCALLOC!E408,FUNCALLOC!E569,FUNCALLOC!E582)","v":5104.7298166096134},{"$f":"SUM(FUNCALLOC!F408,FUNCALLOC!F569,FUNCALLOC!F582)","v":230628459.48273981},{"$f":"SUM(FUNCALLOC!G408,FUNCALLOC!G569,FUNCALLOC!G582)","v":3694750.7483424284},{"$f":"SUM(FUNCALLOC!H408,FUNCALLOC!H569,FUNCALLOC!H582)","v":3037663.9994574795},{"$f":"SUM(FUNCALLOC!I408,FUNCALLOC!I569,FUNCALLOC!I582)","v":85786.520498928032},{"$f":"SUM(FUNCALLOC!J408,FUNCALLOC!J569,FUNCALLOC!J582)","v":1341908.6420547953},{"$f":"SUM(FUNCALLOC!K408,FUNCALLOC!K569,FUNCALLOC!K582)","v":10426194.886066956},{"$f":"SUM(FUNCALLOC!L408,FUNCALLOC!L569,FUNCALLOC!L582)","v":22261.131798196995},{"$f":"SUM(FUNCALLOC!M408,FUNCALLOC!M569,FUNCALLOC!M582)","v":271561.60794387473},{"$f":"SUM(FUNCALLOC!N408,FUNCALLOC!N569,FUNCALLOC!N582)","v":1740903.8729588885},{"$f":"SUM(FUNCALLOC!O408,FUNCALLOC!O569,FUNCALLOC!O582)","v":21133629.564289834},{"$f":"SUM(FUNCALLOC!P408,FUNCALLOC!P569,FUNCALLOC!P582)","v":61737298.807445519},{"$f":"SUM(FUNCALLOC!Q408,FUNCALLOC!Q569,FUNCALLOC!Q582)","v":307091.66045111645},{"$f":"SUM(FUNCALLOC!R408,FUNCALLOC!R569,FUNCALLOC!R582)","v":81954908.727042258},{"$f":"SUM(FUNCALLOC!S408,FUNCALLOC!S569,FUNCALLOC!S582)","v":1754714.0046713133},{"$f":"SUM(FUNCALLOC!T408,FUNCALLOC!T569,FUNCALLOC!T582)","v":0},{"$f":"SUM(FUNCALLOC!U408,FUNCALLOC!U569,FUNCALLOC!U582)","v":0},{"$f":"SUM(FUNCALLOC!V408,FUNCALLOC!V569,FUNCALLOC!V582)","v":0},{"$f":"SUM(FUNCALLOC!W408,FUNCALLOC!W569,FUNCALLOC!W582)","v":-0.37407245099866748},{"$f":"SUM(FUNCALLOC!X408,FUNCALLOC!X569,FUNCALLOC!X582)","v":-437.77012704231402},{"$f":"SUM(FUNCALLOC!Y408,FUNCALLOC!Y569,FUNCALLOC!Y582)","v":-33109.430634737255},{"$f":"SUM(FUNCALLOC!Z408,FUNCALLOC!Z569,FUNCALLOC!Z582)","v":-7155.1399206058077},{"$f":"SUM(FUNCALLOC!AA408,FUNCALLOC!AA569,FUNCALLOC!AA582)","v":-29823.262749580132},{"$f":"SUM(FUNCALLOC!AB408,FUNCALLOC!AB569,FUNCALLOC!AB582)","v":491161.33164012159},{"$f":"SUM(FUNCALLOC!AC408,FUNCALLOC!AC569,FUNCALLOC!AC582)","v":0},{"$f":"SUM(FUNCALLOC!AD408,FUNCALLOC!AD569,FUNCALLOC!AD582)","v":983205537.79483819},{"$f":"SUM(FUNCALLOC!AE408,FUNCALLOC!AE569,FUNCALLOC!AE582)","v":15751305.821880877},{"$f":"SUM(FUNCALLOC!AF408,FUNCALLOC!AF569,FUNCALLOC!AF582)","v":12950041.260845043},{"$f":"SUM(FUNCALLOC!AG408,FUNCALLOC!AG569,FUNCALLOC!AG582)","v":44448515.040601239},{"$f":"SUM(FUNCALLOC!AH408,FUNCALLOC!AH569,FUNCALLOC!AH582)","v":0},{"$f":"SUM(FUNCALLOC!AI408,FUNCALLOC!AI569,FUNCALLOC!AI582)","v":21762.269218177826},{"$f":"SUM(FUNCALLOC!AJ408,FUNCALLOC!AJ569,FUNCALLOC!AJ582)","v":1647662},{"$f":"SUM(FUNCALLOC!AK408,FUNCALLOC!AK569,FUNCALLOC!AK582)","v":7304150.8264177358},{"$f":"SUM(FUNCALLOC!AL408,FUNCALLOC!AL569,FUNCALLOC!AL582)","v":13817427.419985551},{"$f":"SUM(FUNCALLOC!AM408,FUNCALLOC!AM569,FUNCALLOC!AM582)","v":198673.50165262353},{"$f":"SUM(FUNCALLOC!AN408,FUNCALLOC!AN569,FUNCALLOC!AN582)","v":2151281.8983193063},{"$f":"SUM(FUNCALLOC!AO408,FUNCALLOC!AO569,FUNCALLOC!AO582)","v":7004006.7120376732},{"$f":"SUM(FUNCALLOC!AP408,FUNCALLOC!AP569,FUNCALLOC!AP582)","v":18148109.809762787},{"$f":"SUM(FUNCALLOC!AQ408,FUNCALLOC!AQ569,FUNCALLOC!AQ582)","v":31743.881630160773},{"$f":"SUM(FUNCALLOC!AR408,FUNCALLOC!AR569,FUNCALLOC!AR582)","v":7872725.4819435207},{"$f":"SUM(FUNCALLOC!AS408,FUNCALLOC!AS569,FUNCALLOC!AS582)","v":-66473.529940974462},{"$f":"SUM(FUNCALLOC!AT408,FUNCALLOC!AT569,FUNCALLOC!AT582)","v":-217786.24172647391},{"$f":"SUM(FUNCALLOC!AU408,FUNCALLOC!AU569,FUNCALLOC!AU582)","v":26806235.838652946},{"$f":"SUM(FUNCALLOC!AV408,FUNCALLOC!AV569,FUNCALLOC!AV582)","v":32963411.098108504},{"$f":"SUM(FUNCALLOC!AW408,FUNCALLOC!AW569,FUNCALLOC!AW582)","v":13376267.532817721},{"$f":"SUM(FUNCALLOC!AX408,FUNCALLOC!AX569,FUNCALLOC!AX582)","v":3164888.376746221},{"$f":"SUM(FUNCALLOC!AY408,FUNCALLOC!AY569,FUNCALLOC!AY582)","v":87655.206495667109},{"$f":"SUM(FUNCALLOC!AZ408,FUNCALLOC!AZ569,FUNCALLOC!AZ582)","v":0},{"$f":"SUM(FUNCALLOC!BA408,FUNCALLOC!BA569,FUNCALLOC!BA582)","v":0},{"$f":"SUM(FUNCALLOC!BB408,FUNCALLOC!BB569,FUNCALLOC!BB582)","v":0},{"$f":"SUM(FUNCALLOC!BC408,FUNCALLOC!BC569,FUNCALLOC!BC582)","v":0},{"$f":"SUM(FUNCALLOC!BD408,FUNCALLOC!BD569,FUNCALLOC!BD582)","v":0},{"$f":"SUM(FUNCALLOC!BE408,FUNCALLOC!BE569,FUNCALLOC!BE582)","v":0},{"$f":"SUM(FUNCALLOC!BF408,FUNCALLOC!BF569,FUNCALLOC!BF582)","v":0},{"$f":"SUM(FUNCALLOC!BG408,FUNCALLOC!BG569,FUNCALLOC!BG582)","v":0},{"$f":"SUM(FUNCALLOC!BH408,FUNCALLOC!BH569,FUNCALLOC!BH582)","v":0},{"$f":"SUM(FUNCALLOC!BI408,FUNCALLOC!BI569,FUNCALLOC!BI582)","v":0},{"$f":"SUM(FUNCALLOC!BJ408,FUNCALLOC!BJ569,FUNCALLOC!BJ582)","v":0},{"$f":"SUM(FUNCALLOC!BK408,FUNCALLOC!BK569,FUNCALLOC!BK582)","v":0},{"$f":"SUM(FUNCALLOC!BL408,FUNCALLOC!BL569,FUNCALLOC!BL582)","v":0},{"$f":"SUM(FUNCALLOC!BM408,FUNCALLOC!BM569,FUNCALLOC!BM582)","v":0},{"$f":"SUM(FUNCALLOC!BN408,FUNCALLOC!BN569,FUNCALLOC!BN582)","v":0},{"$f":"SUM(FUNCALLOC!BO408,FUNCALLOC!BO569,FUNCALLOC!BO582)","v":0},{"$f":"SUM(FUNCALLOC!BP408,FUNCALLOC!BP569,FUNCALLOC!BP582)","v":0},{"$f":"SUM(FUNCALLOC!BQ408,FUNCALLOC!BQ569,FUNCALLOC!BQ582)","v":0},{"$f":"SUM(FUNCALLOC!BR408,FUNCALLOC!BR569,FUNCALLOC!BR582)","v":0},{"$f":"SUM(FUNCALLOC!BS408,FUNCALLOC!BS569,FUNCALLOC!BS582)","v":0},{"$f":"SUM(FUNCALLOC!BT408,FUNCALLOC!BT569,FUNCALLOC!BT582)","v":0},{"$f":"SUM(FUNCALLOC!BU408,FUNCALLOC!BU569,FUNCALLOC!BU582)","v":0},{"$f":"SUM(FUNCALLOC!BV408,FUNCALLOC!BV569,FUNCALLOC!BV582)","v":0},{"$f":"SUM(FUNCALLOC!BW408,FUNCALLOC!BW569,FUNCALLOC!BW582)","v":0},{"$f":"SUM(FUNCALLOC!BX408,FUNCALLOC!BX569,FUNCALLOC!BX582)","v":0},{"$f":"SUM(FUNCALLOC!BY408,FUNCALLOC!BY569,FUNCALLOC!BY582)","v":0},{"$f":"SUM(FUNCALLOC!BZ408,FUNCALLOC!BZ569,FUNCALLOC!BZ582)","v":0}]
["",null,null,{"$f":"IF((D88=0)*OR($C88=0),0,D88/$C88)","v":3.1721567250671849E-6},0.14331603141064075,2.2959742934221912E-3,1.8876505967113828E-3,5.3309048215509033E-5,8.338824337909967E-4,6.4789960316968716E-3,1.3833405778203976E-5,1.6875251224977793E-4,1.0818241369667334E-3,1.3132758746468938E-2,3.8364496189847531E-2,1.9083142710950562E-4,5.0928026401095623E-2,1.0904059627948293E-3,0,0,0,-2.3245430879354511E-10,-2.7203701320535372E-7,-2.0574703622783203E-5,-4.4463127400190423E-6,-1.8532628933015508E-5,3.0521511955160886E-4,0,0.6109788707506264,9.788100935115656E-3,8.0473525438748417E-3,2.7620983082497191E-2,0,1.3523404985812735E-5,1.0238822193745416E-3,{"$f":"IF((AJ88=0)*OR($C88=0),0,AJ88/$C88)","v":4.5389103825899876E-3},8.5863594917048834E-3,1.2345873474231962E-4,1.3368392816921482E-3,4.3523962662459408E-3,1.1277511376406577E-2,1.9726130708271328E-5,4.8922313186678095E-3,-4.130766223025413E-5,-1.3533568203195952E-4,1.6657802536902203E-2,2.0483964862506223E-2,8.3122160300164918E-3,1.9667097591955212E-3,5.4470278107110182E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP88=0)*OR($C88=0),0,BP88/$C88)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["TP.T","Total Transmission Plant",{"$f":"SUM(D91:BA91)","v":425086614},{"$f":"SUM(FUNCALLOC!E39)","v":0},{"$f":"SUM(FUNCALLOC!F39)","v":0},{"$f":"SUM(FUNCALLOC!G39)","v":44013329},{"$f":"SUM(FUNCALLOC!H39)","v":36753127.660000004},{"$f":"SUM(FUNCALLOC!I39)","v":0},{"$f":"SUM(FUNCALLOC!J39)","v":0},{"$f":"SUM(FUNCALLOC!K39)","v":0},{"$f":"SUM(FUNCALLOC!L39)","v":0},{"$f":"SUM(FUNCALLOC!M39)","v":0},{"$f":"SUM(FUNCALLOC!N39)","v":0},{"$f":"SUM(FUNCALLOC!O39)","v":0},{"$f":"SUM(FUNCALLOC!P39)","v":0},{"$f":"SUM(FUNCALLOC!Q39)","v":0},{"$f":"SUM(FUNCALLOC!R39)","v":0},{"$f":"SUM(FUNCALLOC!S39)","v":0},{"$f":"SUM(FUNCALLOC!T39)","v":0},{"$f":"SUM(FUNCALLOC!U39)","v":0},{"$f":"SUM(FUNCALLOC!V39)","v":0},{"$f":"SUM(FUNCALLOC!W39)","v":0},{"$f":"SUM(FUNCALLOC!X39)","v":0},{"$f":"SUM(FUNCALLOC!Y39)","v":0},{"$f":"SUM(FUNCALLOC!Z39)","v":0},{"$f":"SUM(FUNCALLOC!AA39)","v":0},{"$f":"SUM(FUNCALLOC!AB39)","v":0},{"$f":"SUM(FUNCALLOC!AC39)","v":0},{"$f":"SUM(FUNCALLOC!AD39)","v":0},{"$f":"SUM(FUNCALLOC!AE39)","v":187635771},{"$f":"SUM(FUNCALLOC!AF39)","v":156684386.34},{"$f":"SUM(FUNCALLOC!AG39)","v":0},{"$f":"SUM(FUNCALLOC!AH39)","v":0},{"$f":"SUM(FUNCALLOC!AI39)","v":0},{"$f":"SUM(FUNCALLOC!AJ39)","v":0},{"$f":"SUM(FUNCALLOC!AK39)","v":0},{"$f":"SUM(FUNCALLOC!AL39)","v":0},{"$f":"SUM(FUNCALLOC!AM39)","v":0},{"$f":"SUM(FUNCALLOC!AN39)","v":0},{"$f":"SUM(FUNCALLOC!AO39)","v":0},{"$f":"SUM(FUNCALLOC!AP39)","v":0},{"$f":"SUM(FUNCALLOC!AQ39)","v":0},{"$f":"SUM(FUNCALLOC!AR39)","v":0},{"$f":"SUM(FUNCALLOC!AS39)","v":0},{"$f":"SUM(FUNCALLOC!AT39)","v":0},{"$f":"SUM(FUNCALLOC!AU39)","v":0},{"$f":"SUM(FUNCALLOC!AV39)","v":0},{"$f":"SUM(FUNCALLOC!AW39)","v":0},{"$f":"SUM(FUNCALLOC!AX39)","v":0},{"$f":"SUM(FUNCALLOC!AY39)","v":0},{"$f":"SUM(FUNCALLOC!AZ39)","v":0},{"$f":"SUM(FUNCALLOC!BA39)","v":0},{"$f":"SUM(FUNCALLOC!BB39)","v":0},{"$f":"SUM(FUNCALLOC!BC39)","v":0},{"$f":"SUM(FUNCALLOC!BD39)","v":0},{"$f":"SUM(FUNCALLOC!BE39)","v":0},{"$f":"SUM(FUNCALLOC!BF39)","v":0},{"$f":"SUM(FUNCALLOC!BG39)","v":0},{"$f":"SUM(FUNCALLOC!BH39)","v":0},{"$f":"SUM(FUNCALLOC!BI39)","v":0},{"$f":"SUM(FUNCALLOC!BJ39)","v":0},{"$f":"SUM(FUNCALLOC!BK39)","v":0},{"$f":"SUM(FUNCALLOC!BL39)","v":0},{"$f":"SUM(FUNCALLOC!BM39)","v":0},{"$f":"SUM(FUNCALLOC!BN39)","v":0},{"$f":"SUM(FUNCALLOC!BO39)","v":0},{"$f":"SUM(FUNCALLOC!BP39)","v":0},{"$f":"SUM(FUNCALLOC!BQ39)","v":0},{"$f":"SUM(FUNCALLOC!BR39)","v":0},{"$f":"SUM(FUNCALLOC!BS39)","v":0},{"$f":"SUM(FUNCALLOC!BT39)","v":0},{"$f":"SUM(FUNCALLOC!BU39)","v":0},{"$f":"SUM(FUNCALLOC!BV39)","v":0},{"$f":"SUM(FUNCALLOC!BW39)","v":0},{"$f":"SUM(FUNCALLOC!BX39)","v":0},{"$f":"SUM(FUNCALLOC!BY39)","v":0},{"$f":"SUM(FUNCALLOC!BZ39)","v":0}]
[null,null,null,{"$f":"IF((D91=0)*OR($C91=0),0,D91/$C91)","v":0},0,0.10353967297591733,8.6460327024082684E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44140597426575279,0.36859402573424721,0,0,0,0,{"$f":"IF((AJ91=0)*OR($C91=0),0,AJ91/$C91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP91=0)*OR($C91=0),0,BP91/$C91)","v":0},0,0,0,0,0,0,0,0,0]
[]
["PTDE.T","Prod Trans Dist Exp Allocation Factor",{"$f":"SUM(D94:BA94)","v":1051293157},{"$f":"SUM(FUNCALLOC!E260,FUNCALLOC!E269,FUNCALLOC!E275,FUNCALLOC!E284,FUNCALLOC!E299,FUNCALLOC!E315,FUNCALLOC!E392)","v":0},{"$f":"SUM(FUNCALLOC!F260,FUNCALLOC!F269,FUNCALLOC!F275,FUNCALLOC!F284,FUNCALLOC!F299,FUNCALLOC!F315,FUNCALLOC!F392)","v":181890816.91000003},{"$f":"SUM(FUNCALLOC!G260,FUNCALLOC!G269,FUNCALLOC!G275,FUNCALLOC!G284,FUNCALLOC!G299,FUNCALLOC!G315,FUNCALLOC!G392)","v":1236999.6553279657},{"$f":"SUM(FUNCALLOC!H260,FUNCALLOC!H269,FUNCALLOC!H275,FUNCALLOC!H284,FUNCALLOC!H299,FUNCALLOC!H315,FUNCALLOC!H392)","v":1032950.8646720344},{"$f":"SUM(FUNCALLOC!I260,FUNCALLOC!I269,FUNCALLOC!I275,FUNCALLOC!I284,FUNCALLOC!I299,FUNCALLOC!I315,FUNCALLOC!I392)","v":0},{"$f":"SUM(FUNCALLOC!J260,FUNCALLOC!J269,FUNCALLOC!J275,FUNCALLOC!J284,FUNCALLOC!J299,FUNCALLOC!J315,FUNCALLOC!J392)","v":0},{"$f":"SUM(FUNCALLOC!K260,FUNCALLOC!K269,FUNCALLOC!K275,FUNCALLOC!K284,FUNCALLOC!K299,FUNCALLOC!K315,FUNCALLOC!K392)","v":3721884.1196568585},{"$f":"SUM(FUNCALLOC!L260,FUNCALLOC!L269,FUNCALLOC!L275,FUNCALLOC!L284,FUNCALLOC!L299,FUNCALLOC!L315,FUNCALLOC!L392)","v":0},{"$f":"SUM(FUNCALLOC!M260,FUNCALLOC!M269,FUNCALLOC!M275,FUNCALLOC!M284,FUNCALLOC!M299,FUNCALLOC!M315,FUNCALLOC!M392)","v":0},{"$f":"SUM(FUNCALLOC!N260,FUNCALLOC!N269,FUNCALLOC!N275,FUNCALLOC!N284,FUNCALLOC!N299,FUNCALLOC!N315,FUNCALLOC!N392)","v":331101.80965004914},{"$f":"SUM(FUNCALLOC!O260,FUNCALLOC!O269,FUNCALLOC!O275,FUNCALLOC!O284,FUNCALLOC!O299,FUNCALLOC!O315,FUNCALLOC!O392)","v":4077200.0006068759},{"$f":"SUM(FUNCALLOC!P260,FUNCALLOC!P269,FUNCALLOC!P275,FUNCALLOC!P284,FUNCALLOC!P299,FUNCALLOC!P315,FUNCALLOC!P392)","v":28133984.498022482},{"$f":"SUM(FUNCALLOC!Q260,FUNCALLOC!Q269,FUNCALLOC!Q275,FUNCALLOC!Q284,FUNCALLOC!Q299,FUNCALLOC!Q315,FUNCALLOC!Q392)","v":138504.69581776843},{"$f":"SUM(FUNCALLOC!R260,FUNCALLOC!R269,FUNCALLOC!R275,FUNCALLOC!R284,FUNCALLOC!R299,FUNCALLOC!R315,FUNCALLOC!R392)","v":15516063.110156126},{"$f":"SUM(FUNCALLOC!S260,FUNCALLOC!S269,FUNCALLOC!S275,FUNCALLOC!S284,FUNCALLOC!S299,FUNCALLOC!S315,FUNCALLOC!S392)","v":326879.01783643017},{"$f":"SUM(FUNCALLOC!T260,FUNCALLOC!T269,FUNCALLOC!T275,FUNCALLOC!T284,FUNCALLOC!T299,FUNCALLOC!T315,FUNCALLOC!T392)","v":0},{"$f":"SUM(FUNCALLOC!U260,FUNCALLOC!U269,FUNCALLOC!U275,FUNCALLOC!U284,FUNCALLOC!U299,FUNCALLOC!U315,FUNCALLOC!U392)","v":0},{"$f":"SUM(FUNCALLOC!V260,FUNCALLOC!V269,FUNCALLOC!V275,FUNCALLOC!V284,FUNCALLOC!V299,FUNCALLOC!V315,FUNCALLOC!V392)","v":0},{"$f":"SUM(FUNCALLOC!W260,FUNCALLOC!W269,FUNCALLOC!W275,FUNCALLOC!W284,FUNCALLOC!W299,FUNCALLOC!W315,FUNCALLOC!W392)","v":0},{"$f":"SUM(FUNCALLOC!X260,FUNCALLOC!X269,FUNCALLOC!X275,FUNCALLOC!X284,FUNCALLOC!X299,FUNCALLOC!X315,FUNCALLOC!X392)","v":0},{"$f":"SUM(FUNCALLOC!Y260,FUNCALLOC!Y269,FUNCALLOC!Y275,FUNCALLOC!Y284,FUNCALLOC!Y299,FUNCALLOC!Y315,FUNCALLOC!Y392)","v":0},{"$f":"SUM(FUNCALLOC!Z260,FUNCALLOC!Z269,FUNCALLOC!Z275,FUNCALLOC!Z284,FUNCALLOC!Z299,FUNCALLOC!Z315,FUNCALLOC!Z392)","v":0},{"$f":"SUM(FUNCALLOC!AA260,FUNCALLOC!AA269,FUNCALLOC!AA275,FUNCALLOC!AA284,FUNCALLOC!AA299,FUNCALLOC!AA315,FUNCALLOC!AA392)","v":0},{"$f":"SUM(FUNCALLOC!AB260,FUNCALLOC!AB269,FUNCALLOC!AB275,FUNCALLOC!AB284,FUNCALLOC!AB299,FUNCALLOC!AB315,FUNCALLOC!AB392)","v":469038},{"$f":"SUM(FUNCALLOC!AC260,FUNCALLOC!AC269,FUNCALLOC!AC275,FUNCALLOC!AC284,FUNCALLOC!AC299,FUNCALLOC!AC315,FUNCALLOC!AC392)","v":0},{"$f":"SUM(FUNCALLOC!AD260,FUNCALLOC!AD269,FUNCALLOC!AD275,FUNCALLOC!AD284,FUNCALLOC!AD299,FUNCALLOC!AD315,FUNCALLOC!AD392)","v":775429272.09000015},{"$f":"SUM(FUNCALLOC!AE260,FUNCALLOC!AE269,FUNCALLOC!AE275,FUNCALLOC!AE284,FUNCALLOC!AE299,FUNCALLOC!AE315,FUNCALLOC!AE392)","v":5273524.8463981692},{"$f":"SUM(FUNCALLOC!AF260,FUNCALLOC!AF269,FUNCALLOC!AF275,FUNCALLOC!AF284,FUNCALLOC!AF299,FUNCALLOC!AF315,FUNCALLOC!AF392)","v":4403632.6336018303},{"$f":"SUM(FUNCALLOC!AG260,FUNCALLOC!AG269,FUNCALLOC!AG275,FUNCALLOC!AG284,FUNCALLOC!AG299,FUNCALLOC!AG315,FUNCALLOC!AG392)","v":15866979.668010818},{"$f":"SUM(FUNCALLOC!AH260,FUNCALLOC!AH269,FUNCALLOC!AH275,FUNCALLOC!AH284,FUNCALLOC!AH299,FUNCALLOC!AH315,FUNCALLOC!AH392)","v":0},{"$f":"SUM(FUNCALLOC!AI260,FUNCALLOC!AI269,FUNCALLOC!AI275,FUNCALLOC!AI284,FUNCALLOC!AI299,FUNCALLOC!AI315,FUNCALLOC!AI392)","v":0},{"$f":"SUM(FUNCALLOC!AJ260,FUNCALLOC!AJ269,FUNCALLOC!AJ275,FUNCALLOC!AJ284,FUNCALLOC!AJ299,FUNCALLOC!AJ315,FUNCALLOC!AJ392)","v":0},{"$f":"SUM(FUNCALLOC!AK260,FUNCALLOC!AK269,FUNCALLOC!AK275,FUNCALLOC!AK284,FUNCALLOC!AK299,FUNCALLOC!AK315,FUNCALLOC!AK392)","v":85259.194727013542},{"$f":"SUM(FUNCALLOC!AL260,FUNCALLOC!AL269,FUNCALLOC!AL275,FUNCALLOC!AL284,FUNCALLOC!AL299,FUNCALLOC!AL315,FUNCALLOC!AL392)","v":161286.74818242987},{"$f":"SUM(FUNCALLOC!AM260,FUNCALLOC!AM269,FUNCALLOC!AM275,FUNCALLOC!AM284,FUNCALLOC!AM299,FUNCALLOC!AM315,FUNCALLOC!AM392)","v":2319.0570905565696},{"$f":"SUM(FUNCALLOC!AN260,FUNCALLOC!AN269,FUNCALLOC!AN275,FUNCALLOC!AN284,FUNCALLOC!AN299,FUNCALLOC!AN315,FUNCALLOC!AN392)","v":0},{"$f":"SUM(FUNCALLOC!AO260,FUNCALLOC!AO269,FUNCALLOC!AO275,FUNCALLOC!AO284,FUNCALLOC!AO299,FUNCALLOC!AO315,FUNCALLOC!AO392)","v":0},{"$f":"SUM(FUNCALLOC!AP260,FUNCALLOC!AP269,FUNCALLOC!AP275,FUNCALLOC!AP284,FUNCALLOC!AP299,FUNCALLOC!AP315,FUNCALLOC!AP392)","v":9250526.3285862617},{"$f":"SUM(FUNCALLOC!AQ260,FUNCALLOC!AQ269,FUNCALLOC!AQ275,FUNCALLOC!AQ284,FUNCALLOC!AQ299,FUNCALLOC!AQ315,FUNCALLOC!AQ392)","v":0},{"$f":"SUM(FUNCALLOC!AR260,FUNCALLOC!AR269,FUNCALLOC!AR275,FUNCALLOC!AR284,FUNCALLOC!AR299,FUNCALLOC!AR315,FUNCALLOC!AR392)","v":3944933.751656333},{"$f":"SUM(FUNCALLOC!AS260,FUNCALLOC!AS269,FUNCALLOC!AS275,FUNCALLOC!AS284,FUNCALLOC!AS299,FUNCALLOC!AS315,FUNCALLOC!AS392)","v":0},{"$f":"SUM(FUNCALLOC!AT260,FUNCALLOC!AT269,FUNCALLOC!AT275,FUNCALLOC!AT284,FUNCALLOC!AT299,FUNCALLOC!AT315,FUNCALLOC!AT392)","v":0},{"$f":"SUM(FUNCALLOC!AU260,FUNCALLOC!AU269,FUNCALLOC!AU275,FUNCALLOC!AU284,FUNCALLOC!AU299,FUNCALLOC!AU315,FUNCALLOC!AU392)","v":0},{"$f":"SUM(FUNCALLOC!AV260,FUNCALLOC!AV269,FUNCALLOC!AV275,FUNCALLOC!AV284,FUNCALLOC!AV299,FUNCALLOC!AV315,FUNCALLOC!AV392)","v":0},{"$f":"SUM(FUNCALLOC!AW260,FUNCALLOC!AW269,FUNCALLOC!AW275,FUNCALLOC!AW284,FUNCALLOC!AW299,FUNCALLOC!AW315,FUNCALLOC!AW392)","v":0},{"$f":"SUM(FUNCALLOC!AX260,FUNCALLOC!AX269,FUNCALLOC!AX275,FUNCALLOC!AX284,FUNCALLOC!AX299,FUNCALLOC!AX315,FUNCALLOC!AX392)","v":0},{"$f":"SUM(FUNCALLOC!AY260,FUNCALLOC!AY269,FUNCALLOC!AY275,FUNCALLOC!AY284,FUNCALLOC!AY299,FUNCALLOC!AY315,FUNCALLOC!AY392)","v":0},{"$f":"SUM(FUNCALLOC!AZ260,FUNCALLOC!AZ269,FUNCALLOC!AZ275,FUNCALLOC!AZ284,FUNCALLOC!AZ299,FUNCALLOC!AZ315,FUNCALLOC!AZ392)","v":0},{"$f":"SUM(FUNCALLOC!BA260,FUNCALLOC!BA269,FUNCALLOC!BA275,FUNCALLOC!BA284,FUNCALLOC!BA299,FUNCALLOC!BA315,FUNCALLOC!BA392)","v":0},{"$f":"SUM(FUNCALLOC!BB260,FUNCALLOC!BB269,FUNCALLOC!BB275,FUNCALLOC!BB284,FUNCALLOC!BB299,FUNCALLOC!BB315,FUNCALLOC!BB392)","v":0},{"$f":"SUM(FUNCALLOC!BC260,FUNCALLOC!BC269,FUNCALLOC!BC275,FUNCALLOC!BC284,FUNCALLOC!BC299,FUNCALLOC!BC315,FUNCALLOC!BC392)","v":0},{"$f":"SUM(FUNCALLOC!BD260,FUNCALLOC!BD269,FUNCALLOC!BD275,FUNCALLOC!BD284,FUNCALLOC!BD299,FUNCALLOC!BD315,FUNCALLOC!BD392)","v":0},{"$f":"SUM(FUNCALLOC!BE260,FUNCALLOC!BE269,FUNCALLOC!BE275,FUNCALLOC!BE284,FUNCALLOC!BE299,FUNCALLOC!BE315,FUNCALLOC!BE392)","v":0},{"$f":"SUM(FUNCALLOC!BF260,FUNCALLOC!BF269,FUNCALLOC!BF275,FUNCALLOC!BF284,FUNCALLOC!BF299,FUNCALLOC!BF315,FUNCALLOC!BF392)","v":0},{"$f":"SUM(FUNCALLOC!BG260,FUNCALLOC!BG269,FUNCALLOC!BG275,FUNCALLOC!BG284,FUNCALLOC!BG299,FUNCALLOC!BG315,FUNCALLOC!BG392)","v":0},{"$f":"SUM(FUNCALLOC!BH260,FUNCALLOC!BH269,FUNCALLOC!BH275,FUNCALLOC!BH284,FUNCALLOC!BH299,FUNCALLOC!BH315,FUNCALLOC!BH392)","v":0},{"$f":"SUM(FUNCALLOC!BI260,FUNCALLOC!BI269,FUNCALLOC!BI275,FUNCALLOC!BI284,FUNCALLOC!BI299,FUNCALLOC!BI315,FUNCALLOC!BI392)","v":0},{"$f":"SUM(FUNCALLOC!BJ260,FUNCALLOC!BJ269,FUNCALLOC!BJ275,FUNCALLOC!BJ284,FUNCALLOC!BJ299,FUNCALLOC!BJ315,FUNCALLOC!BJ392)","v":0},{"$f":"SUM(FUNCALLOC!BK260,FUNCALLOC!BK269,FUNCALLOC!BK275,FUNCALLOC!BK284,FUNCALLOC!BK299,FUNCALLOC!BK315,FUNCALLOC!BK392)","v":0},{"$f":"SUM(FUNCALLOC!BL260,FUNCALLOC!BL269,FUNCALLOC!BL275,FUNCALLOC!BL284,FUNCALLOC!BL299,FUNCALLOC!BL315,FUNCALLOC!BL392)","v":0},{"$f":"SUM(FUNCALLOC!BM260,FUNCALLOC!BM269,FUNCALLOC!BM275,FUNCALLOC!BM284,FUNCALLOC!BM299,FUNCALLOC!BM315,FUNCALLOC!BM392)","v":0},{"$f":"SUM(FUNCALLOC!BN260,FUNCALLOC!BN269,FUNCALLOC!BN275,FUNCALLOC!BN284,FUNCALLOC!BN299,FUNCALLOC!BN315,FUNCALLOC!BN392)","v":0},{"$f":"SUM(FUNCALLOC!BO260,FUNCALLOC!BO269,FUNCALLOC!BO275,FUNCALLOC!BO284,FUNCALLOC!BO299,FUNCALLOC!BO315,FUNCALLOC!BO392)","v":0},{"$f":"SUM(FUNCALLOC!BP260,FUNCALLOC!BP269,FUNCALLOC!BP275,FUNCALLOC!BP284,FUNCALLOC!BP299,FUNCALLOC!BP315,FUNCALLOC!BP392)","v":0},{"$f":"SUM(FUNCALLOC!BQ260,FUNCALLOC!BQ269,FUNCALLOC!BQ275,FUNCALLOC!BQ284,FUNCALLOC!BQ299,FUNCALLOC!BQ315,FUNCALLOC!BQ392)","v":0},{"$f":"SUM(FUNCALLOC!BR260,FUNCALLOC!BR269,FUNCALLOC!BR275,FUNCALLOC!BR284,FUNCALLOC!BR299,FUNCALLOC!BR315,FUNCALLOC!BR392)","v":0},{"$f":"SUM(FUNCALLOC!BS260,FUNCALLOC!BS269,FUNCALLOC!BS275,FUNCALLOC!BS284,FUNCALLOC!BS299,FUNCALLOC!BS315,FUNCALLOC!BS392)","v":0},{"$f":"SUM(FUNCALLOC!BT260,FUNCALLOC!BT269,FUNCALLOC!BT275,FUNCALLOC!BT284,FUNCALLOC!BT299,FUNCALLOC!BT315,FUNCALLOC!BT392)","v":0},{"$f":"SUM(FUNCALLOC!BU260,FUNCALLOC!BU269,FUNCALLOC!BU275,FUNCALLOC!BU284,FUNCALLOC!BU299,FUNCALLOC!BU315,FUNCALLOC!BU392)","v":0},{"$f":"SUM(FUNCALLOC!BV260,FUNCALLOC!BV269,FUNCALLOC!BV275,FUNCALLOC!BV284,FUNCALLOC!BV299,FUNCALLOC!BV315,FUNCALLOC!BV392)","v":0},{"$f":"SUM(FUNCALLOC!BW260,FUNCALLOC!BW269,FUNCALLOC!BW275,FUNCALLOC!BW284,FUNCALLOC!BW299,FUNCALLOC!BW315,FUNCALLOC!BW392)","v":0},{"$f":"SUM(FUNCALLOC!BX260,FUNCALLOC!BX269,FUNCALLOC!BX275,FUNCALLOC!BX284,FUNCALLOC!BX299,FUNCALLOC!BX315,FUNCALLOC!BX392)","v":0},{"$f":"SUM(FUNCALLOC!BY260,FUNCALLOC!BY269,FUNCALLOC!BY275,FUNCALLOC!BY284,FUNCALLOC!BY299,FUNCALLOC!BY315,FUNCALLOC!BY392)","v":0},{"$f":"SUM(FUNCALLOC!BZ260,FUNCALLOC!BZ269,FUNCALLOC!BZ275,FUNCALLOC!BZ284,FUNCALLOC!BZ299,FUNCALLOC!BZ315,FUNCALLOC!BZ392)","v":0}]
[null,null,null,{"$f":"IF((D94=0)*OR($C94=0),0,D94/$C94)","v":0},0.17301626639428419,1.1766457786692944E-3,9.8255263795275945E-4,0,0,3.5402913971947962E-3,0,0,3.1494717476796924E-4,3.8782712257365865E-3,2.6761312304463599E-2,1.3174697742065531E-4,1.4759026068840022E-2,3.1093041523186685E-4,0,0,0,0,0,0,0,0,4.4615338440750449E-4,0,0.73759566199668525,5.016226740642781E-3,4.1887770354828158E-3,1.5092821219619922E-2,0,0,0,8.109935288679287E-5,1.5341748123109857E-4,2.2059090512624441E-6,0,0,8.7991881874165592E-3,0,3.7524583180144613E-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,{"$f":"IF((BP94=0)*OR($C94=0),0,BP94/$C94)","v":0},0,0,0,0,0,0,0,0,0]
[]
["~",null,{"$f":"SUM(D97:BA97)","v":0}]
["~",null,null,{"$f":"IF((D97=0)*OR($C97=0),0,D97/$C97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ97=0)*OR($C97=0),0,AJ97/$C97)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR97=0)*OR($C97=0),0,AR97/$C97)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA97=0)*OR($C97=0),0,BA97/$C97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D100:BA100)","v":0}]
["~",null,null,{"$f":"IF((D100=0)*OR($C100=0),0,D100/$C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ100=0)*OR($C100=0),0,AJ100/$C100)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR100=0)*OR($C100=0),0,AR100/$C100)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA100=0)*OR($C100=0),0,BA100/$C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D103:BA103)","v":0}]
["~",null,null,{"$f":"IF((D103=0)*OR($C103=0),0,D103/$C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ103=0)*OR($C103=0),0,AJ103/$C103)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR103=0)*OR($C103=0),0,AR103/$C103)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA103=0)*OR($C103=0),0,BA103/$C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D106:BA106)","v":0}]
["~",null,null,{"$f":"IF((D106=0)*OR($C106=0),0,D106/$C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ106=0)*OR($C106=0),0,AJ106/$C106)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR106=0)*OR($C106=0),0,AR106/$C106)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA106=0)*OR($C106=0),0,BA106/$C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D109:BA109)","v":0}]
["~",null,null,{"$f":"IF((D109=0)*OR($C109=0),0,D109/$C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ109=0)*OR($C109=0),0,AJ109/$C109)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR109=0)*OR($C109=0),0,AR109/$C109)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA109=0)*OR($C109=0),0,BA109/$C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D112:BA112)","v":0}]
["~",null,null,{"$f":"IF((D112=0)*OR($C112=0),0,D112/$C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ112=0)*OR($C112=0),0,AJ112/$C112)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR112=0)*OR($C112=0),0,AR112/$C112)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA112=0)*OR($C112=0),0,BA112/$C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]

{"sheet":"ACCOUNTS","index":5,"n_rows":654,"n_cols":18,"rows_kept":654,"cut":false,"hidden":false,"merged":[]}
["Account Inputs"]
[]
["No. ","Account Description",null,{"$f":"+INPUTS!B5","v":"Historic Test Year Twelve Months ended December 2010"},"Pro Forma Adjustments","Rate Increase Related Adjustments",{"$f":"INPUTS!B6","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,"Function","Classifier",{"$f":"INPUTS!$B$42","v":"DEM"},{"$f":"INPUTS!$B$43","v":"NRG"},{"$f":"INPUTS!$B$44","v":"CUS"},{"$f":"INPUTS!$B$45","v":"~"},{"$f":"INPUTS!$B$46","v":"~"},{"$f":"INPUTS!$B$47","v":"~"},null,"Internal"]
[]
["RATE BASE"]
[]
["Plant-in-Service"]
[]
[null,"Intangible Plant"]
[300,"Production Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D10),SUM($D10,$E10),SUM($D10,$E10,$F10),$G10,$G10)","v":52790811},52790811,null,null,{"$f":"D10+E10+F10","v":52790811},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[300.01,"General Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D11),SUM($D11,$E11),SUM($D11,$E11,$F11),$G11,$G11)","v":136762676},136762676,null,null,{"$f":"D11+E11+F11","v":136762676},null,null,null,null,null,null,null,null,null,null,"GP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D12),SUM($D12,$E12),SUM($D12,$E12,$F12),$G12,$G12)","v":0},0,null,null,{"$f":"D12+E12+F12","v":0}]
[null,"Sub-total",{"$f":"SUM(C10:C12)","v":189553487},{"$f":"SUM(D10:D12)","v":189553487},{"$f":"SUM(E10:E12)","v":0},{"$f":"SUM(F10:F12)","v":0},{"$f":"SUM(G10:G12)","v":189553487}]
[]
[null,"Production Plant"]
[310,"Thermal Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D16),SUM($D16,$E16),SUM($D16,$E16,$F16),$G16,$G16)","v":1108157180},1131920639,-23763459,null,{"$f":"D16+E16+F16","v":1108157180},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[330,"Hydro Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D17),SUM($D17,$E17),SUM($D17,$E17,$F17),$G17,$G17)","v":265007486},270690339,-5682853,null,265007486,null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[340,"Other Production Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D18),SUM($D18,$E18),SUM($D18,$E18,$F18),$G18,$G18)","v":1885899257},1159678702,726220555,null,1885899257,null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D19),SUM($D19,$E19),SUM($D19,$E19,$F19),$G19,$G19)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D20),SUM($D20,$E20),SUM($D20,$E20,$F20),$G20,$G20)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D21),SUM($D21,$E21),SUM($D21,$E21,$F21),$G21,$G21)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D22),SUM($D22,$E22),SUM($D22,$E22,$F22),$G22,$G22)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D23),SUM($D23,$E23),SUM($D23,$E23,$F23),$G23,$G23)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D24),SUM($D24,$E24),SUM($D24,$E24,$F24),$G24,$G24)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D25),SUM($D25,$E25),SUM($D25,$E25,$F25),$G25,$G25)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D26),SUM($D26,$E26),SUM($D26,$E26,$F26),$G26,$G26)","v":0},0,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D27),SUM($D27,$E27),SUM($D27,$E27,$F27),$G27,$G27)","v":0},0,null,null,0]
[null,"Sub-total",{"$f":"SUM(C16:C27)","v":3259063923},{"$f":"SUM(D16:D27)","v":2562289680},{"$f":"SUM(E16:E27)","v":696774243},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":3259063923}]
[]
[null,"Transmission Plant"]
[350,"Transmission Plant - Integrated Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D31),SUM($D31,$E31),SUM($D31,$E31,$F31),$G31,$G31)","v":231649100},231649100,null,null,{"$f":"D31+E31+F31","v":231649100},null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[350.01,"Bulk Transmission Plant (>230 kV)",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D32),SUM($D32,$E32),SUM($D32,$E32,$F32),$G32,$G32)","v":178367968},178367968,null,null,178367968,null,"F_TRANS","PC3","DEM_2A","ENERGY_1"]
[350.02,"Sub Transmission Plant (<230 kV)",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D33),SUM($D33,$E33),SUM($D33,$E33,$F33),$G33,$G33)","v":15069546},15069546,null,null,15069546,null,"F_TRANS","PC3","DEM_2A","ENERGY_1"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D34),SUM($D34,$E34),SUM($D34,$E34,$F34),$G34,$G34)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D35),SUM($D35,$E35),SUM($D35,$E35,$F35),$G35,$G35)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D36),SUM($D36,$E36),SUM($D36,$E36,$F36),$G36,$G36)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D37),SUM($D37,$E37),SUM($D37,$E37,$F37),$G37,$G37)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D38),SUM($D38,$E38),SUM($D38,$E38,$F38),$G38,$G38)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C31:C38)","v":425086614},{"$f":"SUM(D31:D38)","v":425086614},{"$f":"SUM(E31:E38)","v":0},{"$f":"SUM(F31:F38)","v":0},{"$f":"SUM(G31:G38)","v":425086614}]
[]
[null,"Distribution Plant"]
[360.01,"Land & Land Rights - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D42),SUM($D42,$E42),SUM($D42,$E42,$F42),$G42,$G42)","v":1611005.2218968247},1611005.2218968247,null,null,{"$f":"D42+E42+F42","v":1611005.2218968247},null,"F_DISTR","DEM","DIR360.01"]
[360.02,"Land & Land Rights - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D43),SUM($D43,$E43),SUM($D43,$E43,$F43),$G43,$G43)","v":25360743.862269819},25360743.862269819,null,null,25360743.862269819,null,"F_DISTR","DEM","NCP_360"]
[360.03,"Land & Land Rights -  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D44),SUM($D44,$E44),SUM($D44,$E44,$F44),$G44,$G44)","v":51635827.149999961},51635827.149999961,null,null,51635827.149999961,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[361.01,"Structures & Improve - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D45),SUM($D45,$E45),SUM($D45,$E45,$F45),$G45,$G45)","v":418047.02374747721},418047.02374747721,null,null,418047.02374747721,null,"F_DISTR","DEM","DIR361.01"]
[361.02,"Structures & Improve - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D46),SUM($D46,$E46),SUM($D46,$E46,$F46),$G46,$G46)","v":5167330.914169183},5167330.914169183,null,null,5167330.914169183,null,"F_DISTR","DEM","NCP_361"]
[361.03,"Structures & Improve -  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D47),SUM($D47,$E47),SUM($D47,$E47,$F47),$G47,$G47)","v":2460704.5100000002},2460704.5100000002,null,null,2460704.5100000002,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[362.01,"Station Equipment - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D48),SUM($D48,$E48),SUM($D48,$E48,$F48),$G48,$G48)","v":24960779.118660443},24960779.118660443,null,null,24960779.118660443,null,"F_DISTR","DEM","DIR362.01"]
[362.02,"Station Equipment - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D49),SUM($D49,$E49),SUM($D49,$E49,$F49),$G49,$G49)","v":307367962.5771727},307496209.5771727,-128247,null,307367962.5771727,null,"F_DISTR","DEM","NCP_362"]
[362.03,"Station Equipment -  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D50),SUM($D50,$E50),SUM($D50,$E50,$F50),$G50,$G50)","v":222299815.5399999},222299815.5399999,null,null,222299815.5399999,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[364,"Poles Towers & Fixtures ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D51),SUM($D51,$E51),SUM($D51,$E51,$F51),$G51,$G51)","v":231436538.41791606},231498463.41791606,-61925,null,231436538.41791606,null,"F_DISTR","DEM","OH_NCP"]
[364.01,"Poles Towers & Fixtures  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D52),SUM($D52,$E52),SUM($D52,$E52,$F52),$G52,$G52)","v":170912245.04999995},170912245.04999995,null,null,{"$f":"D52+E52+F52","v":170912245.04999995},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[365,"OH Lines Direct Assignment",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D53),SUM($D53,$E53),SUM($D53,$E53,$F53),$G53,$G53)","v":2527587.3601134373},2527587.3601134373,null,null,2527587.3601134373,null,"F_DISTR","DEM","DIR364.01"]
[365.01,"OVHD Cond & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D54),SUM($D54,$E54),SUM($D54,$E54,$F54),$G54,$G54)","v":281983625.33155257},282059012.33155257,-75387,null,281983625.33155257,null,"F_DISTR","DEM","OH_NCP"]
[365.03,"OVHD Cond & Devices  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D55),SUM($D55,$E55),SUM($D55,$E55,$F55),$G55,$G55)","v":131895724.17},131895724.17,null,null,{"$f":"D55+E55+F55","v":131895724.17},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[366,"UG Conduit ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D56),SUM($D56,$E56),SUM($D56,$E56,$F56),$G56,$G56)","v":551772558.7240262},551791405.7240262,-18847,null,551772558.7240262,null,"F_DISTR","DEM","UG_NCP"]
[366.01,"UG Conduit  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D57),SUM($D57,$E57),SUM($D57,$E57,$F57),$G57,$G57)","v":700574.85},700574.85,null,null,{"$f":"D57+E57+F57","v":700574.85},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
[366.02,"UG Conduit Direct Assignment",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D58),SUM($D58,$E58),SUM($D58,$E58,$F58),$G58,$G58)","v":25269502.763473723},25269502.763473723,null,null,25269502.763473723,null,"F_DISTR","DEM","DIR366.01"]
[367,"UG Conductor & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D59),SUM($D59,$E59),SUM($D59,$E59,$F59),$G59,$G59)","v":647702409.82999992},647702409.82999992,null,null,647702409.82999992,null,"F_DISTR","DEM","UG_NCP"]
[367.01,"UG Conductor & Devices - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D60),SUM($D60,$E60),SUM($D60,$E60,$F60),$G60,$G60)","v":2937079.22},2937079.22,null,null,{"$f":"D60+E60+F60","v":2937079.22},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["368.OH","Line Transf  OVHD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D61),SUM($D61,$E61),SUM($D61,$E61,$F61),$G61,$G61)","v":138085648.79946673},138085648.79946673,null,null,138085648.79946673,null,"F_DISTR","TFR","OH_TFMR",null,"OH_TFMRC"]
["368.UG","Line Transf  UNGD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D62),SUM($D62,$E62),SUM($D62,$E62,$F62),$G62,$G62)","v":261219746.87699658},261219746.87699658,null,null,261219746.87699658,null,"F_DISTR","TFR","UG_TFMR",null,"UG_TFMRC"]
[368.03,"Line Transf  Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D63),SUM($D63,$E63),SUM($D63,$E63,$F63),$G63,$G63)","v":3755940.9747866914},3755940.9747866914,null,null,3755940.9747866914,null,"F_DISTR","TFR","DIR368.03",null,"DIR368.03C"]
["369.OH","Services - OVHD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D64),SUM($D64,$E64),SUM($D64,$E64,$F64),$G64,$G64)","v":41858523.864762597},41858523.864762597,null,null,41858523.864762597,null,"F_DISTR","CUS",null,null,"OH_SVC"]
["369.UG","Services - UNGD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D65),SUM($D65,$E65),SUM($D65,$E65,$F65),$G65,$G65)","v":136280318.41565341},136280318.41565341,null,null,136280318.41565341,null,"F_DISTR","CUS",null,null,"RESID"]
[370,"Meters",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D66),SUM($D66,$E66),SUM($D66,$E66,$F66),$G66,$G66)","v":127180593.16},127180593.16,null,null,127180593.16,null,"F_DISTR","CUS",null,null,"METER"]
[372,"Leased Prop Assigned - Water Htrs",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D67),SUM($D67,$E67),SUM($D67,$E67,$F67),$G67,$G67)","v":640774.60124999995},640774.60124999995,null,null,640774.60124999995,null,"F_DISTR","CUS",null,null,"DIR372.00"]
[373,"Str & Area Lighting Sys ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D68),SUM($D68,$E68),SUM($D68,$E68,$F68),$G68,$G68)","v":54753288.498333298},54753288.498333298,null,null,54753288.498333298,null,"F_DISTR","CUS",null,null,"DIR373.00"]
[374,"Asset Retirement Obligation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D69),SUM($D69,$E69),SUM($D69,$E69,$F69),$G69,$G69)","v":4204447.6579166604},4204447.6579166604,null,null,4204447.6579166604,null,null,null,null,null,null,null,null,null,null,"LINE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D70),SUM($D70,$E70),SUM($D70,$E70,$F70),$G70,$G70)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C42:C70)","v":3456399344.4841638},{"$f":"SUM(D42:D70)","v":3456683750.4841638},{"$f":"SUM(E42:E70)","v":-284406},{"$f":"SUM(F42:F70)","v":0},{"$f":"SUM(G42:G70)","v":3456399344.4841638}]
[]
[null,"General Plant"]
[389,"Land & Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D74),SUM($D74,$E74),SUM($D74,$E74,$F74),$G74,$G74)","v":7549078},7549078,null,null,{"$f":"D74+E74+F74","v":7549078},null,null,null,null,null,null,null,null,null,null,"SW.T"]
[390,"Structures & Improvements",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D75),SUM($D75,$E75),SUM($D75,$E75,$F75),$G75,$G75)","v":136331046},136331046,null,null,136331046,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[391,"Office Furniture & Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D76),SUM($D76,$E76),SUM($D76,$E76,$F76),$G76,$G76)","v":60368671},60368671,null,null,60368671,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[392,"Transportation Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D77),SUM($D77,$E77),SUM($D77,$E77,$F77),$G77,$G77)","v":12487124},12487124,null,null,12487124,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[393,"Stores Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D78),SUM($D78,$E78),SUM($D78,$E78,$F78),$G78,$G78)","v":618669},618669,null,null,618669,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[394,"Tools & Shop & Garage Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D79),SUM($D79,$E79),SUM($D79,$E79,$F79),$G79,$G79)","v":6254753},6254753,null,null,6254753,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[395,"Lab Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D80),SUM($D80,$E80),SUM($D80,$E80,$F80),$G80,$G80)","v":10399480},10399480,null,null,10399480,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[396,"Power Operated Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D81),SUM($D81,$E81),SUM($D81,$E81,$F81),$G81,$G81)","v":5795732},5795732,null,null,5795732,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[397,"Communication Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D82),SUM($D82,$E82),SUM($D82,$E82,$F82),$G82,$G82)","v":58817546},58817546,null,null,58817546,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[398,"Miscellaneous Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D83),SUM($D83,$E83),SUM($D83,$E83,$F83),$G83,$G83)","v":815052},815052,null,null,815052,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[399,"Other Tangible Property",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D84),SUM($D84,$E84),SUM($D84,$E84,$F84),$G84,$G84)","v":41998},41998,null,null,{"$f":"D84+E84+F84","v":41998},null,null,null,null,null,null,null,null,null,null,"SW.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D85),SUM($D85,$E85),SUM($D85,$E85,$F85),$G85,$G85)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D86),SUM($D86,$E86),SUM($D86,$E86,$F86),$G86,$G86)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C74:C86)","v":299479149},{"$f":"SUM(D74:D86)","v":299479149},{"$f":"SUM(E74:E86)","v":0},{"$f":"SUM(F74:F86)","v":0},{"$f":"SUM(G74:G86)","v":299479149}]
[]
[null,"TOTAL PLANT-IN-SERVICE",{"$f":"SUM(C87,C71,C39,C28,C13)","v":7629582517.4841633},{"$f":"SUM(D87,D71,D39,D28,D13)","v":6933092680.4841633},{"$f":"SUM(E87,E71,E39,E28,E13)","v":696489837},{"$f":"SUM(F87,F71,F39,F28,F13)","v":0},{"$f":"SUM(G87,G71,G39,G28,G13)","v":7629582517.4841633}]
[]
["Accumulated Reserve for Depreciation"]
[]
[null,"Intangible Plant"]
[111,"Accum Amortization - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D94),SUM($D94,$E94),SUM($D94,$E94,$F94),$G94,$G94)","v":-3373943},-3373943,null,null,{"$f":"D94+E94+F94","v":-3373943},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[111.01,"Accum Amortization - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D95),SUM($D95,$E95),SUM($D95,$E95,$F95),$G95,$G95)","v":-92452881},-92452881,null,0,{"$f":"D95+E95+F95","v":-92452881},null,null,null,null,null,null,null,null,null,null,"GP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D96),SUM($D96,$E96),SUM($D96,$E96,$F96),$G96,$G96)","v":0},0,0,0,{"$f":"D96+E96+F96","v":0}]
[null,"Sub-total",{"$f":"SUM(C94:C96)","v":-95826824},{"$f":"SUM(D94:D96)","v":-95826824},{"$f":"SUM(E94:E96)","v":0},{"$f":"SUM(F94:F96)","v":0},{"$f":"SUM(G94:G96)","v":-95826824}]
[]
[null,"Production Plant"]
[108.01,"Accum Depreciation Thermal Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D100),SUM($D100,$E100),SUM($D100,$E100,$F100),$G100,$G100)","v":-645044172},-658912477,13868305,0,{"$f":"D100+E100+F100","v":-645044172},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[108.02,"Accum Depreciation Hydro Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D101),SUM($D101,$E101),SUM($D101,$E101,$F101),$G101,$G101)","v":-144523308},-147630527,3107219,0,-144523308,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[108.03,"Accum Depreciation Other Production Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D102),SUM($D102,$E102),SUM($D102,$E102,$F102),$G102,$G102)","v":-380319711},-366952714,-13366997,0,-380319711,null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D103),SUM($D103,$E103),SUM($D103,$E103,$F103),$G103,$G103)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D104),SUM($D104,$E104),SUM($D104,$E104,$F104),$G104,$G104)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D105),SUM($D105,$E105),SUM($D105,$E105,$F105),$G105,$G105)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D106),SUM($D106,$E106),SUM($D106,$E106,$F106),$G106,$G106)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D107),SUM($D107,$E107),SUM($D107,$E107,$F107),$G107,$G107)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D108),SUM($D108,$E108),SUM($D108,$E108,$F108),$G108,$G108)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D109),SUM($D109,$E109),SUM($D109,$E109,$F109),$G109,$G109)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D110),SUM($D110,$E110),SUM($D110,$E110,$F110),$G110,$G110)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D111),SUM($D111,$E111),SUM($D111,$E111,$F111),$G111,$G111)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C100:C111)","v":-1169887191},{"$f":"SUM(D100:D111)","v":-1173495718},{"$f":"SUM(E100:E111)","v":3608527},{"$f":"SUM(F100:F111)","v":0},{"$f":"SUM(G100:G111)","v":-1169887191}]
[]
[null,"Transmisson Plant"]
["108.04_IG","Accum Depreciation Integrating Gen Transmisson Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D115),SUM($D115,$E115),SUM($D115,$E115,$F115),$G115,$G115)","v":-95119778},-95119778,null,null,{"$f":"D115+E115+F115","v":-95119778},null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
["108.04_BT","Accum Depreciation Bulk Transmisson Plant >230kV",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D116),SUM($D116,$E116),SUM($D116,$E116,$F116),$G116,$G116)","v":-52064525},-52064525,0,0,-52064525,null,"F_TRANS","PC3","DEM_2A","ENERGY_1"]
["108.04_ST","Accum Depreciation Sub Transmisson Plant <230kV",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D117),SUM($D117,$E117),SUM($D117,$E117,$F117),$G117,$G117)","v":-3100548},-3100548,0,0,-3100548,null,"F_TRANS","PC3","DEM_2A","ENERGY_1"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D118),SUM($D118,$E118),SUM($D118,$E118,$F118),$G118,$G118)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D119),SUM($D119,$E119),SUM($D119,$E119,$F119),$G119,$G119)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D120),SUM($D120,$E120),SUM($D120,$E120,$F120),$G120,$G120)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D121),SUM($D121,$E121),SUM($D121,$E121,$F121),$G121,$G121)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D122),SUM($D122,$E122),SUM($D122,$E122,$F122),$G122,$G122)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C115:C122)","v":-150284851},{"$f":"SUM(D115:D122)","v":-150284851},{"$f":"SUM(E115:E122)","v":0},{"$f":"SUM(F115:F122)","v":0},{"$f":"SUM(G115:G122)","v":-150284851}]
[]
[null,"Distribution Plant"]
["108.05_360a","Land Rights - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D126),SUM($D126,$E126),SUM($D126,$E126,$F126),$G126,$G126)","v":-115.96229503004115},-115.96229503004115,null,0,{"$f":"D126+E126+F126","v":-115.96229503004115},null,"F_DISTR","DEM","DIR108.360"]
["108.05_360b","Land Rights - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D127),SUM($D127,$E127),SUM($D127,$E127,$F127),$G127,$G127)","v":-2653199.6102049723},-2653199.6102049723,null,0,{"$f":"D127+E127+F127","v":-2653199.6102049723},null,"F_DISTR","DEM","NCP_360"]
["108.05_360c","Land Rights - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D128),SUM($D128,$E128),SUM($D128,$E128,$F128),$G128,$G128)","v":-7126614.2799999965},-7126614.2799999965,null,0,{"$f":"D128+E128+F128","v":-7126614.2799999965},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.05_361a","Structures & Improve - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D129),SUM($D129,$E129),SUM($D129,$E129,$F129),$G129,$G129)","v":-135708.54654463782},-135708.54654463782,null,0,-135708.54654463782,null,"F_DISTR","DEM","DIR108.361"]
["108.05_361b","Structures & Improve - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D130),SUM($D130,$E130),SUM($D130,$E130,$F130),$G130,$G130)","v":-1116104.6584553523},-1116104.6584553523,null,0,{"$f":"D130+E130+F130","v":-1116104.6584553523},null,"F_DISTR","DEM","NCP_361"]
["108.05_361c","Structures & Improve - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D131),SUM($D131,$E131),SUM($D131,$E131,$F131),$G131,$G131)","v":-1142919.3899999999},-1142919.3899999999,null,0,{"$f":"D131+E131+F131","v":-1142919.3899999999},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.05_362a","Station Equipment - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D132),SUM($D132,$E132),SUM($D132,$E132,$F132),$G132,$G132)","v":-10263908.912008496},-10263908.912008496,null,0,{"$f":"D132+E132+F132","v":-10263908.912008496},null,"F_DISTR","DEM","DIR108.362"]
["108.05_362b","Station Equipment - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D133),SUM($D133,$E133),SUM($D133,$E133,$F133),$G133,$G133)","v":-94216767.024657398},-94230402.024657398,13635,0,-94216767.024657398,null,"F_DISTR","DEM","NCP_362"]
["108.05_362c","Station Equipment - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D134),SUM($D134,$E134),SUM($D134,$E134,$F134),$G134,$G134)","v":-70157723.850000113},-70157723.850000113,null,0,-70157723.850000113,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.10_364a","Poles Towers & Fixtures ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D135),SUM($D135,$E135),SUM($D135,$E135,$F135),$G135,$G135)","v":-81822774.530000001},-81826479.530000001,3705,0,-81822774.530000001,null,"F_DISTR","DEM","OH_NCP"]
["108.10_364b","Poles Towers & Fixtures  - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D136),SUM($D136,$E136),SUM($D136,$E136,$F136),$G136,$G136)","v":-33613605.129999995},-33613605.129999995,null,0,-33613605.129999995,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.10_364c","Poles & OH Conductor - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D137),SUM($D137,$E137),SUM($D137,$E137,$F137),$G137,$G137)","v":-2218090.2235365938},-2218090.2235365938,null,0,{"$f":"D137+E137+F137","v":-2218090.2235365938},null,"F_DISTR","DEM","DIR108.364"]
["108.10_365a","OVHD Cond & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D138),SUM($D138,$E138),SUM($D138,$E138,$F138),$G138,$G138)","v":-116942254.66396241},-116943074.66396241,820,0,{"$f":"D138+E138+F138","v":-116942254.66396241},null,"F_DISTR","DEM","OH_NCP"]
["108.10_365b","OVHD Cond & Devices - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D139),SUM($D139,$E139),SUM($D139,$E139,$F139),$G139,$G139)","v":-57157053.349999987},-57157053.349999987,null,0,{"$f":"D139+E139+F139","v":-57157053.349999987},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.10_366a","UNGD Conduit ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D140),SUM($D140,$E140),SUM($D140,$E140,$F140),$G140,$G140)","v":-178851778.15857771},-178852836.15857771,1058,0,{"$f":"D140+E140+F140","v":-178851778.15857771},null,"F_DISTR","DEM","UG_NCP"]
["108.10_366b","UNGD Conduit - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D141),SUM($D141,$E141),SUM($D141,$E141,$F141),$G141,$G141)","v":-284426.74},-284426.74,null,0,{"$f":"D141+E141+F141","v":-284426.74},null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.10_366c","UG Conduit & Conductor - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D142),SUM($D142,$E142),SUM($D142,$E142,$F142),$G142,$G142)","v":-9245198.3151722848},-9245198.3151722848,null,0,-9245198.3151722848,null,"F_DISTR","DEM","DIR108.366"]
["108.10_367a","UNGDCond & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D143),SUM($D143,$E143),SUM($D143,$E143,$F143),$G143,$G143)","v":-235499958.58750001},-235499958.58750001,null,0,-235499958.58750001,null,"F_DISTR","DEM","UG_NCP"]
["108.10_367b","UNGDCond & Devices - HV Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D144),SUM($D144,$E144),SUM($D144,$E144,$F144),$G144,$G144)","v":-1922520.53},-1922520.53,null,0,-1922520.53,null,"F_DISTR","PC3","DEM_2A","ENERGY_1"]
["108.10_368","Line Transformers",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D145),SUM($D145,$E145),SUM($D145,$E145,$F145),$G145,$G145)","v":-140230940.69041601},-140230940.69041601,null,0,-140230940.69041601,null,null,null,null,null,null,null,null,null,null,"D368.T"]
["108.10_369","Services",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D146),SUM($D146,$E146),SUM($D146,$E146,$F146),$G146,$G146)","v":-102504204},-102504204,null,0,-102504204,null,null,null,null,null,null,null,null,null,null,"D369.T"]
["108.10_370","Meters",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D147),SUM($D147,$E147),SUM($D147,$E147,$F147),$G147,$G147)","v":-39554358},-39554358,null,0,-39554358,null,null,null,null,null,null,null,null,null,null,"D370.T"]
["108.10_372","Leased Prop Assigned - Water Htrs",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D148),SUM($D148,$E148),SUM($D148,$E148,$F148),$G148,$G148)","v":-737043.09541666601},-737043.09541666601,null,0,-737043.09541666601,null,"F_DISTR","CUS",null,null,"DIR372.00"]
["108.10_373","Str & Area Lighting Sys ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D149),SUM($D149,$E149),SUM($D149,$E149,$F149),$G149,$G149)","v":-24008418.440416601},-24008418.440416601,null,0,-24008418.440416601,null,"F_DISTR","CUS",null,null,"DIR373.00"]
["108.10_374","Asset Retirement Obligation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D150),SUM($D150,$E150),SUM($D150,$E150,$F150),$G150,$G150)","v":-3565319.3758333302},-3565319.3758333302,null,0,-3565319.3758333302,null,null,null,null,null,null,null,null,null,null,"LINE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D151),SUM($D151,$E151),SUM($D151,$E151,$F151),$G151,$G151)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D152),SUM($D152,$E152),SUM($D152,$E152,$F152),$G152,$G152)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D153),SUM($D153,$E153),SUM($D153,$E153,$F153),$G153,$G153)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D154),SUM($D154,$E154),SUM($D154,$E154,$F154),$G154,$G154)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C126:C154)","v":-1214971006.0649974},{"$f":"SUM(D126:D154)","v":-1214990224.0649974},{"$f":"SUM(E126:E154)","v":19218},{"$f":"SUM(F126:F154)","v":0},{"$f":"SUM(G126:G154)","v":-1214971006.0649974}]
[]
[null,"General Plant"]
[108.06,"Accum Depreciation General Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D158),SUM($D158,$E158),SUM($D158,$E158,$F158),$G158,$G158)","v":-75827762},-75468118,-359644,null,{"$f":"D158+E158+F158","v":-75827762},null,null,null,null,null,null,null,null,null,null,"GP.T"]
[108.07,"RWIP",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D159),SUM($D159,$E159),SUM($D159,$E159,$F159),$G159,$G159)","v":7210608},7210608,null,null,7210608,null,null,null,null,null,null,null,null,null,null,"PTDGP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D160),SUM($D160,$E160),SUM($D160,$E160,$F160),$G160,$G160)","v":0},0,0,0,{"$f":"D160+E160+F160","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D161),SUM($D161,$E161),SUM($D161,$E161,$F161),$G161,$G161)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D162),SUM($D162,$E162),SUM($D162,$E162,$F162),$G162,$G162)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D163),SUM($D163,$E163),SUM($D163,$E163,$F163),$G163,$G163)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D164),SUM($D164,$E164),SUM($D164,$E164,$F164),$G164,$G164)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D165),SUM($D165,$E165),SUM($D165,$E165,$F165),$G165,$G165)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D166),SUM($D166,$E166),SUM($D166,$E166,$F166),$G166,$G166)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D167),SUM($D167,$E167),SUM($D167,$E167,$F167),$G167,$G167)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D168),SUM($D168,$E168),SUM($D168,$E168,$F168),$G168,$G168)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D169),SUM($D169,$E169),SUM($D169,$E169,$F169),$G169,$G169)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D170),SUM($D170,$E170),SUM($D170,$E170,$F170),$G170,$G170)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C158:C170)","v":-68617154},{"$f":"SUM(D158:D170)","v":-68257510},{"$f":"SUM(E158:E170)","v":-359644},{"$f":"SUM(F158:F170)","v":0},{"$f":"SUM(G158:G170)","v":-68617154}]
[]
[null,"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION",{"$f":"SUM(C171,C155,C123,C112,C97)","v":-2699587026.0649977},{"$f":"SUM(D171,D155,D123,D112,D97)","v":-2702855127.0649977},{"$f":"SUM(E171,E155,E123,E112,E97)","v":3268101},{"$f":"SUM(F171,F155,F123,F112,F97)","v":0},{"$f":"SUM(G171,G155,G123,G112,G97)","v":-2699587026.0649977}]
[]
["Rate Base Adjustments and Working Capital"]
[]
[null,"Construction Complete, Not Classified"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D178),SUM($D178,$E178),SUM($D178,$E178,$F178),$G178,$G178)","v":0},0,0,0,{"$f":"D178+E178+F178","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D179),SUM($D179,$E179),SUM($D179,$E179,$F179),$G179,$G179)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D180),SUM($D180,$E180),SUM($D180,$E180,$F180),$G180,$G180)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D181),SUM($D181,$E181),SUM($D181,$E181,$F181),$G181,$G181)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D182),SUM($D182,$E182),SUM($D182,$E182,$F182),$G182,$G182)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D183),SUM($D183,$E183),SUM($D183,$E183,$F183),$G183,$G183)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C178:C183)","v":0},{"$f":"SUM(D178:D183)","v":0},{"$f":"SUM(E178:E183)","v":0},{"$f":"SUM(F178:F183)","v":0},{"$f":"SUM(G178:G183)","v":0}]
[]
[null,"Working Capital Assets"]
["WC","Working Capital",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D187),SUM($D187,$E187),SUM($D187,$E187,$F187),$G187,$G187)","v":203573761},204952589,-1378828,null,{"$f":"D187+E187+F187","v":203573761},null,null,null,null,null,null,null,null,null,null,"EPIS.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D188),SUM($D188,$E188),SUM($D188,$E188,$F188),$G188,$G188)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D189),SUM($D189,$E189),SUM($D189,$E189,$F189),$G189,$G189)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D190),SUM($D190,$E190),SUM($D190,$E190,$F190),$G190,$G190)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D191),SUM($D191,$E191),SUM($D191,$E191,$F191),$G191,$G191)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D192),SUM($D192,$E192),SUM($D192,$E192,$F192),$G192,$G192)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D193),SUM($D193,$E193),SUM($D193,$E193,$F193),$G193,$G193)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D194),SUM($D194,$E194),SUM($D194,$E194,$F194),$G194,$G194)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D195),SUM($D195,$E195),SUM($D195,$E195,$F195),$G195,$G195)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D196),SUM($D196,$E196),SUM($D196,$E196,$F196),$G196,$G196)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D197),SUM($D197,$E197),SUM($D197,$E197,$F197),$G197,$G197)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D198),SUM($D198,$E198),SUM($D198,$E198,$F198),$G198,$G198)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D199),SUM($D199,$E199),SUM($D199,$E199,$F199),$G199,$G199)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D200),SUM($D200,$E200),SUM($D200,$E200,$F200),$G200,$G200)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D201),SUM($D201,$E201),SUM($D201,$E201,$F201),$G201,$G201)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D202),SUM($D202,$E202),SUM($D202,$E202,$F202),$G202,$G202)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C187:C202)","v":203573761},{"$f":"SUM(D187:D202)","v":204952589},{"$f":"SUM(E187:E202)","v":-1378828},{"$f":"SUM(F187:F202)","v":0},{"$f":"SUM(G187:G202)","v":203573761}]
[]
[null,"Other Items"]
[182.01,"Misc Def Debits - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D206),SUM($D206,$E206),SUM($D206,$E206,$F206),$G206,$G206)","v":234576391.87124994},231894002.87124994,2682389,null,{"$f":"D206+E206+F206","v":234576391.87124994},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[182.02,"Misc Def Debits - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D207),SUM($D207,$E207),SUM($D207,$E207,$F207),$G207,$G207)","v":126136837},9314020,116822817,null,126136837,null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[282,"Accum Deferred Income Tax - Prod ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D208),SUM($D208,$E208),SUM($D208,$E208,$F208),$G208,$G208)","v":-97260926},-36913960,-60346966,null,-97260926,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[282.01,"Accum Deferred Income Tax - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D209),SUM($D209,$E209),SUM($D209,$E209,$F209),$G209,$G209)","v":-619618722},-619744597,125875,null,-619618722,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[235,"Customer Deposits",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D210),SUM($D210,$E210),SUM($D210,$E210,$F210),$G210,$G210)","v":-18134171},-18134171,null,null,-18134171,null,"F_DISTR","CUS",null,null,"DIR235.00"]
[235.01,"Customer Deposits - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D211),SUM($D211,$E211),SUM($D211,$E211,$F211),$G211,$G211)","v":-2472594},-2472594,null,null,-2472594,null,"F_DISTR","CUS",null,null,"DIR235.00"]
[252,"Customer Advances",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D212),SUM($D212,$E212),SUM($D212,$E212,$F212),$G212,$G212)","v":-67513639},-67513639,null,null,-67513639,null,"F_DISTR","CUS",null,null,"DIR252.00"]
[253,"Landlord Incentive",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D213),SUM($D213,$E213),SUM($D213,$E213,$F213),$G213,$G213)","v":-6715753},-6715753,null,null,-6715753,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[114.01,"Acquisition Adjustment - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D214),SUM($D214,$E214),SUM($D214,$E214,$F214),$G214,$G214)","v":245239108},{"$f":"250524822-3","v":250524819},{"$f":"-5285711","v":-5285711},0,245239108,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[114.02,"Acquisition Adjustment - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D215),SUM($D215,$E215),SUM($D215,$E215,$F215),$G215,$G215)","v":946172},946172,0,0,946172,null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[114.03,"Acquisition Adjustment - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D216),SUM($D216,$E216),SUM($D216,$E216,$F216),$G216,$G216)","v":302358},302358,0,0,302358,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[115.01,"Accum Amort Acquition Adj - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D217),SUM($D217,$E217),SUM($D217,$E217,$F217),$G217,$G217)","v":-54306612},-54306612,0,0,-54306612,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[115.02,"Accum Amort Acquition Adj - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D218),SUM($D218,$E218),SUM($D218,$E218,$F218),$G218,$G218)","v":-731889},-731889,0,0,-731889,null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[115.03,"Accum Amort Acquition Adj - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D219),SUM($D219,$E219),SUM($D219,$E219,$F219),$G219,$G219)","v":-288399},-288399,0,0,-288399,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[230,"ARO - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D220),SUM($D220,$E220),SUM($D220,$E220,$F220),$G220,$G220)","v":-5526317},-5526317,null,null,{"$f":"D220+E220+F220","v":-5526317},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[230.01,"ARO - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D221),SUM($D221,$E221),SUM($D221,$E221,$F221),$G221,$G221)","v":-4248884},-4248884,0,0,-4248884,null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[230.02,"ARO - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D222),SUM($D222,$E222),SUM($D222,$E222,$F222),$G222,$G222)","v":-10072669},-10072669,0,0,-10072669,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[230.03,"ARO - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D223),SUM($D223,$E223),SUM($D223,$E223,$F223),$G223,$G223)","v":-631117},{"$f":"+-613026-18091","v":-631117},0,0,-631117,null,null,null,null,null,null,null,null,null,null,"GP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D224),SUM($D224,$E224),SUM($D224,$E224,$F224),$G224,$G224)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D225),SUM($D225,$E225),SUM($D225,$E225,$F225),$G225,$G225)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D226),SUM($D226,$E226),SUM($D226,$E226,$F226),$G226,$G226)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D227),SUM($D227,$E227),SUM($D227,$E227,$F227),$G227,$G227)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D228),SUM($D228,$E228),SUM($D228,$E228,$F228),$G228,$G228)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D229),SUM($D229,$E229),SUM($D229,$E229,$F229),$G229,$G229)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D230),SUM($D230,$E230),SUM($D230,$E230,$F230),$G230,$G230)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D231),SUM($D231,$E231),SUM($D231,$E231,$F231),$G231,$G231)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D232),SUM($D232,$E232),SUM($D232,$E232,$F232),$G232,$G232)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D233),SUM($D233,$E233),SUM($D233,$E233,$F233),$G233,$G233)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D234),SUM($D234,$E234),SUM($D234,$E234,$F234),$G234,$G234)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D235),SUM($D235,$E235),SUM($D235,$E235,$F235),$G235,$G235)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D236),SUM($D236,$E236),SUM($D236,$E236,$F236),$G236,$G236)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D237),SUM($D237,$E237),SUM($D237,$E237,$F237),$G237,$G237)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D238),SUM($D238,$E238),SUM($D238,$E238,$F238),$G238,$G238)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D239),SUM($D239,$E239),SUM($D239,$E239,$F239),$G239,$G239)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C206:C239)","v":-280320825.12875009},{"$f":"SUM(D206:D239)","v":-334319229.12875009},{"$f":"SUM(E206:E239)","v":53998404},{"$f":"SUM(F206:F239)","v":0},{"$f":"SUM(G206:G239)","v":-280320825.12875009}]
[]
[null,"TOTAL OTHER RATE BASE",{"$f":"C203+C184+C240","v":-76747064.128750086},{"$f":"D203+D184+D240","v":-129366640.12875009},{"$f":"E203+E184+E240","v":52619576},{"$f":"F203+F184+F240","v":0},{"$f":"G203+G184+G240","v":-76747064.128750086}]
[]
["TOTAL RATE BASE",null,{"$f":"SUM(C242,C173,C89)","v":4853248427.2904158},{"$f":"SUM(D242,D173,D89)","v":4100870913.2904158},{"$f":"SUM(E242,E173,E89)","v":752377514},{"$f":"SUM(F242,F173,F89)","v":0},{"$f":"SUM(G242,G173,G89)","v":4853248427.2904158}]
[null,null,{"$f":"4853248427-C244","v":-0.29041576385498047},{"$f":"4100870913-D244","v":-0.29041576385498047},{"$f":"752377514-E244","v":0}]
["EXPENSES"]
[]
["O & M Expenses"]
[]
[null,"Production - O&M - Fuel"]
["FUEL.ST","Steam Prod O&M - Fuel",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D251),SUM($D251,$E251),SUM($D251,$E251,$F251),$G251,$G251)","v":87352900},67538269,19814631,0,{"$f":"D251+E251+F251","v":87352900},null,null,null,null,null,null,null,null,null,null,"PP.T"]
["FUEL.OT","Other Prod O&M - Fuel",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D252),SUM($D252,$E252),SUM($D252,$E252,$F252),$G252,$G252)","v":180655158},200608802,-19953644,0,180655158,null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D253),SUM($D253,$E253),SUM($D253,$E253,$F253),$G253,$G253)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D254),SUM($D254,$E254),SUM($D254,$E254,$F254),$G254,$G254)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D255),SUM($D255,$E255),SUM($D255,$E255,$F255),$G255,$G255)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D256),SUM($D256,$E256),SUM($D256,$E256,$F256),$G256,$G256)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D257),SUM($D257,$E257),SUM($D257,$E257,$F257),$G257,$G257)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D258),SUM($D258,$E258),SUM($D258,$E258,$F258),$G258,$G258)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D259),SUM($D259,$E259),SUM($D259,$E259,$F259),$G259,$G259)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C251:C259)","v":268008058},{"$f":"SUM(D251:D259)","v":268147071},{"$f":"SUM(E251:E259)","v":-139013},{"$f":"SUM(F251:F259)","v":0},{"$f":"SUM(G251:G259)","v":268008058}]
[]
[null,"Production - O&M - Purchase Power"]
[555,"Purch Pwr - Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D263),SUM($D263,$E263),SUM($D263,$E263,$F263),$G263,$G263)","v":467203380},{"$f":"826999848+1975116","v":828974964},-361771584,null,{"$f":"D263+E263+F263","v":467203380},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[555.01,"Purch Pwr - Res Exchange",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D264),SUM($D264,$E264),SUM($D264,$E264,$F264),$G264,$G264)","v":0},-75109150,75109150,null,0,null,"F_PRODU","NRG",null,"BPAX"]
[555.02,"Purch Pwr - Transp Ancillary",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D265),SUM($D265,$E265),SUM($D265,$E265,$F265),$G265,$G265)","v":469038},469038,null,null,469038,null,"F_PRODU","DEM","ANCIL"]
[557,"Regulation & Frequency Response",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D266),SUM($D266,$E266),SUM($D266,$E266,$F266),$G266,$G266)","v":7376106},3267095,4109011,null,{"$f":"D266+E266+F266","v":7376106},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D267),SUM($D267,$E267),SUM($D267,$E267,$F267),$G267,$G267)","v":0},0,0,0,{"$f":"D267+E267+F267","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D268),SUM($D268,$E268),SUM($D268,$E268,$F268),$G268,$G268)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C263:C268)","v":475048524},{"$f":"SUM(D263:D268)","v":757601947},{"$f":"SUM(E263:E268)","v":-282553423},{"$f":"SUM(F263:F268)","v":0},{"$f":"SUM(G263:G268)","v":475048524}]
[]
[null,"Production - O&M - Wheeling"]
[565,"Wheeling by Others - Wheeling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D272),SUM($D272,$E272),SUM($D272,$E272,$F272),$G272,$G272)","v":90390612},78564669,11825943,0,{"$f":"D272+E272+F272","v":90390612},null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D273),SUM($D273,$E273),SUM($D273,$E273,$F273),$G273,$G273)","v":0},0,0,0,{"$f":"D273+E273+F273","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D274),SUM($D274,$E274),SUM($D274,$E274,$F274),$G274,$G274)","v":0},0,0,0,{"$f":"D274+E274+F274","v":0}]
[null,"Sub-total",{"$f":"SUM(C272:C274)","v":90390612},{"$f":"SUM(D272:D274)","v":78564669},{"$f":"SUM(E272:E274)","v":11825943},{"$f":"SUM(F272:F274)","v":0},{"$f":"SUM(G272:G274)","v":90390612}]
[]
[null,"Production - O&M - Other"]
[500,"Steam Prod O&M ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D278),SUM($D278,$E278),SUM($D278,$E278,$F278),$G278,$G278)","v":45781564},36965195,8816369,null,{"$f":"D278+E278+F278","v":45781564},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[535,"Hydro Prod O&M - O&M",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D279),SUM($D279,$E279),SUM($D279,$E279,$F279),$G279,$G279)","v":16445828},18049509,-1603681,null,16445828,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[545,"Other Prod O&M - O&M",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D280),SUM($D280,$E280),SUM($D280,$E280,$F280),$G280,$G280)","v":60920789},46044350,14876439,null,60920789,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[556,"System Control & Load Dispatch",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D281),SUM($D281,$E281),SUM($D281,$E281,$F281),$G281,$G281)","v":1193752},1350138,-156386,null,1193752,null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D282),SUM($D282,$E282),SUM($D282,$E282,$F282),$G282,$G282)","v":0},0,0,0,{"$f":"D282+E282+F282","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D283),SUM($D283,$E283),SUM($D283,$E283,$F283),$G283,$G283)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C278:C283)","v":124341933},{"$f":"SUM(D278:D283)","v":102409192},{"$f":"SUM(E278:E283)","v":21932741},{"$f":"SUM(F278:F283)","v":0},{"$f":"SUM(G278:G283)","v":124341933}]
[]
[null,"Transmission  - O&M"]
[565.01,"Transmission O&M",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D287),SUM($D287,$E287),SUM($D287,$E287,$F287),$G287,$G287)","v":11947108},11865443,81665,0,{"$f":"D287+E287+F287","v":11947108},null,null,null,null,null,null,null,null,null,null,"TP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D288),SUM($D288,$E288),SUM($D288,$E288,$F288),$G288,$G288)","v":0},0,0,0,{"$f":"D288+E288+F288","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D289),SUM($D289,$E289),SUM($D289,$E289,$F289),$G289,$G289)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D290),SUM($D290,$E290),SUM($D290,$E290,$F290),$G290,$G290)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D291),SUM($D291,$E291),SUM($D291,$E291,$F291),$G291,$G291)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D292),SUM($D292,$E292),SUM($D292,$E292,$F292),$G292,$G292)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D293),SUM($D293,$E293),SUM($D293,$E293,$F293),$G293,$G293)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D294),SUM($D294,$E294),SUM($D294,$E294,$F294),$G294,$G294)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D295),SUM($D295,$E295),SUM($D295,$E295,$F295),$G295,$G295)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D296),SUM($D296,$E296),SUM($D296,$E296,$F296),$G296,$G296)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D297),SUM($D297,$E297),SUM($D297,$E297,$F297),$G297,$G297)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D298),SUM($D298,$E298),SUM($D298,$E298,$F298),$G298,$G298)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C287:C298)","v":11947108},{"$f":"SUM(D287:D298)","v":11865443},{"$f":"SUM(E287:E298)","v":81665},{"$f":"SUM(F287:F298)","v":0},{"$f":"SUM(G287:G298)","v":11947108}]
[]
[null,"Distribution Expense - Operating"]
[581,"Dist O&M - Load Dispatch",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D302),SUM($D302,$E302),SUM($D302,$E302,$F302),$G302,$G302)","v":2539345},2501466,37879,0,{"$f":"D302+E302+F302","v":2539345},null,null,null,null,null,null,null,null,null,null,"DES3.T"]
[582,"Dist O&M - Station",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D303),SUM($D303,$E303),SUM($D303,$E303,$F303),$G303,$G303)","v":1819109},1809355,9754,0,1819109,null,null,null,null,null,null,null,null,null,null,"D362.T"]
[583,"Dist O&M - OVHD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D304),SUM($D304,$E304),SUM($D304,$E304,$F304),$G304,$G304)","v":3598890},3597369,1521,0,3598890,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[584,"Dist O&M - UNGD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D305),SUM($D305,$E305),SUM($D305,$E305,$F305),$G305,$G305)","v":2335884},2338040,-2156,0,2335884,null,null,null,null,null,null,null,null,null,null,"D366.T"]
[585,"Dist O&M - Street Lighting",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D306),SUM($D306,$E306),SUM($D306,$E306,$F306),$G306,$G306)","v":1276775},1286570,-9795,0,1276775,null,"F_DISTR","CUS",null,null,"DIR373.00"]
[586,"Dist O&M - Meter",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D307),SUM($D307,$E307),SUM($D307,$E307,$F307),$G307,$G307)","v":1647510},1640022,7488,0,1647510,null,null,null,null,null,null,null,null,null,null,"D370.T"]
[587,"Dist O&M - Cust Installations - Meters",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D308),SUM($D308,$E308),SUM($D308,$E308,$F308),$G308,$G308)","v":3881406},3833374,48032,0,3881406,null,null,null,null,null,null,null,null,null,null,"D370.T"]
[589,"Dist O&M - Rents",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D309),SUM($D309,$E309),SUM($D309,$E309,$F309),$G309,$G309)","v":847171},847171,0,0,{"$f":"D309+E309+F309","v":847171},null,null,null,null,null,null,null,null,null,null,"DES3.T"]
[580,"Dist O&M - Supr & Eng",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D310),SUM($D310,$E310),SUM($D310,$E310,$F310),$G310,$G310)","v":2383709},2367884,{"$f":"16303-478","v":15825},0,{"$f":"D310+E310+F310","v":2383709},null,null,null,null,null,null,null,null,null,null,"DES1.T"]
[588,"Dist O&M - Miscellaneous",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D311),SUM($D311,$E311),SUM($D311,$E311,$F311),$G311,$G311)","v":2692485},2690958,1527,0,{"$f":"D311+E311+F311","v":2692485},null,null,null,null,null,null,null,null,null,null,"DES1.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D312),SUM($D312,$E312),SUM($D312,$E312,$F312),$G312,$G312)","v":0},0,0,0,{"$f":"D312+E312+F312","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D313),SUM($D313,$E313),SUM($D313,$E313,$F313),$G313,$G313)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D314),SUM($D314,$E314),SUM($D314,$E314,$F314),$G314,$G314)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C302:C314)","v":23022284},{"$f":"SUM(D302:D314)","v":22912209},{"$f":"SUM(E302:E314)","v":110075},{"$f":"SUM(F302:F314)","v":0},{"$f":"SUM(G302:G314)","v":23022284}]
[]
[null,"Customer Accounts Expense"]
[901,"CAE - Suprv",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D318),SUM($D318,$E318),SUM($D318,$E318,$F318),$G318,$G318)","v":246127},241938,4189,0,{"$f":"D318+E318+F318","v":246127},null,null,null,null,null,null,null,null,null,null,"CAES1.T"]
[902,"CAE - Meter Reading",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D319),SUM($D319,$E319),SUM($D319,$E319,$F319),$G319,$G319)","v":17335448},17331741,3707,0,17335448,null,"F_DISTR","CUS",null,null,"CUST_4"]
[903,"CAE - Records & Collections",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D320),SUM($D320,$E320),SUM($D320,$E320,$F320),$G320,$G320)","v":21317260},21074297,242963,0,21317260,null,"F_DISTR","CUS",null,null,"CUST_3"]
[904,"CAE - Uncollect Accts ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D321),SUM($D321,$E321),SUM($D321,$E321,$F321),$G321,$G321)","v":8650360},11596412,-2946052,281391,8931751,null,"F_DISTR","CUS",null,null,"DIR904.00"]
[905,"CAE - Miscellaneous",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D322),SUM($D322,$E322),SUM($D322,$E322,$F322),$G322,$G322)","v":-72302},-72302,0,0,-72302,null,"F_DISTR","CUS",null,null,"CUST_1"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D323),SUM($D323,$E323),SUM($D323,$E323,$F323),$G323,$G323)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D324),SUM($D324,$E324),SUM($D324,$E324,$F324),$G324,$G324)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D325),SUM($D325,$E325),SUM($D325,$E325,$F325),$G325,$G325)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C318:C325)","v":47476893},{"$f":"SUM(D318:D325)","v":50172086},{"$f":"SUM(E318:E325)","v":-2695193},{"$f":"SUM(F318:F325)","v":281391},{"$f":"SUM(G318:G325)","v":47758284}]
[]
[null,"Customer Service & Information Expense"]
[908.01,"Cust Svc Exp - Cust Assistance",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D329),SUM($D329,$E329),SUM($D329,$E329,$F329),$G329,$G329)","v":70820},11814616,-11743796,0,{"$f":"D329+E329+F329","v":70820},null,"F_DISTR","CUS",null,null,"DIR908.01"]
[908.02,"Cust Svc Exp - Weatherization",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D330),SUM($D330,$E330),SUM($D330,$E330,$F330),$G330,$G330)","v":2589},75336909,-75334320,0,2589,null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[909,"Cust Svc Exp - Info & Instruct",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D331),SUM($D331,$E331),SUM($D331,$E331,$F331),$G331,$G331)","v":1437163},1431328,5835,0,1437163,null,"F_DISTR","CUS",null,null,"CUST_1"]
[910,"Cust Svc Exp - Misc",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D332),SUM($D332,$E332),SUM($D332,$E332,$F332),$G332,$G332)","v":42274},41559,715,0,42274,null,"F_DISTR","CUS",null,null,"CUST_1"]
[911,"Cust Svc Exp - Demonstration",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D333),SUM($D333,$E333),SUM($D333,$E333,$F333),$G333,$G333)","v":3557},3557,0,0,{"$f":"D333+E333+F333","v":3557},null,"F_DISTR","CUS",null,null,"DIR373.00"]
[912,"Cust Svc Exp - Demonstration & Selling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D334),SUM($D334,$E334),SUM($D334,$E334,$F334),$G334,$G334)","v":112234},110495,1739,0,{"$f":"D334+E334+F334","v":112234},null,"F_DISTR","CUS",null,null,"CUST_1"]
[913,"Cust Svc Exp - Advertising",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D335),SUM($D335,$E335),SUM($D335,$E335,$F335),$G335,$G335)","v":1085},202,883,0,{"$f":"D335+E335+F335","v":1085},null,"F_DISTR","CUS",null,null,"CUST_1"]
[916,"Cust Svc Exp - Misc Selling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D336),SUM($D336,$E336),SUM($D336,$E336,$F336),$G336,$G336)","v":29619},29875,-256,0,{"$f":"D336+E336+F336","v":29619},null,"F_DISTR","CUS",null,null,"CUST_1"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D337),SUM($D337,$E337),SUM($D337,$E337,$F337),$G337,$G337)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C329:C337)","v":1699341},{"$f":"SUM(D329:D337)","v":88768541},{"$f":"SUM(E329:E337)","v":-87069200},{"$f":"SUM(F329:F337)","v":0},{"$f":"SUM(G329:G337)","v":1699341}]
[]
[null,"General Expenses"]
[920,"A&G Exp - Salaries",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D341),SUM($D341,$E341),SUM($D341,$E341,$F341),$G341,$G341)","v":24760409},24755319,5090,null,{"$f":"D341+E341+F341","v":24760409},null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[921,"A&G Exp - Office Supplies",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D342),SUM($D342,$E342),SUM($D342,$E342,$F342),$G342,$G342)","v":5111329},5111329,0,null,{"$f":"D342+E342+F342","v":5111329},null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[922,"A&G Exp - Transf (credit)",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D343),SUM($D343,$E343),SUM($D343,$E343,$F343),$G343,$G343)","v":-168649},-168649,0,null,-168649,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[923,"A&G Exp - Outside Svcs",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D344),SUM($D344,$E344),SUM($D344,$E344,$F344),$G344,$G344)","v":13996958},12532060,1464898,null,13996958,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[924,"A&G Exp - Prop Insurance - Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D345),SUM($D345,$E345),SUM($D345,$E345,$F345),$G345,$G345)","v":5593649},4972947,620702,null,5593649,null,null,null,null,null,null,null,null,null,null,"PTDGP.T"]
[925,"A&G Exp - Injuries & Damages - Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D346),SUM($D346,$E346),SUM($D346,$E346,$F346),$G346,$G346)","v":4694618},3587188,1107430,null,4694618,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[926,"A&G Exp - Pensions & Benefits",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D347),SUM($D347,$E347),SUM($D347,$E347,$F347),$G347,$G347)","v":26846853},25158695,1688158,null,26846853,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[928,"A&G Exp - Reg Comm Exp ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D348),SUM($D348,$E348),SUM($D348,$E348,$F348),$G348,$G348)","v":5866357},5523575,342782,126639,5992996,null,null,null,null,null,null,null,null,null,null,"PTDE.T"]
[930,"A&G Exp - Miscellaneous",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D349),SUM($D349,$E349),SUM($D349,$E349,$F349),$G349,$G349)","v":3038231},3043639,-5408,null,3038231,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[931,"A&G Exp - Rents",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D350),SUM($D350,$E350),SUM($D350,$E350,$F350),$G350,$G350)","v":5002702},5014139,-11437,null,5002702,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D351),SUM($D351,$E351),SUM($D351,$E351,$F351),$G351,$G351)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D352),SUM($D352,$E352),SUM($D352,$E352,$F352),$G352,$G352)","v":0},0,0,0,{"$f":"D352+E352+F352","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D353),SUM($D353,$E353),SUM($D353,$E353,$F353),$G353,$G353)","v":0},0,0,0,{"$f":"D353+E353+F353","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D354),SUM($D354,$E354),SUM($D354,$E354,$F354),$G354,$G354)","v":0},0,0,0,{"$f":"D354+E354+F354","v":0}]
[null,"Sub-total",{"$f":"SUM(C341:C354)","v":94742457},{"$f":"SUM(D341:D354)","v":89530242},{"$f":"SUM(E341:E354)","v":5212215},{"$f":"SUM(F341:F354)","v":126639},{"$f":"SUM(G341:G354)","v":94869096}]
[]
[null,"TOTAL OPERATING EXPENSES",{"$f":"SUM(C355,C338,C326,C315,C299,C284,C275,C269,C260)","v":1136677210},{"$f":"SUM(D355,D338,D326,D315,D299,D284,D275,D269,D260)","v":1469971400},{"$f":"SUM(E355,E338,E326,E315,E299,E284,E275,E269,E260)","v":-333294190},{"$f":"SUM(F355,F338,F326,F315,F299,F284,F275,F269,F260)","v":408030},{"$f":"SUM(G355,G338,G326,G315,G299,G284,G275,G269,G260)","v":1137085240}]
[]
[null,"Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D360),SUM($D360,$E360),SUM($D360,$E360,$F360),$G360,$G360)","v":0},0,0,0,{"$f":"D360+E360+F360","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D361),SUM($D361,$E361),SUM($D361,$E361,$F361),$G361,$G361)","v":0},0,0,0,{"$f":"D361+E361+F361","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D362),SUM($D362,$E362),SUM($D362,$E362,$F362),$G362,$G362)","v":0},0,0,0,{"$f":"D362+E362+F362","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D363),SUM($D363,$E363),SUM($D363,$E363,$F363),$G363,$G363)","v":0},0,0,0,{"$f":"D363+E363+F363","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D364),SUM($D364,$E364),SUM($D364,$E364,$F364),$G364,$G364)","v":0},0,0,0,{"$f":"D364+E364+F364","v":0}]
[null,"Sub-total",{"$f":"SUM(C360:C364)","v":0},{"$f":"SUM(D360:D364)","v":0},{"$f":"SUM(E360:E364)","v":0},{"$f":"SUM(F360:F364)","v":0},{"$f":"SUM(G360:G364)","v":0}]
[]
[null,"Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D368),SUM($D368,$E368),SUM($D368,$E368,$F368),$G368,$G368)","v":0},0,0,0,{"$f":"D368+E368+F368","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D369),SUM($D369,$E369),SUM($D369,$E369,$F369),$G369,$G369)","v":0},0,0,0,{"$f":"D369+E369+F369","v":0}]
[null,"Sub-total",{"$f":"SUM(C368:C369)","v":0},{"$f":"SUM(D368:D369)","v":0},{"$f":"SUM(E368:E369)","v":0},{"$f":"SUM(F368:F369)","v":0},{"$f":"SUM(G368:G369)","v":0}]
[]
[null,"Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D373),SUM($D373,$E373),SUM($D373,$E373,$F373),$G373,$G373)","v":0},0,0,0,{"$f":"D373+E373+F373","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D374),SUM($D374,$E374),SUM($D374,$E374,$F374),$G374,$G374)","v":0},0,0,0,{"$f":"D374+E374+F374","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D375),SUM($D375,$E375),SUM($D375,$E375,$F375),$G375,$G375)","v":0},0,0,0,{"$f":"D375+E375+F375","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D376),SUM($D376,$E376),SUM($D376,$E376,$F376),$G376,$G376)","v":0},0,0,0,{"$f":"D376+E376+F376","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D377),SUM($D377,$E377),SUM($D377,$E377,$F377),$G377,$G377)","v":0},0,0,0,{"$f":"D377+E377+F377","v":0}]
[null,"Sub-total",{"$f":"SUM(C373:C377)","v":0},{"$f":"SUM(D373:D377)","v":0},{"$f":"SUM(E373:E377)","v":0},{"$f":"SUM(F373:F377)","v":0},{"$f":"SUM(G373:G377)","v":0}]
[]
[null,"Distribution Expense - Maintenance"]
[592,"Dist O&M - Station Eqpt",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D381),SUM($D381,$E381),SUM($D381,$E381,$F381),$G381,$G381)","v":4480622},4454868,25754,0,{"$f":"D381+E381+F381","v":4480622},null,null,null,null,null,null,null,null,null,null,"D362.T"]
[593,"Dist O&M - OVHD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D382),SUM($D382,$E382),SUM($D382,$E382,$F382),$G382,$G382)","v":39174782},40720037,-1545255,0,39174782,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[594,"Dist O&M - UNGD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D383),SUM($D383,$E383),SUM($D383,$E383,$F383),$G383,$G383)","v":12196388},12149963,46425,0,12196388,null,null,null,null,null,null,null,null,null,null,"D366.T"]
[595,"Dist O&M - Lines Transformers",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D384),SUM($D384,$E384),SUM($D384,$E384,$F384),$G384,$G384)","v":248865},246921,1944,0,248865,null,null,null,null,null,null,null,null,null,null,"D368.T"]
[596,"Dist O&M - Street Lighting",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D385),SUM($D385,$E385),SUM($D385,$E385,$F385),$G385,$G385)","v":1926037},1939061,-13024,0,1926037,null,"F_DISTR","CUS",null,null,"DIR373.00"]
[597,"Dist O&M - Meters",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D386),SUM($D386,$E386),SUM($D386,$E386,$F386),$G386,$G386)","v":507944},501676,6268,0,507944,null,null,null,null,null,null,null,null,null,null,"D370.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D387),SUM($D387,$E387),SUM($D387,$E387,$F387),$G387,$G387)","v":0},0,0,0,{"$f":"D387+E387+F387","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D388),SUM($D388,$E388),SUM($D388,$E388,$F388),$G388,$G388)","v":0},0,0,0,{"$f":"D388+E388+F388","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D389),SUM($D389,$E389),SUM($D389,$E389,$F389),$G389,$G389)","v":0},0,0,0,{"$f":"D389+E389+F389","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D390),SUM($D390,$E390),SUM($D390,$E390,$F390),$G390,$G390)","v":0},0,0,0,{"$f":"D390+E390+F390","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D391),SUM($D391,$E391),SUM($D391,$E391,$F391),$G391,$G391)","v":0},0,0,0,{"$f":"D391+E391+F391","v":0}]
[null,"Sub-total",{"$f":"SUM(C381:C391)","v":58534638},{"$f":"SUM(D381:D391)","v":60012526},{"$f":"SUM(E381:E391)","v":-1477888},{"$f":"SUM(F381:F391)","v":0},{"$f":"SUM(G381:G391)","v":58534638}]
[]
[null,"General Expense - Maintenance & Other"]
[935,"A&G Exp - Maint of Gen Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D395),SUM($D395,$E395),SUM($D395,$E395,$F395),$G395,$G395)","v":5128705},5113695,15010,0,{"$f":"D395+E395+F395","v":5128705},null,null,null,null,null,null,null,null,null,null,"GP.T"]
[411,"Regulatory Debit / Credit - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D396),SUM($D396,$E396),SUM($D396,$E396,$F396),$G396,$G396)","v":7864877},32251944,-24387067,0,7864877,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[411.01,"Regulatory Debit / Credit - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D397),SUM($D397,$E397),SUM($D397,$E397,$F397),$G397,$G397)","v":697745},0,697745,0,697745,null,null,null,null,null,null,null,null,null,null,"TP.T"]
[411.02,"Regulatory Debit / Credit - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D398),SUM($D398,$E398),SUM($D398,$E398,$F398),$G398,$G398)","v":-2082384},-2082384,0,0,{"$f":"D398+E398+F398","v":-2082384},null,null,null,null,null,null,null,null,null,null,"DP.T"]
[411.03,"Regulatory Debit / Credit - Transmission + Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D399),SUM($D399,$E399),SUM($D399,$E399,$F399),$G399,$G399)","v":1582025},0,1582025,0,{"$f":"D399+E399+F399","v":1582025},null,null,null,null,null,null,null,null,null,null,"TDP.T"]
[411.04,"FAS 133 Gain / Loss - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D400),SUM($D400,$E400),SUM($D400,$E400,$F400),$G400,$G400)","v":0},166953097,-166953097,0,{"$f":"D400+E400+F400","v":0},null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D401),SUM($D401,$E401),SUM($D401,$E401,$F401),$G401,$G401)","v":0},0,0,0,{"$f":"D401+E401+F401","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D402),SUM($D402,$E402),SUM($D402,$E402,$F402),$G402,$G402)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C395:C402)","v":13190968},{"$f":"SUM(D395:D402)","v":202236352},{"$f":"SUM(E395:E402)","v":-189045384},{"$f":"SUM(F395:F402)","v":0},{"$f":"SUM(G395:G402)","v":13190968}]
[]
[null,"TOTAL MAINTENANCE EXPENSES",{"$f":"SUM(C403,C392,C378,C370,C365)","v":71725606},{"$f":"SUM(D403,D392,D378,D370,D365)","v":262248878},{"$f":"SUM(E403,E392,E378,E370,E365)","v":-190523272},{"$f":"SUM(F403,F392,F378,F370,F365)","v":0},{"$f":"SUM(G403,G392,G378,G370,G365)","v":71725606}]
[]
[]
[null,"TOTAL O & M EXPENSES",{"$f":"SUM(C260,C269,C275,C284,C299,C315,C326,C338,C355, C365,C370,C378,C392,C403)","v":1208402816},{"$f":"SUM(D260,D269,D275,D284,D299,D315,D326,D338,D355, D365,D370,D378,D392,D403)","v":1732220278},{"$f":"SUM(E260,E269,E275,E284,E299,E315,E326,E338,E355, E365,E370,E378,E392,E403)","v":-523817462},{"$f":"SUM(F260,F269,F275,F284,F299,F315,F326,F338,F355, F365,F370,F378,F392,F403)","v":408030},{"$f":"SUM(G260,G269,G275,G284,G299,G315,G326,G338,G355, G365,G370,G378,G392,G403)","v":1208810846}]
[]
["Labor O & M Expenses"]
[]
[null,"Production Labor Exp"]
["S100","Salary & Wages - Prod Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D413),SUM($D413,$E413),SUM($D413,$E413,$F413),$G413,$G413)","v":23181789},22595896,{"$f":"112238+473655","v":585893},0,{"$f":"D413+E413+F413","v":23181789},null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D414),SUM($D414,$E414),SUM($D414,$E414,$F414),$G414,$G414)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D415),SUM($D415,$E415),SUM($D415,$E415,$F415),$G415,$G415)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D416),SUM($D416,$E416),SUM($D416,$E416,$F416),$G416,$G416)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D417),SUM($D417,$E417),SUM($D417,$E417,$F417),$G417,$G417)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D418),SUM($D418,$E418),SUM($D418,$E418,$F418),$G418,$G418)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D419),SUM($D419,$E419),SUM($D419,$E419,$F419),$G419,$G419)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D420),SUM($D420,$E420),SUM($D420,$E420,$F420),$G420,$G420)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D421),SUM($D421,$E421),SUM($D421,$E421,$F421),$G421,$G421)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C413:C421)","v":23181789},{"$f":"SUM(D413:D421)","v":22595896},{"$f":"SUM(E413:E421)","v":585893},{"$f":"SUM(F413:F421)","v":0},{"$f":"SUM(G413:G421)","v":23181789}]
[]
[null,"Production Labor Exp - Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D425),SUM($D425,$E425),SUM($D425,$E425,$F425),$G425,$G425)","v":0},0,0,0,{"$f":"D425+E425+F425","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D426),SUM($D426,$E426),SUM($D426,$E426,$F426),$G426,$G426)","v":0},0,0,0,{"$f":"D426+E426+F426","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D427),SUM($D427,$E427),SUM($D427,$E427,$F427),$G427,$G427)","v":0},0,0,0,{"$f":"D427+E427+F427","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D428),SUM($D428,$E428),SUM($D428,$E428,$F428),$G428,$G428)","v":0},0,0,0,{"$f":"D428+E428+F428","v":0}]
[null,"Sub-total",{"$f":"SUM(C425:C428)","v":0},{"$f":"SUM(D425:D428)","v":0},{"$f":"SUM(E425:E428)","v":0},{"$f":"SUM(F425:F428)","v":0},{"$f":"SUM(G425:G428)","v":0}]
[]
[null,"Production Labor Exp - Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D432),SUM($D432,$E432),SUM($D432,$E432,$F432),$G432,$G432)","v":0},0,0,0,{"$f":"D432+E432+F432","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D433),SUM($D433,$E433),SUM($D433,$E433,$F433),$G433,$G433)","v":0},0,0,0,{"$f":"D433+E433+F433","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D434),SUM($D434,$E434),SUM($D434,$E434,$F434),$G434,$G434)","v":0},0,0,0,{"$f":"D434+E434+F434","v":0}]
[null,"Sub-total",{"$f":"SUM(C432:C434)","v":0},{"$f":"SUM(D432:D434)","v":0},{"$f":"SUM(E432:E434)","v":0},{"$f":"SUM(F432:F434)","v":0},{"$f":"SUM(G432:G434)","v":0}]
[]
[null,"Production Labor Exp - Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D438),SUM($D438,$E438),SUM($D438,$E438,$F438),$G438,$G438)","v":0},0,0,0,{"$f":"D438+E438+F438","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D439),SUM($D439,$E439),SUM($D439,$E439,$F439),$G439,$G439)","v":0},0,0,0,{"$f":"D439+E439+F439","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D440),SUM($D440,$E440),SUM($D440,$E440,$F440),$G440,$G440)","v":0},0,0,0,{"$f":"D440+E440+F440","v":0}]
[null,"Sub-total",{"$f":"SUM(C438:C440)","v":0},{"$f":"SUM(D438:D440)","v":0},{"$f":"SUM(E438:E440)","v":0},{"$f":"SUM(F438:F440)","v":0},{"$f":"SUM(G438:G440)","v":0}]
[]
[null,"Transmission Labor Exp"]
["S101","Salary & Wages - Trans Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D444),SUM($D444,$E444),SUM($D444,$E444,$F444),$G444,$G444)","v":3128925},3042579,86346,0,{"$f":"D444+E444+F444","v":3128925},null,null,null,null,null,null,null,null,null,null,"TP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D445),SUM($D445,$E445),SUM($D445,$E445,$F445),$G445,$G445)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D446),SUM($D446,$E446),SUM($D446,$E446,$F446),$G446,$G446)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D447),SUM($D447,$E447),SUM($D447,$E447,$F447),$G447,$G447)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D448),SUM($D448,$E448),SUM($D448,$E448,$F448),$G448,$G448)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D449),SUM($D449,$E449),SUM($D449,$E449,$F449),$G449,$G449)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D450),SUM($D450,$E450),SUM($D450,$E450,$F450),$G450,$G450)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D451),SUM($D451,$E451),SUM($D451,$E451,$F451),$G451,$G451)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D452),SUM($D452,$E452),SUM($D452,$E452,$F452),$G452,$G452)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D453),SUM($D453,$E453),SUM($D453,$E453,$F453),$G453,$G453)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D454),SUM($D454,$E454),SUM($D454,$E454,$F454),$G454,$G454)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C444:C454)","v":3128925},{"$f":"SUM(D444:D454)","v":3042579},{"$f":"SUM(E444:E454)","v":86346},{"$f":"SUM(F444:F454)","v":0},{"$f":"SUM(G444:G454)","v":3128925}]
[]
[null,"Distribution Labor Expense - Operating"]
["S102","Salary & Wages - Dist Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D458),SUM($D458,$E458),SUM($D458,$E458,$F458),$G458,$G458)","v":22323872},21799940,523932,0,{"$f":"D458+E458+F458","v":22323872},null,null,null,null,null,null,null,null,null,null,"DP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D459),SUM($D459,$E459),SUM($D459,$E459,$F459),$G459,$G459)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D460),SUM($D460,$E460),SUM($D460,$E460,$F460),$G460,$G460)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D461),SUM($D461,$E461),SUM($D461,$E461,$F461),$G461,$G461)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D462),SUM($D462,$E462),SUM($D462,$E462,$F462),$G462,$G462)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D463),SUM($D463,$E463),SUM($D463,$E463,$F463),$G463,$G463)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D464),SUM($D464,$E464),SUM($D464,$E464,$F464),$G464,$G464)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D465),SUM($D465,$E465),SUM($D465,$E465,$F465),$G465,$G465)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D466),SUM($D466,$E466),SUM($D466,$E466,$F466),$G466,$G466)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D467),SUM($D467,$E467),SUM($D467,$E467,$F467),$G467,$G467)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C458:C467)","v":22323872},{"$f":"SUM(D458:D467)","v":21799940},{"$f":"SUM(E458:E467)","v":523932},{"$f":"SUM(F458:F467)","v":0},{"$f":"SUM(G458:G467)","v":22323872}]
[]
[null,"Customer Accounts Labor Expense"]
["S103","Salary & Wages - Customer Accts Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D471),SUM($D471,$E471),SUM($D471,$E471,$F471),$G471,$G471)","v":13248616},12942747,305869,0,{"$f":"D471+E471+F471","v":13248616},null,null,null,null,null,null,null,null,null,null,"CAE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D472),SUM($D472,$E472),SUM($D472,$E472,$F472),$G472,$G472)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D473),SUM($D473,$E473),SUM($D473,$E473,$F473),$G473,$G473)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D474),SUM($D474,$E474),SUM($D474,$E474,$F474),$G474,$G474)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D475),SUM($D475,$E475),SUM($D475,$E475,$F475),$G475,$G475)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D476),SUM($D476,$E476),SUM($D476,$E476,$F476),$G476,$G476)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D477),SUM($D477,$E477),SUM($D477,$E477,$F477),$G477,$G477)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C471:C477)","v":13248616},{"$f":"SUM(D471:D477)","v":12942747},{"$f":"SUM(E471:E477)","v":305869},{"$f":"SUM(F471:F477)","v":0},{"$f":"SUM(G471:G477)","v":13248616}]
[]
[null,"Customer Service & Information Labor Expense"]
["S104","Salary & Wages - Cust Svc Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D481),SUM($D481,$E481),SUM($D481,$E481,$F481),$G481,$G481)","v":1177753},1146347,31406,0,{"$f":"D481+E481+F481","v":1177753},null,"F_DISTR","CUS",null,null,"CUST_1"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D482),SUM($D482,$E482),SUM($D482,$E482,$F482),$G482,$G482)","v":0},0,0,0,{"$f":"D482+E482+F482","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D483),SUM($D483,$E483),SUM($D483,$E483,$F483),$G483,$G483)","v":0},0,0,0,{"$f":"D483+E483+F483","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D484),SUM($D484,$E484),SUM($D484,$E484,$F484),$G484,$G484)","v":0},0,0,0,{"$f":"D484+E484+F484","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D485),SUM($D485,$E485),SUM($D485,$E485,$F485),$G485,$G485)","v":0},0,0,0,{"$f":"D485+E485+F485","v":0}]
[null,"Sub-total",{"$f":"SUM(C481:C485)","v":1177753},{"$f":"SUM(D481:D485)","v":1146347},{"$f":"SUM(E481:E485)","v":31406},{"$f":"SUM(F481:F485)","v":0},{"$f":"SUM(G481:G485)","v":1177753}]
[]
[null,"TOTAL LABOR OPERATING EXPENSES",{"$f":"SUM(C486,C478,C468,C455,C441,C435,C429,C422)","v":63060955},{"$f":"SUM(D486,D478,D468,D455,D441,D435,D429,D422)","v":61527509},{"$f":"SUM(E486,E478,E468,E455,E441,E435,E429,E422)","v":1533446},{"$f":"SUM(F486,F478,F468,F455,F441,F435,F429,F422)","v":0},{"$f":"SUM(G486,G478,G468,G455,G441,G435,G429,G422)","v":63060955}]
[]
[null,"76 Gathering Labor Expense - Maintenance"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D491),SUM($D491,$E491),SUM($D491,$E491,$F491),$G491,$G491)","v":0},0,0,0,{"$f":"D491+E491+F491","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D492),SUM($D492,$E492),SUM($D492,$E492,$F492),$G492,$G492)","v":0},0,0,0,{"$f":"D492+E492+F492","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D493),SUM($D493,$E493),SUM($D493,$E493,$F493),$G493,$G493)","v":0},0,0,0,{"$f":"D493+E493+F493","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D494),SUM($D494,$E494),SUM($D494,$E494,$F494),$G494,$G494)","v":0},0,0,0,{"$f":"D494+E494+F494","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D495),SUM($D495,$E495),SUM($D495,$E495,$F495),$G495,$G495)","v":0},0,0,0,{"$f":"D495+E495+F495","v":0}]
[null,"Sub-total",{"$f":"SUM(C491:C495)","v":0},{"$f":"SUM(D491:D495)","v":0},{"$f":"SUM(E491:E495)","v":0},{"$f":"SUM(F491:F495)","v":0},{"$f":"SUM(G491:G495)","v":0}]
[]
[null,"77 Purchased Gas Labor Expense - Maintenance"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D499),SUM($D499,$E499),SUM($D499,$E499,$F499),$G499,$G499)","v":0},0,0,0,{"$f":"D499+E499+F499","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D500),SUM($D500,$E500),SUM($D500,$E500,$F500),$G500,$G500)","v":0},0,0,0,{"$f":"D500+E500+F500","v":0}]
[null,"Sub-total",{"$f":"SUM(C499:C500)","v":0},{"$f":"SUM(D499:D500)","v":0},{"$f":"SUM(E499:E500)","v":0},{"$f":"SUM(F499:F500)","v":0},{"$f":"SUM(G499:G500)","v":0}]
[]
[null,"79 Transmission Labor Expense - Maintenance"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D504),SUM($D504,$E504),SUM($D504,$E504,$F504),$G504,$G504)","v":0},0,0,0,{"$f":"D504+E504+F504","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D505),SUM($D505,$E505),SUM($D505,$E505,$F505),$G505,$G505)","v":0},0,0,0,{"$f":"D505+E505+F505","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D506),SUM($D506,$E506),SUM($D506,$E506,$F506),$G506,$G506)","v":0},0,0,0,{"$f":"D506+E506+F506","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D507),SUM($D507,$E507),SUM($D507,$E507,$F507),$G507,$G507)","v":0},0,0,0,{"$f":"D507+E507+F507","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D508),SUM($D508,$E508),SUM($D508,$E508,$F508),$G508,$G508)","v":0},0,0,0,{"$f":"D508+E508+F508","v":0}]
[null,"Sub-total",{"$f":"SUM(C504:C508)","v":0},{"$f":"SUM(D504:D508)","v":0},{"$f":"SUM(E504:E508)","v":0},{"$f":"SUM(F504:F508)","v":0},{"$f":"SUM(G504:G508)","v":0}]
[]
[null,"80 Distribution Labor Expense - Maintenance"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D512),SUM($D512,$E512),SUM($D512,$E512,$F512),$G512,$G512)","v":0},0,0,0,{"$f":"D512+E512+F512","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D513),SUM($D513,$E513),SUM($D513,$E513,$F513),$G513,$G513)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D514),SUM($D514,$E514),SUM($D514,$E514,$F514),$G514,$G514)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D515),SUM($D515,$E515),SUM($D515,$E515,$F515),$G515,$G515)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D516),SUM($D516,$E516),SUM($D516,$E516,$F516),$G516,$G516)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D517),SUM($D517,$E517),SUM($D517,$E517,$F517),$G517,$G517)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D518),SUM($D518,$E518),SUM($D518,$E518,$F518),$G518,$G518)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D519),SUM($D519,$E519),SUM($D519,$E519,$F519),$G519,$G519)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C512:C519)","v":0},{"$f":"SUM(D512:D519)","v":0},{"$f":"SUM(E512:E519)","v":0},{"$f":"SUM(F512:F519)","v":0},{"$f":"SUM(G512:G519)","v":0}]
[]
[null,"General Labor Expense - Maintenance"]
["S105","Salary & Wages - Admin & Gen Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D523),SUM($D523,$E523),SUM($D523,$E523,$F523),$G523,$G523)","v":22842123},22193516,648607,0,{"$f":"D523+E523+F523","v":22842123},null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
["S106","Salary & Wages - Sales",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D524),SUM($D524,$E524),SUM($D524,$E524,$F524),$G524,$G524)","v":115580},112249,3331,0,{"$f":"D524+E524+F524","v":115580},null,"F_DISTR","CUS",null,null,"DIR373.00"]
[null,"Sub-total",{"$f":"SUM(C523:C524)","v":22957703},{"$f":"SUM(D523:D524)","v":22305765},{"$f":"SUM(E523:E524)","v":651938},{"$f":"SUM(F523:F524)","v":0},{"$f":"SUM(G523:G524)","v":22957703}]
[]
[null,"TOTAL LABOR MAINTENANCE EXPENSES",{"$f":"SUM(C525,C520,C509,C501,C496)","v":22957703},{"$f":"SUM(D525,D520,D509,D501,D496)","v":22305765},{"$f":"SUM(E525,E520,E509,E501,E496)","v":651938},{"$f":"SUM(F525,F520,F509,F501,F496)","v":0},{"$f":"SUM(G525,G520,G509,G501,G496)","v":22957703}]
[]
[]
[null,"TOTAL LABOR O & M EXPENSES",{"$f":"SUM(C422,C429,C435,C441,C455,C468,C478,C486, C496,C501,C509,C520,C525)","v":86018658},{"$f":"SUM(D422,D429,D435,D441,D455,D468,D478,D486, D496,D501,D509,D520,D525)","v":83833274},{"$f":"SUM(E422,E429,E435,E441,E455,E468,E478,E486, E496,E501,E509,E520,E525)","v":2185384},{"$f":"SUM(F422,F429,F435,F441,F455,F468,F478,F486, F496,F501,F509,F520,F525)","v":0},{"$f":"SUM(G422,G429,G435,G441,G455,G468,G478,G486, G496,G501,G509,G520,G525)","v":86018658}]
[]
[]
["Depreciation Expense"]
[403.01,"Depr Exp - Production Steam Baseload",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D534),SUM($D534,$E534),SUM($D534,$E534,$F534),$G534,$G534)","v":19613418},19613418,null,0,{"$f":"D534+E534+F534","v":19613418},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[403.02,"Depr Exp - Production Hydro",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D535),SUM($D535,$E535),SUM($D535,$E535,$F535),$G535,$G535)","v":6080376},6080376,null,0,6080376,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[403.03,"Depr Exp - Production Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D536),SUM($D536,$E536),SUM($D536,$E536,$F536),$G536,$G536)","v":67990832},37453494,30537338,0,67990832,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[403.04,"Depr Exp - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D537),SUM($D537,$E537),SUM($D537,$E537,$F537),$G537,$G537)","v":8646050},8646050,null,0,8646050,null,null,null,null,null,null,null,null,null,null,"TP.T"]
[403.05,"Depr Exp - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D538),SUM($D538,$E538),SUM($D538,$E538,$F538),$G538,$G538)","v":94050635},94050635,null,0,94050635,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[403.06,"Depr Exp - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D539),SUM($D539,$E539),SUM($D539,$E539,$F539),$G539,$G539)","v":20494477},21553635,-1059158,0,20494477,null,null,null,null,null,null,null,null,null,null,"GP.T"]
[403.07,"Depr Exp - FAS 143",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D540),SUM($D540,$E540),SUM($D540,$E540,$F540),$G540,$G540)","v":-27088},-27088,null,0,-27088,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[403.08,"Depr Exp - VROW",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D541),SUM($D541,$E541),SUM($D541,$E541,$F541),$G541,$G541)","v":2874929},2874929,null,0,2874929,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[404,"Amort Exp - Limited Term Plant - Prod",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D542),SUM($D542,$E542),SUM($D542,$E542,$F542),$G542,$G542)","v":1005996},1242428,-236432,0,1005996,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[404.01,"Amort Exp - Limited Term Plant - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D543),SUM($D543,$E543),SUM($D543,$E543,$F543),$G543,$G543)","v":25536254},25536254,null,0,25536254,null,null,null,null,null,null,null,null,null,null,"GP.T"]
[404.02,"Accretion Exp - FAS 143",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D544),SUM($D544,$E544),SUM($D544,$E544,$F544),$G544,$G544)","v":1029398},1029398,null,0,1029398,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[405,"Amort Exp - WUTC AFUDC",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D545),SUM($D545,$E545),SUM($D545,$E545,$F545),$G545,$G545)","v":2070601},2070601,null,0,2070601,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[406,"Amort Exp - Acq Adjustment - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D546),SUM($D546,$E546),SUM($D546,$E546,$F546),$G546,$G546)","v":25800},25800,null,0,25800,null,"F_PRODU","PC3","DEM_2A","ENERGY_1"]
[406.01,"Amort Exp - Acq Adjustment - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D547),SUM($D547,$E547),SUM($D547,$E547,$F547),$G547,$G547)","v":11200},11200,null,0,11200,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[406.02,"Amort Exp - FERC Colstrip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D548),SUM($D548,$E548),SUM($D548,$E548,$F548),$G548,$G548)","v":715283},715283,null,0,715283,null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[406.03,"Amort Exp - Acq Adjustment - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D549),SUM($D549,$E549),SUM($D549,$E549,$F549),$G549,$G549)","v":9553357},9553357,null,0,9553357,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[407,"Amort Exp - Property Losses - Production",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D550),SUM($D550,$E550),SUM($D550,$E550,$F550),$G550,$G550)","v":1463328},1494702,-31374,0,1463328,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[407.01,"Amort Exp - Storm T&D",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D551),SUM($D551,$E551),SUM($D551,$E551,$F551),$G551,$G551)","v":15477404},15998329,-520925,0,15477404,null,null,null,null,null,null,null,null,null,null,"TDP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D552),SUM($D552,$E552),SUM($D552,$E552,$F552),$G552,$G552)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D553),SUM($D553,$E553),SUM($D553,$E553,$F553),$G553,$G553)","v":0},0,0,0,{"$f":"D553+E553+F553","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D554),SUM($D554,$E554),SUM($D554,$E554,$F554),$G554,$G554)","v":0},0,0,0,{"$f":"D554+E554+F554","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D555),SUM($D555,$E555),SUM($D555,$E555,$F555),$G555,$G555)","v":0},0,0,0,{"$f":"D555+E555+F555","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D556),SUM($D556,$E556),SUM($D556,$E556,$F556),$G556,$G556)","v":0},0,0,0,{"$f":"D556+E556+F556","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D557),SUM($D557,$E557),SUM($D557,$E557,$F557),$G557,$G557)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D558),SUM($D558,$E558),SUM($D558,$E558,$F558),$G558,$G558)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D559),SUM($D559,$E559),SUM($D559,$E559,$F559),$G559,$G559)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D560),SUM($D560,$E560),SUM($D560,$E560,$F560),$G560,$G560)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D561),SUM($D561,$E561),SUM($D561,$E561,$F561),$G561,$G561)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D562),SUM($D562,$E562),SUM($D562,$E562,$F562),$G562,$G562)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D563),SUM($D563,$E563),SUM($D563,$E563,$F563),$G563,$G563)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D564),SUM($D564,$E564),SUM($D564,$E564,$F564),$G564,$G564)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D565),SUM($D565,$E565),SUM($D565,$E565,$F565),$G565,$G565)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D566),SUM($D566,$E566),SUM($D566,$E566,$F566),$G566,$G566)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D567),SUM($D567,$E567),SUM($D567,$E567,$F567),$G567,$G567)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D568),SUM($D568,$E568),SUM($D568,$E568,$F568),$G568,$G568)","v":0},0,0,0,0]
[null,"TOTAL DEPRECIATION EXPENSES",{"$f":"SUM(C534:C568)","v":276612250},{"$f":"SUM(D534:D568)","v":247922801},{"$f":"SUM(E534:E568)","v":28689449},{"$f":"SUM(F534:F568)","v":0},{"$f":"SUM(G534:G568)","v":276612250}]
[]
["Taxes (Other Than Income)"]
[236,"Property Taxes",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D572),SUM($D572,$E572),SUM($D572,$E572,$F572),$G572,$G572)","v":37267394},{"$f":"32935465-2","v":32935463},4331931,null,{"$f":"D572+E572+F572","v":37267394},null,null,null,null,null,null,null,null,null,null,"PTDGP.T"]
[236.01,"Payroll Taxes",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D573),SUM($D573,$E573),SUM($D573,$E573,$F573),$G573,$G573)","v":8229129},8213620,15509,null,8229129,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[236.02,"Other Taxes - Wash Excise - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D574),SUM($D574,$E574),SUM($D574,$E574,$F574),$G574,$G574)","v":77070765},78421911,-1351146,2441468,79512233,null,null,null,null,null,null,null,null,null,null,"REVFAC1.T"]
[236.03,"Other Taxes - Muni",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D575),SUM($D575,$E575),SUM($D575,$E575,$F575),$G575,$G575)","v":-0.26000000536441803},72142816,-72142816.260000005,null,{"$f":"D575+E575+F575","v":-0.26000000536441803},null,null,null,null,null,null,null,null,null,null,"REVFAC1.T"]
[236.04,"Other Taxes - MT Elec Energy Lic",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D576),SUM($D576,$E576),SUM($D576,$E576,$F576),$G576,$G576)","v":1647662},1542094,{"$f":"105566+2","v":105568},null,{"$f":"D576+E576+F576","v":1647662},null,"F_DISTR","NRG",null,"ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D577),SUM($D577,$E577),SUM($D577,$E577,$F577),$G577,$G577)","v":0},0,0,0,{"$f":"D577+E577+F577","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D578),SUM($D578,$E578),SUM($D578,$E578,$F578),$G578,$G578)","v":0},0,0,0,{"$f":"D578+E578+F578","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D579),SUM($D579,$E579),SUM($D579,$E579,$F579),$G579,$G579)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D580),SUM($D580,$E580),SUM($D580,$E580,$F580),$G580,$G580)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D581),SUM($D581,$E581),SUM($D581,$E581,$F581),$G581,$G581)","v":0},0,0,0,0]
[null,"TOTAL TAXES OTHER THAN INCOME",{"$f":"SUM(C572:C581)","v":124214949.73999999},{"$f":"SUM(D572:D581)","v":193255904},{"$f":"SUM(E572:E581)","v":-69040954.260000005},{"$f":"SUM(F572:F581)","v":2441468},{"$f":"SUM(G572:G581)","v":126656417.73999999}]
[]
["TOTAL EXPENSES",null,{"$f":"SUM(C408,C582,C569,C642)","v":1718267272.1273155},{"$f":"SUM(D408,D582,D569,D642)","v":2157226079.5931001},{"$f":"SUM(E408,E582,E569,E642)","v":-438958807.46578437},{"$f":"SUM(F408,F582,F569,F642)","v":24013934},{"$f":"SUM(G408,G582,G569,G642)","v":1742281206.1273155}]
[null,null,{"$f":"1718267272-C584","v":-0.12731552124023438},{"$f":"2157226080-D584","v":0.40689992904663086},{"$f":"-438958806-E584","v":1.4657843708992004},{"$f":"24013934-F584","v":0}]
["OTHER OPERATING REVENUE"]
[450.01,"Late Payment Revenue - Interest",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D587),SUM($D587,$E587),SUM($D587,$E587,$F587),$G587,$G587)","v":3464899},3464899,null,null,{"$f":"D587+E587+F587","v":3464899},null,"F_DISTR","CUS",null,null,"DIR450.01"]
[450.02,"Late Payment Revenue - Field Call",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D588),SUM($D588,$E588),SUM($D588,$E588,$F588),$G588,$G588)","v":559117},559117,null,null,{"$f":"D588+E588+F588","v":559117},null,"F_DISTR","CUS",null,null,"DIR450.02"]
[451.01,"Misc Service Revenue - Temporary Service ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D589),SUM($D589,$E589),SUM($D589,$E589,$F589),$G589,$G589)","v":520439},520439,null,null,{"$f":"D589+E589+F589","v":520439},null,"F_DISTR","CUS",null,null,"CUST_2"]
[451.02,"Misc Service Revenue - Reconnection Charge",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D590),SUM($D590,$E590),SUM($D590,$E590,$F590),$G590,$G590)","v":1648238},1648238,null,null,{"$f":"D590+E590+F590","v":1648238},null,"F_DISTR","CUS",null,null,"DIR451.02"]
[451.03,"Misc Service Revenue - Modified Service Charge",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D591),SUM($D591,$E591),SUM($D591,$E591,$F591),$G591,$G591)","v":477492},477492,null,null,477492,null,"F_DISTR","CUS",null,null,"CUST_2"]
[451.04,"Misc Service Revenue - Water Heater Rental",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D592),SUM($D592,$E592),SUM($D592,$E592,$F592),$G592,$G592)","v":-163},-163,null,null,-163,null,"F_DISTR","CUS",null,null,"RESID"]
[451.05,"Misc Service Revenue - Billing Initiation Charge",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D593),SUM($D593,$E593),SUM($D593,$E593,$F593),$G593,$G593)","v":1137787},1137787,null,null,1137787,null,"F_DISTR","CUS",null,null,"DIR451.05"]
[451.06,"Misc Service Revenue - NSF Handling Chg",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D594),SUM($D594,$E594),SUM($D594,$E594,$F594),$G594,$G594)","v":270062},270062,null,null,270062,null,"F_DISTR","CUS",null,null,"DIR451.06"]
[451.07,"Misc Service Revenue - Deferred FIT CIAC",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D595),SUM($D595,$E595),SUM($D595,$E595,$F595),$G595,$G595)","v":2978480},2978480,null,null,2978480,null,"F_DISTR","CUS",null,null,"DIR252.00"]
[451.08,"Misc Service Revenue - Energy Diversion",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D596),SUM($D596,$E596),SUM($D596,$E596,$F596),$G596,$G596)","v":-42311},-42311,null,null,-42311,null,"F_DISTR","CUS",null,null,"CUST_2"]
[454.01,"Rental Revenue - Steam Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D597),SUM($D597,$E597),SUM($D597,$E597,$F597),$G597,$G597)","v":38165},38165,null,null,{"$f":"D597+E597+F597","v":38165},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[454.02,"Rental Revenue - Distribution Pole Contacts",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D598),SUM($D598,$E598),SUM($D598,$E598,$F598),$G598,$G598)","v":5875055},5895056,-20001,null,5875055,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[454.03,"Rental Revenue - Personal Cell Site",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D599),SUM($D599,$E599),SUM($D599,$E599,$F599),$G599,$G599)","v":3646743},3646743,null,null,3646743,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[454.04,"Rental Revenue - Land & Bldg",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D600),SUM($D600,$E600),SUM($D600,$E600,$F600),$G600,$G600)","v":673570},673570,null,null,673570,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[454.05,"Rental Revenue - Transf & Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D601),SUM($D601,$E601),SUM($D601,$E601,$F601),$G601,$G601)","v":3939609},3939609,null,null,3939609,null,"F_DISTR","CUS",null,null,"DIR454.05"]
[454.06,"Rental Revenue - Pole Rental",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D602),SUM($D602,$E602),SUM($D602,$E602,$F602),$G602,$G602)","v":60351},60351,null,null,60351,null,"F_DISTR","CUS",null,null,"DIR373.00"]
[456.01,"Other Elect Revenue -  Wheeling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D603),SUM($D603,$E603),SUM($D603,$E603,$F603),$G603,$G603)","v":10196039.680000002},8054969.6800000016,2141070,null,10196039.680000002,null,"F_TRANS","PC4","DEM_2B","ENERGY_2"]
[456.02,"Other Elect Revenue - Jobbing Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D604),SUM($D604,$E604),SUM($D604,$E604,$F604),$G604,$G604)","v":24865},24865,null,null,24865,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[456.03,"Other Elect Revenue - Dist O&M",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D605),SUM($D605,$E605),SUM($D605,$E605,$F605),$G605,$G605)","v":210539},210539,null,null,210539,null,null,null,null,null,null,null,null,null,null,"LINE.T"]
[456.04,"Other Elect Revenue - Summit Buyout",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D606),SUM($D606,$E606),SUM($D606,$E606,$F606),$G606,$G606)","v":1026108},1026108,null,null,{"$f":"D606+E606+F606","v":1026108},null,null,null,null,null,null,null,null,null,null,"GP.T"]
[456.05,"Other Elect Revenue - PCS",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D607),SUM($D607,$E607),SUM($D607,$E607,$F607),$G607,$G607)","v":313300},313300,null,null,313300,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[456.06,"Other Elect Revenue - Non-Core Gas Sales",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D608),SUM($D608,$E608),SUM($D608,$E608,$F608),$G608,$G608)","v":0},-36748461,36748461,null,0,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[456.07,"Other Elect Revenue -Green Energy Option",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D609),SUM($D609,$E609),SUM($D609,$E609,$F609),$G609,$G609)","v":0},394979,-394979,null,0,null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[456.08,"Other Elect Revenue - Sumas Water Sale",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D610),SUM($D610,$E610),SUM($D610,$E610,$F610),$G610,$G610)","v":16182},16182,null,0,16182,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[456.09,"Other Elect Revenue - Small Generator Application Fee",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D611),SUM($D611,$E611),SUM($D611,$E611,$F611),$G611,$G611)","v":500},500,null,0,500,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[456.1,"Other Elect Revenue - Intolight",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D612),SUM($D612,$E612),SUM($D612,$E612,$F612),$G612,$G612)","v":-6464},-6464,null,null,{"$f":"D612+E612+F612","v":-6464},null,"F_DISTR","CUS",null,null,"DIR373.00"]
[456.11,"Other Elect Revenue - AG Settlement",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D613),SUM($D613,$E613),SUM($D613,$E613,$F613),$G613,$G613)","v":-24},-24,null,null,{"$f":"D613+E613+F613","v":-24},null,"F_DISTR","CUS",null,null,"CUST_2"]
[456.12,"Other Elect Revenue - REC Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D614),SUM($D614,$E614),SUM($D614,$E614,$F614),$G614,$G614)","v":0},32096691,-32096691,null,{"$f":"D614+E614+F614","v":0},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[456.13,"Other Elect Revenue - Cedar Hills Facility Fee",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D615),SUM($D615,$E615),SUM($D615,$E615,$F615),$G615,$G615)","v":16513},16513,null,null,{"$f":"D615+E615+F615","v":16513},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
[456.14,"Other Elect Revenue -  Imbalance",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D616),SUM($D616,$E616),SUM($D616,$E616,$F616),$G616,$G616)","v":1975116.05},39101.050000000003,1936015,null,{"$f":"D616+E616+F616","v":1975116.05},null,"F_PRODU","DEM","IMBAL"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D617),SUM($D617,$E617),SUM($D617,$E617,$F617),$G617,$G617)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D618),SUM($D618,$E618),SUM($D618,$E618,$F618),$G618,$G618)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D619),SUM($D619,$E619),SUM($D619,$E619,$F619),$G619,$G619)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D620),SUM($D620,$E620),SUM($D620,$E620,$F620),$G620,$G620)","v":0},0,0,0,{"$f":"D620+E620+F620","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D621),SUM($D621,$E621),SUM($D621,$E621,$F621),$G621,$G621)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D622),SUM($D622,$E622),SUM($D622,$E622,$F622),$G622,$G622)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D623),SUM($D623,$E623),SUM($D623,$E623,$F623),$G623,$G623)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D624),SUM($D624,$E624),SUM($D624,$E624,$F624),$G624,$G624)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D625),SUM($D625,$E625),SUM($D625,$E625,$F625),$G625,$G625)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D626),SUM($D626,$E626),SUM($D626,$E626,$F626),$G626,$G626)","v":0},0,0,0,0]
[null,"TOTAL OTHER OPERATING INCOME",{"$f":"SUM(C587:C626)","v":39020207.729999997},{"$f":"SUM(D587:D626)","v":30706332.73},{"$f":"SUM(E587:E626)","v":8313875},{"$f":"SUM(F587:F626)","v":0},{"$f":"SUM(G587:G626)","v":39020207.729999997}]
[]
["NON FIRM REVENUE"]
[447.07,"Sales of Electricity - Non Firm Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D630),SUM($D630,$E630),SUM($D630,$E630,$F630),$G630,$G630)","v":40163723},{"$f":"201262557","v":201262557},-161098834,0,{"$f":"D630+E630+F630","v":40163723},null,"F_PRODU","PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D631),SUM($D631,$E631),SUM($D631,$E631,$F631),$G631,$G631)","v":0},0,0,0,{"$f":"D631+E631+F631","v":0}]
[null,"TOTAL NON FIRM REVENUE",{"$f":"SUM(C630:C631)","v":40163723},{"$f":"SUM(D630:D631)","v":201262557},{"$f":"SUM(E630:E631)","v":-161098834},{"$f":"SUM(F630:F631)","v":0},{"$f":"SUM(G630:G631)","v":40163723}]
[]
["INCOME TAXES"]
["409.10","Current Federal Income Tax @ Rate",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D635),SUM($D635,$E635),SUM($D635,$E635,$F635),$G635,$G635)","v":-59428577},16263334,-75691911,21164436,{"$f":"D635+E635+F635","v":-38264141},null,null,null,null,null,null,null,null,null,null,"RB.T"]
["410.10","Provision for Def Inc Tax",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D636),SUM($D636,$E636),SUM($D636,$E636,$F636),$G636,$G636)","v":406373034.38731563},{"$f":"193616632.89+11854330.7031","v":205470963.59309998},200902070.79421562,null,406373034.38731563,null,null,null,null,null,null,null,null,null,null,"RB.T"]
["411.10","Prov for Def Income Tax (Credit)",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D637),SUM($D637,$E637),SUM($D637,$E637,$F637),$G637,$G637)","v":-237907201},-237907201,0,null,-237907201,null,null,null,null,null,null,null,null,null,null,"RB.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D638),SUM($D638,$E638),SUM($D638,$E638,$F638),$G638,$G638)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D639),SUM($D639,$E639),SUM($D639,$E639,$F639),$G639,$G639)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D640),SUM($D640,$E640),SUM($D640,$E640,$F640),$G640,$G640)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D641),SUM($D641,$E641),SUM($D641,$E641,$F641),$G641,$G641)","v":0},0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C635:C641)","v":109037256.38731563},{"$f":"SUM(D635:D641)","v":-16172903.406900018},{"$f":"SUM(E635:E641)","v":125210159.79421562},{"$f":"SUM(F635:F641)","v":21164436},{"$f":"SUM(G635:G641)","v":130201692.38731563}]
["REVENUE"]
[447,"Sales of Electricity - Firm Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D644),SUM($D644,$E644),SUM($D644,$E644,$F644),$G644,$G644)","v":1981957370},2037241561,-55284191,null,{"$f":"D644+E644+F644","v":1981957370},null,"PROFORMA_RETAIL"]
[447.01,"Sales of Electricity - Transportation Revenue - Retail",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D645),SUM($D645,$E645),SUM($D645,$E645,$F645),$G645,$G645)","v":6075595},8105817,-2030222,null,6075595,null,"DIR_449"]
[447.02,"Sales of Electricity - Small Firm Resale",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D646),SUM($D646,$E646),SUM($D646,$E646,$F646),$G646,$G646)","v":337877},350182,-12305,null,337877,null,"DIR_RESALE_SMALL"]
[447.03,"Sales of Electricity - Unbilled Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D647),SUM($D647,$E647),SUM($D647,$E647,$F647),$G647,$G647)","v":-11929320},-5958967,-5970353,null,-11929320,null,"UNBILLED"]
[447.04,"Other Elect Revenue -  OATT - Sch 449",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D648),SUM($D648,$E648),SUM($D648,$E648,$F648),$G648,$G648)","v":1009892},2945907,-1936015,null,1009892,null,"DIR_449_OATT"]
[447.05,"Other Elect Revenue - Other Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D649),SUM($D649,$E649),SUM($D649,$E649,$F649),$G649,$G649)","v":879870},0,879870,null,879870,null,"DIR_SPEC_CONT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D650),SUM($D650,$E650),SUM($D650,$E650,$F650),$G650,$G650)","v":0},0,null,null,{"$f":"D650+E650+F650","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D651),SUM($D651,$E651),SUM($D651,$E651,$F651),$G651,$G651)","v":0},0,null,null,0]
[null,"TOTAL REVENUE",{"$f":"SUM(C644:C651)","v":1978331284},{"$f":"SUM(D644:D651)","v":2042684500},{"$f":"SUM(E644:E651)","v":-64353216},{"$f":"SUM(F644:F651)","v":0},{"$f":"SUM(G644:G651)","v":1978331284}]
[null,"TOTAL REVENUE - FIRM, NONFIRM & OTHER OPERATING",{"$f":"SUM(C652,C632,C627)","v":2057515214.73},{"$f":"SUM(D652,D632,D627)","v":2274653389.73},{"$f":"SUM(E652,E632,E627)","v":-217138175},{"$f":"SUM(F652,F632,F627)","v":0},{"$f":"SUM(G652,G632,G627)","v":2057515214.73}]
[null,null,{"$f":"2025455754-C653","v":-32059460.730000019},{"$f":"2274653391-D653","v":1.2699999809265137},{"$f":"-217138177-E653","v":-2}]

{"sheet":"CLASS","index":6,"n_rows":643,"n_cols":19,"rows_kept":643,"cut":false,"hidden":false,"merged":[]}
["Classification"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,"Line Ref.",null,4,{"$f":"E2+1","v":5},{"$f":"F2+1","v":6},{"$f":"G2+1","v":7},{"$f":"H2+1","v":8},{"$f":"I2+1","v":9}]
["No. ","Account Description","Amount",null,{"$f":"CLASSIFIERS!D3","v":"DEM"},{"$f":"CLASSIFIERS!E3","v":"NRG"},{"$f":"CLASSIFIERS!F3","v":"CUS"},{"$f":"CLASSIFIERS!G3","v":"~"},{"$f":"CLASSIFIERS!H3","v":"~"},{"$f":"CLASSIFIERS!I3","v":"~"},null,"Internal",null,{"$f":"E3","v":"DEM"},"NRG","CUS","~","~","~"]
[null,null,null,{"$f":"SUM(E4:L4)-C4","v":0}]
[{"$f":"ACCOUNTS!A5","v":"RATE BASE"},null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"},null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,"F_PRODU_DEM_2A"]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Production Plant"},{"$f":"ACCOUNTS!C10","v":52790811},0,{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R10=\"\",0,$C10)","v":52790811},null,{"$f":"IF(ACCOUNTS!K10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!K10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!L10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!M10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!N10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!O10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!P10),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"General Plant"},{"$f":"ACCOUNTS!C11","v":136762676},0,{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$J11),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R11=\"\",0,$C11)","v":136762676},null,{"$f":"IF(ACCOUNTS!K11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!K11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!L11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!M11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!N11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!O11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P11<>\"\",CONCATENATE(ACCOUNTS!$I11,\"_\",ACCOUNTS!P11),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A12","v":"~"},{"$f":"ACCOUNTS!B12","v":"~"},{"$f":"ACCOUNTS!C12","v":0},0,{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$J12),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R12=\"\",0,$C12)","v":0},null,{"$f":"IF(ACCOUNTS!K12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!K12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!L12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!M12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!N12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!O12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P12<>\"\",CONCATENATE(ACCOUNTS!$I12,\"_\",ACCOUNTS!P12),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":189553487},0,{"$f":"SUM(E10:E12)","v":0},0,0,0,0,0,null,189553487]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1108157180},{"$f":"SUM(E16:L16)-C16","v":0},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,E$2)))","v":210549864.19999999},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,F$2)))","v":897607315.80000007},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R16=\"\",0,$C16)","v":0},null,{"$f":"IF(ACCOUNTS!K16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!K16),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!L16),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!M16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!N16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!O16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P16<>\"\",CONCATENATE(ACCOUNTS!$I16,\"_\",ACCOUNTS!P16),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":265007486},0,{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,E$2)))","v":50351422.340000004},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,F$2)))","v":214656063.66000003},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R17=\"\",0,$C17)","v":0},null,{"$f":"IF(ACCOUNTS!K17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!K17),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!L17),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!M17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!N17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!O17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P17<>\"\",CONCATENATE(ACCOUNTS!$I17,\"_\",ACCOUNTS!P17),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1885899257},0,{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,E$2)))","v":358320858.82999998},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,F$2)))","v":1527578398.1700001},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R18=\"\",0,$C18)","v":0},null,{"$f":"IF(ACCOUNTS!K18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!K18),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!L18),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!M18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!N18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!O18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P18<>\"\",CONCATENATE(ACCOUNTS!$I18,\"_\",ACCOUNTS!P18),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$J19),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R19=\"\",0,$C19)","v":0},null,{"$f":"IF(ACCOUNTS!K19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!K19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!L19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!M19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!N19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!O19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P19<>\"\",CONCATENATE(ACCOUNTS!$I19,\"_\",ACCOUNTS!P19),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$J20),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R20=\"\",0,$C20)","v":0},null,{"$f":"IF(ACCOUNTS!K20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!K20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!L20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!M20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!N20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!O20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P20<>\"\",CONCATENATE(ACCOUNTS!$I20,\"_\",ACCOUNTS!P20),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$J21),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R21=\"\",0,$C21)","v":0},null,{"$f":"IF(ACCOUNTS!K21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!K21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!L21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!M21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!N21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!O21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P21<>\"\",CONCATENATE(ACCOUNTS!$I21,\"_\",ACCOUNTS!P21),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$J22),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R22=\"\",0,$C22)","v":0},null,{"$f":"IF(ACCOUNTS!K22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!K22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!L22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!M22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!N22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!O22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P22<>\"\",CONCATENATE(ACCOUNTS!$I22,\"_\",ACCOUNTS!P22),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$J23),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R23=\"\",0,$C23)","v":0},null,{"$f":"IF(ACCOUNTS!K23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!K23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!L23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!M23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!N23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!O23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P23<>\"\",CONCATENATE(ACCOUNTS!$I23,\"_\",ACCOUNTS!P23),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$J24),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R24=\"\",0,$C24)","v":0},null,{"$f":"IF(ACCOUNTS!K24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!K24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!L24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!M24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!N24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!O24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P24<>\"\",CONCATENATE(ACCOUNTS!$I24,\"_\",ACCOUNTS!P24),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$J25),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R25=\"\",0,$C25)","v":0},null,{"$f":"IF(ACCOUNTS!K25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!K25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!L25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!M25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!N25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!O25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P25<>\"\",CONCATENATE(ACCOUNTS!$I25,\"_\",ACCOUNTS!P25),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$J26),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R26=\"\",0,$C26)","v":0},null,{"$f":"IF(ACCOUNTS!K26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!K26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!L26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!M26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!N26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!O26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P26<>\"\",CONCATENATE(ACCOUNTS!$I26,\"_\",ACCOUNTS!P26),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$J27),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R27=\"\",0,$C27)","v":0},null,{"$f":"IF(ACCOUNTS!K27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!K27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!L27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!M27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!N27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!O27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P27<>\"\",CONCATENATE(ACCOUNTS!$I27,\"_\",ACCOUNTS!P27),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"SUM(C16:C27)","v":3259063923},{"$f":"SUM(E28:L28)-C28","v":0},{"$f":"SUM(E16:E27)","v":619222145.37},{"$f":"SUM(F16:F27)","v":2639841777.6300001},0,0,0,0,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Transmission Plant - Integrated Generation"},{"$f":"ACCOUNTS!C31","v":231649100},0,{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,E$2)))","v":44013329},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,F$2)))","v":187635771},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R31=\"\",0,$C31)","v":0},null,{"$f":"IF(ACCOUNTS!K31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!K31),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!L31),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!M31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!N31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!O31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!P31),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Bulk Transmission Plant (>230 kV)"},{"$f":"ACCOUNTS!C32","v":178367968},0,{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,E$2)))","v":33889913.920000002},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,F$2)))","v":144478054.08000001},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R32=\"\",0,$C32)","v":0},null,{"$f":"IF(ACCOUNTS!K32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!K32),\" \")","v":"F_TRANS_DEM_2A"},{"$f":"IF(ACCOUNTS!L32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!L32),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!M32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!N32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!O32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!P32),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Sub Transmission Plant (<230 kV)"},{"$f":"ACCOUNTS!C33","v":15069546},{"$f":"SUM(E33:L33)-C33","v":0},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,E$2)))","v":2863213.74},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,F$2)))","v":12206332.260000002},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R33=\"\",0,$C33)","v":0},null,{"$f":"IF(ACCOUNTS!K33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!K33),\" \")","v":"F_TRANS_DEM_2A"},{"$f":"IF(ACCOUNTS!L33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!L33),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!M33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!N33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!O33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!P33),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A34","v":"~"},{"$f":"ACCOUNTS!B34","v":"~"},{"$f":"ACCOUNTS!C34","v":0},{"$f":"SUM(E34:L34)-C34","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R34=\"\",0,$C34)","v":0},null,{"$f":"IF(ACCOUNTS!K34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!K34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!L34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!M34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!N34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!O34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!P34),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},{"$f":"SUM(E35:L35)-C35","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$J35),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R35=\"\",0,$C35)","v":0},null,{"$f":"IF(ACCOUNTS!K35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!K35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!L35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!M35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!N35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!O35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P35<>\"\",CONCATENATE(ACCOUNTS!$I35,\"_\",ACCOUNTS!P35),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$J36),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R36=\"\",0,$C36)","v":0},null,{"$f":"IF(ACCOUNTS!K36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!K36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!L36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!M36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!N36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!O36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P36<>\"\",CONCATENATE(ACCOUNTS!$I36,\"_\",ACCOUNTS!P36),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$J37),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R37=\"\",0,$C37)","v":0},null,{"$f":"IF(ACCOUNTS!K37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!K37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!L37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!M37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!N37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!O37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P37<>\"\",CONCATENATE(ACCOUNTS!$I37,\"_\",ACCOUNTS!P37),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$J38),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R38=\"\",0,$C38)","v":0},null,{"$f":"IF(ACCOUNTS!K38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!K38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!L38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!M38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!N38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!O38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P38<>\"\",CONCATENATE(ACCOUNTS!$I38,\"_\",ACCOUNTS!P38),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"SUM(C31:C38)","v":425086614},{"$f":"SUM(E39:L39)-C39","v":0},{"$f":"SUM(E31:E38)","v":80766456.659999996},344320157.34000003,0,0,0,0,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,0]
[{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"ACCOUNTS!C42","v":1611005.2218968247},0,{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,E$2)))","v":1611005.2218968247},{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R42=\"\",0,$C42)","v":0},null,{"$f":"IF(ACCOUNTS!K42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!K42),\" \")","v":"F_DISTR_DIR360.01"},{"$f":"IF(ACCOUNTS!L42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!L42),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!M42),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!N42),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!O42),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P42<>\"\",CONCATENATE(ACCOUNTS!$I42,\"_\",ACCOUNTS!P42),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":25360743.862269819},0,{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,E$2)))","v":25360743.862269819},{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R43=\"\",0,$C43)","v":0},null,{"$f":"IF(ACCOUNTS!K43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!K43),\" \")","v":"F_DISTR_NCP_360"},{"$f":"IF(ACCOUNTS!L43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!L43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!M43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!N43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!O43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P43<>\"\",CONCATENATE(ACCOUNTS!$I43,\"_\",ACCOUNTS!P43),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A44","v":360.03},{"$f":"ACCOUNTS!B44","v":"Land & Land Rights -  - HV Distribution"},{"$f":"ACCOUNTS!C44","v":51635827.149999961},0,{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,E$2)))","v":9810807.1584999934},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,F$2)))","v":41825019.991499968},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R44=\"\",0,$C44)","v":0},null,{"$f":"IF(ACCOUNTS!K44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!K44),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!L44),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!M44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!N44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!O44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!P44),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A45","v":361.01},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C45","v":418047.02374747721},0,{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,E$2)))","v":418047.02374747721},{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R45=\"\",0,$C45)","v":0},null,{"$f":"IF(ACCOUNTS!K45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!K45),\" \")","v":"F_DISTR_DIR361.01"},{"$f":"IF(ACCOUNTS!L45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!L45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!M45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!N45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!O45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P45<>\"\",CONCATENATE(ACCOUNTS!$I45,\"_\",ACCOUNTS!P45),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A46","v":361.02},{"$f":"ACCOUNTS!B46","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C46","v":5167330.914169183},0,{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,E$2)))","v":5167330.914169183},{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R46=\"\",0,$C46)","v":0},null,{"$f":"IF(ACCOUNTS!K46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!K46),\" \")","v":"F_DISTR_NCP_361"},{"$f":"IF(ACCOUNTS!L46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!L46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!M46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!N46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!O46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P46<>\"\",CONCATENATE(ACCOUNTS!$I46,\"_\",ACCOUNTS!P46),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A47","v":361.03},{"$f":"ACCOUNTS!B47","v":"Structures & Improve -  - HV Distribution"},{"$f":"ACCOUNTS!C47","v":2460704.5100000002},0,{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,E$2)))","v":467533.85690000007},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,F$2)))","v":1993170.6531000002},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R47=\"\",0,$C47)","v":0},null,{"$f":"IF(ACCOUNTS!K47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!K47),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!L47),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!M47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!N47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!O47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!P47),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A48","v":362.01},{"$f":"ACCOUNTS!B48","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C48","v":24960779.118660443},0,{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,E$2)))","v":24960779.118660443},{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R48=\"\",0,$C48)","v":0},null,{"$f":"IF(ACCOUNTS!K48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!K48),\" \")","v":"F_DISTR_DIR362.01"},{"$f":"IF(ACCOUNTS!L48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!L48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!M48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!N48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!O48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P48<>\"\",CONCATENATE(ACCOUNTS!$I48,\"_\",ACCOUNTS!P48),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A49","v":362.02},{"$f":"ACCOUNTS!B49","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C49","v":307367962.5771727},0,{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,E$2)))","v":307367962.5771727},{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R49=\"\",0,$C49)","v":0},null,{"$f":"IF(ACCOUNTS!K49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!K49),\" \")","v":"F_DISTR_NCP_362"},{"$f":"IF(ACCOUNTS!L49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!L49),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!M49),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!N49),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!O49),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P49<>\"\",CONCATENATE(ACCOUNTS!$I49,\"_\",ACCOUNTS!P49),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A50","v":362.03},{"$f":"ACCOUNTS!B50","v":"Station Equipment -  - HV Distribution"},{"$f":"ACCOUNTS!C50","v":222299815.5399999},0,{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,E$2)))","v":42236964.95259998},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,F$2)))","v":180062850.58739993},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R50=\"\",0,$C50)","v":0},null,{"$f":"IF(ACCOUNTS!K50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!K50),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!L50),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!M50),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!N50),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!O50),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!P50),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A51","v":364},{"$f":"ACCOUNTS!B51","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C51","v":231436538.41791606},0,{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,E$2)))","v":231436538.41791606},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R51=\"\",0,$C51)","v":0},null,{"$f":"IF(ACCOUNTS!K51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!K51),\" \")","v":"F_DISTR_OH_NCP"},{"$f":"IF(ACCOUNTS!L51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!L51),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!M51),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!N51),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!O51),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P51<>\"\",CONCATENATE(ACCOUNTS!$I51,\"_\",ACCOUNTS!P51),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A52","v":364.01},{"$f":"ACCOUNTS!B52","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C52","v":170912245.04999995},0,{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,E$2)))","v":32473326.55949999},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,F$2)))","v":138438918.49049997},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R52=\"\",0,$C52)","v":0},null,{"$f":"IF(ACCOUNTS!K52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!K52),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!L52),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!M52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!N52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!O52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!P52),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A53","v":365},{"$f":"ACCOUNTS!B53","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C53","v":2527587.3601134373},0,{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,E$2)))","v":2527587.3601134373},{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R53=\"\",0,$C53)","v":0},null,{"$f":"IF(ACCOUNTS!K53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!K53),\" \")","v":"F_DISTR_DIR364.01"},{"$f":"IF(ACCOUNTS!L53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!L53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!M53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!N53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!O53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P53<>\"\",CONCATENATE(ACCOUNTS!$I53,\"_\",ACCOUNTS!P53),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A54","v":365.01},{"$f":"ACCOUNTS!B54","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C54","v":281983625.33155257},0,{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,E$2)))","v":281983625.33155257},{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R54=\"\",0,$C54)","v":0},null,{"$f":"IF(ACCOUNTS!K54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!K54),\" \")","v":"F_DISTR_OH_NCP"},{"$f":"IF(ACCOUNTS!L54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!L54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!M54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!N54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!O54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P54<>\"\",CONCATENATE(ACCOUNTS!$I54,\"_\",ACCOUNTS!P54),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A55","v":365.03},{"$f":"ACCOUNTS!B55","v":"OVHD Cond & Devices  - HV Distribution"},{"$f":"ACCOUNTS!C55","v":131895724.17},0,{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,E$2)))","v":25060187.592300002},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,F$2)))","v":106835536.5777},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R55=\"\",0,$C55)","v":0},null,{"$f":"IF(ACCOUNTS!K55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!K55),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!L55),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!M55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!N55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!O55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!P55),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A56","v":366},{"$f":"ACCOUNTS!B56","v":"UG Conduit "},{"$f":"ACCOUNTS!C56","v":551772558.7240262},0,{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,E$2)))","v":551772558.7240262},{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R56=\"\",0,$C56)","v":0},null,{"$f":"IF(ACCOUNTS!K56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!K56),\" \")","v":"F_DISTR_UG_NCP"},{"$f":"IF(ACCOUNTS!L56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!L56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!M56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!N56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!O56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!P56),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A57","v":366.01},{"$f":"ACCOUNTS!B57","v":"UG Conduit  - HV Distribution"},{"$f":"ACCOUNTS!C57","v":700574.85},0,{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,E$2)))","v":133109.22149999999},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,F$2)))","v":567465.62849999999},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R57=\"\",0,$C57)","v":0},null,{"$f":"IF(ACCOUNTS!K57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!K57),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!L57),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!M57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!N57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!O57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!P57),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A58","v":366.02},{"$f":"ACCOUNTS!B58","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C58","v":25269502.763473723},0,{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,E$2)))","v":25269502.763473723},{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R58=\"\",0,$C58)","v":0},null,{"$f":"IF(ACCOUNTS!K58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!K58),\" \")","v":"F_DISTR_DIR366.01"},{"$f":"IF(ACCOUNTS!L58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!L58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!M58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!N58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!O58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!P58),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A59","v":367},{"$f":"ACCOUNTS!B59","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C59","v":647702409.82999992},0,{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,E$2)))","v":647702409.82999992},{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R59=\"\",0,$C59)","v":0},null,{"$f":"IF(ACCOUNTS!K59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!K59),\" \")","v":"F_DISTR_UG_NCP"},{"$f":"IF(ACCOUNTS!L59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!L59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!M59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!N59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!O59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!P59),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A60","v":367.01},{"$f":"ACCOUNTS!B60","v":"UG Conductor & Devices - HV Distribution"},{"$f":"ACCOUNTS!C60","v":2937079.22},0,{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,E$2)))","v":558045.05180000002},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,F$2)))","v":2379034.1682000002},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R60=\"\",0,$C60)","v":0},null,{"$f":"IF(ACCOUNTS!K60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!K60),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!L60),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!M60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!N60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!O60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!P60),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A61","v":"368.OH"},{"$f":"ACCOUNTS!B61","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C61","v":138085648.79946673},0,{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,G$2)))","v":138085648.79946673},{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J61=\"\",0,$C61*(INDEX(INDIRECT(ACCOUNTS!$J61),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R61=\"\",0,$C61)","v":0},null,{"$f":"IF(ACCOUNTS!K61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!K61),\" \")","v":"F_DISTR_OH_TFMR"},{"$f":"IF(ACCOUNTS!L61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!L61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!M61),\" \")","v":"F_DISTR_OH_TFMRC"},{"$f":"IF(ACCOUNTS!N61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!N61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!O61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!P61),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A62","v":"368.UG"},{"$f":"ACCOUNTS!B62","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C62","v":261219746.87699658},0,{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,G$2)))","v":261219746.87699658},{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J62=\"\",0,$C62*(INDEX(INDIRECT(ACCOUNTS!$J62),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R62=\"\",0,$C62)","v":0},null,{"$f":"IF(ACCOUNTS!K62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!K62),\" \")","v":"F_DISTR_UG_TFMR"},{"$f":"IF(ACCOUNTS!L62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!L62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!M62),\" \")","v":"F_DISTR_UG_TFMRC"},{"$f":"IF(ACCOUNTS!N62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!N62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!O62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!P62),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A63","v":368.03},{"$f":"ACCOUNTS!B63","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C63","v":3755940.9747866914},0,{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,G$2)))","v":3755940.9747866914},{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$J63),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R63=\"\",0,$C63)","v":0},null,{"$f":"IF(ACCOUNTS!K63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!K63),\" \")","v":"F_DISTR_DIR368.03"},{"$f":"IF(ACCOUNTS!L63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!L63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!M63),\" \")","v":"F_DISTR_DIR368.03C"},{"$f":"IF(ACCOUNTS!N63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!N63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!O63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!P63),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A64","v":"369.OH"},{"$f":"ACCOUNTS!B64","v":"Services - OVHD"},{"$f":"ACCOUNTS!C64","v":41858523.864762597},0,{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,G$2)))","v":41858523.864762597},{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$J64),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R64=\"\",0,$C64)","v":0},null,{"$f":"IF(ACCOUNTS!K64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!K64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!L64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!M64),\" \")","v":"F_DISTR_OH_SVC"},{"$f":"IF(ACCOUNTS!N64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!N64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!O64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!P64),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A65","v":"369.UG"},{"$f":"ACCOUNTS!B65","v":"Services - UNGD"},{"$f":"ACCOUNTS!C65","v":136280318.41565341},0,{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,G$2)))","v":136280318.41565341},{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$J65),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R65=\"\",0,$C65)","v":0},null,{"$f":"IF(ACCOUNTS!K65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!K65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!L65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!M65),\" \")","v":"F_DISTR_RESID"},{"$f":"IF(ACCOUNTS!N65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!N65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!O65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!P65),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A66","v":370},{"$f":"ACCOUNTS!B66","v":"Meters"},{"$f":"ACCOUNTS!C66","v":127180593.16},0,{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,G$2)))","v":127180593.16},{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$J66),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R66=\"\",0,$C66)","v":0},null,{"$f":"IF(ACCOUNTS!K66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!K66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!L66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!M66),\" \")","v":"F_DISTR_METER"},{"$f":"IF(ACCOUNTS!N66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!N66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!O66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!P66),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A67","v":372},{"$f":"ACCOUNTS!B67","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C67","v":640774.60124999995},0,{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,G$2)))","v":640774.60124999995},{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$J67),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R67=\"\",0,$C67)","v":0},null,{"$f":"IF(ACCOUNTS!K67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!K67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!L67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!M67),\" \")","v":"F_DISTR_DIR372.00"},{"$f":"IF(ACCOUNTS!N67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!N67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!O67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!P67),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A68","v":373},{"$f":"ACCOUNTS!B68","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C68","v":54753288.498333298},{"$f":"SUM(E68:L68)-C68","v":0},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,G$2)))","v":54753288.498333298},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$J68),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R68=\"\",0,$C68)","v":0},null,{"$f":"IF(ACCOUNTS!K68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!K68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!L68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!M68),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!N68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!O68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!P68),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A69","v":374},{"$f":"ACCOUNTS!B69","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C69","v":4204447.6579166604},0,{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$J69),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R69=\"\",0,$C69)","v":4204447.6579166604},null,{"$f":"IF(ACCOUNTS!K69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!K69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!L69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!M69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!N69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!O69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P69<>\"\",CONCATENATE(ACCOUNTS!$I69,\"_\",ACCOUNTS!P69),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$J70),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R70=\"\",0,$C70)","v":0},null,{"$f":"IF(ACCOUNTS!K70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!K70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!L70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!M70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!N70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!O70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P70<>\"\",CONCATENATE(ACCOUNTS!$I70,\"_\",ACCOUNTS!P70),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B71","v":"Sub-total"},{"$f":"SUM(C42:C70)","v":3456399344.4841638},0,{"$f":"SUM(E42:E70)","v":2216318065.5380983},472101996.09689987,763774835.19124937,0,0,0,null,{"$f":"SUM(L42:L70)","v":4204447.6579166604}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B73","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A74","v":389},{"$f":"ACCOUNTS!B74","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C74","v":7549078},{"$f":"SUM(E74:L74)-C74","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$J74),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R74=\"\",0,$C74)","v":7549078},null,{"$f":"IF(ACCOUNTS!K74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!K74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!L74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!M74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!N74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!O74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P74<>\"\",CONCATENATE(ACCOUNTS!$I74,\"_\",ACCOUNTS!P74),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A75","v":390},{"$f":"ACCOUNTS!B75","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C75","v":136331046},0,{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$J75),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R75=\"\",0,$C75)","v":136331046},null,{"$f":"IF(ACCOUNTS!K75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!K75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!L75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!M75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!N75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!O75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P75<>\"\",CONCATENATE(ACCOUNTS!$I75,\"_\",ACCOUNTS!P75),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A76","v":391},{"$f":"ACCOUNTS!B76","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C76","v":60368671},0,{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$J76),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R76=\"\",0,$C76)","v":60368671},null,{"$f":"IF(ACCOUNTS!K76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!K76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!L76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!M76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!N76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!O76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P76<>\"\",CONCATENATE(ACCOUNTS!$I76,\"_\",ACCOUNTS!P76),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A77","v":392},{"$f":"ACCOUNTS!B77","v":"Transportation Equip"},{"$f":"ACCOUNTS!C77","v":12487124},0,{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$J77),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R77=\"\",0,$C77)","v":12487124},null,{"$f":"IF(ACCOUNTS!K77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!K77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!L77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!M77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!N77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!O77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P77<>\"\",CONCATENATE(ACCOUNTS!$I77,\"_\",ACCOUNTS!P77),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A78","v":393},{"$f":"ACCOUNTS!B78","v":"Stores Equip"},{"$f":"ACCOUNTS!C78","v":618669},0,{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$J78),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R78=\"\",0,$C78)","v":618669},null,{"$f":"IF(ACCOUNTS!K78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!K78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!L78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!M78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!N78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!O78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P78<>\"\",CONCATENATE(ACCOUNTS!$I78,\"_\",ACCOUNTS!P78),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A79","v":394},{"$f":"ACCOUNTS!B79","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C79","v":6254753},0,{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$J79),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R79=\"\",0,$C79)","v":6254753},null,{"$f":"IF(ACCOUNTS!K79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!K79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!L79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!M79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!N79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!O79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P79<>\"\",CONCATENATE(ACCOUNTS!$I79,\"_\",ACCOUNTS!P79),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A80","v":395},{"$f":"ACCOUNTS!B80","v":"Lab Equip"},{"$f":"ACCOUNTS!C80","v":10399480},0,{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$J80),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R80=\"\",0,$C80)","v":10399480},null,{"$f":"IF(ACCOUNTS!K80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!K80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!L80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!M80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!N80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!O80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P80<>\"\",CONCATENATE(ACCOUNTS!$I80,\"_\",ACCOUNTS!P80),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A81","v":396},{"$f":"ACCOUNTS!B81","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C81","v":5795732},0,{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$J81),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R81=\"\",0,$C81)","v":5795732},null,{"$f":"IF(ACCOUNTS!K81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!K81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!L81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!M81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!N81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!O81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P81<>\"\",CONCATENATE(ACCOUNTS!$I81,\"_\",ACCOUNTS!P81),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A82","v":397},{"$f":"ACCOUNTS!B82","v":"Communication Equip"},{"$f":"ACCOUNTS!C82","v":58817546},0,{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$J82),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R82=\"\",0,$C82)","v":58817546},null,{"$f":"IF(ACCOUNTS!K82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!K82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!L82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!M82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!N82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!O82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P82<>\"\",CONCATENATE(ACCOUNTS!$I82,\"_\",ACCOUNTS!P82),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A83","v":398},{"$f":"ACCOUNTS!B83","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C83","v":815052},0,{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J83=\"\",0,$C83*(INDEX(INDIRECT(ACCOUNTS!$J83),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R83=\"\",0,$C83)","v":815052},null,{"$f":"IF(ACCOUNTS!K83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!K83),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!L83),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!M83),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!N83),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!O83),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P83<>\"\",CONCATENATE(ACCOUNTS!$I83,\"_\",ACCOUNTS!P83),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A84","v":399},{"$f":"ACCOUNTS!B84","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C84","v":41998},0,{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J84=\"\",0,$C84*(INDEX(INDIRECT(ACCOUNTS!$J84),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R84=\"\",0,$C84)","v":41998},null,{"$f":"IF(ACCOUNTS!K84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!K84),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!L84),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!M84),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!N84),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!O84),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P84<>\"\",CONCATENATE(ACCOUNTS!$I84,\"_\",ACCOUNTS!P84),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A85","v":"~"},{"$f":"ACCOUNTS!B85","v":"~"},{"$f":"ACCOUNTS!C85","v":0},0,{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J85=\"\",0,$C85*(INDEX(INDIRECT(ACCOUNTS!$J85),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R85=\"\",0,$C85)","v":0},null,{"$f":"IF(ACCOUNTS!K85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!K85),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!L85),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!M85),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!N85),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!O85),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P85<>\"\",CONCATENATE(ACCOUNTS!$I85,\"_\",ACCOUNTS!P85),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$J86),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R86=\"\",0,$C86)","v":0},null,{"$f":"IF(ACCOUNTS!K86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!K86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!L86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!M86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!N86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!O86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P86<>\"\",CONCATENATE(ACCOUNTS!$I86,\"_\",ACCOUNTS!P86),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B87","v":"Sub-total"},{"$f":"SUM(C74:C86)","v":299479149},{"$f":"SUM(E87:L87)-C87","v":0},{"$f":"SUM(E74:E86)","v":0},0,0,0,0,0,null,{"$f":"SUM(L74:L86)","v":299479149}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B89","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C87,C71,C39,C28,C13)","v":7629582517.4841633},0,{"$f":"SUM(E87,E71,E39,E28,E13)","v":2916306667.5680981},3456263931.0669003,763774835.19124937,0,0,0,null,{"$f":"SUM(L87,L71,L39,L28,L13)","v":493237083.65791667}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A91","v":"Accumulated Reserve for Depreciation"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B93","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A94","v":111},{"$f":"ACCOUNTS!B94","v":"Accum Amortization - Production"},{"$f":"ACCOUNTS!C94","v":-3373943},0,{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$J94),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R94=\"\",0,$C94)","v":-3373943},null,{"$f":"IF(ACCOUNTS!K94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!K94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!L94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!M94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!N94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!O94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P94<>\"\",CONCATENATE(ACCOUNTS!$I94,\"_\",ACCOUNTS!P94),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A95","v":111.01},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - General"},{"$f":"ACCOUNTS!C95","v":-92452881},0,{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R95=\"\",0,$C95)","v":-92452881},null,{"$f":"IF(ACCOUNTS!K95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!K95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!L95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!M95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!N95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!O95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!P95),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A96","v":"~"},{"$f":"ACCOUNTS!B96","v":"~"},{"$f":"ACCOUNTS!C96","v":0},0,{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$J96),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R96=\"\",0,$C96)","v":0},null,{"$f":"IF(ACCOUNTS!K96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!K96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!L96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!M96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!N96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!O96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P96<>\"\",CONCATENATE(ACCOUNTS!$I96,\"_\",ACCOUNTS!P96),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B97","v":"Sub-total"},{"$f":"SUM(C94:C96)","v":-95826824},0,{"$f":"SUM(E94:E96)","v":0},0,0,0,0,0,null,{"$f":"SUM(L94:L96)","v":-95826824}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B99","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A100","v":108.01},{"$f":"ACCOUNTS!B100","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C100","v":-645044172},0,{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$J100),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R100=\"\",0,$C100)","v":-645044172},null,{"$f":"IF(ACCOUNTS!K100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!K100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!L100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!M100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!N100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!O100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P100<>\"\",CONCATENATE(ACCOUNTS!$I100,\"_\",ACCOUNTS!P100),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A101","v":108.02},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-144523308},0,{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J101=\"\",0,$C101*(INDEX(INDIRECT(ACCOUNTS!$J101),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R101=\"\",0,$C101)","v":-144523308},null,{"$f":"IF(ACCOUNTS!K101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!K101),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!L101),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!M101),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!N101),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!O101),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P101<>\"\",CONCATENATE(ACCOUNTS!$I101,\"_\",ACCOUNTS!P101),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A102","v":108.03},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C102","v":-380319711},0,{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J102=\"\",0,$C102*(INDEX(INDIRECT(ACCOUNTS!$J102),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R102=\"\",0,$C102)","v":-380319711},null,{"$f":"IF(ACCOUNTS!K102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!K102),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!L102),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!M102),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!N102),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!O102),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P102<>\"\",CONCATENATE(ACCOUNTS!$I102,\"_\",ACCOUNTS!P102),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A103","v":"~"},{"$f":"ACCOUNTS!B103","v":"~"},{"$f":"ACCOUNTS!C103","v":0},0,{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J103=\"\",0,$C103*(INDEX(INDIRECT(ACCOUNTS!$J103),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R103=\"\",0,$C103)","v":0},null,{"$f":"IF(ACCOUNTS!K103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!K103),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!L103),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!M103),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!N103),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!O103),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P103<>\"\",CONCATENATE(ACCOUNTS!$I103,\"_\",ACCOUNTS!P103),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$J104),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R104=\"\",0,$C104)","v":0},null,{"$f":"IF(ACCOUNTS!K104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!K104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!L104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!M104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!N104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!O104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P104<>\"\",CONCATENATE(ACCOUNTS!$I104,\"_\",ACCOUNTS!P104),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$J105),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R105=\"\",0,$C105)","v":0},null,{"$f":"IF(ACCOUNTS!K105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!K105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!L105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!M105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!N105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!O105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P105<>\"\",CONCATENATE(ACCOUNTS!$I105,\"_\",ACCOUNTS!P105),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$J106),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R106=\"\",0,$C106)","v":0},null,{"$f":"IF(ACCOUNTS!K106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!K106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!L106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!M106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!N106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!O106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P106<>\"\",CONCATENATE(ACCOUNTS!$I106,\"_\",ACCOUNTS!P106),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J107=\"\",0,$C107*(INDEX(INDIRECT(ACCOUNTS!$J107),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R107=\"\",0,$C107)","v":0},null,{"$f":"IF(ACCOUNTS!K107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!K107),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!L107),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!M107),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!N107),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!O107),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P107<>\"\",CONCATENATE(ACCOUNTS!$I107,\"_\",ACCOUNTS!P107),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J108=\"\",0,$C108*(INDEX(INDIRECT(ACCOUNTS!$J108),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R108=\"\",0,$C108)","v":0},null,{"$f":"IF(ACCOUNTS!K108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!K108),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!L108),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!M108),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!N108),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!O108),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P108<>\"\",CONCATENATE(ACCOUNTS!$I108,\"_\",ACCOUNTS!P108),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J109=\"\",0,$C109*(INDEX(INDIRECT(ACCOUNTS!$J109),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R109=\"\",0,$C109)","v":0},null,{"$f":"IF(ACCOUNTS!K109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!K109),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!L109),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!M109),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!N109),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!O109),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P109<>\"\",CONCATENATE(ACCOUNTS!$I109,\"_\",ACCOUNTS!P109),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J110=\"\",0,$C110*(INDEX(INDIRECT(ACCOUNTS!$J110),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R110=\"\",0,$C110)","v":0},null,{"$f":"IF(ACCOUNTS!K110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!K110),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!L110),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!M110),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!N110),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!O110),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P110<>\"\",CONCATENATE(ACCOUNTS!$I110,\"_\",ACCOUNTS!P110),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J111=\"\",0,$C111*(INDEX(INDIRECT(ACCOUNTS!$J111),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R111=\"\",0,$C111)","v":0},null,{"$f":"IF(ACCOUNTS!K111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!K111),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!L111),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!M111),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!N111),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!O111),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P111<>\"\",CONCATENATE(ACCOUNTS!$I111,\"_\",ACCOUNTS!P111),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B112","v":"Sub-total"},{"$f":"SUM(C100:C111)","v":-1169887191},0,{"$f":"SUM(E100:E111)","v":0},0,0,0,0,0,null,{"$f":"SUM(L100:L111)","v":-1169887191}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B114","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A115","v":"108.04_IG"},{"$f":"ACCOUNTS!B115","v":"Accum Depreciation Integrating Gen Transmisson Plant"},{"$f":"ACCOUNTS!C115","v":-95119778},0,{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,E$2)))","v":-18072757.82},{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,F$2)))","v":-77047020.180000007},{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$J115),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R115=\"\",0,$C115)","v":0},null,{"$f":"IF(ACCOUNTS!K115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!K115),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!L115),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!M115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!N115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!O115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P115<>\"\",CONCATENATE(ACCOUNTS!$I115,\"_\",ACCOUNTS!P115),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A116","v":"108.04_BT"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Bulk Transmisson Plant >230kV"},{"$f":"ACCOUNTS!C116","v":-52064525},0,{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,E$2)))","v":-9892259.75},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,F$2)))","v":-42172265.25},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R116=\"\",0,$C116)","v":0},null,{"$f":"IF(ACCOUNTS!K116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!K116),\" \")","v":"F_TRANS_DEM_2A"},{"$f":"IF(ACCOUNTS!L116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!L116),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!M116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!N116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!O116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P116<>\"\",CONCATENATE(ACCOUNTS!$I116,\"_\",ACCOUNTS!P116),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A117","v":"108.04_ST"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Sub Transmisson Plant <230kV"},{"$f":"ACCOUNTS!C117","v":-3100548},0,{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,E$2)))","v":-589104.12},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,F$2)))","v":-2511443.8800000004},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R117=\"\",0,$C117)","v":0},null,{"$f":"IF(ACCOUNTS!K117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!K117),\" \")","v":"F_TRANS_DEM_2A"},{"$f":"IF(ACCOUNTS!L117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!L117),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!M117),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!N117),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!O117),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!P117),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A118","v":"~"},{"$f":"ACCOUNTS!B118","v":"~"},{"$f":"ACCOUNTS!C118","v":0},0,{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R118=\"\",0,$C118)","v":0},null,{"$f":"IF(ACCOUNTS!K118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!K118),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!L118),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!M118),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!N118),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!O118),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P118<>\"\",CONCATENATE(ACCOUNTS!$I118,\"_\",ACCOUNTS!P118),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A119","v":"~"},{"$f":"ACCOUNTS!B119","v":"~"},{"$f":"ACCOUNTS!C119","v":0},0,{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R119=\"\",0,$C119)","v":0},null,{"$f":"IF(ACCOUNTS!K119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!K119),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!L119),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!M119),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!N119),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!O119),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!P119),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$J120),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R120=\"\",0,$C120)","v":0},null,{"$f":"IF(ACCOUNTS!K120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!K120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!L120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!M120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!N120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!O120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P120<>\"\",CONCATENATE(ACCOUNTS!$I120,\"_\",ACCOUNTS!P120),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$J121),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R121=\"\",0,$C121)","v":0},null,{"$f":"IF(ACCOUNTS!K121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!K121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!L121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!M121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!N121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!O121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P121<>\"\",CONCATENATE(ACCOUNTS!$I121,\"_\",ACCOUNTS!P121),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$J122),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R122=\"\",0,$C122)","v":0},null,{"$f":"IF(ACCOUNTS!K122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!K122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!L122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!M122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!N122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!O122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P122<>\"\",CONCATENATE(ACCOUNTS!$I122,\"_\",ACCOUNTS!P122),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B123","v":"Sub-total"},{"$f":"SUM(C115:C122)","v":-150284851},0,{"$f":"SUM(E115:E122)","v":-28554121.690000001},-121730729.31,0,0,0,0,null,{"$f":"SUM(L115:L122)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B125","v":"Distribution Plant"},null,{"$f":"SUM(E125:L125)-C125","v":0}]
[{"$f":"ACCOUNTS!A126","v":"108.05_360a"},{"$f":"ACCOUNTS!B126","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C126","v":-115.96229503004115},0,{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,E$2)))","v":-115.96229503004115},{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$J126),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R126=\"\",0,$C126)","v":0},null,{"$f":"IF(ACCOUNTS!K126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!K126),\" \")","v":"F_DISTR_DIR108.360"},{"$f":"IF(ACCOUNTS!L126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!L126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!M126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!N126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!O126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P126<>\"\",CONCATENATE(ACCOUNTS!$I126,\"_\",ACCOUNTS!P126),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A127","v":"108.05_360b"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Allocated"},{"$f":"ACCOUNTS!C127","v":-2653199.6102049723},0,{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,E$2)))","v":-2653199.6102049723},{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R127=\"\",0,$C127)","v":0},null,{"$f":"IF(ACCOUNTS!K127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!K127),\" \")","v":"F_DISTR_NCP_360"},{"$f":"IF(ACCOUNTS!L127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!L127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!M127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!N127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!O127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P127<>\"\",CONCATENATE(ACCOUNTS!$I127,\"_\",ACCOUNTS!P127),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A128","v":"108.05_360c"},{"$f":"ACCOUNTS!B128","v":"Land Rights - HV Distribution"},{"$f":"ACCOUNTS!C128","v":-7126614.2799999965},0,{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,E$2)))","v":-1354056.7131999994},{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,F$2)))","v":-5772557.5667999974},{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$J128),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R128=\"\",0,$C128)","v":0},null,{"$f":"IF(ACCOUNTS!K128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!K128),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!L128),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!M128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!N128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!O128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P128<>\"\",CONCATENATE(ACCOUNTS!$I128,\"_\",ACCOUNTS!P128),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C129","v":-135708.54654463782},0,{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,E$2)))","v":-135708.54654463782},{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$J129),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R129=\"\",0,$C129)","v":0},null,{"$f":"IF(ACCOUNTS!K129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!K129),\" \")","v":"F_DISTR_DIR108.361"},{"$f":"IF(ACCOUNTS!L129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!L129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!M129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!N129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!O129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P129<>\"\",CONCATENATE(ACCOUNTS!$I129,\"_\",ACCOUNTS!P129),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C130","v":-1116104.6584553523},{"$f":"SUM(E130:L130)-C130","v":0},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,E$2)))","v":-1116104.6584553523},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$J130),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R130=\"\",0,$C130)","v":0},null,{"$f":"IF(ACCOUNTS!K130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!K130),\" \")","v":"F_DISTR_NCP_361"},{"$f":"IF(ACCOUNTS!L130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!L130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!M130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!N130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!O130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P130<>\"\",CONCATENATE(ACCOUNTS!$I130,\"_\",ACCOUNTS!P130),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A131","v":"108.05_361c"},{"$f":"ACCOUNTS!B131","v":"Structures & Improve - HV Distribution"},{"$f":"ACCOUNTS!C131","v":-1142919.3899999999},0,{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,E$2)))","v":-217154.68409999998},{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,F$2)))","v":-925764.70589999994},{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$J131),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R131=\"\",0,$C131)","v":0},null,{"$f":"IF(ACCOUNTS!K131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!K131),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!L131),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!M131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!N131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!O131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P131<>\"\",CONCATENATE(ACCOUNTS!$I131,\"_\",ACCOUNTS!P131),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362a"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C132","v":-10263908.912008496},{"$f":"SUM(E132:L132)-C132","v":0},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,E$2)))","v":-10263908.912008496},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R132=\"\",0,$C132)","v":0},null,{"$f":"IF(ACCOUNTS!K132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!K132),\" \")","v":"F_DISTR_DIR108.362"},{"$f":"IF(ACCOUNTS!L132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!L132),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!M132),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!N132),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!O132),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P132<>\"\",CONCATENATE(ACCOUNTS!$I132,\"_\",ACCOUNTS!P132),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A133","v":"108.05_362b"},{"$f":"ACCOUNTS!B133","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C133","v":-94216767.024657398},0,{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,E$2)))","v":-94216767.024657398},{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J133=\"\",0,$C133*(INDEX(INDIRECT(ACCOUNTS!$J133),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R133=\"\",0,$C133)","v":0},null,{"$f":"IF(ACCOUNTS!K133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!K133),\" \")","v":"F_DISTR_NCP_362"},{"$f":"IF(ACCOUNTS!L133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!L133),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!M133),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!N133),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!O133),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P133<>\"\",CONCATENATE(ACCOUNTS!$I133,\"_\",ACCOUNTS!P133),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A134","v":"108.05_362c"},{"$f":"ACCOUNTS!B134","v":"Station Equipment - HV Distribution"},{"$f":"ACCOUNTS!C134","v":-70157723.850000113},0,{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,E$2)))","v":-13329967.531500021},{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,F$2)))","v":-56827756.318500094},{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J134=\"\",0,$C134*(INDEX(INDIRECT(ACCOUNTS!$J134),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R134=\"\",0,$C134)","v":0},null,{"$f":"IF(ACCOUNTS!K134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!K134),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!L134),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!M134),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!N134),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!O134),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P134<>\"\",CONCATENATE(ACCOUNTS!$I134,\"_\",ACCOUNTS!P134),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A135","v":"108.10_364a"},{"$f":"ACCOUNTS!B135","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C135","v":-81822774.530000001},{"$f":"SUM(E135:L135)-C135","v":0},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,E$2)))","v":-81822774.530000001},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$J135),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R135=\"\",0,$C135)","v":0},null,{"$f":"IF(ACCOUNTS!K135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!K135),\" \")","v":"F_DISTR_OH_NCP"},{"$f":"IF(ACCOUNTS!L135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!L135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!M135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!N135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!O135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P135<>\"\",CONCATENATE(ACCOUNTS!$I135,\"_\",ACCOUNTS!P135),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A136","v":"108.10_364b"},{"$f":"ACCOUNTS!B136","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C136","v":-33613605.129999995},0,{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,E$2)))","v":-6386584.9746999992},{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,F$2)))","v":-27227020.155299999},{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$J136),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R136=\"\",0,$C136)","v":0},null,{"$f":"IF(ACCOUNTS!K136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!K136),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!L136),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!M136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!N136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!O136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P136<>\"\",CONCATENATE(ACCOUNTS!$I136,\"_\",ACCOUNTS!P136),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A137","v":"108.10_364c"},{"$f":"ACCOUNTS!B137","v":"Poles & OH Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-2218090.2235365938},{"$f":"SUM(E137:L137)-C137","v":0},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,E$2)))","v":-2218090.2235365938},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R137=\"\",0,$C137)","v":0},null,{"$f":"IF(ACCOUNTS!K137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!K137),\" \")","v":"F_DISTR_DIR108.364"},{"$f":"IF(ACCOUNTS!L137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!L137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!M137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!N137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!O137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P137<>\"\",CONCATENATE(ACCOUNTS!$I137,\"_\",ACCOUNTS!P137),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A138","v":"108.10_365a"},{"$f":"ACCOUNTS!B138","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C138","v":-116942254.66396241},0,{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,E$2)))","v":-116942254.66396241},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R138=\"\",0,$C138)","v":0},null,{"$f":"IF(ACCOUNTS!K138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!K138),\" \")","v":"F_DISTR_OH_NCP"},{"$f":"IF(ACCOUNTS!L138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!L138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!M138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!N138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!O138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P138<>\"\",CONCATENATE(ACCOUNTS!$I138,\"_\",ACCOUNTS!P138),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A139","v":"108.10_365b"},{"$f":"ACCOUNTS!B139","v":"OVHD Cond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C139","v":-57157053.349999987},{"$f":"SUM(E139:L139)-C139","v":0},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,E$2)))","v":-10859840.136499997},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,F$2)))","v":-46297213.213499993},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$J139),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R139=\"\",0,$C139)","v":0},null,{"$f":"IF(ACCOUNTS!K139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!K139),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!L139),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!M139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!N139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!O139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P139<>\"\",CONCATENATE(ACCOUNTS!$I139,\"_\",ACCOUNTS!P139),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A140","v":"108.10_366a"},{"$f":"ACCOUNTS!B140","v":"UNGD Conduit "},{"$f":"ACCOUNTS!C140","v":-178851778.15857771},{"$f":"SUM(E140:L140)-C140","v":0},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,E$2)))","v":-178851778.15857771},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$J140),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R140=\"\",0,$C140)","v":0},null,{"$f":"IF(ACCOUNTS!K140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!K140),\" \")","v":"F_DISTR_UG_NCP"},{"$f":"IF(ACCOUNTS!L140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!L140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!M140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!N140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!O140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P140<>\"\",CONCATENATE(ACCOUNTS!$I140,\"_\",ACCOUNTS!P140),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A141","v":"108.10_366b"},{"$f":"ACCOUNTS!B141","v":"UNGD Conduit - HV Distribution"},{"$f":"ACCOUNTS!C141","v":-284426.74},{"$f":"SUM(E141:L141)-C141","v":0},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,E$2)))","v":-54041.080600000001},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,F$2)))","v":-230385.6594},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$J141),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R141=\"\",0,$C141)","v":0},null,{"$f":"IF(ACCOUNTS!K141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!K141),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!L141),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!M141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!N141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!O141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P141<>\"\",CONCATENATE(ACCOUNTS!$I141,\"_\",ACCOUNTS!P141),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A142","v":"108.10_366c"},{"$f":"ACCOUNTS!B142","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C142","v":-9245198.3151722848},{"$f":"SUM(E142:L142)-C142","v":0},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,E$2)))","v":-9245198.3151722848},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$J142),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R142=\"\",0,$C142)","v":0},null,{"$f":"IF(ACCOUNTS!K142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!K142),\" \")","v":"F_DISTR_DIR108.366"},{"$f":"IF(ACCOUNTS!L142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!L142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!M142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!N142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!O142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P142<>\"\",CONCATENATE(ACCOUNTS!$I142,\"_\",ACCOUNTS!P142),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A143","v":"108.10_367a"},{"$f":"ACCOUNTS!B143","v":"UNGDCond & Devices "},{"$f":"ACCOUNTS!C143","v":-235499958.58750001},{"$f":"SUM(E143:L143)-C143","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,E$2)))","v":-235499958.58750001},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R143=\"\",0,$C143)","v":0},null,{"$f":"IF(ACCOUNTS!K143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!K143),\" \")","v":"F_DISTR_UG_NCP"},{"$f":"IF(ACCOUNTS!L143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!L143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!M143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!N143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!O143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!P143),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A144","v":"108.10_367b"},{"$f":"ACCOUNTS!B144","v":"UNGDCond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C144","v":-1922520.53},{"$f":"SUM(E144:L144)-C144","v":0},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,E$2)))","v":-365278.9007},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,F$2)))","v":-1557241.6293000001},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J144=\"\",0,$C144*(INDEX(INDIRECT(ACCOUNTS!$J144),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R144=\"\",0,$C144)","v":0},null,{"$f":"IF(ACCOUNTS!K144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!K144),\" \")","v":"F_DISTR_DEM_2A"},{"$f":"IF(ACCOUNTS!L144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!L144),\" \")","v":"F_DISTR_ENERGY_1"},{"$f":"IF(ACCOUNTS!M144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!M144),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!N144),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!O144),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P144<>\"\",CONCATENATE(ACCOUNTS!$I144,\"_\",ACCOUNTS!P144),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A145","v":"108.10_368"},{"$f":"ACCOUNTS!B145","v":"Line Transformers"},{"$f":"ACCOUNTS!C145","v":-140230940.69041601},0,{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J145=\"\",0,$C145*(INDEX(INDIRECT(ACCOUNTS!$J145),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R145=\"\",0,$C145)","v":-140230940.69041601},null,{"$f":"IF(ACCOUNTS!K145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!K145),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!L145),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!M145),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!N145),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!O145),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P145<>\"\",CONCATENATE(ACCOUNTS!$I145,\"_\",ACCOUNTS!P145),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A146","v":"108.10_369"},{"$f":"ACCOUNTS!B146","v":"Services"},{"$f":"ACCOUNTS!C146","v":-102504204},{"$f":"SUM(E146:L146)-C146","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J146=\"\",0,$C146*(INDEX(INDIRECT(ACCOUNTS!$J146),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R146=\"\",0,$C146)","v":-102504204},null,{"$f":"IF(ACCOUNTS!K146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!K146),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!L146),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!M146),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!N146),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!O146),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P146<>\"\",CONCATENATE(ACCOUNTS!$I146,\"_\",ACCOUNTS!P146),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A147","v":"108.10_370"},{"$f":"ACCOUNTS!B147","v":"Meters"},{"$f":"ACCOUNTS!C147","v":-39554358},0,{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$J147),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R147=\"\",0,$C147)","v":-39554358},null,{"$f":"IF(ACCOUNTS!K147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!K147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!L147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!M147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!N147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!O147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P147<>\"\",CONCATENATE(ACCOUNTS!$I147,\"_\",ACCOUNTS!P147),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A148","v":"108.10_372"},{"$f":"ACCOUNTS!B148","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C148","v":-737043.09541666601},0,{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,G$2)))","v":-737043.09541666601},{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$J148),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R148=\"\",0,$C148)","v":0},null,{"$f":"IF(ACCOUNTS!K148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!K148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!L148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!M148),\" \")","v":"F_DISTR_DIR372.00"},{"$f":"IF(ACCOUNTS!N148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!N148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!O148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!P148),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A149","v":"108.10_373"},{"$f":"ACCOUNTS!B149","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C149","v":-24008418.440416601},0,{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,G$2)))","v":-24008418.440416601},{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$J149),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R149=\"\",0,$C149)","v":0},null,{"$f":"IF(ACCOUNTS!K149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!K149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!L149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!M149),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!N149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!O149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P149<>\"\",CONCATENATE(ACCOUNTS!$I149,\"_\",ACCOUNTS!P149),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A150","v":"108.10_374"},{"$f":"ACCOUNTS!B150","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C150","v":-3565319.3758333302},0,{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$J150),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R150=\"\",0,$C150)","v":-3565319.3758333302},null,{"$f":"IF(ACCOUNTS!K150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!K150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!L150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!M150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!N150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!O150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P150<>\"\",CONCATENATE(ACCOUNTS!$I150,\"_\",ACCOUNTS!P150),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A151","v":"~"},{"$f":"ACCOUNTS!B151","v":"~"},{"$f":"ACCOUNTS!C151","v":0},0,{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$J151),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R151=\"\",0,$C151)","v":0},null,{"$f":"IF(ACCOUNTS!K151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!K151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!L151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!M151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!N151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!O151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P151<>\"\",CONCATENATE(ACCOUNTS!$I151,\"_\",ACCOUNTS!P151),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$J152),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R152=\"\",0,$C152)","v":0},null,{"$f":"IF(ACCOUNTS!K152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!K152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!L152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!M152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!N152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!O152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P152<>\"\",CONCATENATE(ACCOUNTS!$I152,\"_\",ACCOUNTS!P152),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$J153),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R153=\"\",0,$C153)","v":0},null,{"$f":"IF(ACCOUNTS!K153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!K153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!L153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!M153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!N153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!O153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P153<>\"\",CONCATENATE(ACCOUNTS!$I153,\"_\",ACCOUNTS!P153),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J154=\"\",0,$C154*(INDEX(INDIRECT(ACCOUNTS!$J154),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R154=\"\",0,$C154)","v":0},null,{"$f":"IF(ACCOUNTS!K154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!K154),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!L154),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!M154),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!N154),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!O154),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P154<>\"\",CONCATENATE(ACCOUNTS!$I154,\"_\",ACCOUNTS!P154),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B155","v":"Sub-total"},{"$f":"SUM(C126:C154)","v":-1214971006.0649974},0,{"$f":"SUM(E126:E154)","v":-765532783.21421492},-138837939.24870008,-24745461.535833266,0,0,0,null,{"$f":"SUM(L126:L154)","v":-285854822.06624931}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B157","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A158","v":108.06},{"$f":"ACCOUNTS!B158","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C158","v":-75827762},0,{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$J158),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R158=\"\",0,$C158)","v":-75827762},null,{"$f":"IF(ACCOUNTS!K158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!K158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!L158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!M158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!N158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!O158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P158<>\"\",CONCATENATE(ACCOUNTS!$I158,\"_\",ACCOUNTS!P158),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A159","v":108.07},{"$f":"ACCOUNTS!B159","v":"RWIP"},{"$f":"ACCOUNTS!C159","v":7210608},0,{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$J159),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R159=\"\",0,$C159)","v":7210608},null,{"$f":"IF(ACCOUNTS!K159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!K159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!L159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!M159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!N159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!O159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P159<>\"\",CONCATENATE(ACCOUNTS!$I159,\"_\",ACCOUNTS!P159),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A160","v":"~"},{"$f":"ACCOUNTS!B160","v":"~"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$J160),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R160=\"\",0,$C160)","v":0},null,{"$f":"IF(ACCOUNTS!K160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!K160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!L160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!M160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!N160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!O160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P160<>\"\",CONCATENATE(ACCOUNTS!$I160,\"_\",ACCOUNTS!P160),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A161","v":"~"},{"$f":"ACCOUNTS!B161","v":"~"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$J161),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R161=\"\",0,$C161)","v":0},null,{"$f":"IF(ACCOUNTS!K161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!K161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!L161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!M161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!N161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!O161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P161<>\"\",CONCATENATE(ACCOUNTS!$I161,\"_\",ACCOUNTS!P161),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$J162),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R162=\"\",0,$C162)","v":0},null,{"$f":"IF(ACCOUNTS!K162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!K162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!L162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!M162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!N162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!O162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P162<>\"\",CONCATENATE(ACCOUNTS!$I162,\"_\",ACCOUNTS!P162),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$J163),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R163=\"\",0,$C163)","v":0},null,{"$f":"IF(ACCOUNTS!K163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!K163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!L163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!M163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!N163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!O163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P163<>\"\",CONCATENATE(ACCOUNTS!$I163,\"_\",ACCOUNTS!P163),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$J164),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R164=\"\",0,$C164)","v":0},null,{"$f":"IF(ACCOUNTS!K164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!K164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!L164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!M164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!N164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!O164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P164<>\"\",CONCATENATE(ACCOUNTS!$I164,\"_\",ACCOUNTS!P164),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A165","v":"~"},{"$f":"ACCOUNTS!B165","v":"~"},{"$f":"ACCOUNTS!C165","v":0},0,{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J165=\"\",0,$C165*(INDEX(INDIRECT(ACCOUNTS!$J165),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R165=\"\",0,$C165)","v":0},null,{"$f":"IF(ACCOUNTS!K165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!K165),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!L165),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!M165),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!N165),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!O165),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P165<>\"\",CONCATENATE(ACCOUNTS!$I165,\"_\",ACCOUNTS!P165),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A166","v":"~"},{"$f":"ACCOUNTS!B166","v":"~"},{"$f":"ACCOUNTS!C166","v":0},0,{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J166=\"\",0,$C166*(INDEX(INDIRECT(ACCOUNTS!$J166),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R166=\"\",0,$C166)","v":0},null,{"$f":"IF(ACCOUNTS!K166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!K166),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!L166),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!M166),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!N166),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!O166),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P166<>\"\",CONCATENATE(ACCOUNTS!$I166,\"_\",ACCOUNTS!P166),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A167","v":"~"},{"$f":"ACCOUNTS!B167","v":"~"},{"$f":"ACCOUNTS!C167","v":0},0,{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J167=\"\",0,$C167*(INDEX(INDIRECT(ACCOUNTS!$J167),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R167=\"\",0,$C167)","v":0},null,{"$f":"IF(ACCOUNTS!K167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!K167),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!L167),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!M167),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!N167),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!O167),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P167<>\"\",CONCATENATE(ACCOUNTS!$I167,\"_\",ACCOUNTS!P167),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A168","v":"~"},{"$f":"ACCOUNTS!B168","v":"~"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$J168),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R168=\"\",0,$C168)","v":0},null,{"$f":"IF(ACCOUNTS!K168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!K168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!L168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!M168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!N168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!O168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P168<>\"\",CONCATENATE(ACCOUNTS!$I168,\"_\",ACCOUNTS!P168),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$J169),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R169=\"\",0,$C169)","v":0},null,{"$f":"IF(ACCOUNTS!K169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!K169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!L169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!M169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!N169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!O169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P169<>\"\",CONCATENATE(ACCOUNTS!$I169,\"_\",ACCOUNTS!P169),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$J170),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R170=\"\",0,$C170)","v":0},null,{"$f":"IF(ACCOUNTS!K170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!K170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!L170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!M170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!N170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!O170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P170<>\"\",CONCATENATE(ACCOUNTS!$I170,\"_\",ACCOUNTS!P170),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B171","v":"Sub-total"},{"$f":"SUM(C158:C170)","v":-68617154},0,{"$f":"SUM(E158:E170)","v":0},0,0,0,0,0,null,{"$f":"SUM(L158:L170)","v":-68617154}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B173","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},{"$f":"SUM(C171,C155,C123,C112,C97)","v":-2699587026.0649977},0,{"$f":"SUM(E171,E155,E123,E112,E97)","v":-794086904.90421498},-260568668.55870008,-24745461.535833266,0,0,0,null,{"$f":"SUM(L171,L155,L123,L112,L97)","v":-1620185991.0662494}]
[null,null,null,{"$f":"SUM(E174:L174)-C174","v":0}]
[{"$f":"ACCOUNTS!A175","v":"Rate Base Adjustments and Working Capital"},null,null,{"$f":"SUM(E175:L175)-C175","v":0}]
[null,null,null,{"$f":"SUM(E176:L176)-C176","v":0}]
[null,{"$f":"ACCOUNTS!B177","v":"Construction Complete, Not Classified"},null,{"$f":"SUM(E177:L177)-C177","v":0}]
[{"$f":"ACCOUNTS!A178","v":"~"},{"$f":"ACCOUNTS!B178","v":"~"},{"$f":"ACCOUNTS!C178","v":0},{"$f":"SUM(E178:L178)-C178","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$J178),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R178=\"\",0,$C178)","v":0},null,{"$f":"IF(ACCOUNTS!K178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!K178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!L178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!M178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!N178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!O178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P178<>\"\",CONCATENATE(ACCOUNTS!$I178,\"_\",ACCOUNTS!P178),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A179","v":"~"},{"$f":"ACCOUNTS!B179","v":"~"},{"$f":"ACCOUNTS!C179","v":0},0,{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$J179),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R179=\"\",0,$C179)","v":0},null,{"$f":"IF(ACCOUNTS!K179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!K179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!L179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!M179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!N179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!O179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P179<>\"\",CONCATENATE(ACCOUNTS!$I179,\"_\",ACCOUNTS!P179),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$J180),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R180=\"\",0,$C180)","v":0},null,{"$f":"IF(ACCOUNTS!K180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!K180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!L180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!M180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!N180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!O180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P180<>\"\",CONCATENATE(ACCOUNTS!$I180,\"_\",ACCOUNTS!P180),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A181","v":"~"},{"$f":"ACCOUNTS!B181","v":"~"},{"$f":"ACCOUNTS!C181","v":0},0,{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$J181),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R181=\"\",0,$C181)","v":0},null,{"$f":"IF(ACCOUNTS!K181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!K181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!L181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!M181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!N181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!O181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P181<>\"\",CONCATENATE(ACCOUNTS!$I181,\"_\",ACCOUNTS!P181),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A182","v":"~"},{"$f":"ACCOUNTS!B182","v":"~"},{"$f":"ACCOUNTS!C182","v":0},0,{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$J182),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R182=\"\",0,$C182)","v":0},null,{"$f":"IF(ACCOUNTS!K182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!K182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!L182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!M182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!N182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!O182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P182<>\"\",CONCATENATE(ACCOUNTS!$I182,\"_\",ACCOUNTS!P182),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A183","v":"~"},{"$f":"ACCOUNTS!B183","v":"~"},{"$f":"ACCOUNTS!C183","v":0},0,{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$J183),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R183=\"\",0,$C183)","v":0},null,{"$f":"IF(ACCOUNTS!K183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!K183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!L183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!M183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!N183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!O183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P183<>\"\",CONCATENATE(ACCOUNTS!$I183,\"_\",ACCOUNTS!P183),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B184","v":"Sub-total"},{"$f":"SUM(C178:C183)","v":0},0,{"$f":"SUM(E178:E183)","v":0},0,0,0,0,0,null,{"$f":"SUM(L178:L183)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B186","v":"Working Capital Assets"},null,0]
[{"$f":"ACCOUNTS!A187","v":"WC"},{"$f":"ACCOUNTS!B187","v":"Working Capital"},{"$f":"ACCOUNTS!C187","v":203573761},0,{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$J187),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R187=\"\",0,$C187)","v":203573761},null,{"$f":"IF(ACCOUNTS!K187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!K187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!L187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!M187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!N187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!O187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P187<>\"\",CONCATENATE(ACCOUNTS!$I187,\"_\",ACCOUNTS!P187),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A188","v":"~"},{"$f":"ACCOUNTS!B188","v":"~"},{"$f":"ACCOUNTS!C188","v":0},0,{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J188=\"\",0,$C188*(INDEX(INDIRECT(ACCOUNTS!$J188),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R188=\"\",0,$C188)","v":0},null,{"$f":"IF(ACCOUNTS!K188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!K188),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!L188),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!M188),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!N188),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!O188),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P188<>\"\",CONCATENATE(ACCOUNTS!$I188,\"_\",ACCOUNTS!P188),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A189","v":"~"},{"$f":"ACCOUNTS!B189","v":"~"},{"$f":"ACCOUNTS!C189","v":0},0,{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J189=\"\",0,$C189*(INDEX(INDIRECT(ACCOUNTS!$J189),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R189=\"\",0,$C189)","v":0},null,{"$f":"IF(ACCOUNTS!K189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!K189),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!L189),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!M189),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!N189),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!O189),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P189<>\"\",CONCATENATE(ACCOUNTS!$I189,\"_\",ACCOUNTS!P189),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A190","v":"~"},{"$f":"ACCOUNTS!B190","v":"~"},{"$f":"ACCOUNTS!C190","v":0},0,{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J190=\"\",0,$C190*(INDEX(INDIRECT(ACCOUNTS!$J190),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R190=\"\",0,$C190)","v":0},null,{"$f":"IF(ACCOUNTS!K190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!K190),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!L190),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!M190),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!N190),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!O190),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P190<>\"\",CONCATENATE(ACCOUNTS!$I190,\"_\",ACCOUNTS!P190),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$J191),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R191=\"\",0,$C191)","v":0},null,{"$f":"IF(ACCOUNTS!K191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!K191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!L191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!M191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!N191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!O191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P191<>\"\",CONCATENATE(ACCOUNTS!$I191,\"_\",ACCOUNTS!P191),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A192","v":"~"},{"$f":"ACCOUNTS!B192","v":"~"},{"$f":"ACCOUNTS!C192","v":0},{"$f":"SUM(E192:L192)-C192","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$J192),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R192=\"\",0,$C192)","v":0},null,{"$f":"IF(ACCOUNTS!K192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!K192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!L192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!M192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!N192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!O192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P192<>\"\",CONCATENATE(ACCOUNTS!$I192,\"_\",ACCOUNTS!P192),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A193","v":"~"},{"$f":"ACCOUNTS!B193","v":"~"},{"$f":"ACCOUNTS!C193","v":0},{"$f":"SUM(E193:L193)-C193","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$J193),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R193=\"\",0,$C193)","v":0},null,{"$f":"IF(ACCOUNTS!K193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!K193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!L193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!M193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!N193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!O193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P193<>\"\",CONCATENATE(ACCOUNTS!$I193,\"_\",ACCOUNTS!P193),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A194","v":"~"},{"$f":"ACCOUNTS!B194","v":"~"},{"$f":"ACCOUNTS!C194","v":0},0,{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$J194),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R194=\"\",0,$C194)","v":0},null,{"$f":"IF(ACCOUNTS!K194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!K194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!L194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!M194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!N194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!O194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P194<>\"\",CONCATENATE(ACCOUNTS!$I194,\"_\",ACCOUNTS!P194),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A195","v":"~"},{"$f":"ACCOUNTS!B195","v":"~"},{"$f":"ACCOUNTS!C195","v":0},0,{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$J195),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R195=\"\",0,$C195)","v":0},null,{"$f":"IF(ACCOUNTS!K195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!K195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!L195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!M195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!N195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!O195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P195<>\"\",CONCATENATE(ACCOUNTS!$I195,\"_\",ACCOUNTS!P195),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$J196),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R196=\"\",0,$C196)","v":0},null,{"$f":"IF(ACCOUNTS!K196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!K196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!L196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!M196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!N196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!O196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P196<>\"\",CONCATENATE(ACCOUNTS!$I196,\"_\",ACCOUNTS!P196),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A197","v":"~"},{"$f":"ACCOUNTS!B197","v":"~"},{"$f":"ACCOUNTS!C197","v":0},0,{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$J197),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R197=\"\",0,$C197)","v":0},null,{"$f":"IF(ACCOUNTS!K197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!K197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!L197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!M197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!N197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!O197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P197<>\"\",CONCATENATE(ACCOUNTS!$I197,\"_\",ACCOUNTS!P197),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A198","v":"~"},{"$f":"ACCOUNTS!B198","v":"~"},{"$f":"ACCOUNTS!C198","v":0},0,{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$J198),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R198=\"\",0,$C198)","v":0},null,{"$f":"IF(ACCOUNTS!K198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!K198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!L198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!M198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!N198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!O198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P198<>\"\",CONCATENATE(ACCOUNTS!$I198,\"_\",ACCOUNTS!P198),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$J199),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R199=\"\",0,$C199)","v":0},null,{"$f":"IF(ACCOUNTS!K199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!K199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!L199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!M199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!N199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!O199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P199<>\"\",CONCATENATE(ACCOUNTS!$I199,\"_\",ACCOUNTS!P199),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},{"$f":"SUM(E200:L200)-C200","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$J200),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R200=\"\",0,$C200)","v":0},null,{"$f":"IF(ACCOUNTS!K200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!K200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!L200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!M200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!N200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!O200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P200<>\"\",CONCATENATE(ACCOUNTS!$I200,\"_\",ACCOUNTS!P200),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},{"$f":"SUM(E201:L201)-C201","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$J201),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R201=\"\",0,$C201)","v":0},null,{"$f":"IF(ACCOUNTS!K201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!K201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!L201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!M201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!N201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!O201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P201<>\"\",CONCATENATE(ACCOUNTS!$I201,\"_\",ACCOUNTS!P201),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},0,{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$J202),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R202=\"\",0,$C202)","v":0},null,{"$f":"IF(ACCOUNTS!K202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!K202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!L202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!M202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!N202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!O202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P202<>\"\",CONCATENATE(ACCOUNTS!$I202,\"_\",ACCOUNTS!P202),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B203","v":"Sub-total"},{"$f":"SUM(C187:C202)","v":203573761},0,{"$f":"SUM(E187:E202)","v":0},0,0,0,0,0,null,{"$f":"SUM(L187:L202)","v":203573761}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B205","v":"Other Items"},null,{"$f":"SUM(E205:L205)-C205","v":0}]
[{"$f":"ACCOUNTS!A206","v":182.01},{"$f":"ACCOUNTS!B206","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C206","v":234576391.87124994},{"$f":"SUM(E206:L206)-C206","v":0},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,E$2)))","v":44569514.455537491},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,F$2)))","v":190006877.41571248},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J206=\"\",0,$C206*(INDEX(INDIRECT(ACCOUNTS!$J206),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R206=\"\",0,$C206)","v":0},null,{"$f":"IF(ACCOUNTS!K206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!K206),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!L206),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!M206),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!N206),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!O206),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P206<>\"\",CONCATENATE(ACCOUNTS!$I206,\"_\",ACCOUNTS!P206),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A207","v":182.02},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Transmission"},{"$f":"ACCOUNTS!C207","v":126136837},{"$f":"SUM(E207:L207)-C207","v":0},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,E$2)))","v":23965999.030000001},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,F$2)))","v":102170837.97000001},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R207=\"\",0,$C207)","v":0},null,{"$f":"IF(ACCOUNTS!K207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!K207),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!L207),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!M207),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!N207),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!O207),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!P207),\" \")","v":" "}]
[105.03,"Plant Held for Future Use - General",{"$f":"ACCOUNTS!C208","v":-97260926},{"$f":"SUM(E208:L208)-C208","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J208=\"\",0,$C208*(INDEX(INDIRECT(ACCOUNTS!$J208),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R208=\"\",0,$C208)","v":-97260926},null,{"$f":"IF(ACCOUNTS!K208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!K208),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!L208),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!M208),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!N208),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!O208),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P208<>\"\",CONCATENATE(ACCOUNTS!$I208,\"_\",ACCOUNTS!P208),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A209","v":282.01},{"$f":"ACCOUNTS!B209","v":"Accum Deferred Income Tax - General"},{"$f":"ACCOUNTS!C209","v":-619618722},0,{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$J209),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R209=\"\",0,$C209)","v":-619618722},null,{"$f":"IF(ACCOUNTS!K209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!K209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!L209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!M209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!N209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!O209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P209<>\"\",CONCATENATE(ACCOUNTS!$I209,\"_\",ACCOUNTS!P209),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A210","v":235},{"$f":"ACCOUNTS!B210","v":"Customer Deposits"},{"$f":"ACCOUNTS!C210","v":-18134171},0,{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,G$2)))","v":-18134171},{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$J210),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R210=\"\",0,$C210)","v":0},null,{"$f":"IF(ACCOUNTS!K210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!K210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!L210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!M210),\" \")","v":"F_DISTR_DIR235.00"},{"$f":"IF(ACCOUNTS!N210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!N210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!O210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P210<>\"\",CONCATENATE(ACCOUNTS!$I210,\"_\",ACCOUNTS!P210),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A211","v":235.01},{"$f":"ACCOUNTS!B211","v":"Customer Deposits - Transmission"},{"$f":"ACCOUNTS!C211","v":-2472594},0,{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,G$2)))","v":-2472594},{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$J211),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R211=\"\",0,$C211)","v":0},null,{"$f":"IF(ACCOUNTS!K211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!K211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!L211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!M211),\" \")","v":"F_DISTR_DIR235.00"},{"$f":"IF(ACCOUNTS!N211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!N211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!O211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P211<>\"\",CONCATENATE(ACCOUNTS!$I211,\"_\",ACCOUNTS!P211),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A212","v":252},{"$f":"ACCOUNTS!B212","v":"Customer Advances"},{"$f":"ACCOUNTS!C212","v":-67513639},0,{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,G$2)))","v":-67513639},{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R212=\"\",0,$C212)","v":0},null,{"$f":"IF(ACCOUNTS!K212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!K212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!L212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!M212),\" \")","v":"F_DISTR_DIR252.00"},{"$f":"IF(ACCOUNTS!N212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!N212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!O212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!P212),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A213","v":253},{"$f":"ACCOUNTS!B213","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C213","v":-6715753},0,{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$J213),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R213=\"\",0,$C213)","v":-6715753},null,{"$f":"IF(ACCOUNTS!K213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!K213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!L213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!M213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!N213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!O213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P213<>\"\",CONCATENATE(ACCOUNTS!$I213,\"_\",ACCOUNTS!P213),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A214","v":114.01},{"$f":"ACCOUNTS!B214","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C214","v":245239108},0,{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J214=\"\",0,$C214*(INDEX(INDIRECT(ACCOUNTS!$J214),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R214=\"\",0,$C214)","v":245239108},null,{"$f":"IF(ACCOUNTS!K214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!K214),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!L214),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!M214),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!N214),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!O214),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P214<>\"\",CONCATENATE(ACCOUNTS!$I214,\"_\",ACCOUNTS!P214),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A215","v":114.02},{"$f":"ACCOUNTS!B215","v":"Acquisition Adjustment - Transmission"},{"$f":"ACCOUNTS!C215","v":946172},0,{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,E$2)))","v":179772.68},{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,F$2)))","v":766399.32000000007},{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J215=\"\",0,$C215*(INDEX(INDIRECT(ACCOUNTS!$J215),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R215=\"\",0,$C215)","v":0},null,{"$f":"IF(ACCOUNTS!K215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!K215),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!L215),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!M215),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!N215),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!O215),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P215<>\"\",CONCATENATE(ACCOUNTS!$I215,\"_\",ACCOUNTS!P215),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A216","v":114.03},{"$f":"ACCOUNTS!B216","v":"Acquisition Adjustment - Distribution"},{"$f":"ACCOUNTS!C216","v":302358},0,{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J216=\"\",0,$C216*(INDEX(INDIRECT(ACCOUNTS!$J216),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R216=\"\",0,$C216)","v":302358},null,{"$f":"IF(ACCOUNTS!K216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!K216),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!L216),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!M216),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!N216),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!O216),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P216<>\"\",CONCATENATE(ACCOUNTS!$I216,\"_\",ACCOUNTS!P216),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A217","v":115.01},{"$f":"ACCOUNTS!B217","v":"Accum Amort Acquition Adj - Production"},{"$f":"ACCOUNTS!C217","v":-54306612},0,{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J217=\"\",0,$C217*(INDEX(INDIRECT(ACCOUNTS!$J217),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R217=\"\",0,$C217)","v":-54306612},null,{"$f":"IF(ACCOUNTS!K217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!K217),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!L217),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!M217),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!N217),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!O217),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P217<>\"\",CONCATENATE(ACCOUNTS!$I217,\"_\",ACCOUNTS!P217),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A218","v":115.02},{"$f":"ACCOUNTS!B218","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C218","v":-731889},0,{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,E$2)))","v":-139058.91},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,F$2)))","v":-592830.09000000008},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R218=\"\",0,$C218)","v":0},null,{"$f":"IF(ACCOUNTS!K218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!K218),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!L218),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!M218),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!N218),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!O218),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!P218),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A219","v":115.03},{"$f":"ACCOUNTS!B219","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C219","v":-288399},0,{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J219=\"\",0,$C219*(INDEX(INDIRECT(ACCOUNTS!$J219),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R219=\"\",0,$C219)","v":-288399},null,{"$f":"IF(ACCOUNTS!K219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!K219),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!L219),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!M219),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!N219),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!O219),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P219<>\"\",CONCATENATE(ACCOUNTS!$I219,\"_\",ACCOUNTS!P219),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A220","v":230},{"$f":"ACCOUNTS!B220","v":"ARO - Production"},{"$f":"ACCOUNTS!C220","v":-5526317},0,{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J220=\"\",0,$C220*(INDEX(INDIRECT(ACCOUNTS!$J220),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R220=\"\",0,$C220)","v":-5526317},null,{"$f":"IF(ACCOUNTS!K220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!K220),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!L220),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!M220),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!N220),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!O220),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P220<>\"\",CONCATENATE(ACCOUNTS!$I220,\"_\",ACCOUNTS!P220),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A221","v":230.01},{"$f":"ACCOUNTS!B221","v":"ARO - Transmission"},{"$f":"ACCOUNTS!C221","v":-4248884},0,{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,E$2)))","v":-807287.96},{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,F$2)))","v":-3441596.04},{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$J221),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R221=\"\",0,$C221)","v":0},null,{"$f":"IF(ACCOUNTS!K221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!K221),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!L221),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!M221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!N221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!O221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P221<>\"\",CONCATENATE(ACCOUNTS!$I221,\"_\",ACCOUNTS!P221),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A222","v":230.02},{"$f":"ACCOUNTS!B222","v":"ARO - Distribution"},{"$f":"ACCOUNTS!C222","v":-10072669},0,{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$J222),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R222=\"\",0,$C222)","v":-10072669},null,{"$f":"IF(ACCOUNTS!K222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!K222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!L222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!M222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!N222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!O222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P222<>\"\",CONCATENATE(ACCOUNTS!$I222,\"_\",ACCOUNTS!P222),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A223","v":230.03},{"$f":"ACCOUNTS!B223","v":"ARO - General"},{"$f":"ACCOUNTS!C223","v":-631117},0,{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$J223),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R223=\"\",0,$C223)","v":-631117},null,{"$f":"IF(ACCOUNTS!K223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!K223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!L223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!M223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!N223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!O223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P223<>\"\",CONCATENATE(ACCOUNTS!$I223,\"_\",ACCOUNTS!P223),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A224","v":"~"},{"$f":"ACCOUNTS!B224","v":"~"},{"$f":"ACCOUNTS!C224","v":0},0,{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$J224),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R224=\"\",0,$C224)","v":0},null,{"$f":"IF(ACCOUNTS!K224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!K224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!L224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!M224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!N224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!O224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P224<>\"\",CONCATENATE(ACCOUNTS!$I224,\"_\",ACCOUNTS!P224),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A225","v":"~"},{"$f":"ACCOUNTS!B225","v":"~"},{"$f":"ACCOUNTS!C225","v":0},0,{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$J225),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R225=\"\",0,$C225)","v":0},null,{"$f":"IF(ACCOUNTS!K225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!K225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!L225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!M225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!N225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!O225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P225<>\"\",CONCATENATE(ACCOUNTS!$I225,\"_\",ACCOUNTS!P225),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A226","v":"~"},{"$f":"ACCOUNTS!B226","v":"~"},{"$f":"ACCOUNTS!C226","v":0},0,{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$J226),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R226=\"\",0,$C226)","v":0},null,{"$f":"IF(ACCOUNTS!K226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!K226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!L226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!M226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!N226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!O226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P226<>\"\",CONCATENATE(ACCOUNTS!$I226,\"_\",ACCOUNTS!P226),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A227","v":"~"},{"$f":"ACCOUNTS!B227","v":"~"},{"$f":"ACCOUNTS!C227","v":0},0,{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J227=\"\",0,$C227*(INDEX(INDIRECT(ACCOUNTS!$J227),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R227=\"\",0,$C227)","v":0},null,{"$f":"IF(ACCOUNTS!K227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!K227),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!L227),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!M227),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!N227),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!O227),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P227<>\"\",CONCATENATE(ACCOUNTS!$I227,\"_\",ACCOUNTS!P227),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},0,{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J228=\"\",0,$C228*(INDEX(INDIRECT(ACCOUNTS!$J228),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R228=\"\",0,$C228)","v":0},null,{"$f":"IF(ACCOUNTS!K228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!K228),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!L228),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!M228),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!N228),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!O228),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P228<>\"\",CONCATENATE(ACCOUNTS!$I228,\"_\",ACCOUNTS!P228),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A229","v":"~"},{"$f":"ACCOUNTS!B229","v":"~"},{"$f":"ACCOUNTS!C229","v":0},0,{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J229=\"\",0,$C229*(INDEX(INDIRECT(ACCOUNTS!$J229),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R229=\"\",0,$C229)","v":0},null,{"$f":"IF(ACCOUNTS!K229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!K229),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!L229),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!M229),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!N229),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!O229),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P229<>\"\",CONCATENATE(ACCOUNTS!$I229,\"_\",ACCOUNTS!P229),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A230","v":"~"},{"$f":"ACCOUNTS!B230","v":"~"},{"$f":"ACCOUNTS!C230","v":0},0,{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J230=\"\",0,$C230*(INDEX(INDIRECT(ACCOUNTS!$J230),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R230=\"\",0,$C230)","v":0},null,{"$f":"IF(ACCOUNTS!K230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!K230),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!L230),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!M230),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!N230),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!O230),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P230<>\"\",CONCATENATE(ACCOUNTS!$I230,\"_\",ACCOUNTS!P230),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A231","v":"~"},{"$f":"ACCOUNTS!B231","v":"~"},{"$f":"ACCOUNTS!C231","v":0},0,{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J231=\"\",0,$C231*(INDEX(INDIRECT(ACCOUNTS!$J231),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R231=\"\",0,$C231)","v":0},null,{"$f":"IF(ACCOUNTS!K231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!K231),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!L231),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!M231),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!N231),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!O231),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P231<>\"\",CONCATENATE(ACCOUNTS!$I231,\"_\",ACCOUNTS!P231),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A232","v":"~"},{"$f":"ACCOUNTS!B232","v":"~"},{"$f":"ACCOUNTS!C232","v":0},0,{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J232=\"\",0,$C232*(INDEX(INDIRECT(ACCOUNTS!$J232),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R232=\"\",0,$C232)","v":0},null,{"$f":"IF(ACCOUNTS!K232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!K232),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!L232),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!M232),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!N232),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!O232),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P232<>\"\",CONCATENATE(ACCOUNTS!$I232,\"_\",ACCOUNTS!P232),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},0,{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J233=\"\",0,$C233*(INDEX(INDIRECT(ACCOUNTS!$J233),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R233=\"\",0,$C233)","v":0},null,{"$f":"IF(ACCOUNTS!K233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!K233),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!L233),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!M233),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!N233),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!O233),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P233<>\"\",CONCATENATE(ACCOUNTS!$I233,\"_\",ACCOUNTS!P233),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J234=\"\",0,$C234*(INDEX(INDIRECT(ACCOUNTS!$J234),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R234=\"\",0,$C234)","v":0},null,{"$f":"IF(ACCOUNTS!K234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!K234),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!L234),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!M234),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!N234),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!O234),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P234<>\"\",CONCATENATE(ACCOUNTS!$I234,\"_\",ACCOUNTS!P234),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A235","v":"~"},{"$f":"ACCOUNTS!B235","v":"~"},{"$f":"ACCOUNTS!C235","v":0},0,{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J235=\"\",0,$C235*(INDEX(INDIRECT(ACCOUNTS!$J235),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R235=\"\",0,$C235)","v":0},null,{"$f":"IF(ACCOUNTS!K235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!K235),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!L235),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!M235),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!N235),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!O235),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P235<>\"\",CONCATENATE(ACCOUNTS!$I235,\"_\",ACCOUNTS!P235),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A236","v":"~"},{"$f":"ACCOUNTS!B236","v":"~"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$J236),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R236=\"\",0,$C236)","v":0},null,{"$f":"IF(ACCOUNTS!K236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!K236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!L236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!M236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!N236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!O236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P236<>\"\",CONCATENATE(ACCOUNTS!$I236,\"_\",ACCOUNTS!P236),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A237","v":"~"},{"$f":"ACCOUNTS!B237","v":"~"},{"$f":"ACCOUNTS!C237","v":0},{"$f":"SUM(E237:L237)-C237","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$J237),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R237=\"\",0,$C237)","v":0},null,{"$f":"IF(ACCOUNTS!K237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!K237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!L237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!M237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!N237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!O237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P237<>\"\",CONCATENATE(ACCOUNTS!$I237,\"_\",ACCOUNTS!P237),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A238","v":"~"},{"$f":"ACCOUNTS!B238","v":"~"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$J238),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R238=\"\",0,$C238)","v":0},null,{"$f":"IF(ACCOUNTS!K238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!K238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!L238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!M238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!N238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!O238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P238<>\"\",CONCATENATE(ACCOUNTS!$I238,\"_\",ACCOUNTS!P238),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$J239),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R239=\"\",0,$C239)","v":0},null,{"$f":"IF(ACCOUNTS!K239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!K239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!L239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!M239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!N239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!O239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P239<>\"\",CONCATENATE(ACCOUNTS!$I239,\"_\",ACCOUNTS!P239),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B240","v":"Sub-total"},{"$f":"SUM(C206:C239)","v":-280320825.12875009},{"$f":"ROUND((SUM(E240:L240)-C240),2)","v":0},{"$f":"SUM(E206:E239)","v":67768939.295537516},288909688.5757125,-88120404,0,0,0,null,{"$f":"SUM(L206:L239)","v":-548879049}]
[null,null,null,{"$f":"ROUND((SUM(E241:L241)-C241),2)","v":0}]
[null,{"$f":"ACCOUNTS!B242","v":"TOTAL OTHER RATE BASE"},{"$f":"C203+C184+C240","v":-76747064.128750086},{"$f":"ROUND((SUM(E242:L242)-C242),2)","v":0},{"$f":"E203+E184+E240","v":67768939.295537516},288909688.5757125,-88120404,0,0,0,null,{"$f":"L203+L184+L240","v":-345305288}]
[null,null,null,{"$f":"ROUND((SUM(E243:L243)-C243),2)","v":0}]
[{"$f":"ACCOUNTS!A244","v":"TOTAL RATE BASE"},null,{"$f":"SUM(C242,C173,C89)","v":4853248427.2904158},{"$f":"ROUND((SUM(E244:L244)-C244),2)","v":0},{"$f":"SUM(E242,E173,E89)","v":2189988701.9594207},3484604951.0839128,650908969.65541613,0,0,0,null,{"$f":"SUM(L242,L173,L89)","v":-1472254195.4083328}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A246","v":"EXPENSES"},null,null,0]
[null,null,null,{"$f":"SUM(E247:L247)-C247","v":0}]
[{"$f":"ACCOUNTS!A248","v":"O & M Expenses"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B250","v":"Production - O&M - Fuel"},null,0]
[{"$f":"ACCOUNTS!A251","v":"FUEL.ST"},{"$f":"ACCOUNTS!B251","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C251","v":87352900},0,{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$J251),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R251=\"\",0,$C251)","v":87352900},null,{"$f":"IF(ACCOUNTS!K251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!K251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!L251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!M251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!N251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!O251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P251<>\"\",CONCATENATE(ACCOUNTS!$I251,\"_\",ACCOUNTS!P251),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A252","v":"FUEL.OT"},{"$f":"ACCOUNTS!B252","v":"Other Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":180655158},0,{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$J252),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R252=\"\",0,$C252)","v":180655158},null,{"$f":"IF(ACCOUNTS!K252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!K252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!L252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!M252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!N252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!O252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!P252),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$J253),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R253=\"\",0,$C253)","v":0},null,{"$f":"IF(ACCOUNTS!K253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!K253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!L253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!M253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!N253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!O253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P253<>\"\",CONCATENATE(ACCOUNTS!$I253,\"_\",ACCOUNTS!P253),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$J254),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R254=\"\",0,$C254)","v":0},null,{"$f":"IF(ACCOUNTS!K254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!K254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!L254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!M254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!N254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!O254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P254<>\"\",CONCATENATE(ACCOUNTS!$I254,\"_\",ACCOUNTS!P254),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$J255),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R255=\"\",0,$C255)","v":0},null,{"$f":"IF(ACCOUNTS!K255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!K255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!L255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!M255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!N255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!O255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P255<>\"\",CONCATENATE(ACCOUNTS!$I255,\"_\",ACCOUNTS!P255),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$J256),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R256=\"\",0,$C256)","v":0},null,{"$f":"IF(ACCOUNTS!K256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!K256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!L256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!M256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!N256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!O256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P256<>\"\",CONCATENATE(ACCOUNTS!$I256,\"_\",ACCOUNTS!P256),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A257","v":"~"},{"$f":"ACCOUNTS!B257","v":"~"},{"$f":"ACCOUNTS!C257","v":0},0,{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J257=\"\",0,$C257*(INDEX(INDIRECT(ACCOUNTS!$J257),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R257=\"\",0,$C257)","v":0},null,{"$f":"IF(ACCOUNTS!K257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!K257),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!L257),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!M257),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!N257),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!O257),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P257<>\"\",CONCATENATE(ACCOUNTS!$I257,\"_\",ACCOUNTS!P257),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A258","v":"~"},{"$f":"ACCOUNTS!B258","v":"~"},{"$f":"ACCOUNTS!C258","v":0},0,{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J258=\"\",0,$C258*(INDEX(INDIRECT(ACCOUNTS!$J258),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R258=\"\",0,$C258)","v":0},null,{"$f":"IF(ACCOUNTS!K258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!K258),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!L258),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!M258),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!N258),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!O258),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P258<>\"\",CONCATENATE(ACCOUNTS!$I258,\"_\",ACCOUNTS!P258),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A259","v":"~"},{"$f":"ACCOUNTS!B259","v":"~"},{"$f":"ACCOUNTS!C259","v":0},0,{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J259=\"\",0,$C259*(INDEX(INDIRECT(ACCOUNTS!$J259),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R259=\"\",0,$C259)","v":0},null,{"$f":"IF(ACCOUNTS!K259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!K259),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!L259),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!M259),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!N259),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!O259),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P259<>\"\",CONCATENATE(ACCOUNTS!$I259,\"_\",ACCOUNTS!P259),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B260","v":"Sub-total"},{"$f":"SUM(C251:C259)","v":268008058},0,{"$f":"SUM(E251:E259)","v":0},0,0,0,0,0,null,{"$f":"SUM(L251:L259)","v":268008058}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B262","v":"Production - O&M - Purchase Power"},null,0]
[{"$f":"ACCOUNTS!A263","v":555},{"$f":"ACCOUNTS!B263","v":"Purch Pwr - Other"},{"$f":"ACCOUNTS!C263","v":467203380},0,{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,E$2)))","v":88768642.200000003},{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,F$2)))","v":378434737.80000001},{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$J263),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R263=\"\",0,$C263)","v":0},null,{"$f":"IF(ACCOUNTS!K263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!K263),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!L263),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!M263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!N263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!O263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P263<>\"\",CONCATENATE(ACCOUNTS!$I263,\"_\",ACCOUNTS!P263),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A264","v":555.01},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C264","v":0},{"$f":"SUM(E264:L264)-C264","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$J264),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R264=\"\",0,$C264)","v":0},null,{"$f":"IF(ACCOUNTS!K264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!K264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!L264),\" \")","v":"F_PRODU_BPAX"},{"$f":"IF(ACCOUNTS!M264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!M264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!N264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!O264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P264<>\"\",CONCATENATE(ACCOUNTS!$I264,\"_\",ACCOUNTS!P264),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A265","v":555.02},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Transp Ancillary"},{"$f":"ACCOUNTS!C265","v":469038},{"$f":"SUM(E265:L265)-C265","v":0},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,E$2)))","v":469038},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$J265),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R265=\"\",0,$C265)","v":0},null,{"$f":"IF(ACCOUNTS!K265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!K265),\" \")","v":"F_PRODU_ANCIL"},{"$f":"IF(ACCOUNTS!L265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!L265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!M265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!N265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!O265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P265<>\"\",CONCATENATE(ACCOUNTS!$I265,\"_\",ACCOUNTS!P265),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A266","v":557},{"$f":"ACCOUNTS!B266","v":"Regulation & Frequency Response"},{"$f":"ACCOUNTS!C266","v":7376106},0,{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,E$2)))","v":1401460.1400000001},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,F$2)))","v":5974645.8600000003},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R266=\"\",0,$C266)","v":0},null,{"$f":"IF(ACCOUNTS!K266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!K266),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!L266),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!M266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!N266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!O266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!P266),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},0,{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$J267),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R267=\"\",0,$C267)","v":0},null,{"$f":"IF(ACCOUNTS!K267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!K267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!L267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!M267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!N267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!O267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P267<>\"\",CONCATENATE(ACCOUNTS!$I267,\"_\",ACCOUNTS!P267),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A268","v":"~"},{"$f":"ACCOUNTS!B268","v":"~"},{"$f":"ACCOUNTS!C268","v":0},0,{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$J268),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R268=\"\",0,$C268)","v":0},null,{"$f":"IF(ACCOUNTS!K268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!K268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!L268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!M268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!N268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!O268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P268<>\"\",CONCATENATE(ACCOUNTS!$I268,\"_\",ACCOUNTS!P268),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B269","v":"Sub-total"},{"$f":"SUM(C263:C268)","v":475048524},0,{"$f":"SUM(E263:E268)","v":90639140.340000004},384409383.66000003,0,0,0,0,null,{"$f":"SUM(L263:L268)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B271","v":"Production - O&M - Wheeling"},null,0]
[{"$f":"ACCOUNTS!A272","v":565},{"$f":"ACCOUNTS!B272","v":"Wheeling by Others - Wheeling"},{"$f":"ACCOUNTS!C272","v":90390612},0,{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$J272),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R272=\"\",0,$C272)","v":90390612},null,{"$f":"IF(ACCOUNTS!K272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!K272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!L272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!M272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!N272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!O272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P272<>\"\",CONCATENATE(ACCOUNTS!$I272,\"_\",ACCOUNTS!P272),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A273","v":"~"},{"$f":"ACCOUNTS!B273","v":"~"},{"$f":"ACCOUNTS!C273","v":0},0,{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$J273),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R273=\"\",0,$C273)","v":0},null,{"$f":"IF(ACCOUNTS!K273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!K273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!L273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!M273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!N273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!O273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P273<>\"\",CONCATENATE(ACCOUNTS!$I273,\"_\",ACCOUNTS!P273),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A274","v":"~"},{"$f":"ACCOUNTS!B274","v":"~"},{"$f":"ACCOUNTS!C274","v":0},0,{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$J274),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R274=\"\",0,$C274)","v":0},null,{"$f":"IF(ACCOUNTS!K274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!K274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!L274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!M274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!N274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!O274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P274<>\"\",CONCATENATE(ACCOUNTS!$I274,\"_\",ACCOUNTS!P274),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B275","v":"Sub-total"},{"$f":"SUM(C272:C274)","v":90390612},0,{"$f":"SUM(E272:E274)","v":0},0,0,0,0,0,null,{"$f":"SUM(L272:L274)","v":90390612}]
[null,null,null,{"$f":"SUM(E276:L276)-C276","v":0}]
[null,{"$f":"ACCOUNTS!B277","v":"Production - O&M - Other"},null,0]
[{"$f":"ACCOUNTS!A278","v":500},{"$f":"ACCOUNTS!B278","v":"Steam Prod O&M "},{"$f":"ACCOUNTS!C278","v":45781564},0,{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$J278),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R278=\"\",0,$C278)","v":45781564},null,{"$f":"IF(ACCOUNTS!K278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!K278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!L278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!M278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!N278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!O278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P278<>\"\",CONCATENATE(ACCOUNTS!$I278,\"_\",ACCOUNTS!P278),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A279","v":535},{"$f":"ACCOUNTS!B279","v":"Hydro Prod O&M - O&M"},{"$f":"ACCOUNTS!C279","v":16445828},0,{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$J279),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R279=\"\",0,$C279)","v":16445828},null,{"$f":"IF(ACCOUNTS!K279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!K279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!L279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!M279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!N279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!O279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P279<>\"\",CONCATENATE(ACCOUNTS!$I279,\"_\",ACCOUNTS!P279),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A280","v":545},{"$f":"ACCOUNTS!B280","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C280","v":60920789},0,{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$J280),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R280=\"\",0,$C280)","v":60920789},null,{"$f":"IF(ACCOUNTS!K280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!K280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!L280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!M280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!N280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!O280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P280<>\"\",CONCATENATE(ACCOUNTS!$I280,\"_\",ACCOUNTS!P280),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A281","v":556},{"$f":"ACCOUNTS!B281","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C281","v":1193752},0,{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J281=\"\",0,$C281*(INDEX(INDIRECT(ACCOUNTS!$J281),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R281=\"\",0,$C281)","v":1193752},null,{"$f":"IF(ACCOUNTS!K281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!K281),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!L281),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!M281),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!N281),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!O281),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P281<>\"\",CONCATENATE(ACCOUNTS!$I281,\"_\",ACCOUNTS!P281),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A282","v":"~"},{"$f":"ACCOUNTS!B282","v":"~"},{"$f":"ACCOUNTS!C282","v":0},0,{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J282=\"\",0,$C282*(INDEX(INDIRECT(ACCOUNTS!$J282),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R282=\"\",0,$C282)","v":0},null,{"$f":"IF(ACCOUNTS!K282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!K282),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!L282),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!M282),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!N282),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!O282),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P282<>\"\",CONCATENATE(ACCOUNTS!$I282,\"_\",ACCOUNTS!P282),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},0,{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J283=\"\",0,$C283*(INDEX(INDIRECT(ACCOUNTS!$J283),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R283=\"\",0,$C283)","v":0},null,{"$f":"IF(ACCOUNTS!K283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!K283),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!L283),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!M283),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!N283),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!O283),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P283<>\"\",CONCATENATE(ACCOUNTS!$I283,\"_\",ACCOUNTS!P283),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B284","v":"Sub-total"},{"$f":"SUM(C278:C283)","v":124341933},0,{"$f":"SUM(E278:E283)","v":0},0,0,0,0,0,null,{"$f":"SUM(L278:L283)","v":124341933}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B286","v":"Transmission  - O&M"},null,0]
[{"$f":"ACCOUNTS!A287","v":565.01},{"$f":"ACCOUNTS!B287","v":"Transmission O&M"},{"$f":"ACCOUNTS!C287","v":11947108},0,{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$J287),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R287=\"\",0,$C287)","v":11947108},null,{"$f":"IF(ACCOUNTS!K287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!K287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!L287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!M287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!N287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!O287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P287<>\"\",CONCATENATE(ACCOUNTS!$I287,\"_\",ACCOUNTS!P287),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A288","v":"~"},{"$f":"ACCOUNTS!B288","v":"~"},{"$f":"ACCOUNTS!C288","v":0},{"$f":"SUM(E288:L288)-C288","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R288=\"\",0,$C288)","v":0},null,{"$f":"IF(ACCOUNTS!K288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!K288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!L288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!M288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!N288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!O288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!P288),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A289","v":"~"},{"$f":"ACCOUNTS!B289","v":"~"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$J289),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R289=\"\",0,$C289)","v":0},null,{"$f":"IF(ACCOUNTS!K289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!K289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!L289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!M289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!N289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!O289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P289<>\"\",CONCATENATE(ACCOUNTS!$I289,\"_\",ACCOUNTS!P289),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A290","v":"~"},{"$f":"ACCOUNTS!B290","v":"~"},{"$f":"ACCOUNTS!C290","v":0},0,{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$J290),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R290=\"\",0,$C290)","v":0},null,{"$f":"IF(ACCOUNTS!K290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!K290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!L290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!M290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!N290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!O290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P290<>\"\",CONCATENATE(ACCOUNTS!$I290,\"_\",ACCOUNTS!P290),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$J291),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R291=\"\",0,$C291)","v":0},null,{"$f":"IF(ACCOUNTS!K291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!K291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!L291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!M291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!N291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!O291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P291<>\"\",CONCATENATE(ACCOUNTS!$I291,\"_\",ACCOUNTS!P291),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$J292),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R292=\"\",0,$C292)","v":0},null,{"$f":"IF(ACCOUNTS!K292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!K292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!L292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!M292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!N292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!O292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P292<>\"\",CONCATENATE(ACCOUNTS!$I292,\"_\",ACCOUNTS!P292),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$J293),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R293=\"\",0,$C293)","v":0},null,{"$f":"IF(ACCOUNTS!K293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!K293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!L293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!M293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!N293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!O293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P293<>\"\",CONCATENATE(ACCOUNTS!$I293,\"_\",ACCOUNTS!P293),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A294","v":"~"},{"$f":"ACCOUNTS!B294","v":"~"},{"$f":"ACCOUNTS!C294","v":0},{"$f":"SUM(E294:L294)-C294","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J294=\"\",0,$C294*(INDEX(INDIRECT(ACCOUNTS!$J294),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R294=\"\",0,$C294)","v":0},null,{"$f":"IF(ACCOUNTS!K294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!K294),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!L294),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!M294),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!N294),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!O294),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P294<>\"\",CONCATENATE(ACCOUNTS!$I294,\"_\",ACCOUNTS!P294),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A295","v":"~"},{"$f":"ACCOUNTS!B295","v":"~"},{"$f":"ACCOUNTS!C295","v":0},0,{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J295=\"\",0,$C295*(INDEX(INDIRECT(ACCOUNTS!$J295),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R295=\"\",0,$C295)","v":0},null,{"$f":"IF(ACCOUNTS!K295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!K295),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!L295),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!M295),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!N295),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!O295),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P295<>\"\",CONCATENATE(ACCOUNTS!$I295,\"_\",ACCOUNTS!P295),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A296","v":"~"},{"$f":"ACCOUNTS!B296","v":"~"},{"$f":"ACCOUNTS!C296","v":0},0,{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J296=\"\",0,$C296*(INDEX(INDIRECT(ACCOUNTS!$J296),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R296=\"\",0,$C296)","v":0},null,{"$f":"IF(ACCOUNTS!K296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!K296),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!L296),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!M296),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!N296),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!O296),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P296<>\"\",CONCATENATE(ACCOUNTS!$I296,\"_\",ACCOUNTS!P296),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A297","v":"~"},{"$f":"ACCOUNTS!B297","v":"~"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$J297),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R297=\"\",0,$C297)","v":0},null,{"$f":"IF(ACCOUNTS!K297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!K297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!L297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!M297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!N297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!O297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P297<>\"\",CONCATENATE(ACCOUNTS!$I297,\"_\",ACCOUNTS!P297),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$J298),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R298=\"\",0,$C298)","v":0},null,{"$f":"IF(ACCOUNTS!K298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!K298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!L298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!M298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!N298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!O298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P298<>\"\",CONCATENATE(ACCOUNTS!$I298,\"_\",ACCOUNTS!P298),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B299","v":"Sub-total"},{"$f":"SUM(C287:C298)","v":11947108},{"$f":"SUM(E299:L299)-C299","v":0},{"$f":"SUM(E287:E298)","v":0},0,0,0,0,0,null,{"$f":"SUM(L287:L298)","v":11947108}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B301","v":"Distribution Expense - Operating"},null,0]
[{"$f":"ACCOUNTS!A302","v":581},{"$f":"ACCOUNTS!B302","v":"Dist O&M - Load Dispatch"},{"$f":"ACCOUNTS!C302","v":2539345},0,{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$J302),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R302=\"\",0,$C302)","v":2539345},null,{"$f":"IF(ACCOUNTS!K302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!K302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!L302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!M302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!N302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!O302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P302<>\"\",CONCATENATE(ACCOUNTS!$I302,\"_\",ACCOUNTS!P302),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A303","v":582},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C303","v":1819109},0,{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$J303),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R303=\"\",0,$C303)","v":1819109},null,{"$f":"IF(ACCOUNTS!K303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!K303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!L303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!M303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!N303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!O303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P303<>\"\",CONCATENATE(ACCOUNTS!$I303,\"_\",ACCOUNTS!P303),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A304","v":583},{"$f":"ACCOUNTS!B304","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C304","v":3598890},0,{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$J304),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R304=\"\",0,$C304)","v":3598890},null,{"$f":"IF(ACCOUNTS!K304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!K304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!L304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!M304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!N304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!O304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P304<>\"\",CONCATENATE(ACCOUNTS!$I304,\"_\",ACCOUNTS!P304),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A305","v":584},{"$f":"ACCOUNTS!B305","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C305","v":2335884},0,{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J305=\"\",0,$C305*(INDEX(INDIRECT(ACCOUNTS!$J305),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R305=\"\",0,$C305)","v":2335884},null,{"$f":"IF(ACCOUNTS!K305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!K305),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!L305),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!M305),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!N305),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!O305),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P305<>\"\",CONCATENATE(ACCOUNTS!$I305,\"_\",ACCOUNTS!P305),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A306","v":585},{"$f":"ACCOUNTS!B306","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C306","v":1276775},0,{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,G$2)))","v":1276775},{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J306=\"\",0,$C306*(INDEX(INDIRECT(ACCOUNTS!$J306),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R306=\"\",0,$C306)","v":0},null,{"$f":"IF(ACCOUNTS!K306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!K306),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!L306),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!M306),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!N306),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!O306),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P306<>\"\",CONCATENATE(ACCOUNTS!$I306,\"_\",ACCOUNTS!P306),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A307","v":586},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Meter"},{"$f":"ACCOUNTS!C307","v":1647510},0,{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J307=\"\",0,$C307*(INDEX(INDIRECT(ACCOUNTS!$J307),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R307=\"\",0,$C307)","v":1647510},null,{"$f":"IF(ACCOUNTS!K307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!K307),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!L307),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!M307),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!N307),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!O307),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P307<>\"\",CONCATENATE(ACCOUNTS!$I307,\"_\",ACCOUNTS!P307),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A308","v":587},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C308","v":3881406},0,{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$J308),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R308=\"\",0,$C308)","v":3881406},null,{"$f":"IF(ACCOUNTS!K308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!K308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!L308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!M308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!N308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!O308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P308<>\"\",CONCATENATE(ACCOUNTS!$I308,\"_\",ACCOUNTS!P308),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A309","v":589},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Rents"},{"$f":"ACCOUNTS!C309","v":847171},{"$f":"SUM(E309:L309)-C309","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$J309),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R309=\"\",0,$C309)","v":847171},null,{"$f":"IF(ACCOUNTS!K309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!K309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!L309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!M309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!N309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!O309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P309<>\"\",CONCATENATE(ACCOUNTS!$I309,\"_\",ACCOUNTS!P309),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A310","v":580},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Supr & Eng"},{"$f":"ACCOUNTS!C310","v":2383709},0,{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$J310),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R310=\"\",0,$C310)","v":2383709},null,{"$f":"IF(ACCOUNTS!K310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!K310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!L310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!M310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!N310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!O310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P310<>\"\",CONCATENATE(ACCOUNTS!$I310,\"_\",ACCOUNTS!P310),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A311","v":588},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Miscellaneous"},{"$f":"ACCOUNTS!C311","v":2692485},0,{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$J311),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R311=\"\",0,$C311)","v":2692485},null,{"$f":"IF(ACCOUNTS!K311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!K311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!L311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!M311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!N311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!O311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P311<>\"\",CONCATENATE(ACCOUNTS!$I311,\"_\",ACCOUNTS!P311),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A312","v":"~"},{"$f":"ACCOUNTS!B312","v":"~"},{"$f":"ACCOUNTS!C312","v":0},0,{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$J312),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R312=\"\",0,$C312)","v":0},null,{"$f":"IF(ACCOUNTS!K312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!K312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!L312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!M312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!N312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!O312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P312<>\"\",CONCATENATE(ACCOUNTS!$I312,\"_\",ACCOUNTS!P312),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A313","v":"~"},{"$f":"ACCOUNTS!B313","v":"~"},{"$f":"ACCOUNTS!C313","v":0},{"$f":"SUM(E313:L313)-C313","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$J313),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R313=\"\",0,$C313)","v":0},null,{"$f":"IF(ACCOUNTS!K313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!K313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!L313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!M313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!N313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!O313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P313<>\"\",CONCATENATE(ACCOUNTS!$I313,\"_\",ACCOUNTS!P313),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$J314),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R314=\"\",0,$C314)","v":0},null,{"$f":"IF(ACCOUNTS!K314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!K314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!L314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!M314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!N314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!O314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P314<>\"\",CONCATENATE(ACCOUNTS!$I314,\"_\",ACCOUNTS!P314),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B315","v":"Sub-total"},{"$f":"SUM(C302:C314)","v":23022284},0,{"$f":"SUM(E302:E314)","v":0},0,1276775,0,0,0,null,{"$f":"SUM(L302:L314)","v":21745509}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B317","v":"Customer Accounts Expense"},null,0]
[{"$f":"ACCOUNTS!A318","v":901},{"$f":"ACCOUNTS!B318","v":"CAE - Suprv"},{"$f":"ACCOUNTS!C318","v":246127},{"$f":"SUM(E318:L318)-C318","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$J318),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R318=\"\",0,$C318)","v":246127},null,{"$f":"IF(ACCOUNTS!K318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!K318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!L318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!M318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!N318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!O318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P318<>\"\",CONCATENATE(ACCOUNTS!$I318,\"_\",ACCOUNTS!P318),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A319","v":902},{"$f":"ACCOUNTS!B319","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C319","v":17335448},0,{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,G$2)))","v":17335448},{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$J319),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R319=\"\",0,$C319)","v":0},null,{"$f":"IF(ACCOUNTS!K319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!K319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!L319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!M319),\" \")","v":"F_DISTR_CUST_4"},{"$f":"IF(ACCOUNTS!N319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!N319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!O319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P319<>\"\",CONCATENATE(ACCOUNTS!$I319,\"_\",ACCOUNTS!P319),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A320","v":903},{"$f":"ACCOUNTS!B320","v":"CAE - Records & Collections"},{"$f":"ACCOUNTS!C320","v":21317260},0,{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,G$2)))","v":21317260},{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$J320),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R320=\"\",0,$C320)","v":0},null,{"$f":"IF(ACCOUNTS!K320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!K320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!L320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!M320),\" \")","v":"F_DISTR_CUST_3"},{"$f":"IF(ACCOUNTS!N320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!N320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!O320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!P320),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A321","v":904},{"$f":"ACCOUNTS!B321","v":"CAE - Uncollect Accts "},{"$f":"ACCOUNTS!C321","v":8650360},0,{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,G$2)))","v":8650360},{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$J321),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R321=\"\",0,$C321)","v":0},null,{"$f":"IF(ACCOUNTS!K321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!K321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!L321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!M321),\" \")","v":"F_DISTR_DIR904.00"},{"$f":"IF(ACCOUNTS!N321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!N321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!O321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P321<>\"\",CONCATENATE(ACCOUNTS!$I321,\"_\",ACCOUNTS!P321),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A322","v":905},{"$f":"ACCOUNTS!B322","v":"CAE - Miscellaneous"},{"$f":"ACCOUNTS!C322","v":-72302},{"$f":"SUM(E322:L322)-C322","v":0},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,G$2)))","v":-72302},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$J322),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R322=\"\",0,$C322)","v":0},null,{"$f":"IF(ACCOUNTS!K322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!K322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!L322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!M322),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!N322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!O322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P322<>\"\",CONCATENATE(ACCOUNTS!$I322,\"_\",ACCOUNTS!P322),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A323","v":"~"},{"$f":"ACCOUNTS!B323","v":"~"},{"$f":"ACCOUNTS!C323","v":0},0,{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$J323),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R323=\"\",0,$C323)","v":0},null,{"$f":"IF(ACCOUNTS!K323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!K323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!L323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!M323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!N323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!O323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P323<>\"\",CONCATENATE(ACCOUNTS!$I323,\"_\",ACCOUNTS!P323),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A324","v":"~"},{"$f":"ACCOUNTS!B324","v":"~"},{"$f":"ACCOUNTS!C324","v":0},0,{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$J324),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R324=\"\",0,$C324)","v":0},null,{"$f":"IF(ACCOUNTS!K324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!K324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!L324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!M324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!N324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!O324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P324<>\"\",CONCATENATE(ACCOUNTS!$I324,\"_\",ACCOUNTS!P324),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},0,{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$J325),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R325=\"\",0,$C325)","v":0},null,{"$f":"IF(ACCOUNTS!K325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!K325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!L325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!M325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!N325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!O325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P325<>\"\",CONCATENATE(ACCOUNTS!$I325,\"_\",ACCOUNTS!P325),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B326","v":"Sub-total"},{"$f":"SUM(C318:C325)","v":47476893},0,0,0,47230766,0,0,0,null,{"$f":"SUM(L318:L325)","v":246127}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B328","v":"Customer Service & Information Expense"},null,0]
[{"$f":"ACCOUNTS!A329","v":908.01},{"$f":"ACCOUNTS!B329","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C329","v":70820},{"$f":"SUM(E329:L329)-C329","v":0},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,G$2)))","v":70820},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$J329),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R329=\"\",0,$C329)","v":0},null,{"$f":"IF(ACCOUNTS!K329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!K329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!L329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!M329),\" \")","v":"F_DISTR_DIR908.01"},{"$f":"IF(ACCOUNTS!N329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!N329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!O329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P329<>\"\",CONCATENATE(ACCOUNTS!$I329,\"_\",ACCOUNTS!P329),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A330","v":908.02},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C330","v":2589},0,{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,E$2)))","v":491.91},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,F$2)))","v":2097.09},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R330=\"\",0,$C330)","v":0},null,{"$f":"IF(ACCOUNTS!K330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!K330),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!L330),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!M330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!N330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!O330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!P330),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A331","v":909},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C331","v":1437163},0,{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,G$2)))","v":1437163},{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$J331),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R331=\"\",0,$C331)","v":0},null,{"$f":"IF(ACCOUNTS!K331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!K331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!L331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!M331),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!N331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!O331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!P331),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A332","v":910},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Misc"},{"$f":"ACCOUNTS!C332","v":42274},0,{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,G$2)))","v":42274},{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$J332),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R332=\"\",0,$C332)","v":0},null,{"$f":"IF(ACCOUNTS!K332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!K332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!L332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!M332),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!N332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!O332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P332<>\"\",CONCATENATE(ACCOUNTS!$I332,\"_\",ACCOUNTS!P332),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A333","v":911},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Demonstration"},{"$f":"ACCOUNTS!C333","v":3557},{"$f":"SUM(E333:L333)-C333","v":0},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,G$2)))","v":3557},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J333=\"\",0,$C333*(INDEX(INDIRECT(ACCOUNTS!$J333),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R333=\"\",0,$C333)","v":0},null,{"$f":"IF(ACCOUNTS!K333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!K333),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!L333),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!M333),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!N333),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!O333),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P333<>\"\",CONCATENATE(ACCOUNTS!$I333,\"_\",ACCOUNTS!P333),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A334","v":912},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"ACCOUNTS!C334","v":112234},{"$f":"SUM(E334:L334)-C334","v":0},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,G$2)))","v":112234},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J334=\"\",0,$C334*(INDEX(INDIRECT(ACCOUNTS!$J334),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R334=\"\",0,$C334)","v":0},null,{"$f":"IF(ACCOUNTS!K334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!K334),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!L334),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!M334),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!N334),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!O334),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P334<>\"\",CONCATENATE(ACCOUNTS!$I334,\"_\",ACCOUNTS!P334),\" \")","v":" "}]
[912,"Cust Svc Exp - Demonstration & Selling",{"$f":"ACCOUNTS!C335","v":1085},{"$f":"SUM(E335:L335)-C335","v":0},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,G$2)))","v":1085},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J335=\"\",0,$C335*(INDEX(INDIRECT(ACCOUNTS!$J335),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R335=\"\",0,$C335)","v":0},null,{"$f":"IF(ACCOUNTS!K335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!K335),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!L335),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!M335),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!N335),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!O335),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P335<>\"\",CONCATENATE(ACCOUNTS!$I335,\"_\",ACCOUNTS!P335),\" \")","v":" "}]
[913,"Cust Svc Exp - Advertising",{"$f":"ACCOUNTS!C336","v":29619},{"$f":"SUM(E336:L336)-C336","v":0},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,G$2)))","v":29619},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$J336),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R336=\"\",0,$C336)","v":0},null,{"$f":"IF(ACCOUNTS!K336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!K336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!L336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!M336),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!N336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!O336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P336<>\"\",CONCATENATE(ACCOUNTS!$I336,\"_\",ACCOUNTS!P336),\" \")","v":" "}]
[916,"Cust Svc Exp - Misc Selling",{"$f":"ACCOUNTS!C337","v":0},0,{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$J337),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R337=\"\",0,$C337)","v":0},null,{"$f":"IF(ACCOUNTS!K337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!K337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!L337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!M337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!N337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!O337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P337<>\"\",CONCATENATE(ACCOUNTS!$I337,\"_\",ACCOUNTS!P337),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B338","v":"Sub-total"},{"$f":"SUM(C329:C337)","v":1699341},0,{"$f":"SUM(E329:E337)","v":491.91},2097.09,1696752,0,0,0,null,{"$f":"SUM(L329:L337)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B340","v":"General Expenses"},null,0]
[{"$f":"ACCOUNTS!A341","v":920},{"$f":"ACCOUNTS!B341","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C341","v":24760409},{"$f":"SUM(E341:L341)-C341","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$J341),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R341=\"\",0,$C341)","v":24760409},null,{"$f":"IF(ACCOUNTS!K341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!K341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!L341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!M341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!N341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!O341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P341<>\"\",CONCATENATE(ACCOUNTS!$I341,\"_\",ACCOUNTS!P341),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A342","v":921},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Office Supplies"},{"$f":"ACCOUNTS!C342","v":5111329},0,{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$J342),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R342=\"\",0,$C342)","v":5111329},null,{"$f":"IF(ACCOUNTS!K342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!K342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!L342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!M342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!N342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!O342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P342<>\"\",CONCATENATE(ACCOUNTS!$I342,\"_\",ACCOUNTS!P342),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A343","v":922},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Transf (credit)"},{"$f":"ACCOUNTS!C343","v":-168649},{"$f":"SUM(E343:L343)-C343","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$J343),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R343=\"\",0,$C343)","v":-168649},null,{"$f":"IF(ACCOUNTS!K343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!K343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!L343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!M343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!N343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!O343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P343<>\"\",CONCATENATE(ACCOUNTS!$I343,\"_\",ACCOUNTS!P343),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A344","v":923},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Outside Svcs"},{"$f":"ACCOUNTS!C344","v":13996958},0,{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$J344),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R344=\"\",0,$C344)","v":13996958},null,{"$f":"IF(ACCOUNTS!K344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!K344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!L344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!M344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!N344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!O344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P344<>\"\",CONCATENATE(ACCOUNTS!$I344,\"_\",ACCOUNTS!P344),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A345","v":924},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C345","v":5593649},0,{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$J345),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R345=\"\",0,$C345)","v":5593649},null,{"$f":"IF(ACCOUNTS!K345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!K345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!L345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!M345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!N345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!O345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P345<>\"\",CONCATENATE(ACCOUNTS!$I345,\"_\",ACCOUNTS!P345),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A346","v":925},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C346","v":4694618},{"$f":"SUM(E346:L346)-C346","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$J346),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R346=\"\",0,$C346)","v":4694618},null,{"$f":"IF(ACCOUNTS!K346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!K346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!L346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!M346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!N346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!O346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P346<>\"\",CONCATENATE(ACCOUNTS!$I346,\"_\",ACCOUNTS!P346),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A347","v":926},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C347","v":26846853},{"$f":"SUM(E347:L347)-C347","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$J347),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R347=\"\",0,$C347)","v":26846853},null,{"$f":"IF(ACCOUNTS!K347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!K347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!L347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!M347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!N347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!O347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P347<>\"\",CONCATENATE(ACCOUNTS!$I347,\"_\",ACCOUNTS!P347),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A348","v":928},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Reg Comm Exp "},{"$f":"ACCOUNTS!C348","v":5866357},0,{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J348=\"\",0,$C348*(INDEX(INDIRECT(ACCOUNTS!$J348),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R348=\"\",0,$C348)","v":5866357},null,{"$f":"IF(ACCOUNTS!K348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!K348),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!L348),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!M348),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!N348),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!O348),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P348<>\"\",CONCATENATE(ACCOUNTS!$I348,\"_\",ACCOUNTS!P348),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A349","v":930},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Miscellaneous"},{"$f":"ACCOUNTS!C349","v":3038231},{"$f":"SUM(E349:L349)-C349","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J349=\"\",0,$C349*(INDEX(INDIRECT(ACCOUNTS!$J349),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R349=\"\",0,$C349)","v":3038231},null,{"$f":"IF(ACCOUNTS!K349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!K349),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!L349),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!M349),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!N349),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!O349),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P349<>\"\",CONCATENATE(ACCOUNTS!$I349,\"_\",ACCOUNTS!P349),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A350","v":931},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Rents"},{"$f":"ACCOUNTS!C350","v":5002702},0,{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J350=\"\",0,$C350*(INDEX(INDIRECT(ACCOUNTS!$J350),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R350=\"\",0,$C350)","v":5002702},null,{"$f":"IF(ACCOUNTS!K350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!K350),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!L350),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!M350),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!N350),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!O350),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P350<>\"\",CONCATENATE(ACCOUNTS!$I350,\"_\",ACCOUNTS!P350),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A351","v":"~"},{"$f":"ACCOUNTS!B351","v":"~"},{"$f":"ACCOUNTS!C351","v":0},0,{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$J351),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R351=\"\",0,$C351)","v":0},null,{"$f":"IF(ACCOUNTS!K351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!K351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!L351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!M351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!N351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!O351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P351<>\"\",CONCATENATE(ACCOUNTS!$I351,\"_\",ACCOUNTS!P351),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},{"$f":"SUM(E352:L352)-C352","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$J352),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R352=\"\",0,$C352)","v":0},null,{"$f":"IF(ACCOUNTS!K352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!K352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!L352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!M352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!N352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!O352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P352<>\"\",CONCATENATE(ACCOUNTS!$I352,\"_\",ACCOUNTS!P352),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A353","v":"~"},{"$f":"ACCOUNTS!B353","v":"~"},{"$f":"ACCOUNTS!C353","v":0},{"$f":"SUM(E353:L353)-C353","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$J353),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R353=\"\",0,$C353)","v":0},null,{"$f":"IF(ACCOUNTS!K353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!K353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!L353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!M353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!N353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!O353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P353<>\"\",CONCATENATE(ACCOUNTS!$I353,\"_\",ACCOUNTS!P353),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A354","v":"~"},{"$f":"ACCOUNTS!B354","v":"~"},{"$f":"ACCOUNTS!C354","v":0},0,{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$J354),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R354=\"\",0,$C354)","v":0},null,{"$f":"IF(ACCOUNTS!K354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!K354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!L354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!M354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!N354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!O354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P354<>\"\",CONCATENATE(ACCOUNTS!$I354,\"_\",ACCOUNTS!P354),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B355","v":"Sub-total"},{"$f":"SUM(C341:C354)","v":94742457},{"$f":"SUM(E355:L355)-C355","v":0},{"$f":"SUM(E341:E354)","v":0},0,0,0,0,0,null,{"$f":"SUM(L341:L354)","v":94742457}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B357","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(C355,C338,C326,C315,C299,C284,C275,C269,C260)","v":1136677210},0,{"$f":"SUM(E355,E338,E326,E315,E299,E284,E275,E269,E260)","v":90639632.25},384411480.75,50204293,0,0,0,null,{"$f":"SUM(L355,L338,L326,L315,L299,L284,L275,L269,L260)","v":611421804}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B359","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A360","v":"~"},{"$f":"ACCOUNTS!B360","v":"~"},{"$f":"ACCOUNTS!C360","v":0},0,{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J360=\"\",0,$C360*(INDEX(INDIRECT(ACCOUNTS!$J360),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R360=\"\",0,$C360)","v":0},null,{"$f":"IF(ACCOUNTS!K360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!K360),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!L360),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!M360),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!N360),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!O360),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P360<>\"\",CONCATENATE(ACCOUNTS!$I360,\"_\",ACCOUNTS!P360),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A361","v":"~"},{"$f":"ACCOUNTS!B361","v":"~"},{"$f":"ACCOUNTS!C361","v":0},0,{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J361=\"\",0,$C361*(INDEX(INDIRECT(ACCOUNTS!$J361),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R361=\"\",0,$C361)","v":0},null,{"$f":"IF(ACCOUNTS!K361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!K361),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!L361),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!M361),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!N361),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!O361),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P361<>\"\",CONCATENATE(ACCOUNTS!$I361,\"_\",ACCOUNTS!P361),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$J362),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R362=\"\",0,$C362)","v":0},null,{"$f":"IF(ACCOUNTS!K362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!K362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!L362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!M362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!N362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!O362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P362<>\"\",CONCATENATE(ACCOUNTS!$I362,\"_\",ACCOUNTS!P362),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A363","v":"~"},{"$f":"ACCOUNTS!B363","v":"~"},{"$f":"ACCOUNTS!C363","v":0},0,{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$J363),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R363=\"\",0,$C363)","v":0},null,{"$f":"IF(ACCOUNTS!K363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!K363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!L363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!M363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!N363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!O363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P363<>\"\",CONCATENATE(ACCOUNTS!$I363,\"_\",ACCOUNTS!P363),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A364","v":"~"},{"$f":"ACCOUNTS!B364","v":"~"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$J364),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R364=\"\",0,$C364)","v":0},null,{"$f":"IF(ACCOUNTS!K364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!K364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!L364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!M364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!N364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!O364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P364<>\"\",CONCATENATE(ACCOUNTS!$I364,\"_\",ACCOUNTS!P364),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B365","v":"Sub-total"},{"$f":"SUM(C360:C364)","v":0},0,{"$f":"SUM(E360:E364)","v":0},0,0,0,0,0,null,{"$f":"SUM(L360:L364)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B367","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A368","v":"~"},{"$f":"ACCOUNTS!B368","v":"~"},{"$f":"ACCOUNTS!C368","v":0},0,{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J368=\"\",0,$C368*(INDEX(INDIRECT(ACCOUNTS!$J368),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R368=\"\",0,$C368)","v":0},null,{"$f":"IF(ACCOUNTS!K368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!K368),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!L368),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!M368),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!N368),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!O368),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P368<>\"\",CONCATENATE(ACCOUNTS!$I368,\"_\",ACCOUNTS!P368),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A369","v":"~"},{"$f":"ACCOUNTS!B369","v":"~"},{"$f":"ACCOUNTS!C369","v":0},0,{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J369=\"\",0,$C369*(INDEX(INDIRECT(ACCOUNTS!$J369),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R369=\"\",0,$C369)","v":0},null,{"$f":"IF(ACCOUNTS!K369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!K369),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!L369),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!M369),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!N369),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!O369),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P369<>\"\",CONCATENATE(ACCOUNTS!$I369,\"_\",ACCOUNTS!P369),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B370","v":"Sub-total"},{"$f":"SUM(C368:C369)","v":0},0,{"$f":"SUM(E368:E369)","v":0},0,0,0,0,0,null,{"$f":"SUM(L368:L369)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B372","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A373","v":"~"},{"$f":"ACCOUNTS!B373","v":"~"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$J373),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R373=\"\",0,$C373)","v":0},null,{"$f":"IF(ACCOUNTS!K373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!K373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!L373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!M373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!N373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!O373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P373<>\"\",CONCATENATE(ACCOUNTS!$I373,\"_\",ACCOUNTS!P373),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A374","v":"~"},{"$f":"ACCOUNTS!B374","v":"~"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$J374),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R374=\"\",0,$C374)","v":0},null,{"$f":"IF(ACCOUNTS!K374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!K374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!L374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!M374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!N374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!O374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P374<>\"\",CONCATENATE(ACCOUNTS!$I374,\"_\",ACCOUNTS!P374),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A375","v":"~"},{"$f":"ACCOUNTS!B375","v":"~"},{"$f":"ACCOUNTS!C375","v":0},0,{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$J375),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R375=\"\",0,$C375)","v":0},null,{"$f":"IF(ACCOUNTS!K375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!K375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!L375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!M375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!N375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!O375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P375<>\"\",CONCATENATE(ACCOUNTS!$I375,\"_\",ACCOUNTS!P375),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A376","v":"~"},{"$f":"ACCOUNTS!B376","v":"~"},{"$f":"ACCOUNTS!C376","v":0},0,{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$J376),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R376=\"\",0,$C376)","v":0},null,{"$f":"IF(ACCOUNTS!K376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!K376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!L376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!M376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!N376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!O376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P376<>\"\",CONCATENATE(ACCOUNTS!$I376,\"_\",ACCOUNTS!P376),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A377","v":"~"},{"$f":"ACCOUNTS!B377","v":"~"},{"$f":"ACCOUNTS!C377","v":0},0,{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$J377),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R377=\"\",0,$C377)","v":0},null,{"$f":"IF(ACCOUNTS!K377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!K377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!L377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!M377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!N377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!O377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P377<>\"\",CONCATENATE(ACCOUNTS!$I377,\"_\",ACCOUNTS!P377),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B378","v":"Sub-total"},{"$f":"SUM(C373:C377)","v":0},0,{"$f":"SUM(E373:E377)","v":0},0,0,0,0,0,null,{"$f":"SUM(L373:L377)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B380","v":"Distribution Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A381","v":592},{"$f":"ACCOUNTS!B381","v":"Dist O&M - Station Eqpt"},{"$f":"ACCOUNTS!C381","v":4480622},0,{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$J381),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R381=\"\",0,$C381)","v":4480622},null,{"$f":"IF(ACCOUNTS!K381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!K381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!L381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!M381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!N381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!O381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P381<>\"\",CONCATENATE(ACCOUNTS!$I381,\"_\",ACCOUNTS!P381),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A382","v":593},{"$f":"ACCOUNTS!B382","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C382","v":39174782},0,{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$J382),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R382=\"\",0,$C382)","v":39174782},null,{"$f":"IF(ACCOUNTS!K382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!K382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!L382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!M382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!N382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!O382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P382<>\"\",CONCATENATE(ACCOUNTS!$I382,\"_\",ACCOUNTS!P382),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A383","v":594},{"$f":"ACCOUNTS!B383","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C383","v":12196388},0,{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$J383),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R383=\"\",0,$C383)","v":12196388},null,{"$f":"IF(ACCOUNTS!K383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!K383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!L383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!M383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!N383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!O383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P383<>\"\",CONCATENATE(ACCOUNTS!$I383,\"_\",ACCOUNTS!P383),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A384","v":595},{"$f":"ACCOUNTS!B384","v":"Dist O&M - Lines Transformers"},{"$f":"ACCOUNTS!C384","v":248865},0,{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$J384),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R384=\"\",0,$C384)","v":248865},null,{"$f":"IF(ACCOUNTS!K384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!K384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!L384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!M384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!N384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!O384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P384<>\"\",CONCATENATE(ACCOUNTS!$I384,\"_\",ACCOUNTS!P384),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A385","v":596},{"$f":"ACCOUNTS!B385","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C385","v":1926037},0,{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,G$2)))","v":1926037},{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$J385),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R385=\"\",0,$C385)","v":0},null,{"$f":"IF(ACCOUNTS!K385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!K385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!L385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!M385),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!N385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!O385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!P385),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A386","v":597},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Meters"},{"$f":"ACCOUNTS!C386","v":507944},0,{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$J386),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R386=\"\",0,$C386)","v":507944},null,{"$f":"IF(ACCOUNTS!K386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!K386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!L386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!M386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!N386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!O386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P386<>\"\",CONCATENATE(ACCOUNTS!$I386,\"_\",ACCOUNTS!P386),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A387","v":"~"},{"$f":"ACCOUNTS!B387","v":"~"},{"$f":"ACCOUNTS!C387","v":0},0,{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$J387),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R387=\"\",0,$C387)","v":0},null,{"$f":"IF(ACCOUNTS!K387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!K387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!L387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!M387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!N387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!O387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P387<>\"\",CONCATENATE(ACCOUNTS!$I387,\"_\",ACCOUNTS!P387),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A388","v":"~"},{"$f":"ACCOUNTS!B388","v":"~"},{"$f":"ACCOUNTS!C388","v":0},{"$f":"SUM(E388:L388)-C388","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$J388),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R388=\"\",0,$C388)","v":0},null,{"$f":"IF(ACCOUNTS!K388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!K388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!L388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!M388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!N388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!O388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P388<>\"\",CONCATENATE(ACCOUNTS!$I388,\"_\",ACCOUNTS!P388),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A389","v":"~"},{"$f":"ACCOUNTS!B389","v":"~"},{"$f":"ACCOUNTS!C389","v":0},{"$f":"SUM(E389:L389)-C389","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$J389),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R389=\"\",0,$C389)","v":0},null,{"$f":"IF(ACCOUNTS!K389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!K389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!L389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!M389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!N389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!O389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P389<>\"\",CONCATENATE(ACCOUNTS!$I389,\"_\",ACCOUNTS!P389),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},{"$f":"SUM(E390:L390)-C390","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$J390),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R390=\"\",0,$C390)","v":0},null,{"$f":"IF(ACCOUNTS!K390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!K390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!L390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!M390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!N390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!O390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P390<>\"\",CONCATENATE(ACCOUNTS!$I390,\"_\",ACCOUNTS!P390),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A391","v":"~"},{"$f":"ACCOUNTS!B391","v":"~"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$J391),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R391=\"\",0,$C391)","v":0},null,{"$f":"IF(ACCOUNTS!K391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!K391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!L391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!M391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!N391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!O391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P391<>\"\",CONCATENATE(ACCOUNTS!$I391,\"_\",ACCOUNTS!P391),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B392","v":"Sub-total"},{"$f":"SUM(C381:C391)","v":58534638},0,{"$f":"SUM(E381:E391)","v":0},0,1926037,0,0,0,null,{"$f":"SUM(L381:L391)","v":56608601}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B394","v":"General Expense - Maintenance & Other"},null,0]
[{"$f":"ACCOUNTS!A395","v":935},{"$f":"ACCOUNTS!B395","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C395","v":5128705},0,{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J395=\"\",0,$C395*(INDEX(INDIRECT(ACCOUNTS!$J395),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R395=\"\",0,$C395)","v":5128705},null,{"$f":"IF(ACCOUNTS!K395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!K395),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!L395),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!M395),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!N395),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!O395),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P395<>\"\",CONCATENATE(ACCOUNTS!$I395,\"_\",ACCOUNTS!P395),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A396","v":411},{"$f":"ACCOUNTS!B396","v":"Regulatory Debit / Credit - Production"},{"$f":"ACCOUNTS!C396","v":7864877},{"$f":"SUM(E396:L396)-C396","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J396=\"\",0,$C396*(INDEX(INDIRECT(ACCOUNTS!$J396),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R396=\"\",0,$C396)","v":7864877},null,{"$f":"IF(ACCOUNTS!K396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!K396),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!L396),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!M396),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!N396),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!O396),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P396<>\"\",CONCATENATE(ACCOUNTS!$I396,\"_\",ACCOUNTS!P396),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A397","v":411.01},{"$f":"ACCOUNTS!B397","v":"Regulatory Debit / Credit - Transmission"},{"$f":"ACCOUNTS!C397","v":697745},0,{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J397=\"\",0,$C397*(INDEX(INDIRECT(ACCOUNTS!$J397),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R397=\"\",0,$C397)","v":697745},null,{"$f":"IF(ACCOUNTS!K397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!K397),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!L397),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!M397),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!N397),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!O397),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P397<>\"\",CONCATENATE(ACCOUNTS!$I397,\"_\",ACCOUNTS!P397),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A398","v":411.02},{"$f":"ACCOUNTS!B398","v":"Regulatory Debit / Credit - Distribution"},{"$f":"ACCOUNTS!C398","v":-2082384},0,{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J398=\"\",0,$C398*(INDEX(INDIRECT(ACCOUNTS!$J398),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R398=\"\",0,$C398)","v":-2082384},null,{"$f":"IF(ACCOUNTS!K398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!K398),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!L398),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!M398),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!N398),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!O398),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P398<>\"\",CONCATENATE(ACCOUNTS!$I398,\"_\",ACCOUNTS!P398),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A399","v":411.03},{"$f":"ACCOUNTS!B399","v":"Regulatory Debit / Credit - Transmission + Distribution"},{"$f":"ACCOUNTS!C399","v":1582025},0,{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J399=\"\",0,$C399*(INDEX(INDIRECT(ACCOUNTS!$J399),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R399=\"\",0,$C399)","v":1582025},null,{"$f":"IF(ACCOUNTS!K399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!K399),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!L399),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!M399),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!N399),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!O399),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P399<>\"\",CONCATENATE(ACCOUNTS!$I399,\"_\",ACCOUNTS!P399),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A400","v":411.04},{"$f":"ACCOUNTS!B400","v":"FAS 133 Gain / Loss - Production"},{"$f":"ACCOUNTS!C400","v":0},0,{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J400=\"\",0,$C400*(INDEX(INDIRECT(ACCOUNTS!$J400),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R400=\"\",0,$C400)","v":0},null,{"$f":"IF(ACCOUNTS!K400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!K400),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!L400),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!M400),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!N400),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!O400),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P400<>\"\",CONCATENATE(ACCOUNTS!$I400,\"_\",ACCOUNTS!P400),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$J401),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R401=\"\",0,$C401)","v":0},null,{"$f":"IF(ACCOUNTS!K401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!K401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!L401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!M401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!N401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!O401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P401<>\"\",CONCATENATE(ACCOUNTS!$I401,\"_\",ACCOUNTS!P401),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A402","v":"~"},{"$f":"ACCOUNTS!B402","v":"~"},{"$f":"ACCOUNTS!C402","v":0},0,{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$J402),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R402=\"\",0,$C402)","v":0},null,{"$f":"IF(ACCOUNTS!K402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!K402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!L402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!M402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!N402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!O402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P402<>\"\",CONCATENATE(ACCOUNTS!$I402,\"_\",ACCOUNTS!P402),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B403","v":"Sub-total"},{"$f":"SUM(C395:C402)","v":13190968},{"$f":"ROUND(SUM(E403:L403)-C403,1)","v":0},{"$f":"SUM(E395:E402)","v":0},0,0,0,0,0,null,{"$f":"SUM(L395:L402)","v":13190968}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B405","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C403,C392,C378,C370,C365)","v":71725606},0,{"$f":"SUM(E403,E392,E378,E370,E365)","v":0},0,1926037,0,0,0,null,{"$f":"SUM(L403,L392,L378,L370,L365)","v":69799569}]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B408","v":"TOTAL O & M EXPENSES"},{"$f":"SUM(C260,C269,C275,C284,C299,C315,C326,C338,C355,C365,C370,C378,C392,C403)","v":1208402816},0,{"$f":"SUM(E260,E269,E275,E284,E299,E315,E326,E338,E355,E365,E370,E378,E392,E403)","v":90639632.25},384411480.75,52130330,0,0,0,null,{"$f":"SUM(L260,L269,L275,L284,L299,L315,L326,L338,L355,L365,L370,L378,L392,L403)","v":681221373}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A410","v":"Labor O & M Expenses"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B412","v":"Production Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A413","v":"S100"},{"$f":"ACCOUNTS!B413","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C413","v":23181789},0,{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$J413),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R413=\"\",0,$C413)","v":23181789},null,{"$f":"IF(ACCOUNTS!K413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!K413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!L413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!M413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!N413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!O413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P413<>\"\",CONCATENATE(ACCOUNTS!$I413,\"_\",ACCOUNTS!P413),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A414","v":"~"},{"$f":"ACCOUNTS!B414","v":"~"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$J414),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R414=\"\",0,$C414)","v":0},null,{"$f":"IF(ACCOUNTS!K414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!K414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!L414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!M414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!N414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!O414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P414<>\"\",CONCATENATE(ACCOUNTS!$I414,\"_\",ACCOUNTS!P414),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A415","v":"~"},{"$f":"ACCOUNTS!B415","v":"~"},{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J415=\"\",0,$C415*(INDEX(INDIRECT(ACCOUNTS!$J415),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R415=\"\",0,$C415)","v":0},null,{"$f":"IF(ACCOUNTS!K415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!K415),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!L415),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!M415),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!N415),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!O415),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P415<>\"\",CONCATENATE(ACCOUNTS!$I415,\"_\",ACCOUNTS!P415),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A416","v":"~"},{"$f":"ACCOUNTS!B416","v":"~"},{"$f":"ACCOUNTS!C416","v":0},0,{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J416=\"\",0,$C416*(INDEX(INDIRECT(ACCOUNTS!$J416),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R416=\"\",0,$C416)","v":0},null,{"$f":"IF(ACCOUNTS!K416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!K416),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!L416),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!M416),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!N416),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!O416),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P416<>\"\",CONCATENATE(ACCOUNTS!$I416,\"_\",ACCOUNTS!P416),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},0,{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J417=\"\",0,$C417*(INDEX(INDIRECT(ACCOUNTS!$J417),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R417=\"\",0,$C417)","v":0},null,{"$f":"IF(ACCOUNTS!K417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!K417),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!L417),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!M417),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!N417),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!O417),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P417<>\"\",CONCATENATE(ACCOUNTS!$I417,\"_\",ACCOUNTS!P417),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A418","v":"~"},{"$f":"ACCOUNTS!B418","v":"~"},{"$f":"ACCOUNTS!C418","v":0},0,{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$J418),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R418=\"\",0,$C418)","v":0},null,{"$f":"IF(ACCOUNTS!K418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!K418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!L418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!M418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!N418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!O418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P418<>\"\",CONCATENATE(ACCOUNTS!$I418,\"_\",ACCOUNTS!P418),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A419","v":"~"},{"$f":"ACCOUNTS!B419","v":"~"},{"$f":"ACCOUNTS!C419","v":0},0,{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$J419),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R419=\"\",0,$C419)","v":0},null,{"$f":"IF(ACCOUNTS!K419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!K419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!L419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!M419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!N419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!O419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P419<>\"\",CONCATENATE(ACCOUNTS!$I419,\"_\",ACCOUNTS!P419),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A420","v":"~"},{"$f":"ACCOUNTS!B420","v":"~"},{"$f":"ACCOUNTS!C420","v":0},0,{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$J420),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R420=\"\",0,$C420)","v":0},null,{"$f":"IF(ACCOUNTS!K420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!K420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!L420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!M420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!N420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!O420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P420<>\"\",CONCATENATE(ACCOUNTS!$I420,\"_\",ACCOUNTS!P420),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A421","v":"~"},{"$f":"ACCOUNTS!B421","v":"~"},{"$f":"ACCOUNTS!C421","v":0},0,{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$J421),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R421=\"\",0,$C421)","v":0},null,{"$f":"IF(ACCOUNTS!K421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!K421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!L421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!M421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!N421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!O421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P421<>\"\",CONCATENATE(ACCOUNTS!$I421,\"_\",ACCOUNTS!P421),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B422","v":"Sub-total"},{"$f":"SUM(C413:C421)","v":23181789},0,{"$f":"SUM(E413:E421)","v":0},0,0,0,0,0,null,{"$f":"SUM(L413:L421)","v":23181789}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B424","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A425","v":"~"},{"$f":"ACCOUNTS!B425","v":"~"},{"$f":"ACCOUNTS!C425","v":0},0,{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J425=\"\",0,$C425*(INDEX(INDIRECT(ACCOUNTS!$J425),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R425=\"\",0,$C425)","v":0},null,{"$f":"IF(ACCOUNTS!K425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!K425),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!L425),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!M425),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!N425),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!O425),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P425<>\"\",CONCATENATE(ACCOUNTS!$I425,\"_\",ACCOUNTS!P425),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A426","v":"~"},{"$f":"ACCOUNTS!B426","v":"~"},{"$f":"ACCOUNTS!C426","v":0},0,{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J426=\"\",0,$C426*(INDEX(INDIRECT(ACCOUNTS!$J426),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R426=\"\",0,$C426)","v":0},null,{"$f":"IF(ACCOUNTS!K426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!K426),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!L426),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!M426),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!N426),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!O426),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P426<>\"\",CONCATENATE(ACCOUNTS!$I426,\"_\",ACCOUNTS!P426),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},0,{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J427=\"\",0,$C427*(INDEX(INDIRECT(ACCOUNTS!$J427),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R427=\"\",0,$C427)","v":0},null,{"$f":"IF(ACCOUNTS!K427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!K427),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!L427),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!M427),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!N427),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!O427),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P427<>\"\",CONCATENATE(ACCOUNTS!$I427,\"_\",ACCOUNTS!P427),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A428","v":"~"},{"$f":"ACCOUNTS!B428","v":"~"},{"$f":"ACCOUNTS!C428","v":0},{"$f":"SUM(E428:L428)-C428","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$J428),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R428=\"\",0,$C428)","v":0},null,{"$f":"IF(ACCOUNTS!K428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!K428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!L428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!M428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!N428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!O428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P428<>\"\",CONCATENATE(ACCOUNTS!$I428,\"_\",ACCOUNTS!P428),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B429","v":"Sub-total"},{"$f":"SUM(C425:C428)","v":0},0,{"$f":"SUM(E425:E428)","v":0},0,0,0,0,0,null,{"$f":"SUM(L425:L428)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B431","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A432","v":"~"},{"$f":"ACCOUNTS!B432","v":"~"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$J432),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R432=\"\",0,$C432)","v":0},null,{"$f":"IF(ACCOUNTS!K432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!K432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!L432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!M432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!N432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!O432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P432<>\"\",CONCATENATE(ACCOUNTS!$I432,\"_\",ACCOUNTS!P432),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$J433),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R433=\"\",0,$C433)","v":0},null,{"$f":"IF(ACCOUNTS!K433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!K433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!L433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!M433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!N433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!O433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P433<>\"\",CONCATENATE(ACCOUNTS!$I433,\"_\",ACCOUNTS!P433),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$J434),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R434=\"\",0,$C434)","v":0},null,{"$f":"IF(ACCOUNTS!K434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!K434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!L434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!M434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!N434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!O434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P434<>\"\",CONCATENATE(ACCOUNTS!$I434,\"_\",ACCOUNTS!P434),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B435","v":"Sub-total"},{"$f":"SUM(C432:C434)","v":0},0,{"$f":"SUM(E432:E434)","v":0},0,0,0,0,0,null,{"$f":"SUM(L432:L434)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B437","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$J438),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R438=\"\",0,$C438)","v":0},null,{"$f":"IF(ACCOUNTS!K438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!K438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!L438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!M438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!N438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!O438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P438<>\"\",CONCATENATE(ACCOUNTS!$I438,\"_\",ACCOUNTS!P438),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$J439),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R439=\"\",0,$C439)","v":0},null,{"$f":"IF(ACCOUNTS!K439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!K439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!L439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!M439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!N439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!O439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P439<>\"\",CONCATENATE(ACCOUNTS!$I439,\"_\",ACCOUNTS!P439),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$J440),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R440=\"\",0,$C440)","v":0},null,{"$f":"IF(ACCOUNTS!K440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!K440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!L440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!M440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!N440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!O440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P440<>\"\",CONCATENATE(ACCOUNTS!$I440,\"_\",ACCOUNTS!P440),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"SUM(C438:C440)","v":0},0,{"$f":"SUM(E438:E440)","v":0},0,0,0,0,0,null,{"$f":"SUM(L438:L440)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B443","v":"Transmission Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A444","v":"S101"},{"$f":"ACCOUNTS!B444","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C444","v":3128925},0,{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$J444),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R444=\"\",0,$C444)","v":3128925},null,{"$f":"IF(ACCOUNTS!K444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!K444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!L444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!M444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!N444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!O444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P444<>\"\",CONCATENATE(ACCOUNTS!$I444,\"_\",ACCOUNTS!P444),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A445","v":"~"},{"$f":"ACCOUNTS!B445","v":"~"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$J445),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R445=\"\",0,$C445)","v":0},null,{"$f":"IF(ACCOUNTS!K445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!K445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!L445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!M445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!N445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!O445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P445<>\"\",CONCATENATE(ACCOUNTS!$I445,\"_\",ACCOUNTS!P445),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A446","v":"~"},{"$f":"ACCOUNTS!B446","v":"~"},{"$f":"ACCOUNTS!C446","v":0},0,{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$J446),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R446=\"\",0,$C446)","v":0},null,{"$f":"IF(ACCOUNTS!K446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!K446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!L446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!M446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!N446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!O446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P446<>\"\",CONCATENATE(ACCOUNTS!$I446,\"_\",ACCOUNTS!P446),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A447","v":"~"},{"$f":"ACCOUNTS!B447","v":"~"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$J447),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R447=\"\",0,$C447)","v":0},null,{"$f":"IF(ACCOUNTS!K447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!K447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!L447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!M447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!N447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!O447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P447<>\"\",CONCATENATE(ACCOUNTS!$I447,\"_\",ACCOUNTS!P447),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A448","v":"~"},{"$f":"ACCOUNTS!B448","v":"~"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$J448),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R448=\"\",0,$C448)","v":0},null,{"$f":"IF(ACCOUNTS!K448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!K448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!L448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!M448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!N448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!O448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P448<>\"\",CONCATENATE(ACCOUNTS!$I448,\"_\",ACCOUNTS!P448),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$J449),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R449=\"\",0,$C449)","v":0},null,{"$f":"IF(ACCOUNTS!K449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!K449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!L449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!M449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!N449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!O449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P449<>\"\",CONCATENATE(ACCOUNTS!$I449,\"_\",ACCOUNTS!P449),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A450","v":"~"},{"$f":"ACCOUNTS!B450","v":"~"},{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J450=\"\",0,$C450*(INDEX(INDIRECT(ACCOUNTS!$J450),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R450=\"\",0,$C450)","v":0},null,{"$f":"IF(ACCOUNTS!K450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!K450),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!L450),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!M450),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!N450),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!O450),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P450<>\"\",CONCATENATE(ACCOUNTS!$I450,\"_\",ACCOUNTS!P450),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A451","v":"~"},{"$f":"ACCOUNTS!B451","v":"~"},{"$f":"ACCOUNTS!C451","v":0},0,{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J451=\"\",0,$C451*(INDEX(INDIRECT(ACCOUNTS!$J451),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R451=\"\",0,$C451)","v":0},null,{"$f":"IF(ACCOUNTS!K451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!K451),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!L451),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!M451),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!N451),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!O451),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P451<>\"\",CONCATENATE(ACCOUNTS!$I451,\"_\",ACCOUNTS!P451),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A452","v":"~"},{"$f":"ACCOUNTS!B452","v":"~"},{"$f":"ACCOUNTS!C452","v":0},0,{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J452=\"\",0,$C452*(INDEX(INDIRECT(ACCOUNTS!$J452),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R452=\"\",0,$C452)","v":0},null,{"$f":"IF(ACCOUNTS!K452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!K452),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!L452),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!M452),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!N452),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!O452),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P452<>\"\",CONCATENATE(ACCOUNTS!$I452,\"_\",ACCOUNTS!P452),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A453","v":"~"},{"$f":"ACCOUNTS!B453","v":"~"},{"$f":"ACCOUNTS!C453","v":0},0,{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$J453),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R453=\"\",0,$C453)","v":0},null,{"$f":"IF(ACCOUNTS!K453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!K453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!L453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!M453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!N453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!O453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P453<>\"\",CONCATENATE(ACCOUNTS!$I453,\"_\",ACCOUNTS!P453),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},0,{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$J454),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R454=\"\",0,$C454)","v":0},null,{"$f":"IF(ACCOUNTS!K454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!K454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!L454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!M454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!N454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!O454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P454<>\"\",CONCATENATE(ACCOUNTS!$I454,\"_\",ACCOUNTS!P454),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B455","v":"Sub-total"},{"$f":"SUM(C444:C454)","v":3128925},0,{"$f":"SUM(E444:E454)","v":0},0,0,0,0,0,null,{"$f":"SUM(L444:L454)","v":3128925}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B457","v":"Distribution Labor Expense - Operating"},null,{"$f":"SUM(E457:L457)-C457","v":0}]
[{"$f":"ACCOUNTS!A458","v":"S102"},{"$f":"ACCOUNTS!B458","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C458","v":22323872},0,{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$J458),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R458=\"\",0,$C458)","v":22323872},null,{"$f":"IF(ACCOUNTS!K458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!K458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!L458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!M458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!N458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!O458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P458<>\"\",CONCATENATE(ACCOUNTS!$I458,\"_\",ACCOUNTS!P458),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A459","v":"~"},{"$f":"ACCOUNTS!B459","v":"~"},{"$f":"ACCOUNTS!C459","v":0},0,{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$J459),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R459=\"\",0,$C459)","v":0},null,{"$f":"IF(ACCOUNTS!K459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!K459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!L459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!M459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!N459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!O459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P459<>\"\",CONCATENATE(ACCOUNTS!$I459,\"_\",ACCOUNTS!P459),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},0,{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$J460),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R460=\"\",0,$C460)","v":0},null,{"$f":"IF(ACCOUNTS!K460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!K460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!L460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!M460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!N460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!O460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P460<>\"\",CONCATENATE(ACCOUNTS!$I460,\"_\",ACCOUNTS!P460),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":"~"},{"$f":"ACCOUNTS!C461","v":0},0,{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$J461),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R461=\"\",0,$C461)","v":0},null,{"$f":"IF(ACCOUNTS!K461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!K461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!L461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!M461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!N461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!O461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P461<>\"\",CONCATENATE(ACCOUNTS!$I461,\"_\",ACCOUNTS!P461),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":"~"},{"$f":"ACCOUNTS!C462","v":0},0,{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$J462),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R462=\"\",0,$C462)","v":0},null,{"$f":"IF(ACCOUNTS!K462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!K462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!L462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!M462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!N462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!O462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P462<>\"\",CONCATENATE(ACCOUNTS!$I462,\"_\",ACCOUNTS!P462),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":"~"},{"$f":"ACCOUNTS!C463","v":0},0,{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$J463),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R463=\"\",0,$C463)","v":0},null,{"$f":"IF(ACCOUNTS!K463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!K463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!L463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!M463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!N463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!O463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P463<>\"\",CONCATENATE(ACCOUNTS!$I463,\"_\",ACCOUNTS!P463),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A464","v":"~"},{"$f":"ACCOUNTS!B464","v":"~"},{"$f":"ACCOUNTS!C464","v":0},0,{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$J464),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R464=\"\",0,$C464)","v":0},null,{"$f":"IF(ACCOUNTS!K464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!K464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!L464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!M464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!N464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!O464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P464<>\"\",CONCATENATE(ACCOUNTS!$I464,\"_\",ACCOUNTS!P464),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},0,{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$J465),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R465=\"\",0,$C465)","v":0},null,{"$f":"IF(ACCOUNTS!K465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!K465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!L465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!M465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!N465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!O465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P465<>\"\",CONCATENATE(ACCOUNTS!$I465,\"_\",ACCOUNTS!P465),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A466","v":"~"},{"$f":"ACCOUNTS!B466","v":"~"},{"$f":"ACCOUNTS!C466","v":0},0,{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$J466),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R466=\"\",0,$C466)","v":0},null,{"$f":"IF(ACCOUNTS!K466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!K466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!L466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!M466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!N466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!O466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P466<>\"\",CONCATENATE(ACCOUNTS!$I466,\"_\",ACCOUNTS!P466),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A467","v":"~"},{"$f":"ACCOUNTS!B467","v":"~"},{"$f":"ACCOUNTS!C467","v":0},0,{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$J467),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R467=\"\",0,$C467)","v":0},null,{"$f":"IF(ACCOUNTS!K467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!K467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!L467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!M467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!N467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!O467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P467<>\"\",CONCATENATE(ACCOUNTS!$I467,\"_\",ACCOUNTS!P467),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B468","v":"Sub-total"},{"$f":"SUM(C458:C467)","v":22323872},0,{"$f":"SUM(E458:E467)","v":0},0,0,0,0,0,null,{"$f":"SUM(L458:L467)","v":22323872}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B470","v":"Customer Accounts Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A471","v":"S103"},{"$f":"ACCOUNTS!B471","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C471","v":13248616},0,{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$J471),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R471=\"\",0,$C471)","v":13248616},null,{"$f":"IF(ACCOUNTS!K471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!K471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!L471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!M471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!N471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!O471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P471<>\"\",CONCATENATE(ACCOUNTS!$I471,\"_\",ACCOUNTS!P471),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$J472),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R472=\"\",0,$C472)","v":0},null,{"$f":"IF(ACCOUNTS!K472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!K472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!L472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!M472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!N472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!O472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P472<>\"\",CONCATENATE(ACCOUNTS!$I472,\"_\",ACCOUNTS!P472),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$J473),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R473=\"\",0,$C473)","v":0},null,{"$f":"IF(ACCOUNTS!K473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!K473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!L473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!M473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!N473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!O473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P473<>\"\",CONCATENATE(ACCOUNTS!$I473,\"_\",ACCOUNTS!P473),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$J474),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R474=\"\",0,$C474)","v":0},null,{"$f":"IF(ACCOUNTS!K474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!K474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!L474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!M474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!N474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!O474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P474<>\"\",CONCATENATE(ACCOUNTS!$I474,\"_\",ACCOUNTS!P474),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},0,{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J475=\"\",0,$C475*(INDEX(INDIRECT(ACCOUNTS!$J475),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R475=\"\",0,$C475)","v":0},null,{"$f":"IF(ACCOUNTS!K475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!K475),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!L475),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!M475),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!N475),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!O475),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P475<>\"\",CONCATENATE(ACCOUNTS!$I475,\"_\",ACCOUNTS!P475),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},0,{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J476=\"\",0,$C476*(INDEX(INDIRECT(ACCOUNTS!$J476),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R476=\"\",0,$C476)","v":0},null,{"$f":"IF(ACCOUNTS!K476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!K476),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!L476),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!M476),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!N476),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!O476),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P476<>\"\",CONCATENATE(ACCOUNTS!$I476,\"_\",ACCOUNTS!P476),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A477","v":"~"},{"$f":"ACCOUNTS!B477","v":"~"},{"$f":"ACCOUNTS!C477","v":0},0,{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J477=\"\",0,$C477*(INDEX(INDIRECT(ACCOUNTS!$J477),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R477=\"\",0,$C477)","v":0},null,{"$f":"IF(ACCOUNTS!K477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!K477),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!L477),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!M477),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!N477),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!O477),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P477<>\"\",CONCATENATE(ACCOUNTS!$I477,\"_\",ACCOUNTS!P477),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B478","v":"Sub-total"},{"$f":"SUM(C471:C477)","v":13248616},0,{"$f":"SUM(E471:E477)","v":0},0,0,0,0,0,null,{"$f":"SUM(L471:L477)","v":13248616}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B480","v":"Customer Service & Information Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A481","v":"S104"},{"$f":"ACCOUNTS!B481","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C481","v":1177753},0,{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,G$2)))","v":1177753},{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$J481),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R481=\"\",0,$C481)","v":0},null,{"$f":"IF(ACCOUNTS!K481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!K481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!L481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!M481),\" \")","v":"F_DISTR_CUST_1"},{"$f":"IF(ACCOUNTS!N481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!N481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!O481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P481<>\"\",CONCATENATE(ACCOUNTS!$I481,\"_\",ACCOUNTS!P481),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$J482),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R482=\"\",0,$C482)","v":0},null,{"$f":"IF(ACCOUNTS!K482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!K482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!L482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!M482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!N482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!O482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P482<>\"\",CONCATENATE(ACCOUNTS!$I482,\"_\",ACCOUNTS!P482),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$J483),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R483=\"\",0,$C483)","v":0},null,{"$f":"IF(ACCOUNTS!K483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!K483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!L483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!M483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!N483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!O483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P483<>\"\",CONCATENATE(ACCOUNTS!$I483,\"_\",ACCOUNTS!P483),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$J484),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R484=\"\",0,$C484)","v":0},null,{"$f":"IF(ACCOUNTS!K484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!K484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!L484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!M484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!N484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!O484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P484<>\"\",CONCATENATE(ACCOUNTS!$I484,\"_\",ACCOUNTS!P484),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$J485),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R485=\"\",0,$C485)","v":0},null,{"$f":"IF(ACCOUNTS!K485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!K485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!L485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!M485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!N485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!O485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P485<>\"\",CONCATENATE(ACCOUNTS!$I485,\"_\",ACCOUNTS!P485),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B486","v":"Sub-total"},{"$f":"SUM(C481:C485)","v":1177753},0,{"$f":"SUM(E481:E485)","v":0},0,1177753,0,0,0,null,{"$f":"SUM(L481:L485)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B488","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"SUM(C486,C478,C468,C455,C441,C435,C429,C422)","v":63060955},{"$f":"SUM(E488:L488)-C488","v":0},{"$f":"SUM(E486,E478,E468,E455,E441,E435,E429,E422)","v":0},0,1177753,0,0,0,null,{"$f":"SUM(L486,L478,L468,L455,L441,L435,L429,L422)","v":61883202}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B490","v":"76 Gathering Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A491","v":"~"},{"$f":"ACCOUNTS!B491","v":"~"},{"$f":"ACCOUNTS!C491","v":0},0,{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J491=\"\",0,$C491*(INDEX(INDIRECT(ACCOUNTS!$J491),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R491=\"\",0,$C491)","v":0},null,{"$f":"IF(ACCOUNTS!K491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!K491),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!L491),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!M491),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!N491),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!O491),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P491<>\"\",CONCATENATE(ACCOUNTS!$I491,\"_\",ACCOUNTS!P491),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},0,{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$J492),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R492=\"\",0,$C492)","v":0},null,{"$f":"IF(ACCOUNTS!K492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!K492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!L492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!M492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!N492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!O492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P492<>\"\",CONCATENATE(ACCOUNTS!$I492,\"_\",ACCOUNTS!P492),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A493","v":"~"},{"$f":"ACCOUNTS!B493","v":"~"},{"$f":"ACCOUNTS!C493","v":0},0,{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$J493),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R493=\"\",0,$C493)","v":0},null,{"$f":"IF(ACCOUNTS!K493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!K493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!L493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!M493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!N493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!O493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P493<>\"\",CONCATENATE(ACCOUNTS!$I493,\"_\",ACCOUNTS!P493),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A494","v":"~"},{"$f":"ACCOUNTS!B494","v":"~"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$J494),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R494=\"\",0,$C494)","v":0},null,{"$f":"IF(ACCOUNTS!K494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!K494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!L494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!M494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!N494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!O494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P494<>\"\",CONCATENATE(ACCOUNTS!$I494,\"_\",ACCOUNTS!P494),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$J495),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R495=\"\",0,$C495)","v":0},null,{"$f":"IF(ACCOUNTS!K495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!K495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!L495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!M495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!N495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!O495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P495<>\"\",CONCATENATE(ACCOUNTS!$I495,\"_\",ACCOUNTS!P495),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B496","v":"Sub-total"},{"$f":"SUM(C491:C495)","v":0},0,{"$f":"SUM(E491:E495)","v":0},0,0,0,0,0,null,{"$f":"SUM(L491:L495)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B498","v":"77 Purchased Gas Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$J499),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R499=\"\",0,$C499)","v":0},null,{"$f":"IF(ACCOUNTS!K499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!K499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!L499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!M499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!N499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!O499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P499<>\"\",CONCATENATE(ACCOUNTS!$I499,\"_\",ACCOUNTS!P499),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$J500),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R500=\"\",0,$C500)","v":0},null,{"$f":"IF(ACCOUNTS!K500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!K500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!L500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!M500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!N500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!O500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P500<>\"\",CONCATENATE(ACCOUNTS!$I500,\"_\",ACCOUNTS!P500),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B501","v":"Sub-total"},{"$f":"SUM(C499:C500)","v":0},0,{"$f":"SUM(E499:E500)","v":0},0,0,0,0,0,null,{"$f":"SUM(L499:L500)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B503","v":"79 Transmission Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A504","v":"~"},{"$f":"ACCOUNTS!B504","v":"~"},{"$f":"ACCOUNTS!C504","v":0},0,{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J504=\"\",0,$C504*(INDEX(INDIRECT(ACCOUNTS!$J504),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R504=\"\",0,$C504)","v":0},null,{"$f":"IF(ACCOUNTS!K504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!K504),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!L504),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!M504),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!N504),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!O504),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P504<>\"\",CONCATENATE(ACCOUNTS!$I504,\"_\",ACCOUNTS!P504),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A505","v":"~"},{"$f":"ACCOUNTS!B505","v":"~"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$J505),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R505=\"\",0,$C505)","v":0},null,{"$f":"IF(ACCOUNTS!K505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!K505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!L505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!M505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!N505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!O505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P505<>\"\",CONCATENATE(ACCOUNTS!$I505,\"_\",ACCOUNTS!P505),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$J506),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R506=\"\",0,$C506)","v":0},null,{"$f":"IF(ACCOUNTS!K506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!K506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!L506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!M506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!N506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!O506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P506<>\"\",CONCATENATE(ACCOUNTS!$I506,\"_\",ACCOUNTS!P506),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$J507),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R507=\"\",0,$C507)","v":0},null,{"$f":"IF(ACCOUNTS!K507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!K507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!L507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!M507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!N507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!O507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P507<>\"\",CONCATENATE(ACCOUNTS!$I507,\"_\",ACCOUNTS!P507),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$J508),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R508=\"\",0,$C508)","v":0},null,{"$f":"IF(ACCOUNTS!K508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!K508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!L508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!M508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!N508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!O508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P508<>\"\",CONCATENATE(ACCOUNTS!$I508,\"_\",ACCOUNTS!P508),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B509","v":"Sub-total"},{"$f":"SUM(C504:C508)","v":0},0,{"$f":"SUM(E504:E508)","v":0},0,0,0,0,0,null,{"$f":"SUM(L504:L508)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B511","v":"80 Distribution Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A512","v":"~"},{"$f":"ACCOUNTS!B512","v":"~"},{"$f":"ACCOUNTS!C512","v":0},0,{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J512=\"\",0,$C512*(INDEX(INDIRECT(ACCOUNTS!$J512),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R512=\"\",0,$C512)","v":0},null,{"$f":"IF(ACCOUNTS!K512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!K512),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!L512),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!M512),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!N512),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!O512),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P512<>\"\",CONCATENATE(ACCOUNTS!$I512,\"_\",ACCOUNTS!P512),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A513","v":"~"},{"$f":"ACCOUNTS!B513","v":"~"},{"$f":"ACCOUNTS!C513","v":0},0,{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J513=\"\",0,$C513*(INDEX(INDIRECT(ACCOUNTS!$J513),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R513=\"\",0,$C513)","v":0},null,{"$f":"IF(ACCOUNTS!K513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!K513),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!L513),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!M513),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!N513),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!O513),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P513<>\"\",CONCATENATE(ACCOUNTS!$I513,\"_\",ACCOUNTS!P513),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},0,{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J514=\"\",0,$C514*(INDEX(INDIRECT(ACCOUNTS!$J514),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R514=\"\",0,$C514)","v":0},null,{"$f":"IF(ACCOUNTS!K514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!K514),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!L514),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!M514),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!N514),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!O514),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P514<>\"\",CONCATENATE(ACCOUNTS!$I514,\"_\",ACCOUNTS!P514),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A515","v":"~"},{"$f":"ACCOUNTS!B515","v":"~"},{"$f":"ACCOUNTS!C515","v":0},0,{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J515=\"\",0,$C515*(INDEX(INDIRECT(ACCOUNTS!$J515),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R515=\"\",0,$C515)","v":0},null,{"$f":"IF(ACCOUNTS!K515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!K515),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!L515),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!M515),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!N515),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!O515),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P515<>\"\",CONCATENATE(ACCOUNTS!$I515,\"_\",ACCOUNTS!P515),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A516","v":"~"},{"$f":"ACCOUNTS!B516","v":"~"},{"$f":"ACCOUNTS!C516","v":0},0,{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J516=\"\",0,$C516*(INDEX(INDIRECT(ACCOUNTS!$J516),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R516=\"\",0,$C516)","v":0},null,{"$f":"IF(ACCOUNTS!K516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!K516),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!L516),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!M516),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!N516),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!O516),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P516<>\"\",CONCATENATE(ACCOUNTS!$I516,\"_\",ACCOUNTS!P516),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A517","v":"~"},{"$f":"ACCOUNTS!B517","v":"~"},{"$f":"ACCOUNTS!C517","v":0},0,{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J517=\"\",0,$C517*(INDEX(INDIRECT(ACCOUNTS!$J517),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R517=\"\",0,$C517)","v":0},null,{"$f":"IF(ACCOUNTS!K517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!K517),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!L517),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!M517),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!N517),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!O517),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P517<>\"\",CONCATENATE(ACCOUNTS!$I517,\"_\",ACCOUNTS!P517),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A518","v":"~"},{"$f":"ACCOUNTS!B518","v":"~"},{"$f":"ACCOUNTS!C518","v":0},0,{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J518=\"\",0,$C518*(INDEX(INDIRECT(ACCOUNTS!$J518),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R518=\"\",0,$C518)","v":0},null,{"$f":"IF(ACCOUNTS!K518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!K518),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!L518),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!M518),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!N518),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!O518),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P518<>\"\",CONCATENATE(ACCOUNTS!$I518,\"_\",ACCOUNTS!P518),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},0,{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$J519),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R519=\"\",0,$C519)","v":0},null,{"$f":"IF(ACCOUNTS!K519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!K519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!L519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!M519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!N519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!O519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P519<>\"\",CONCATENATE(ACCOUNTS!$I519,\"_\",ACCOUNTS!P519),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B520","v":"Sub-total"},{"$f":"SUM(C512:C519)","v":0},0,{"$f":"SUM(E512:E519)","v":0},0,0,0,0,0,null,{"$f":"SUM(L512:L519)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B522","v":"General Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A523","v":"S105"},{"$f":"ACCOUNTS!B523","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C523","v":22842123},0,{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$J523),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R523=\"\",0,$C523)","v":22842123},null,{"$f":"IF(ACCOUNTS!K523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!K523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!L523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!M523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!N523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!O523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P523<>\"\",CONCATENATE(ACCOUNTS!$I523,\"_\",ACCOUNTS!P523),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A524","v":"S106"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C524","v":115580},0,{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,G$2)))","v":115580},{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$J524),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R524=\"\",0,$C524)","v":0},null,{"$f":"IF(ACCOUNTS!K524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!K524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!L524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!M524),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!N524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!O524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!P524),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B525","v":"Sub-total"},{"$f":"SUM(C523:C524)","v":22957703},0,{"$f":"SUM(E523:E524)","v":0},0,115580,0,0,0,null,{"$f":"SUM(L523:L524)","v":22842123}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B527","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"SUM(C525,C520,C509,C501,C496)","v":22957703},0,{"$f":"SUM(E525,E520,E509,E501,E496)","v":0},0,115580,0,0,0,null,{"$f":"SUM(L525,L520,L509,L501,L496)","v":22842123}]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B530","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"SUM(C422,C429,C435,C441,C455,C468,C478,C486,C496,C501,C509,C520,C525)","v":86018658},0,{"$f":"SUM(E422,E429,E435,E441,E455,E468,E478,E486,E496,E501,E509,E520,E525)","v":0},0,1293333,0,0,0,null,84725325]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A533","v":"Depreciation Expense"},null,null,0]
[{"$f":"ACCOUNTS!A534","v":403.01},{"$f":"ACCOUNTS!B534","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C534","v":19613418},0,{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$J534),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R534=\"\",0,$C534)","v":19613418},null,{"$f":"IF(ACCOUNTS!K534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!K534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!L534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!M534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!N534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!O534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P534<>\"\",CONCATENATE(ACCOUNTS!$I534,\"_\",ACCOUNTS!P534),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A535","v":403.02},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Hydro"},{"$f":"ACCOUNTS!C535","v":6080376},0,{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$J535),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R535=\"\",0,$C535)","v":6080376},null,{"$f":"IF(ACCOUNTS!K535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!K535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!L535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!M535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!N535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!O535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P535<>\"\",CONCATENATE(ACCOUNTS!$I535,\"_\",ACCOUNTS!P535),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A536","v":403.03},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Other"},{"$f":"ACCOUNTS!C536","v":67990832},0,{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J536=\"\",0,$C536*(INDEX(INDIRECT(ACCOUNTS!$J536),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R536=\"\",0,$C536)","v":67990832},null,{"$f":"IF(ACCOUNTS!K536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!K536),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!L536),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!M536),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!N536),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!O536),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P536<>\"\",CONCATENATE(ACCOUNTS!$I536,\"_\",ACCOUNTS!P536),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A537","v":403.04},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Transmission"},{"$f":"ACCOUNTS!C537","v":8646050},{"$f":"SUM(E537:L537)-C537","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J537=\"\",0,$C537*(INDEX(INDIRECT(ACCOUNTS!$J537),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R537=\"\",0,$C537)","v":8646050},null,{"$f":"IF(ACCOUNTS!K537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!K537),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!L537),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!M537),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!N537),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!O537),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P537<>\"\",CONCATENATE(ACCOUNTS!$I537,\"_\",ACCOUNTS!P537),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A538","v":403.05},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Distribution"},{"$f":"ACCOUNTS!C538","v":94050635},0,{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J538=\"\",0,$C538*(INDEX(INDIRECT(ACCOUNTS!$J538),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R538=\"\",0,$C538)","v":94050635},null,{"$f":"IF(ACCOUNTS!K538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!K538),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!L538),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!M538),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!N538),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!O538),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P538<>\"\",CONCATENATE(ACCOUNTS!$I538,\"_\",ACCOUNTS!P538),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A539","v":403.06},{"$f":"ACCOUNTS!B539","v":"Depr Exp - General"},{"$f":"ACCOUNTS!C539","v":20494477},0,{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$J539),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R539=\"\",0,$C539)","v":20494477},null,{"$f":"IF(ACCOUNTS!K539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!K539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!L539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!M539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!N539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!O539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P539<>\"\",CONCATENATE(ACCOUNTS!$I539,\"_\",ACCOUNTS!P539),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A540","v":403.07},{"$f":"ACCOUNTS!B540","v":"Depr Exp - FAS 143"},{"$f":"ACCOUNTS!C540","v":-27088},{"$f":"SUM(E540:L540)-C540","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R540=\"\",0,$C540)","v":-27088},null,{"$f":"IF(ACCOUNTS!K540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!K540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!L540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!M540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!N540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!O540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!P540),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A541","v":403.08},{"$f":"ACCOUNTS!B541","v":"Depr Exp - VROW"},{"$f":"ACCOUNTS!C541","v":2874929},0,{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R541=\"\",0,$C541)","v":2874929},null,{"$f":"IF(ACCOUNTS!K541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!K541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!L541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!M541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!N541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!O541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!P541),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A542","v":404},{"$f":"ACCOUNTS!B542","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"ACCOUNTS!C542","v":1005996},0,{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$J542),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R542=\"\",0,$C542)","v":1005996},null,{"$f":"IF(ACCOUNTS!K542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!K542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!L542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!M542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!N542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!O542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P542<>\"\",CONCATENATE(ACCOUNTS!$I542,\"_\",ACCOUNTS!P542),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A543","v":404.01},{"$f":"ACCOUNTS!B543","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C543","v":25536254},0,{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$J543),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R543=\"\",0,$C543)","v":25536254},null,{"$f":"IF(ACCOUNTS!K543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!K543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!L543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!M543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!N543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!O543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P543<>\"\",CONCATENATE(ACCOUNTS!$I543,\"_\",ACCOUNTS!P543),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A544","v":404.02},{"$f":"ACCOUNTS!B544","v":"Accretion Exp - FAS 143"},{"$f":"ACCOUNTS!C544","v":1029398},0,{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$J544),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R544=\"\",0,$C544)","v":1029398},null,{"$f":"IF(ACCOUNTS!K544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!K544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!L544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!M544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!N544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!O544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P544<>\"\",CONCATENATE(ACCOUNTS!$I544,\"_\",ACCOUNTS!P544),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A545","v":405},{"$f":"ACCOUNTS!B545","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C545","v":2070601},0,{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$J545),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R545=\"\",0,$C545)","v":2070601},null,{"$f":"IF(ACCOUNTS!K545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!K545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!L545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!M545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!N545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!O545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P545<>\"\",CONCATENATE(ACCOUNTS!$I545,\"_\",ACCOUNTS!P545),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A546","v":406},{"$f":"ACCOUNTS!B546","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"ACCOUNTS!C546","v":25800},0,{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,E$2)))","v":4902},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,F$2)))","v":20898},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R546=\"\",0,$C546)","v":0},null,{"$f":"IF(ACCOUNTS!K546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!K546),\" \")","v":"F_PRODU_DEM_2A"},{"$f":"IF(ACCOUNTS!L546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!L546),\" \")","v":"F_PRODU_ENERGY_1"},{"$f":"IF(ACCOUNTS!M546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!M546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!N546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!O546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!P546),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A547","v":406.01},{"$f":"ACCOUNTS!B547","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"ACCOUNTS!C547","v":11200},0,{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$J547),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R547=\"\",0,$C547)","v":11200},null,{"$f":"IF(ACCOUNTS!K547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!K547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!L547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!M547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!N547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!O547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P547<>\"\",CONCATENATE(ACCOUNTS!$I547,\"_\",ACCOUNTS!P547),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A548","v":406.02},{"$f":"ACCOUNTS!B548","v":"Amort Exp - FERC Colstrip"},{"$f":"ACCOUNTS!C548","v":715283},0,{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,E$2)))","v":135903.76999999999},{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,F$2)))","v":579379.23},{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J548=\"\",0,$C548*(INDEX(INDIRECT(ACCOUNTS!$J548),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R548=\"\",0,$C548)","v":0},null,{"$f":"IF(ACCOUNTS!K548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!K548),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!L548),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!M548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!N548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!O548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P548<>\"\",CONCATENATE(ACCOUNTS!$I548,\"_\",ACCOUNTS!P548),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A549","v":406.03},{"$f":"ACCOUNTS!B549","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C549","v":9553357},0,{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J549=\"\",0,$C549*(INDEX(INDIRECT(ACCOUNTS!$J549),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R549=\"\",0,$C549)","v":9553357},null,{"$f":"IF(ACCOUNTS!K549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!K549),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!L549),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!M549),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!N549),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!O549),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P549<>\"\",CONCATENATE(ACCOUNTS!$I549,\"_\",ACCOUNTS!P549),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A550","v":407},{"$f":"ACCOUNTS!B550","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C550","v":1463328},0,{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J550=\"\",0,$C550*(INDEX(INDIRECT(ACCOUNTS!$J550),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R550=\"\",0,$C550)","v":1463328},null,{"$f":"IF(ACCOUNTS!K550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!K550),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!L550),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!M550),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!N550),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!O550),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P550<>\"\",CONCATENATE(ACCOUNTS!$I550,\"_\",ACCOUNTS!P550),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A551","v":407.01},{"$f":"ACCOUNTS!B551","v":"Amort Exp - Storm T&D"},{"$f":"ACCOUNTS!C551","v":15477404},0,{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J551=\"\",0,$C551*(INDEX(INDIRECT(ACCOUNTS!$J551),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R551=\"\",0,$C551)","v":15477404},null,{"$f":"IF(ACCOUNTS!K551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!K551),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!L551),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!M551),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!N551),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!O551),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P551<>\"\",CONCATENATE(ACCOUNTS!$I551,\"_\",ACCOUNTS!P551),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A552","v":"~"},{"$f":"ACCOUNTS!B552","v":"~"},{"$f":"ACCOUNTS!C552","v":0},0,{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J552=\"\",0,$C552*(INDEX(INDIRECT(ACCOUNTS!$J552),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R552=\"\",0,$C552)","v":0},null,{"$f":"IF(ACCOUNTS!K552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!K552),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!L552),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!M552),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!N552),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!O552),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P552<>\"\",CONCATENATE(ACCOUNTS!$I552,\"_\",ACCOUNTS!P552),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A553","v":"~"},{"$f":"ACCOUNTS!B553","v":"~"},{"$f":"ACCOUNTS!C553","v":0},0,{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$J553),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R553=\"\",0,$C553)","v":0},null,{"$f":"IF(ACCOUNTS!K553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!K553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!L553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!M553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!N553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!O553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P553<>\"\",CONCATENATE(ACCOUNTS!$I553,\"_\",ACCOUNTS!P553),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A554","v":"~"},{"$f":"ACCOUNTS!B554","v":"~"},{"$f":"ACCOUNTS!C554","v":0},0,{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$J554),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R554=\"\",0,$C554)","v":0},null,{"$f":"IF(ACCOUNTS!K554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!K554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!L554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!M554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!N554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!O554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P554<>\"\",CONCATENATE(ACCOUNTS!$I554,\"_\",ACCOUNTS!P554),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A555","v":"~"},{"$f":"ACCOUNTS!B555","v":"~"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$J555),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R555=\"\",0,$C555)","v":0},null,{"$f":"IF(ACCOUNTS!K555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!K555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!L555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!M555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!N555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!O555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P555<>\"\",CONCATENATE(ACCOUNTS!$I555,\"_\",ACCOUNTS!P555),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A556","v":"~"},{"$f":"ACCOUNTS!B556","v":"~"},{"$f":"ACCOUNTS!C556","v":0},0,{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$J556),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R556=\"\",0,$C556)","v":0},null,{"$f":"IF(ACCOUNTS!K556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!K556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!L556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!M556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!N556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!O556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P556<>\"\",CONCATENATE(ACCOUNTS!$I556,\"_\",ACCOUNTS!P556),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A557","v":"~"},{"$f":"ACCOUNTS!B557","v":"~"},{"$f":"ACCOUNTS!C557","v":0},0,{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$J557),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R557=\"\",0,$C557)","v":0},null,{"$f":"IF(ACCOUNTS!K557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!K557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!L557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!M557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!N557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!O557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P557<>\"\",CONCATENATE(ACCOUNTS!$I557,\"_\",ACCOUNTS!P557),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A558","v":"~"},{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$J558),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R558=\"\",0,$C558)","v":0},null,{"$f":"IF(ACCOUNTS!K558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!K558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!L558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!M558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!N558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!O558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P558<>\"\",CONCATENATE(ACCOUNTS!$I558,\"_\",ACCOUNTS!P558),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A559","v":"~"},{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$J559),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R559=\"\",0,$C559)","v":0},null,{"$f":"IF(ACCOUNTS!K559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!K559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!L559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!M559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!N559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!O559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P559<>\"\",CONCATENATE(ACCOUNTS!$I559,\"_\",ACCOUNTS!P559),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A560","v":"~"},{"$f":"ACCOUNTS!B560","v":"~"},{"$f":"ACCOUNTS!C560","v":0},0,{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J560=\"\",0,$C560*(INDEX(INDIRECT(ACCOUNTS!$J560),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R560=\"\",0,$C560)","v":0},null,{"$f":"IF(ACCOUNTS!K560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!K560),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!L560),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!M560),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!N560),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!O560),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P560<>\"\",CONCATENATE(ACCOUNTS!$I560,\"_\",ACCOUNTS!P560),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A561","v":"~"},{"$f":"ACCOUNTS!B561","v":"~"},{"$f":"ACCOUNTS!C561","v":0},0,{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J561=\"\",0,$C561*(INDEX(INDIRECT(ACCOUNTS!$J561),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R561=\"\",0,$C561)","v":0},null,{"$f":"IF(ACCOUNTS!K561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!K561),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!L561),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!M561),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!N561),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!O561),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P561<>\"\",CONCATENATE(ACCOUNTS!$I561,\"_\",ACCOUNTS!P561),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A562","v":"~"},{"$f":"ACCOUNTS!B562","v":"~"},{"$f":"ACCOUNTS!C562","v":0},0,{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J562=\"\",0,$C562*(INDEX(INDIRECT(ACCOUNTS!$J562),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R562=\"\",0,$C562)","v":0},null,{"$f":"IF(ACCOUNTS!K562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!K562),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!L562),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!M562),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!N562),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!O562),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P562<>\"\",CONCATENATE(ACCOUNTS!$I562,\"_\",ACCOUNTS!P562),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A563","v":"~"},{"$f":"ACCOUNTS!B563","v":"~"},{"$f":"ACCOUNTS!C563","v":0},0,{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J563=\"\",0,$C563*(INDEX(INDIRECT(ACCOUNTS!$J563),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R563=\"\",0,$C563)","v":0},null,{"$f":"IF(ACCOUNTS!K563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!K563),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!L563),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!M563),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!N563),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!O563),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P563<>\"\",CONCATENATE(ACCOUNTS!$I563,\"_\",ACCOUNTS!P563),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A564","v":"~"},{"$f":"ACCOUNTS!B564","v":"~"},{"$f":"ACCOUNTS!C564","v":0},0,{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J564=\"\",0,$C564*(INDEX(INDIRECT(ACCOUNTS!$J564),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R564=\"\",0,$C564)","v":0},null,{"$f":"IF(ACCOUNTS!K564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!K564),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!L564),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!M564),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!N564),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!O564),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P564<>\"\",CONCATENATE(ACCOUNTS!$I564,\"_\",ACCOUNTS!P564),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A565","v":"~"},{"$f":"ACCOUNTS!B565","v":"~"},{"$f":"ACCOUNTS!C565","v":0},0,{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J565=\"\",0,$C565*(INDEX(INDIRECT(ACCOUNTS!$J565),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R565=\"\",0,$C565)","v":0},null,{"$f":"IF(ACCOUNTS!K565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!K565),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!L565),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!M565),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!N565),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!O565),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P565<>\"\",CONCATENATE(ACCOUNTS!$I565,\"_\",ACCOUNTS!P565),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$J566),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R566=\"\",0,$C566)","v":0},null,{"$f":"IF(ACCOUNTS!K566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!K566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!L566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!M566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!N566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!O566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P566<>\"\",CONCATENATE(ACCOUNTS!$I566,\"_\",ACCOUNTS!P566),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$J567),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R567=\"\",0,$C567)","v":0},null,{"$f":"IF(ACCOUNTS!K567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!K567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!L567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!M567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!N567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!O567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P567<>\"\",CONCATENATE(ACCOUNTS!$I567,\"_\",ACCOUNTS!P567),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$J568),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R568=\"\",0,$C568)","v":0},null,{"$f":"IF(ACCOUNTS!K568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!K568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!L568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!M568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!N568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!O568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P568<>\"\",CONCATENATE(ACCOUNTS!$I568,\"_\",ACCOUNTS!P568),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B569","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"SUM(C534:C568)","v":276612250},0,{"$f":"SUM(E534:E568)","v":140805.76999999999},600277.23,0,0,0,0,null,{"$f":"SUM(L534:L568)","v":275871167}]
[null,null,null,{"$f":"SUM(E570:L570)-C570","v":0}]
[{"$f":"ACCOUNTS!A571","v":"Taxes (Other Than Income)"},null,null,0]
[{"$f":"ACCOUNTS!A572","v":236},{"$f":"ACCOUNTS!B572","v":"Property Taxes"},{"$f":"ACCOUNTS!C572","v":37267394},0,{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$J572),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R572=\"\",0,$C572)","v":37267394},null,{"$f":"IF(ACCOUNTS!K572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!K572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!L572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!M572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!N572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!O572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P572<>\"\",CONCATENATE(ACCOUNTS!$I572,\"_\",ACCOUNTS!P572),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A573","v":236.01},{"$f":"ACCOUNTS!B573","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C573","v":8229129},0,{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$J573),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R573=\"\",0,$C573)","v":8229129},null,{"$f":"IF(ACCOUNTS!K573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!K573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!L573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!M573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!N573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!O573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P573<>\"\",CONCATENATE(ACCOUNTS!$I573,\"_\",ACCOUNTS!P573),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A574","v":236.02},{"$f":"ACCOUNTS!B574","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C574","v":77070765},0,{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$J574),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R574=\"\",0,$C574)","v":77070765},null,{"$f":"IF(ACCOUNTS!K574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!K574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!L574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!M574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!N574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!O574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P574<>\"\",CONCATENATE(ACCOUNTS!$I574,\"_\",ACCOUNTS!P574),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A575","v":236.03},{"$f":"ACCOUNTS!B575","v":"Other Taxes - Muni"},{"$f":"ACCOUNTS!C575","v":-0.26000000536441803},0,{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$J575),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R575=\"\",0,$C575)","v":-0.26000000536441803},null,{"$f":"IF(ACCOUNTS!K575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!K575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!L575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!M575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!N575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!O575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P575<>\"\",CONCATENATE(ACCOUNTS!$I575,\"_\",ACCOUNTS!P575),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A576","v":236.04},{"$f":"ACCOUNTS!B576","v":"Other Taxes - MT Elec Energy Lic"},{"$f":"ACCOUNTS!C576","v":1647662},0,{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,F$2)))","v":1647662},{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$J576),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R576=\"\",0,$C576)","v":0},null,{"$f":"IF(ACCOUNTS!K576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!K576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!L576),\" \")","v":"F_DISTR_ENERGY_2"},{"$f":"IF(ACCOUNTS!M576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!M576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!N576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!O576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P576<>\"\",CONCATENATE(ACCOUNTS!$I576,\"_\",ACCOUNTS!P576),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$J577),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R577=\"\",0,$C577)","v":0},null,{"$f":"IF(ACCOUNTS!K577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!K577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!L577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!M577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!N577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!O577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P577<>\"\",CONCATENATE(ACCOUNTS!$I577,\"_\",ACCOUNTS!P577),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$J578),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R578=\"\",0,$C578)","v":0},null,{"$f":"IF(ACCOUNTS!K578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!K578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!L578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!M578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!N578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!O578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P578<>\"\",CONCATENATE(ACCOUNTS!$I578,\"_\",ACCOUNTS!P578),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$J579),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R579=\"\",0,$C579)","v":0},null,{"$f":"IF(ACCOUNTS!K579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!K579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!L579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!M579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!N579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!O579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P579<>\"\",CONCATENATE(ACCOUNTS!$I579,\"_\",ACCOUNTS!P579),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J580=\"\",0,$C580*(INDEX(INDIRECT(ACCOUNTS!$J580),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R580=\"\",0,$C580)","v":0},null,{"$f":"IF(ACCOUNTS!K580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!K580),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!L580),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!M580),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!N580),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!O580),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P580<>\"\",CONCATENATE(ACCOUNTS!$I580,\"_\",ACCOUNTS!P580),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A581","v":"~"},{"$f":"ACCOUNTS!B581","v":"~"},{"$f":"ACCOUNTS!C581","v":0},0,{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J581=\"\",0,$C581*(INDEX(INDIRECT(ACCOUNTS!$J581),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R581=\"\",0,$C581)","v":0},null,{"$f":"IF(ACCOUNTS!K581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!K581),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!L581),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!M581),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!N581),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!O581),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P581<>\"\",CONCATENATE(ACCOUNTS!$I581,\"_\",ACCOUNTS!P581),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B582","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"SUM(C572:C581)","v":124214949.73999999},0,{"$f":"SUM(E572:E581)","v":0},1647662,0,0,0,0,null,{"$f":"SUM(L572:L581)","v":122567287.73999999},null,{"$f":"IF(ACCOUNTS!K582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!K582),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!L582),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!M582),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!N582),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!O582),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P582<>\"\",CONCATENATE(ACCOUNTS!$I582,\"_\",ACCOUNTS!P582),\" \")","v":" "}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A586","v":"OTHER OPERATING REVENUE"},null,null,0]
[{"$f":"ACCOUNTS!A587","v":450.01},{"$f":"ACCOUNTS!B587","v":"Late Payment Revenue - Interest"},{"$f":"ACCOUNTS!C587","v":3464899},{"$f":"SUM(E587:L587)-C587","v":0},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,G$2)))","v":3464899},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$J587),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R587=\"\",0,$C587)","v":0},null,{"$f":"IF(ACCOUNTS!K587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!K587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!L587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!M587),\" \")","v":"F_DISTR_DIR450.01"},{"$f":"IF(ACCOUNTS!N587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!N587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!O587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P587<>\"\",CONCATENATE(ACCOUNTS!$I587,\"_\",ACCOUNTS!P587),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A588","v":450.02},{"$f":"ACCOUNTS!B588","v":"Late Payment Revenue - Field Call"},{"$f":"ACCOUNTS!C588","v":559117},0,{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,G$2)))","v":559117},{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$J588),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R588=\"\",0,$C588)","v":0},null,{"$f":"IF(ACCOUNTS!K588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!K588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!L588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!M588),\" \")","v":"F_DISTR_DIR450.02"},{"$f":"IF(ACCOUNTS!N588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!N588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!O588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!P588),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A589","v":451.01},{"$f":"ACCOUNTS!B589","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C589","v":520439},0,{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,G$2)))","v":520439},{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$J589),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R589=\"\",0,$C589)","v":0},null,{"$f":"IF(ACCOUNTS!K589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!K589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!L589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!M589),\" \")","v":"F_DISTR_CUST_2"},{"$f":"IF(ACCOUNTS!N589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!N589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!O589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!P589),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A590","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C590","v":1648238},0,{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,G$2)))","v":1648238},{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$J590),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R590=\"\",0,$C590)","v":0},null,{"$f":"IF(ACCOUNTS!K590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!K590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!L590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!M590),\" \")","v":"F_DISTR_DIR451.02"},{"$f":"IF(ACCOUNTS!N590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!N590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!O590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P590<>\"\",CONCATENATE(ACCOUNTS!$I590,\"_\",ACCOUNTS!P590),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A591","v":451.03},{"$f":"ACCOUNTS!B591","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C591","v":477492},0,{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,G$2)))","v":477492},{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J591=\"\",0,$C591*(INDEX(INDIRECT(ACCOUNTS!$J591),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R591=\"\",0,$C591)","v":0},null,{"$f":"IF(ACCOUNTS!K591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!K591),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!L591),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!M591),\" \")","v":"F_DISTR_CUST_2"},{"$f":"IF(ACCOUNTS!N591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!N591),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!O591),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P591<>\"\",CONCATENATE(ACCOUNTS!$I591,\"_\",ACCOUNTS!P591),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A592","v":451.04},{"$f":"ACCOUNTS!B592","v":"Misc Service Revenue - Water Heater Rental"},{"$f":"ACCOUNTS!C592","v":-163},0,{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,G$2)))","v":-163},{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J592=\"\",0,$C592*(INDEX(INDIRECT(ACCOUNTS!$J592),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R592=\"\",0,$C592)","v":0},null,{"$f":"IF(ACCOUNTS!K592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!K592),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!L592),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!M592),\" \")","v":"F_DISTR_RESID"},{"$f":"IF(ACCOUNTS!N592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!N592),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!O592),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P592<>\"\",CONCATENATE(ACCOUNTS!$I592,\"_\",ACCOUNTS!P592),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A593","v":451.05},{"$f":"ACCOUNTS!B593","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"ACCOUNTS!C593","v":1137787},0,{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,G$2)))","v":1137787},{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J593=\"\",0,$C593*(INDEX(INDIRECT(ACCOUNTS!$J593),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R593=\"\",0,$C593)","v":0},null,{"$f":"IF(ACCOUNTS!K593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!K593),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!L593),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!M593),\" \")","v":"F_DISTR_DIR451.05"},{"$f":"IF(ACCOUNTS!N593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!N593),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!O593),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P593<>\"\",CONCATENATE(ACCOUNTS!$I593,\"_\",ACCOUNTS!P593),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A594","v":451.06},{"$f":"ACCOUNTS!B594","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"ACCOUNTS!C594","v":270062},0,{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,G$2)))","v":270062},{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$J594),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R594=\"\",0,$C594)","v":0},null,{"$f":"IF(ACCOUNTS!K594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!K594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!L594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!M594),\" \")","v":"F_DISTR_DIR451.06"},{"$f":"IF(ACCOUNTS!N594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!N594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!O594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!P594),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A595","v":451.07},{"$f":"ACCOUNTS!B595","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C595","v":2978480},0,{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,G$2)))","v":2978480},{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$J595),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R595=\"\",0,$C595)","v":0},null,{"$f":"IF(ACCOUNTS!K595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!K595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!L595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!M595),\" \")","v":"F_DISTR_DIR252.00"},{"$f":"IF(ACCOUNTS!N595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!N595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!O595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P595<>\"\",CONCATENATE(ACCOUNTS!$I595,\"_\",ACCOUNTS!P595),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A596","v":451.08},{"$f":"ACCOUNTS!B596","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C596","v":-42311},0,{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,G$2)))","v":-42311},{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J596=\"\",0,$C596*(INDEX(INDIRECT(ACCOUNTS!$J596),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R596=\"\",0,$C596)","v":0},null,{"$f":"IF(ACCOUNTS!K596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!K596),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!L596),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!M596),\" \")","v":"F_DISTR_CUST_2"},{"$f":"IF(ACCOUNTS!N596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!N596),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!O596),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P596<>\"\",CONCATENATE(ACCOUNTS!$I596,\"_\",ACCOUNTS!P596),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A597","v":454.01},{"$f":"ACCOUNTS!B597","v":"Rental Revenue - Steam Plant"},{"$f":"ACCOUNTS!C597","v":38165},{"$f":"SUM(E597:L597)-C597","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J597=\"\",0,$C597*(INDEX(INDIRECT(ACCOUNTS!$J597),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R597=\"\",0,$C597)","v":38165},null,{"$f":"IF(ACCOUNTS!K597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!K597),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!L597),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!M597),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!N597),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!O597),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P597<>\"\",CONCATENATE(ACCOUNTS!$I597,\"_\",ACCOUNTS!P597),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A598","v":454.02},{"$f":"ACCOUNTS!B598","v":"Rental Revenue - Distribution Pole Contacts"},{"$f":"ACCOUNTS!C598","v":5875055},{"$f":"SUM(E598:L598)-C598","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J598=\"\",0,$C598*(INDEX(INDIRECT(ACCOUNTS!$J598),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R598=\"\",0,$C598)","v":5875055},null,{"$f":"IF(ACCOUNTS!K598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!K598),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!L598),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!M598),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!N598),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!O598),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P598<>\"\",CONCATENATE(ACCOUNTS!$I598,\"_\",ACCOUNTS!P598),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A599","v":454.03},{"$f":"ACCOUNTS!B599","v":"Rental Revenue - Personal Cell Site"},{"$f":"ACCOUNTS!C599","v":3646743},{"$f":"SUM(E599:L599)-C599","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J599=\"\",0,$C599*(INDEX(INDIRECT(ACCOUNTS!$J599),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R599=\"\",0,$C599)","v":3646743},null,{"$f":"IF(ACCOUNTS!K599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!K599),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!L599),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!M599),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!N599),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!O599),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P599<>\"\",CONCATENATE(ACCOUNTS!$I599,\"_\",ACCOUNTS!P599),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A600","v":454.04},{"$f":"ACCOUNTS!B600","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C600","v":673570},{"$f":"SUM(E600:L600)-C600","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J600=\"\",0,$C600*(INDEX(INDIRECT(ACCOUNTS!$J600),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R600=\"\",0,$C600)","v":673570},null,{"$f":"IF(ACCOUNTS!K600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!K600),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!L600),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!M600),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!N600),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!O600),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P600<>\"\",CONCATENATE(ACCOUNTS!$I600,\"_\",ACCOUNTS!P600),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A601","v":454.05},{"$f":"ACCOUNTS!B601","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C601","v":3939609},{"$f":"SUM(E601:L601)-C601","v":0},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,G$2)))","v":3939609},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J601=\"\",0,$C601*(INDEX(INDIRECT(ACCOUNTS!$J601),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R601=\"\",0,$C601)","v":0},null,{"$f":"IF(ACCOUNTS!K601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!K601),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!L601),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!M601),\" \")","v":"F_DISTR_DIR454.05"},{"$f":"IF(ACCOUNTS!N601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!N601),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!O601),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P601<>\"\",CONCATENATE(ACCOUNTS!$I601,\"_\",ACCOUNTS!P601),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A602","v":454.06},{"$f":"ACCOUNTS!B602","v":"Rental Revenue - Pole Rental"},{"$f":"ACCOUNTS!C602","v":60351},{"$f":"SUM(E602:L602)-C602","v":0},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,G$2)))","v":60351},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$J602),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R602=\"\",0,$C602)","v":0},null,{"$f":"IF(ACCOUNTS!K602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!K602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!L602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!M602),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!N602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!O602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P602<>\"\",CONCATENATE(ACCOUNTS!$I602,\"_\",ACCOUNTS!P602),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A603","v":456.01},{"$f":"ACCOUNTS!B603","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C603","v":10196039.680000002},0,{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,E$2)))","v":1937247.5392000002},{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,F$2)))","v":8258792.140800002},{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$J603),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R603=\"\",0,$C603)","v":0},null,{"$f":"IF(ACCOUNTS!K603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!K603),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!L603),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!M603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!N603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!O603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P603<>\"\",CONCATENATE(ACCOUNTS!$I603,\"_\",ACCOUNTS!P603),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A604","v":456.02},{"$f":"ACCOUNTS!B604","v":"Other Elect Revenue - Jobbing Revenue"},{"$f":"ACCOUNTS!C604","v":24865},0,{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$J604),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R604=\"\",0,$C604)","v":24865},null,{"$f":"IF(ACCOUNTS!K604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!K604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!L604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!M604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!N604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!O604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!P604),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A605","v":456.03},{"$f":"ACCOUNTS!B605","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C605","v":210539},0,{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$J605),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R605=\"\",0,$C605)","v":210539},null,{"$f":"IF(ACCOUNTS!K605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!K605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!L605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!M605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!N605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!O605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!P605),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A606","v":456.04},{"$f":"ACCOUNTS!B606","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C606","v":1026108},0,{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$J606),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R606=\"\",0,$C606)","v":1026108},null,{"$f":"IF(ACCOUNTS!K606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!K606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!L606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!M606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!N606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!O606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P606<>\"\",CONCATENATE(ACCOUNTS!$I606,\"_\",ACCOUNTS!P606),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A607","v":456.05},{"$f":"ACCOUNTS!B607","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C607","v":313300},0,{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$J607),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R607=\"\",0,$C607)","v":313300},null,{"$f":"IF(ACCOUNTS!K607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!K607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!L607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!M607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!N607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!O607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P607<>\"\",CONCATENATE(ACCOUNTS!$I607,\"_\",ACCOUNTS!P607),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A608","v":456.06},{"$f":"ACCOUNTS!B608","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$J608),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R608=\"\",0,$C608)","v":0},null,{"$f":"IF(ACCOUNTS!K608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!K608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!L608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!M608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!N608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!O608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P608<>\"\",CONCATENATE(ACCOUNTS!$I608,\"_\",ACCOUNTS!P608),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A609","v":456.07},{"$f":"ACCOUNTS!B609","v":"Other Elect Revenue -Green Energy Option"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$J609),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R609=\"\",0,$C609)","v":0},null,{"$f":"IF(ACCOUNTS!K609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!K609),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!L609),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!M609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!N609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!O609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P609<>\"\",CONCATENATE(ACCOUNTS!$I609,\"_\",ACCOUNTS!P609),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A610","v":456.08},{"$f":"ACCOUNTS!B610","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C610","v":16182},0,{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$J610),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R610=\"\",0,$C610)","v":16182},null,{"$f":"IF(ACCOUNTS!K610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!K610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!L610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!M610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!N610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!O610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!P610),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A611","v":456.09},{"$f":"ACCOUNTS!B611","v":"Other Elect Revenue - Small Generator Application Fee"},{"$f":"ACCOUNTS!C611","v":500},0,{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J611=\"\",0,$C611*(INDEX(INDIRECT(ACCOUNTS!$J611),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R611=\"\",0,$C611)","v":500},null,{"$f":"IF(ACCOUNTS!K611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!K611),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!L611),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!M611),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!N611),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!O611),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P611<>\"\",CONCATENATE(ACCOUNTS!$I611,\"_\",ACCOUNTS!P611),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A612","v":456.1},{"$f":"ACCOUNTS!B612","v":"Other Elect Revenue - Intolight"},{"$f":"ACCOUNTS!C612","v":-6464},0,{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,G$2)))","v":-6464},{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J612=\"\",0,$C612*(INDEX(INDIRECT(ACCOUNTS!$J612),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R612=\"\",0,$C612)","v":0},null,{"$f":"IF(ACCOUNTS!K612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!K612),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!L612),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!M612),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!N612),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!O612),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P612<>\"\",CONCATENATE(ACCOUNTS!$I612,\"_\",ACCOUNTS!P612),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A613","v":456.11},{"$f":"ACCOUNTS!B613","v":"Other Elect Revenue - AG Settlement"},{"$f":"ACCOUNTS!C613","v":-24},0,{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,G$2)))","v":-24},{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J613=\"\",0,$C613*(INDEX(INDIRECT(ACCOUNTS!$J613),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R613=\"\",0,$C613)","v":0},null,{"$f":"IF(ACCOUNTS!K613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!K613),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!L613),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!M613),\" \")","v":"F_DISTR_CUST_2"},{"$f":"IF(ACCOUNTS!N613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!N613),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!O613),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P613<>\"\",CONCATENATE(ACCOUNTS!$I613,\"_\",ACCOUNTS!P613),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A614","v":456.12},{"$f":"ACCOUNTS!B614","v":"Other Elect Revenue - REC Revenue"},{"$f":"ACCOUNTS!C614","v":0},0,{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$J614),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R614=\"\",0,$C614)","v":0},null,{"$f":"IF(ACCOUNTS!K614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!K614),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!L614),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!M614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!N614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!O614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P614<>\"\",CONCATENATE(ACCOUNTS!$I614,\"_\",ACCOUNTS!P614),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A615","v":456.13},{"$f":"ACCOUNTS!B615","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C615","v":16513},0,{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,E$2)))","v":3137.4700000000003},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,F$2)))","v":13375.53},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R615=\"\",0,$C615)","v":0},null,{"$f":"IF(ACCOUNTS!K615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!K615),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!L615),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!M615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!N615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!O615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!P615),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A616","v":456.14},{"$f":"ACCOUNTS!B616","v":"Other Elect Revenue -  Imbalance"},{"$f":"ACCOUNTS!C616","v":1975116.05},0,{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,E$2)))","v":1975116.05},{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$J616),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R616=\"\",0,$C616)","v":0},null,{"$f":"IF(ACCOUNTS!K616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!K616),\" \")","v":"F_PRODU_IMBAL"},{"$f":"IF(ACCOUNTS!L616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!L616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!M616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!N616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!O616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P616<>\"\",CONCATENATE(ACCOUNTS!$I616,\"_\",ACCOUNTS!P616),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$J617),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R617=\"\",0,$C617)","v":0},null,{"$f":"IF(ACCOUNTS!K617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!K617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!L617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!M617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!N617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!O617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P617<>\"\",CONCATENATE(ACCOUNTS!$I617,\"_\",ACCOUNTS!P617),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$J618),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R618=\"\",0,$C618)","v":0},null,{"$f":"IF(ACCOUNTS!K618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!K618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!L618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!M618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!N618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!O618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P618<>\"\",CONCATENATE(ACCOUNTS!$I618,\"_\",ACCOUNTS!P618),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A619","v":"~"},{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"ACCOUNTS!C619","v":0},0,{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J619=\"\",0,$C619*(INDEX(INDIRECT(ACCOUNTS!$J619),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R619=\"\",0,$C619)","v":0},null,{"$f":"IF(ACCOUNTS!K619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!K619),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!L619),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!M619),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!N619),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!O619),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P619<>\"\",CONCATENATE(ACCOUNTS!$I619,\"_\",ACCOUNTS!P619),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A620","v":"~"},{"$f":"ACCOUNTS!B620","v":"~"},{"$f":"ACCOUNTS!C620","v":0},0,{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J620=\"\",0,$C620*(INDEX(INDIRECT(ACCOUNTS!$J620),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R620=\"\",0,$C620)","v":0},null,{"$f":"IF(ACCOUNTS!K620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!K620),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!L620),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!M620),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!N620),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!O620),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P620<>\"\",CONCATENATE(ACCOUNTS!$I620,\"_\",ACCOUNTS!P620),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A621","v":"~"},{"$f":"ACCOUNTS!B621","v":"~"},{"$f":"ACCOUNTS!C621","v":0},0,{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J621=\"\",0,$C621*(INDEX(INDIRECT(ACCOUNTS!$J621),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R621=\"\",0,$C621)","v":0},null,{"$f":"IF(ACCOUNTS!K621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!K621),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!L621),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!M621),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!N621),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!O621),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P621<>\"\",CONCATENATE(ACCOUNTS!$I621,\"_\",ACCOUNTS!P621),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$J622),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R622=\"\",0,$C622)","v":0},null,{"$f":"IF(ACCOUNTS!K622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!K622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!L622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!M622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!N622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!O622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P622<>\"\",CONCATENATE(ACCOUNTS!$I622,\"_\",ACCOUNTS!P622),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},{"$f":"SUM(E623:L623)-C623","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$J623),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R623=\"\",0,$C623)","v":0},null,{"$f":"IF(ACCOUNTS!K623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!K623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!L623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!M623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!N623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!O623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P623<>\"\",CONCATENATE(ACCOUNTS!$I623,\"_\",ACCOUNTS!P623),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$J624),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R624=\"\",0,$C624)","v":0},null,{"$f":"IF(ACCOUNTS!K624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!K624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!L624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!M624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!N624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!O624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P624<>\"\",CONCATENATE(ACCOUNTS!$I624,\"_\",ACCOUNTS!P624),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$J625),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R625=\"\",0,$C625)","v":0},null,{"$f":"IF(ACCOUNTS!K625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!K625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!L625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!M625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!N625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!O625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P625<>\"\",CONCATENATE(ACCOUNTS!$I625,\"_\",ACCOUNTS!P625),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$J626),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R626=\"\",0,$C626)","v":0},null,{"$f":"IF(ACCOUNTS!K626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!K626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!L626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!M626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!N626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!O626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P626<>\"\",CONCATENATE(ACCOUNTS!$I626,\"_\",ACCOUNTS!P626),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B627","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C587:C626)","v":39020207.729999997},0,{"$f":"SUM(E587:E626)","v":3915501.0592},8272167.6708000023,15007512,0,0,0,null,{"$f":"SUM(L587:L626)","v":11825027},null,{"$f":"IF(ACCOUNTS!K627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!K627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!L627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!M627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!N627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!O627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P627<>\"\",CONCATENATE(ACCOUNTS!$I627,\"_\",ACCOUNTS!P627),\" \")","v":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A629","v":"NON FIRM REVENUE"},null,null,0]
[{"$f":"ACCOUNTS!A630","v":447.07},{"$f":"ACCOUNTS!B630","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C630","v":40163723},0,{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,E$2)))","v":7631107.3700000001},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,F$2)))","v":32532615.630000003},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R630=\"\",0,$C630)","v":0},null,{"$f":"IF(ACCOUNTS!K630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!K630),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!L630),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!M630),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!N630),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!O630),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!P630),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A631","v":"~"},{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J631=\"\",0,$C631*(INDEX(INDIRECT(ACCOUNTS!$J631),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R631=\"\",0,$C631)","v":0},null,{"$f":"IF(ACCOUNTS!K631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!K631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!L631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!M631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!N631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!O631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!P631),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B632","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C630:C631)","v":40163723},0,{"$f":"SUM(E630:E631)","v":7631107.3700000001},32532615.630000003,0,0,0,0,null,0,null,{"$f":"IF(ACCOUNTS!K632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!K632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!L632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!M632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!N632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!O632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!P632),\" \")","v":" "}]
[null,null,null,0]
["INCOME TAXES",null,null,0]
[{"$f":"ACCOUNTS!A635","v":"409.10"},{"$f":"ACCOUNTS!B635","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C635","v":-59428577},{"$f":"SUM(E635:L635)-C635","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J635=\"\",0,$C635*(INDEX(INDIRECT(ACCOUNTS!$J635),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R635=\"\",0,$C635)","v":-59428577},null,{"$f":"IF(ACCOUNTS!K635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!K635),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!L635),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!M635),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!N635),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!O635),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P635<>\"\",CONCATENATE(ACCOUNTS!$I635,\"_\",ACCOUNTS!P635),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A636","v":"410.10"},{"$f":"ACCOUNTS!B636","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C636","v":406373034.38731563},0,{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J636=\"\",0,$C636*(INDEX(INDIRECT(ACCOUNTS!$J636),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R636=\"\",0,$C636)","v":406373034.38731563},null,{"$f":"IF(ACCOUNTS!K636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!K636),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!L636),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!M636),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!N636),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!O636),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P636<>\"\",CONCATENATE(ACCOUNTS!$I636,\"_\",ACCOUNTS!P636),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A637","v":"411.10"},{"$f":"ACCOUNTS!B637","v":"Prov for Def Income Tax (Credit)"},{"$f":"ACCOUNTS!C637","v":-237907201},0,{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J637=\"\",0,$C637*(INDEX(INDIRECT(ACCOUNTS!$J637),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R637=\"\",0,$C637)","v":-237907201},null,{"$f":"IF(ACCOUNTS!K637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!K637),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!L637),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!M637),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!N637),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!O637),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P637<>\"\",CONCATENATE(ACCOUNTS!$I637,\"_\",ACCOUNTS!P637),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J638=\"\",0,$C638*(INDEX(INDIRECT(ACCOUNTS!$J638),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R638=\"\",0,$C638)","v":0},null,{"$f":"IF(ACCOUNTS!K638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!K638),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!L638),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!M638),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!N638),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!O638),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P638<>\"\",CONCATENATE(ACCOUNTS!$I638,\"_\",ACCOUNTS!P638),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J639=\"\",0,$C639*(INDEX(INDIRECT(ACCOUNTS!$J639),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R639=\"\",0,$C639)","v":0},null,{"$f":"IF(ACCOUNTS!K639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!K639),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!L639),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!M639),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!N639),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!O639),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P639<>\"\",CONCATENATE(ACCOUNTS!$I639,\"_\",ACCOUNTS!P639),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J640=\"\",0,$C640*(INDEX(INDIRECT(ACCOUNTS!$J640),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R640=\"\",0,$C640)","v":0},null,{"$f":"IF(ACCOUNTS!K640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!K640),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!L640),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!M640),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!N640),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!O640),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P640<>\"\",CONCATENATE(ACCOUNTS!$I640,\"_\",ACCOUNTS!P640),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J641=\"\",0,$C641*(INDEX(INDIRECT(ACCOUNTS!$J641),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R641=\"\",0,$C641)","v":0},null,{"$f":"IF(ACCOUNTS!K641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!K641),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!L641),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!M641),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!N641),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!O641),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P641<>\"\",CONCATENATE(ACCOUNTS!$I641,\"_\",ACCOUNTS!P641),\" \")","v":" "}]
[null,"TOTAL FIT",{"$f":"SUM(C635:C641)","v":109037256.38731563},0,{"$f":"SUM(E635:E641)","v":0},0,0,0,0,0,null,109037256.38731563]
[null,null,null,"END"]

{"sheet":"FUNCALLOC","index":7,"n_rows":643,"n_cols":168,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Functionalization"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,null,null,4,{"$f":"E2+1","v":5},{"$f":"F2+1","v":6},7,8,9,10,11,{"$f":"L2+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,{"$f":"AR2+1","v":44},45,46,47,48,49,50,51,52,{"$f":"BA2+1","v":53},54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$14","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$15","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$16","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$17","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$18","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$19","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$20","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$20","v":"~"}]
["No. ","Account Description","Amount",null,"F_PRODU_DEM_2A","F_PRODU_DEM_2B","F_TRANS_DEM_2B","F_TRANS_DEM_2A","F_DISTR_DIR360.01","F_DISTR_NCP_360","F_DISTR_DEM_2A","F_DISTR_DIR361.01","F_DISTR_NCP_361","F_DISTR_DIR362.01","F_DISTR_NCP_362","F_DISTR_OH_NCP","F_DISTR_DIR364.01","F_DISTR_UG_NCP","F_DISTR_DIR366.01","F_DISTR_OH_TFMR","F_DISTR_UG_TFMR","F_DISTR_DIR368.03","F_DISTR_DIR108.360","F_DISTR_DIR108.361","F_DISTR_DIR108.362","F_DISTR_DIR108.364","F_DISTR_DIR108.366","F_PRODU_ANCIL","F_PRODU_IMBAL","F_PRODU_ENERGY_2","F_TRANS_ENERGY_2","F_TRANS_ENERGY_1","F_DISTR_ENERGY_1","F_PRODU_BPAX","F_PRODU_ENERGY_1","F_DISTR_ENERGY_2","F_DISTR_OH_TFMRC","F_DISTR_UG_TFMRC","F_DISTR_DIR368.03C","F_DISTR_OH_SVC","F_DISTR_RESID","F_DISTR_METER","F_DISTR_DIR372.00","F_DISTR_DIR373.00","F_DISTR_DIR235.00","F_DISTR_DIR252.00","F_DISTR_CUST_4","F_DISTR_CUST_3","F_DISTR_DIR904.00","F_DISTR_CUST_1","F_DISTR_DIR908.01","F_DISTR_DIR450.01","F_DISTR_DIR450.02","F_DISTR_CUST_2","F_DISTR_DIR451.02","F_DISTR_DIR451.05","F_DISTR_DIR451.06","F_DISTR_DIR454.05","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,"~",{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CB2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CB2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},"~",{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CJ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CJ2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},"~",{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CR2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CR2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},"~",{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CZ2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DH2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DP2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DX2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EF2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EN2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EV2=\"~\",\"~\",\"TOTAL\")","v":"~"},"~",{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(FD2=\"~\",\"~\",\"TOTAL\")","v":"~"}]
[null,null,null,null,{"$f":"IF(E3=\"~\",\"~\",CONCATENATE(LEFT(E3,7),\"_\",INDEX(INDIRECT(REPLACE(E3,1,8,\"\")),1,3)))","v":"F_PRODU_DEM"},"F_PRODU_DEM","F_TRANS_DEM","F_TRANS_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM",{"$f":"IF(W3=\"~\",\"~\",CONCATENATE(LEFT(W3,7),\"_\",INDEX(INDIRECT(REPLACE(W3,1,8,\"\")),1,3)))","v":"F_DISTR_DEM"},"F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_PRODU_DEM","F_PRODU_DEM",{"$f":"IF(AD3=\"~\",\"~\",CONCATENATE(LEFT(AD3,7),\"_\",INDEX(INDIRECT(REPLACE(AD3,1,8,\"\")),1,3)))","v":"F_PRODU_NRG"},"F_TRANS_NRG","F_TRANS_NRG","F_DISTR_NRG","F_PRODU_NRG","F_PRODU_NRG","F_DISTR_NRG","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS",{"$f":"IF(AS3=\"~\",\"~\",CONCATENATE(LEFT(AS3,7),\"_\",INDEX(INDIRECT(REPLACE(AS3,1,8,\"\")),1,3)))","v":"F_DISTR_CUS"},"F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS",{"$f":"IF(BB3=\"~\",\"~\",CONCATENATE(LEFT(BB3,7),\"_\",INDEX(INDIRECT(REPLACE(BB3,1,8,\"\")),1,3)))","v":"F_DISTR_CUS"},"F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,null,{"$f":"IF(OR(CB2=\"~\",CC3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CC3))","v":"F_PRODU_DEM"},{"$f":"IF(OR(CB2=\"~\",CD3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CD3))","v":"F_PRODU_NRG"},{"$f":"IF(OR(CB2=\"~\",CE3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CE3))","v":"F_PRODU_CUS"},{"$f":"IF(OR(CB2=\"~\",CF3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CF3))","v":"~"},{"$f":"IF(OR(CB2=\"~\",CG3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CG3))","v":"~"},{"$f":"IF(OR(CB2=\"~\",CH3=\"~\"),\"~\",CONCATENATE(CB2,\"_\",CH3))","v":"~"},null,null,{"$f":"IF(OR(CJ2=\"~\",CK3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CK3))","v":"F_TRANS_DEM"},{"$f":"IF(OR(CJ2=\"~\",CL3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CL3))","v":"F_TRANS_NRG"},{"$f":"IF(OR(CJ2=\"~\",CM3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CM3))","v":"F_TRANS_CUS"},{"$f":"IF(OR(CJ2=\"~\",CN3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CN3))","v":"~"},{"$f":"IF(OR(CJ2=\"~\",CO3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CO3))","v":"~"},{"$f":"IF(OR(CJ2=\"~\",CP3=\"~\"),\"~\",CONCATENATE(CJ2,\"_\",CP3))","v":"~"},null,null,{"$f":"IF(OR(CR2=\"~\",CS3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CS3))","v":"F_DISTR_DEM"},{"$f":"IF(OR(CR2=\"~\",CT3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CT3))","v":"F_DISTR_NRG"},{"$f":"IF(OR(CR2=\"~\",CU3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CU3))","v":"F_DISTR_CUS"},{"$f":"IF(OR(CR2=\"~\",CV3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CV3))","v":"~"},{"$f":"IF(OR(CR2=\"~\",CW3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CW3))","v":"~"},{"$f":"IF(OR(CR2=\"~\",CX3=\"~\"),\"~\",CONCATENATE(CR2,\"_\",CX3))","v":"~"},null,null,{"$f":"IF(OR(CZ2=\"~\",DA3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DA3))","v":"~"},{"$f":"IF(OR(CZ2=\"~\",DB3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DB3))","v":"~"},{"$f":"IF(OR(CZ2=\"~\",DC3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DC3))","v":"~"},{"$f":"IF(OR(CZ2=\"~\",DD3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DD3))","v":"~"},{"$f":"IF(OR(CZ2=\"~\",DE3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DE3))","v":"~"},{"$f":"IF(OR(CZ2=\"~\",DF3=\"~\"),\"~\",CONCATENATE(CZ2,\"_\",DF3))","v":"~"},null,null,{"$f":"IF(OR(DH2=\"~\",DI3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DI3))","v":"~"},{"$f":"IF(OR(DH2=\"~\",DJ3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DJ3))","v":"~"},{"$f":"IF(OR(DH2=\"~\",DK3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DK3))","v":"~"},{"$f":"IF(OR(DH2=\"~\",DL3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DL3))","v":"~"},{"$f":"IF(OR(DH2=\"~\",DM3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DM3))","v":"~"},{"$f":"IF(OR(DH2=\"~\",DN3=\"~\"),\"~\",CONCATENATE(DH2,\"_\",DN3))","v":"~"},null,null,{"$f":"IF(OR(DP2=\"~\",DQ3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DQ3))","v":"~"},{"$f":"IF(OR(DP2=\"~\",DR3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DR3))","v":"~"},{"$f":"IF(OR(DP2=\"~\",DS3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DS3))","v":"~"},{"$f":"IF(OR(DP2=\"~\",DT3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DT3))","v":"~"},{"$f":"IF(OR(DP2=\"~\",DU3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DU3))","v":"~"},{"$f":"IF(OR(DP2=\"~\",DV3=\"~\"),\"~\",CONCATENATE(DP2,\"_\",DV3))","v":"~"},null,null,{"$f":"IF(OR(DX2=\"~\",DY3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",DY3))","v":"~"},{"$f":"IF(OR(DX2=\"~\",DZ3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",DZ3))","v":"~"},{"$f":"IF(OR(DX2=\"~\",EA3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",EA3))","v":"~"},{"$f":"IF(OR(DX2=\"~\",EB3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",EB3))","v":"~"},{"$f":"IF(OR(DX2=\"~\",EC3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",EC3))","v":"~"},{"$f":"IF(OR(DX2=\"~\",ED3=\"~\"),\"~\",CONCATENATE(DX2,\"_\",ED3))","v":"~"},null,null,{"$f":"IF(OR(EF2=\"~\",EG3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EG3))","v":"~"},{"$f":"IF(OR(EF2=\"~\",EH3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EH3))","v":"~"},{"$f":"IF(OR(EF2=\"~\",EI3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EI3))","v":"~"},{"$f":"IF(OR(EF2=\"~\",EJ3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EJ3))","v":"~"},{"$f":"IF(OR(EF2=\"~\",EK3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EK3))","v":"~"},{"$f":"IF(OR(EF2=\"~\",EL3=\"~\"),\"~\",CONCATENATE(EF2,\"_\",EL3))","v":"~"},null,null,{"$f":"IF(OR(EN2=\"~\",EO3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",EO3))","v":"~"},{"$f":"IF(OR(EN2=\"~\",EP3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",EP3))","v":"~"},{"$f":"IF(OR(EN2=\"~\",EQ3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",EQ3))","v":"~"},{"$f":"IF(OR(EN2=\"~\",ER3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",ER3))","v":"~"},{"$f":"IF(OR(EN2=\"~\",ES3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",ES3))","v":"~"},{"$f":"IF(OR(EN2=\"~\",ET3=\"~\"),\"~\",CONCATENATE(EN2,\"_\",ET3))","v":"~"},null,null,{"$f":"IF(OR(EV2=\"~\",EW3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",EW3))","v":"~"},{"$f":"IF(OR(EV2=\"~\",EX3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",EX3))","v":"~"},{"$f":"IF(OR(EV2=\"~\",EY3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",EY3))","v":"~"},{"$f":"IF(OR(EV2=\"~\",EZ3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",EZ3))","v":"~"},{"$f":"IF(OR(EV2=\"~\",FA3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",FA3))","v":"~"},{"$f":"IF(OR(EV2=\"~\",FB3=\"~\"),\"~\",CONCATENATE(EV2,\"_\",FB3))","v":"~"},null,null,{"$f":"IF(OR(FD2=\"~\",FE3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FE3))","v":"~"},{"$f":"IF(OR(FD2=\"~\",FF3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FF3))","v":"~"},{"$f":"IF(OR(FD2=\"~\",FG3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FG3))","v":"~"},{"$f":"IF(OR(FD2=\"~\",FH3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FH3))","v":"~"},{"$f":"IF(OR(FD2=\"~\",FI3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FI3))","v":"~"},{"$f":"IF(OR(FD2=\"~\",FJ3=\"~\"),\"~\",CONCATENATE(FD2,\"_\",FJ3))","v":"~"}]
[{"$f":"ACCOUNTS!A5","v":"RATE BASE"},null,null,{"$f":"ROUND((SUM(E5:BZ5)-C5),1)","v":0}]
[null,null,null,{"$f":"ROUND((SUM(E6:BZ6)-C6),1)","v":0}]
[{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Production Plant"},{"$f":"ACCOUNTS!C10","v":52790811},0,{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,E$2),SUMIF(CLASS!$N10:$S10,E$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,F$2),SUMIF(CLASS!$N10:$S10,F$3,CLASS!$E10:$J10))","v":10030254.09},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,G$2),SUMIF(CLASS!$N10:$S10,G$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,H$2),SUMIF(CLASS!$N10:$S10,H$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,I$2),SUMIF(CLASS!$N10:$S10,I$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,J$2),SUMIF(CLASS!$N10:$S10,J$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,K$2),SUMIF(CLASS!$N10:$S10,K$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,L$2),SUMIF(CLASS!$N10:$S10,L$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,M$2),SUMIF(CLASS!$N10:$S10,M$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,N$2),SUMIF(CLASS!$N10:$S10,N$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,O$2),SUMIF(CLASS!$N10:$S10,O$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,P$2),SUMIF(CLASS!$N10:$S10,P$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Q$2),SUMIF(CLASS!$N10:$S10,Q$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,R$2),SUMIF(CLASS!$N10:$S10,R$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,S$2),SUMIF(CLASS!$N10:$S10,S$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,T$2),SUMIF(CLASS!$N10:$S10,T$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,U$2),SUMIF(CLASS!$N10:$S10,U$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,V$2),SUMIF(CLASS!$N10:$S10,V$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,W$2),SUMIF(CLASS!$N10:$S10,W$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,X$2),SUMIF(CLASS!$N10:$S10,X$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Y$2),SUMIF(CLASS!$N10:$S10,Y$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Z$2),SUMIF(CLASS!$N10:$S10,Z$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AA$2),SUMIF(CLASS!$N10:$S10,AA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AB$2),SUMIF(CLASS!$N10:$S10,AB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AC$2),SUMIF(CLASS!$N10:$S10,AC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AD$2),SUMIF(CLASS!$N10:$S10,AD$3,CLASS!$E10:$J10))","v":42760556.910000004},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AE$2),SUMIF(CLASS!$N10:$S10,AE$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AF$2),SUMIF(CLASS!$N10:$S10,AF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AG$2),SUMIF(CLASS!$N10:$S10,AG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AH$2),SUMIF(CLASS!$N10:$S10,AH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AI$2),SUMIF(CLASS!$N10:$S10,AI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AJ$2),SUMIF(CLASS!$N10:$S10,AJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AK$2),SUMIF(CLASS!$N10:$S10,AK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AL$2),SUMIF(CLASS!$N10:$S10,AL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AM$2),SUMIF(CLASS!$N10:$S10,AM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AN$2),SUMIF(CLASS!$N10:$S10,AN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AO$2),SUMIF(CLASS!$N10:$S10,AO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AP$2),SUMIF(CLASS!$N10:$S10,AP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AQ$2),SUMIF(CLASS!$N10:$S10,AQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AR$2),SUMIF(CLASS!$N10:$S10,AR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AS$2),SUMIF(CLASS!$N10:$S10,AS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AT$2),SUMIF(CLASS!$N10:$S10,AT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AU$2),SUMIF(CLASS!$N10:$S10,AU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AV$2),SUMIF(CLASS!$N10:$S10,AV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AW$2),SUMIF(CLASS!$N10:$S10,AW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AX$2),SUMIF(CLASS!$N10:$S10,AX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AY$2),SUMIF(CLASS!$N10:$S10,AY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AZ$2),SUMIF(CLASS!$N10:$S10,AZ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BA$2),SUMIF(CLASS!$N10:$S10,BA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BB$2),SUMIF(CLASS!$N10:$S10,BB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BC$2),SUMIF(CLASS!$N10:$S10,BC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BD$2),SUMIF(CLASS!$N10:$S10,BD$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BE$2),SUMIF(CLASS!$N10:$S10,BE$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BF$2),SUMIF(CLASS!$N10:$S10,BF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BG$2),SUMIF(CLASS!$N10:$S10,BG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BH$2),SUMIF(CLASS!$N10:$S10,BH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BI$2),SUMIF(CLASS!$N10:$S10,BI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BJ$2),SUMIF(CLASS!$N10:$S10,BJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BK$2),SUMIF(CLASS!$N10:$S10,BK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BL$2),SUMIF(CLASS!$N10:$S10,BL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BM$2),SUMIF(CLASS!$N10:$S10,BM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BN$2),SUMIF(CLASS!$N10:$S10,BN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BO$2),SUMIF(CLASS!$N10:$S10,BO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BP$2),SUMIF(CLASS!$N10:$S10,BP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BQ$2),SUMIF(CLASS!$N10:$S10,BQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BR$2),SUMIF(CLASS!$N10:$S10,BR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BS$2),SUMIF(CLASS!$N10:$S10,BS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BT$2),SUMIF(CLASS!$N10:$S10,BT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BU$2),SUMIF(CLASS!$N10:$S10,BU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BV$2),SUMIF(CLASS!$N10:$S10,BV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BW$2),SUMIF(CLASS!$N10:$S10,BW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BX$2),SUMIF(CLASS!$N10:$S10,BX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BY$2),SUMIF(CLASS!$N10:$S10,BY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BZ$2),SUMIF(CLASS!$N10:$S10,BZ$3,CLASS!$E10:$J10))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E10:$BL10)","v":10030254.09},42760556.910000004,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CC10:CH10)","v":52790811},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E10:$BL10)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CK10:CP10)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E10:$BL10)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CS10:CX10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(DA10:DF10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(DI10:DN10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(DQ10:DV10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(DY10:ED10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(EG10:EL10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(EO10:ET10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(EW10:FB10)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E10:$BA10)","v":0},0,0,0,0,0,{"$f":"SUM(FE10:FJ10)","v":0},{"$f":"ROUND((SUM(FK10,FC10,EU10,EM10,EE10,DW10,DO10,DG10,CY10,CQ10,CI10)-C10),1)","v":0}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"General Plant"},{"$f":"ACCOUNTS!C11","v":136762676},0,{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,E$2),SUMIF(CLASS!$N11:$S11,E$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,F$2),SUMIF(CLASS!$N11:$S11,F$3,CLASS!$E11:$J11))","v":10323208.698302301},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,G$2),SUMIF(CLASS!$N11:$S11,G$3,CLASS!$E11:$J11))","v":752050.48912182101},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,H$2),SUMIF(CLASS!$N11:$S11,H$3,CLASS!$E11:$J11))","v":627996.29706400377},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,I$2),SUMIF(CLASS!$N11:$S11,I$3,CLASS!$E11:$J11))","v":25088.428960473055},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,J$2),SUMIF(CLASS!$N11:$S11,J$3,CLASS!$E11:$J11))","v":394946.71533352614},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,K$2),SUMIF(CLASS!$N11:$S11,K$3,CLASS!$E11:$J11))","v":1726432.719517045},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,L$2),SUMIF(CLASS!$N11:$S11,L$3,CLASS!$E11:$J11))","v":6510.3097835256276},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,M$2),SUMIF(CLASS!$N11:$S11,M$3,CLASS!$E11:$J11))","v":80471.629013560407},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,N$2),SUMIF(CLASS!$N11:$S11,N$3,CLASS!$E11:$J11))","v":388718.00364448334},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,O$2),SUMIF(CLASS!$N11:$S11,O$3,CLASS!$E11:$J11))","v":4786687.9567052126},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,P$2),SUMIF(CLASS!$N11:$S11,P$3,CLASS!$E11:$J11))","v":8011991.6181442197},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Q$2),SUMIF(CLASS!$N11:$S11,Q$3,CLASS!$E11:$J11))","v":39443.345184311715},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,R$2),SUMIF(CLASS!$N11:$S11,R$3,CLASS!$E11:$J11))","v":18717970.334562283},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,S$2),SUMIF(CLASS!$N11:$S11,S$3,CLASS!$E11:$J11))","v":394334.03405328013},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,T$2),SUMIF(CLASS!$N11:$S11,T$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,U$2),SUMIF(CLASS!$N11:$S11,U$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,V$2),SUMIF(CLASS!$N11:$S11,V$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,W$2),SUMIF(CLASS!$N11:$S11,W$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,X$2),SUMIF(CLASS!$N11:$S11,X$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Y$2),SUMIF(CLASS!$N11:$S11,Y$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Z$2),SUMIF(CLASS!$N11:$S11,Z$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AA$2),SUMIF(CLASS!$N11:$S11,AA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AB$2),SUMIF(CLASS!$N11:$S11,AB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AC$2),SUMIF(CLASS!$N11:$S11,AC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AD$2),SUMIF(CLASS!$N11:$S11,AD$3,CLASS!$E11:$J11))","v":44009468.661183484},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AE$2),SUMIF(CLASS!$N11:$S11,AE$3,CLASS!$E11:$J11))","v":3206109.9799403949},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AF$2),SUMIF(CLASS!$N11:$S11,AF$3,CLASS!$E11:$J11))","v":2677247.371693911},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AG$2),SUMIF(CLASS!$N11:$S11,AG$3,CLASS!$E11:$J11))","v":7360055.2779410873},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AH$2),SUMIF(CLASS!$N11:$S11,AH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AI$2),SUMIF(CLASS!$N11:$S11,AI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AJ$2),SUMIF(CLASS!$N11:$S11,AJ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AK$2),SUMIF(CLASS!$N11:$S11,AK$3,CLASS!$E11:$J11))","v":2150428.7778082225},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AL$2),SUMIF(CLASS!$N11:$S11,AL$3,CLASS!$E11:$J11))","v":4068014.7857497144},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AM$2),SUMIF(CLASS!$N11:$S11,AM$3,CLASS!$E11:$J11))","v":58491.839160345531},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AN$2),SUMIF(CLASS!$N11:$S11,AN$3,CLASS!$E11:$J11))","v":651869.14858964935},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AO$2),SUMIF(CLASS!$N11:$S11,AO$3,CLASS!$E11:$J11))","v":2122314.0935918945},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AP$2),SUMIF(CLASS!$N11:$S11,AP$3,CLASS!$E11:$J11))","v":1980602.6903430074},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AQ$2),SUMIF(CLASS!$N11:$S11,AQ$3,CLASS!$E11:$J11))","v":9978.8801703621302},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AR$2),SUMIF(CLASS!$N11:$S11,AR$3,CLASS!$E11:$J11))","v":1022288.9850534125},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AS$2),SUMIF(CLASS!$N11:$S11,AS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AT$2),SUMIF(CLASS!$N11:$S11,AT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AU$2),SUMIF(CLASS!$N11:$S11,AU$3,CLASS!$E11:$J11))","v":7135813.48629345},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AV$2),SUMIF(CLASS!$N11:$S11,AV$3,CLASS!$E11:$J11))","v":8774852.0487514287},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AW$2),SUMIF(CLASS!$N11:$S11,AW$3,CLASS!$E11:$J11))","v":3560759.1767627453},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AX$2),SUMIF(CLASS!$N11:$S11,AX$3,CLASS!$E11:$J11))","v":1698530.2175768984},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AY$2),SUMIF(CLASS!$N11:$S11,AY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AZ$2),SUMIF(CLASS!$N11:$S11,AZ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BA$2),SUMIF(CLASS!$N11:$S11,BA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BB$2),SUMIF(CLASS!$N11:$S11,BB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BC$2),SUMIF(CLASS!$N11:$S11,BC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BD$2),SUMIF(CLASS!$N11:$S11,BD$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BE$2),SUMIF(CLASS!$N11:$S11,BE$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BF$2),SUMIF(CLASS!$N11:$S11,BF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BG$2),SUMIF(CLASS!$N11:$S11,BG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BH$2),SUMIF(CLASS!$N11:$S11,BH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BI$2),SUMIF(CLASS!$N11:$S11,BI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BJ$2),SUMIF(CLASS!$N11:$S11,BJ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BK$2),SUMIF(CLASS!$N11:$S11,BK$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BL$2),SUMIF(CLASS!$N11:$S11,BL$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BM$2),SUMIF(CLASS!$N11:$S11,BM$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BN$2),SUMIF(CLASS!$N11:$S11,BN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BO$2),SUMIF(CLASS!$N11:$S11,BO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BP$2),SUMIF(CLASS!$N11:$S11,BP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BQ$2),SUMIF(CLASS!$N11:$S11,BQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BR$2),SUMIF(CLASS!$N11:$S11,BR$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BS$2),SUMIF(CLASS!$N11:$S11,BS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BT$2),SUMIF(CLASS!$N11:$S11,BT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BU$2),SUMIF(CLASS!$N11:$S11,BU$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BV$2),SUMIF(CLASS!$N11:$S11,BV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BW$2),SUMIF(CLASS!$N11:$S11,BW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BX$2),SUMIF(CLASS!$N11:$S11,BX$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BY$2),SUMIF(CLASS!$N11:$S11,BY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BZ$2),SUMIF(CLASS!$N11:$S11,BZ$3,CLASS!$E11:$J11))","v":0},null,null,10323208.698302301,44009468.661183484,0,0,0,0,{"$f":"SUM(CC11:CH11)","v":54332677.359485783},null,1380046.7861858248,5883357.3516343059,0,0,0,0,{"$f":"SUM(CK11:CP11)","v":7263404.1378201302},null,34572595.094901919,7360055.2779410873,33233944.129851133,0,0,0,{"$f":"SUM(CS11:CX11)","v":75166594.50269413},null,0,0,0,0,0,0,{"$f":"SUM(DA11:DF11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI11:DN11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ11:DV11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY11:ED11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG11:EL11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO11:ET11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW11:FB11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE11:FJ11)","v":0},{"$f":"ROUND((SUM(FK11,FC11,EU11,EM11,EE11,DW11,DO11,DG11,CY11,CQ11,CI11)-C11),1)","v":0}]
[{"$f":"ACCOUNTS!A12","v":"~"},{"$f":"ACCOUNTS!B12","v":"~"},{"$f":"ACCOUNTS!C12","v":0},0,{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,E$2),SUMIF(CLASS!$N12:$S12,E$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,F$2),SUMIF(CLASS!$N12:$S12,F$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,G$2),SUMIF(CLASS!$N12:$S12,G$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,H$2),SUMIF(CLASS!$N12:$S12,H$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,I$2),SUMIF(CLASS!$N12:$S12,I$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,J$2),SUMIF(CLASS!$N12:$S12,J$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,K$2),SUMIF(CLASS!$N12:$S12,K$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,L$2),SUMIF(CLASS!$N12:$S12,L$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,M$2),SUMIF(CLASS!$N12:$S12,M$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,N$2),SUMIF(CLASS!$N12:$S12,N$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,O$2),SUMIF(CLASS!$N12:$S12,O$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,P$2),SUMIF(CLASS!$N12:$S12,P$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Q$2),SUMIF(CLASS!$N12:$S12,Q$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,R$2),SUMIF(CLASS!$N12:$S12,R$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,S$2),SUMIF(CLASS!$N12:$S12,S$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,T$2),SUMIF(CLASS!$N12:$S12,T$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,U$2),SUMIF(CLASS!$N12:$S12,U$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,V$2),SUMIF(CLASS!$N12:$S12,V$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,W$2),SUMIF(CLASS!$N12:$S12,W$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,X$2),SUMIF(CLASS!$N12:$S12,X$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Y$2),SUMIF(CLASS!$N12:$S12,Y$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Z$2),SUMIF(CLASS!$N12:$S12,Z$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AA$2),SUMIF(CLASS!$N12:$S12,AA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AB$2),SUMIF(CLASS!$N12:$S12,AB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AC$2),SUMIF(CLASS!$N12:$S12,AC$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AD$2),SUMIF(CLASS!$N12:$S12,AD$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AE$2),SUMIF(CLASS!$N12:$S12,AE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AF$2),SUMIF(CLASS!$N12:$S12,AF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AG$2),SUMIF(CLASS!$N12:$S12,AG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AH$2),SUMIF(CLASS!$N12:$S12,AH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AI$2),SUMIF(CLASS!$N12:$S12,AI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AJ$2),SUMIF(CLASS!$N12:$S12,AJ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AK$2),SUMIF(CLASS!$N12:$S12,AK$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AL$2),SUMIF(CLASS!$N12:$S12,AL$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AM$2),SUMIF(CLASS!$N12:$S12,AM$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AN$2),SUMIF(CLASS!$N12:$S12,AN$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AO$2),SUMIF(CLASS!$N12:$S12,AO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AP$2),SUMIF(CLASS!$N12:$S12,AP$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AQ$2),SUMIF(CLASS!$N12:$S12,AQ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AR$2),SUMIF(CLASS!$N12:$S12,AR$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AS$2),SUMIF(CLASS!$N12:$S12,AS$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AT$2),SUMIF(CLASS!$N12:$S12,AT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AU$2),SUMIF(CLASS!$N12:$S12,AU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AV$2),SUMIF(CLASS!$N12:$S12,AV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AW$2),SUMIF(CLASS!$N12:$S12,AW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AX$2),SUMIF(CLASS!$N12:$S12,AX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AY$2),SUMIF(CLASS!$N12:$S12,AY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AZ$2),SUMIF(CLASS!$N12:$S12,AZ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BA$2),SUMIF(CLASS!$N12:$S12,BA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BB$2),SUMIF(CLASS!$N12:$S12,BB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BC$2),SUMIF(CLASS!$N12:$S12,BC$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BD$2),SUMIF(CLASS!$N12:$S12,BD$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BE$2),SUMIF(CLASS!$N12:$S12,BE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BF$2),SUMIF(CLASS!$N12:$S12,BF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BG$2),SUMIF(CLASS!$N12:$S12,BG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BH$2),SUMIF(CLASS!$N12:$S12,BH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BI$2),SUMIF(CLASS!$N12:$S12,BI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BJ$2),SUMIF(CLASS!$N12:$S12,BJ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BK$2),SUMIF(CLASS!$N12:$S12,BK$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BL$2),SUMIF(CLASS!$N12:$S12,BL$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BM$2),SUMIF(CLASS!$N12:$S12,BM$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BN$2),SUMIF(CLASS!$N12:$S12,BN$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BO$2),SUMIF(CLASS!$N12:$S12,BO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BP$2),SUMIF(CLASS!$N12:$S12,BP$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BQ$2),SUMIF(CLASS!$N12:$S12,BQ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BR$2),SUMIF(CLASS!$N12:$S12,BR$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BS$2),SUMIF(CLASS!$N12:$S12,BS$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BT$2),SUMIF(CLASS!$N12:$S12,BT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BU$2),SUMIF(CLASS!$N12:$S12,BU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BV$2),SUMIF(CLASS!$N12:$S12,BV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BW$2),SUMIF(CLASS!$N12:$S12,BW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BX$2),SUMIF(CLASS!$N12:$S12,BX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BY$2),SUMIF(CLASS!$N12:$S12,BY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BZ$2),SUMIF(CLASS!$N12:$S12,BZ$3,CLASS!$E12:$J12))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC12:CH12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK12:CP12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS12:CX12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA12:DF12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI12:DN12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ12:DV12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY12:ED12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG12:EL12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO12:ET12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW12:FB12)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE12:FJ12)","v":0},{"$f":"ROUND((SUM(FK12,FC12,EU12,EM12,EE12,DW12,DO12,DG12,CY12,CQ12,CI12)-C12),1)","v":0}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":189553487},0,{"$f":"SUM(E10:E12)","v":0},{"$f":"SUM(F10:F12)","v":20353462.788302302},752050.48912182101,627996.29706400377,25088.428960473055,394946.71533352614,1726432.719517045,6510.3097835256276,80471.629013560407,388718.00364448334,4786687.9567052126,8011991.6181442197,39443.345184311715,18717970.334562283,394334.03405328013,0,0,0,0,0,0,0,0,0,0,86770025.571183488,3206109.9799403949,2677247.371693911,7360055.2779410873,0,0,0,2150428.7778082225,4068014.7857497144,58491.839160345531,651869.14858964935,2122314.0935918945,1980602.6903430074,9978.8801703621302,1022288.9850534125,{"$f":"SUM(AS10:AS12)","v":0},0,7135813.48629345,8774852.0487514287,3560759.1767627453,1698530.2175768984,0,0,0,{"$f":"SUM(BB10:BB12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,20353462.788302302,86770025.571183488,0,0,0,0,107123488.35948578,null,{"$f":"SUM(CK10:CK12)","v":1380046.7861858248},5883357.3516343059,0,0,0,0,7263404.1378201302,null,{"$f":"SUM(CS10:CS12)","v":34572595.094901919},7360055.2779410873,33233944.129851133,0,0,0,75166594.50269413,null,{"$f":"SUM(DA10:DA12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI10:DI12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ10:DQ12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY10:DY12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG10:EG12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO10:EO12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW10:EW12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE10:FE12)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},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,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,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,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]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1108157180},0,{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,E$2),SUMIF(CLASS!$N16:$S16,E$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,F$2),SUMIF(CLASS!$N16:$S16,F$3,CLASS!$E16:$J16))","v":210549864.19999999},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,G$2),SUMIF(CLASS!$N16:$S16,G$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,H$2),SUMIF(CLASS!$N16:$S16,H$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,I$2),SUMIF(CLASS!$N16:$S16,I$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,J$2),SUMIF(CLASS!$N16:$S16,J$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,K$2),SUMIF(CLASS!$N16:$S16,K$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,L$2),SUMIF(CLASS!$N16:$S16,L$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,M$2),SUMIF(CLASS!$N16:$S16,M$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,N$2),SUMIF(CLASS!$N16:$S16,N$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,O$2),SUMIF(CLASS!$N16:$S16,O$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,P$2),SUMIF(CLASS!$N16:$S16,P$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Q$2),SUMIF(CLASS!$N16:$S16,Q$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,R$2),SUMIF(CLASS!$N16:$S16,R$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,S$2),SUMIF(CLASS!$N16:$S16,S$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,T$2),SUMIF(CLASS!$N16:$S16,T$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,U$2),SUMIF(CLASS!$N16:$S16,U$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,V$2),SUMIF(CLASS!$N16:$S16,V$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,W$2),SUMIF(CLASS!$N16:$S16,W$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,X$2),SUMIF(CLASS!$N16:$S16,X$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Y$2),SUMIF(CLASS!$N16:$S16,Y$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Z$2),SUMIF(CLASS!$N16:$S16,Z$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AA$2),SUMIF(CLASS!$N16:$S16,AA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AB$2),SUMIF(CLASS!$N16:$S16,AB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AC$2),SUMIF(CLASS!$N16:$S16,AC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AD$2),SUMIF(CLASS!$N16:$S16,AD$3,CLASS!$E16:$J16))","v":897607315.80000007},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AE$2),SUMIF(CLASS!$N16:$S16,AE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AF$2),SUMIF(CLASS!$N16:$S16,AF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AG$2),SUMIF(CLASS!$N16:$S16,AG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AH$2),SUMIF(CLASS!$N16:$S16,AH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AI$2),SUMIF(CLASS!$N16:$S16,AI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AJ$2),SUMIF(CLASS!$N16:$S16,AJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AK$2),SUMIF(CLASS!$N16:$S16,AK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AL$2),SUMIF(CLASS!$N16:$S16,AL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AM$2),SUMIF(CLASS!$N16:$S16,AM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AN$2),SUMIF(CLASS!$N16:$S16,AN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AO$2),SUMIF(CLASS!$N16:$S16,AO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AP$2),SUMIF(CLASS!$N16:$S16,AP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AQ$2),SUMIF(CLASS!$N16:$S16,AQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AR$2),SUMIF(CLASS!$N16:$S16,AR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AS$2),SUMIF(CLASS!$N16:$S16,AS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AT$2),SUMIF(CLASS!$N16:$S16,AT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AU$2),SUMIF(CLASS!$N16:$S16,AU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AV$2),SUMIF(CLASS!$N16:$S16,AV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AW$2),SUMIF(CLASS!$N16:$S16,AW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AX$2),SUMIF(CLASS!$N16:$S16,AX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AY$2),SUMIF(CLASS!$N16:$S16,AY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AZ$2),SUMIF(CLASS!$N16:$S16,AZ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BA$2),SUMIF(CLASS!$N16:$S16,BA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BB$2),SUMIF(CLASS!$N16:$S16,BB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BC$2),SUMIF(CLASS!$N16:$S16,BC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BD$2),SUMIF(CLASS!$N16:$S16,BD$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BE$2),SUMIF(CLASS!$N16:$S16,BE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BF$2),SUMIF(CLASS!$N16:$S16,BF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BG$2),SUMIF(CLASS!$N16:$S16,BG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BH$2),SUMIF(CLASS!$N16:$S16,BH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BI$2),SUMIF(CLASS!$N16:$S16,BI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BJ$2),SUMIF(CLASS!$N16:$S16,BJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BK$2),SUMIF(CLASS!$N16:$S16,BK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BL$2),SUMIF(CLASS!$N16:$S16,BL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BM$2),SUMIF(CLASS!$N16:$S16,BM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BN$2),SUMIF(CLASS!$N16:$S16,BN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BO$2),SUMIF(CLASS!$N16:$S16,BO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BP$2),SUMIF(CLASS!$N16:$S16,BP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BQ$2),SUMIF(CLASS!$N16:$S16,BQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BR$2),SUMIF(CLASS!$N16:$S16,BR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BS$2),SUMIF(CLASS!$N16:$S16,BS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BT$2),SUMIF(CLASS!$N16:$S16,BT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BU$2),SUMIF(CLASS!$N16:$S16,BU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BV$2),SUMIF(CLASS!$N16:$S16,BV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BW$2),SUMIF(CLASS!$N16:$S16,BW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BX$2),SUMIF(CLASS!$N16:$S16,BX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BY$2),SUMIF(CLASS!$N16:$S16,BY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BZ$2),SUMIF(CLASS!$N16:$S16,BZ$3,CLASS!$E16:$J16))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E16:$BL16)","v":210549864.19999999},897607315.80000007,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CC16:CH16)","v":1108157180},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E16:$BL16)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CK16:CP16)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E16:$BL16)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CS16:CX16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(DA16:DF16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(DI16:DN16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(DQ16:DV16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(DY16:ED16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(EG16:EL16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(EO16:ET16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(EW16:FB16)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E16:$BA16)","v":0},0,0,0,0,0,{"$f":"SUM(FE16:FJ16)","v":0},0]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":265007486},0,{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,E$2),SUMIF(CLASS!$N17:$S17,E$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,F$2),SUMIF(CLASS!$N17:$S17,F$3,CLASS!$E17:$J17))","v":50351422.340000004},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,G$2),SUMIF(CLASS!$N17:$S17,G$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,H$2),SUMIF(CLASS!$N17:$S17,H$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,I$2),SUMIF(CLASS!$N17:$S17,I$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,J$2),SUMIF(CLASS!$N17:$S17,J$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,K$2),SUMIF(CLASS!$N17:$S17,K$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,L$2),SUMIF(CLASS!$N17:$S17,L$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,M$2),SUMIF(CLASS!$N17:$S17,M$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,N$2),SUMIF(CLASS!$N17:$S17,N$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,O$2),SUMIF(CLASS!$N17:$S17,O$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,P$2),SUMIF(CLASS!$N17:$S17,P$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Q$2),SUMIF(CLASS!$N17:$S17,Q$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,R$2),SUMIF(CLASS!$N17:$S17,R$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,S$2),SUMIF(CLASS!$N17:$S17,S$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,T$2),SUMIF(CLASS!$N17:$S17,T$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,U$2),SUMIF(CLASS!$N17:$S17,U$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,V$2),SUMIF(CLASS!$N17:$S17,V$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,W$2),SUMIF(CLASS!$N17:$S17,W$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,X$2),SUMIF(CLASS!$N17:$S17,X$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Y$2),SUMIF(CLASS!$N17:$S17,Y$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Z$2),SUMIF(CLASS!$N17:$S17,Z$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AA$2),SUMIF(CLASS!$N17:$S17,AA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AB$2),SUMIF(CLASS!$N17:$S17,AB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AC$2),SUMIF(CLASS!$N17:$S17,AC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AD$2),SUMIF(CLASS!$N17:$S17,AD$3,CLASS!$E17:$J17))","v":214656063.66000003},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AE$2),SUMIF(CLASS!$N17:$S17,AE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AF$2),SUMIF(CLASS!$N17:$S17,AF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AG$2),SUMIF(CLASS!$N17:$S17,AG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AH$2),SUMIF(CLASS!$N17:$S17,AH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AI$2),SUMIF(CLASS!$N17:$S17,AI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AJ$2),SUMIF(CLASS!$N17:$S17,AJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AK$2),SUMIF(CLASS!$N17:$S17,AK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AL$2),SUMIF(CLASS!$N17:$S17,AL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AM$2),SUMIF(CLASS!$N17:$S17,AM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AN$2),SUMIF(CLASS!$N17:$S17,AN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AO$2),SUMIF(CLASS!$N17:$S17,AO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AP$2),SUMIF(CLASS!$N17:$S17,AP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AQ$2),SUMIF(CLASS!$N17:$S17,AQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AR$2),SUMIF(CLASS!$N17:$S17,AR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AS$2),SUMIF(CLASS!$N17:$S17,AS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AT$2),SUMIF(CLASS!$N17:$S17,AT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AU$2),SUMIF(CLASS!$N17:$S17,AU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AV$2),SUMIF(CLASS!$N17:$S17,AV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AW$2),SUMIF(CLASS!$N17:$S17,AW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AX$2),SUMIF(CLASS!$N17:$S17,AX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AY$2),SUMIF(CLASS!$N17:$S17,AY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AZ$2),SUMIF(CLASS!$N17:$S17,AZ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BA$2),SUMIF(CLASS!$N17:$S17,BA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BB$2),SUMIF(CLASS!$N17:$S17,BB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BC$2),SUMIF(CLASS!$N17:$S17,BC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BD$2),SUMIF(CLASS!$N17:$S17,BD$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BE$2),SUMIF(CLASS!$N17:$S17,BE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BF$2),SUMIF(CLASS!$N17:$S17,BF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BG$2),SUMIF(CLASS!$N17:$S17,BG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BH$2),SUMIF(CLASS!$N17:$S17,BH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BI$2),SUMIF(CLASS!$N17:$S17,BI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BJ$2),SUMIF(CLASS!$N17:$S17,BJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BK$2),SUMIF(CLASS!$N17:$S17,BK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BL$2),SUMIF(CLASS!$N17:$S17,BL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BM$2),SUMIF(CLASS!$N17:$S17,BM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BN$2),SUMIF(CLASS!$N17:$S17,BN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BO$2),SUMIF(CLASS!$N17:$S17,BO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BP$2),SUMIF(CLASS!$N17:$S17,BP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BQ$2),SUMIF(CLASS!$N17:$S17,BQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BR$2),SUMIF(CLASS!$N17:$S17,BR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BS$2),SUMIF(CLASS!$N17:$S17,BS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BT$2),SUMIF(CLASS!$N17:$S17,BT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BU$2),SUMIF(CLASS!$N17:$S17,BU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BV$2),SUMIF(CLASS!$N17:$S17,BV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BW$2),SUMIF(CLASS!$N17:$S17,BW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BX$2),SUMIF(CLASS!$N17:$S17,BX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BY$2),SUMIF(CLASS!$N17:$S17,BY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BZ$2),SUMIF(CLASS!$N17:$S17,BZ$3,CLASS!$E17:$J17))","v":0},null,null,50351422.340000004,214656063.66000003,0,0,0,0,265007486.00000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1885899257},0,{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,E$2),SUMIF(CLASS!$N18:$S18,E$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,F$2),SUMIF(CLASS!$N18:$S18,F$3,CLASS!$E18:$J18))","v":358320858.82999998},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,G$2),SUMIF(CLASS!$N18:$S18,G$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,H$2),SUMIF(CLASS!$N18:$S18,H$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,I$2),SUMIF(CLASS!$N18:$S18,I$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,J$2),SUMIF(CLASS!$N18:$S18,J$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,K$2),SUMIF(CLASS!$N18:$S18,K$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,L$2),SUMIF(CLASS!$N18:$S18,L$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,M$2),SUMIF(CLASS!$N18:$S18,M$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,N$2),SUMIF(CLASS!$N18:$S18,N$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,O$2),SUMIF(CLASS!$N18:$S18,O$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,P$2),SUMIF(CLASS!$N18:$S18,P$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Q$2),SUMIF(CLASS!$N18:$S18,Q$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,R$2),SUMIF(CLASS!$N18:$S18,R$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,S$2),SUMIF(CLASS!$N18:$S18,S$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,T$2),SUMIF(CLASS!$N18:$S18,T$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,U$2),SUMIF(CLASS!$N18:$S18,U$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,V$2),SUMIF(CLASS!$N18:$S18,V$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,W$2),SUMIF(CLASS!$N18:$S18,W$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,X$2),SUMIF(CLASS!$N18:$S18,X$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Y$2),SUMIF(CLASS!$N18:$S18,Y$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Z$2),SUMIF(CLASS!$N18:$S18,Z$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AA$2),SUMIF(CLASS!$N18:$S18,AA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AB$2),SUMIF(CLASS!$N18:$S18,AB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AC$2),SUMIF(CLASS!$N18:$S18,AC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AD$2),SUMIF(CLASS!$N18:$S18,AD$3,CLASS!$E18:$J18))","v":1527578398.1700001},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AE$2),SUMIF(CLASS!$N18:$S18,AE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AF$2),SUMIF(CLASS!$N18:$S18,AF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AG$2),SUMIF(CLASS!$N18:$S18,AG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AH$2),SUMIF(CLASS!$N18:$S18,AH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AI$2),SUMIF(CLASS!$N18:$S18,AI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AJ$2),SUMIF(CLASS!$N18:$S18,AJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AK$2),SUMIF(CLASS!$N18:$S18,AK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AL$2),SUMIF(CLASS!$N18:$S18,AL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AM$2),SUMIF(CLASS!$N18:$S18,AM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AN$2),SUMIF(CLASS!$N18:$S18,AN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AO$2),SUMIF(CLASS!$N18:$S18,AO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AP$2),SUMIF(CLASS!$N18:$S18,AP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AQ$2),SUMIF(CLASS!$N18:$S18,AQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AR$2),SUMIF(CLASS!$N18:$S18,AR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AS$2),SUMIF(CLASS!$N18:$S18,AS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AT$2),SUMIF(CLASS!$N18:$S18,AT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AU$2),SUMIF(CLASS!$N18:$S18,AU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AV$2),SUMIF(CLASS!$N18:$S18,AV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AW$2),SUMIF(CLASS!$N18:$S18,AW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AX$2),SUMIF(CLASS!$N18:$S18,AX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AY$2),SUMIF(CLASS!$N18:$S18,AY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AZ$2),SUMIF(CLASS!$N18:$S18,AZ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BA$2),SUMIF(CLASS!$N18:$S18,BA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BB$2),SUMIF(CLASS!$N18:$S18,BB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BC$2),SUMIF(CLASS!$N18:$S18,BC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BD$2),SUMIF(CLASS!$N18:$S18,BD$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BE$2),SUMIF(CLASS!$N18:$S18,BE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BF$2),SUMIF(CLASS!$N18:$S18,BF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BG$2),SUMIF(CLASS!$N18:$S18,BG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BH$2),SUMIF(CLASS!$N18:$S18,BH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BI$2),SUMIF(CLASS!$N18:$S18,BI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BJ$2),SUMIF(CLASS!$N18:$S18,BJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BK$2),SUMIF(CLASS!$N18:$S18,BK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BL$2),SUMIF(CLASS!$N18:$S18,BL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BM$2),SUMIF(CLASS!$N18:$S18,BM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BN$2),SUMIF(CLASS!$N18:$S18,BN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BO$2),SUMIF(CLASS!$N18:$S18,BO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BP$2),SUMIF(CLASS!$N18:$S18,BP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BQ$2),SUMIF(CLASS!$N18:$S18,BQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BR$2),SUMIF(CLASS!$N18:$S18,BR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BS$2),SUMIF(CLASS!$N18:$S18,BS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BT$2),SUMIF(CLASS!$N18:$S18,BT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BU$2),SUMIF(CLASS!$N18:$S18,BU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BV$2),SUMIF(CLASS!$N18:$S18,BV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BW$2),SUMIF(CLASS!$N18:$S18,BW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BX$2),SUMIF(CLASS!$N18:$S18,BX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BY$2),SUMIF(CLASS!$N18:$S18,BY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BZ$2),SUMIF(CLASS!$N18:$S18,BZ$3,CLASS!$E18:$J18))","v":0},null,null,358320858.82999998,1527578398.1700001,0,0,0,0,1885899257,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,E$2),SUMIF(CLASS!$N19:$S19,E$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,F$2),SUMIF(CLASS!$N19:$S19,F$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,G$2),SUMIF(CLASS!$N19:$S19,G$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,H$2),SUMIF(CLASS!$N19:$S19,H$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,I$2),SUMIF(CLASS!$N19:$S19,I$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,J$2),SUMIF(CLASS!$N19:$S19,J$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,K$2),SUMIF(CLASS!$N19:$S19,K$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,L$2),SUMIF(CLASS!$N19:$S19,L$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,M$2),SUMIF(CLASS!$N19:$S19,M$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,N$2),SUMIF(CLASS!$N19:$S19,N$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,O$2),SUMIF(CLASS!$N19:$S19,O$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,P$2),SUMIF(CLASS!$N19:$S19,P$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Q$2),SUMIF(CLASS!$N19:$S19,Q$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,R$2),SUMIF(CLASS!$N19:$S19,R$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,S$2),SUMIF(CLASS!$N19:$S19,S$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,T$2),SUMIF(CLASS!$N19:$S19,T$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,U$2),SUMIF(CLASS!$N19:$S19,U$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,V$2),SUMIF(CLASS!$N19:$S19,V$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,W$2),SUMIF(CLASS!$N19:$S19,W$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,X$2),SUMIF(CLASS!$N19:$S19,X$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Y$2),SUMIF(CLASS!$N19:$S19,Y$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Z$2),SUMIF(CLASS!$N19:$S19,Z$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AA$2),SUMIF(CLASS!$N19:$S19,AA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AB$2),SUMIF(CLASS!$N19:$S19,AB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AC$2),SUMIF(CLASS!$N19:$S19,AC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AD$2),SUMIF(CLASS!$N19:$S19,AD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AE$2),SUMIF(CLASS!$N19:$S19,AE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AF$2),SUMIF(CLASS!$N19:$S19,AF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AG$2),SUMIF(CLASS!$N19:$S19,AG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AH$2),SUMIF(CLASS!$N19:$S19,AH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AI$2),SUMIF(CLASS!$N19:$S19,AI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AJ$2),SUMIF(CLASS!$N19:$S19,AJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AK$2),SUMIF(CLASS!$N19:$S19,AK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AL$2),SUMIF(CLASS!$N19:$S19,AL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AM$2),SUMIF(CLASS!$N19:$S19,AM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AN$2),SUMIF(CLASS!$N19:$S19,AN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AO$2),SUMIF(CLASS!$N19:$S19,AO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AP$2),SUMIF(CLASS!$N19:$S19,AP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AQ$2),SUMIF(CLASS!$N19:$S19,AQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AR$2),SUMIF(CLASS!$N19:$S19,AR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AS$2),SUMIF(CLASS!$N19:$S19,AS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AT$2),SUMIF(CLASS!$N19:$S19,AT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AU$2),SUMIF(CLASS!$N19:$S19,AU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AV$2),SUMIF(CLASS!$N19:$S19,AV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AW$2),SUMIF(CLASS!$N19:$S19,AW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AX$2),SUMIF(CLASS!$N19:$S19,AX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AY$2),SUMIF(CLASS!$N19:$S19,AY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AZ$2),SUMIF(CLASS!$N19:$S19,AZ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BA$2),SUMIF(CLASS!$N19:$S19,BA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BB$2),SUMIF(CLASS!$N19:$S19,BB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BC$2),SUMIF(CLASS!$N19:$S19,BC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BD$2),SUMIF(CLASS!$N19:$S19,BD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BE$2),SUMIF(CLASS!$N19:$S19,BE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BF$2),SUMIF(CLASS!$N19:$S19,BF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BG$2),SUMIF(CLASS!$N19:$S19,BG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BH$2),SUMIF(CLASS!$N19:$S19,BH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BI$2),SUMIF(CLASS!$N19:$S19,BI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BJ$2),SUMIF(CLASS!$N19:$S19,BJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BK$2),SUMIF(CLASS!$N19:$S19,BK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BL$2),SUMIF(CLASS!$N19:$S19,BL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BM$2),SUMIF(CLASS!$N19:$S19,BM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BN$2),SUMIF(CLASS!$N19:$S19,BN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BO$2),SUMIF(CLASS!$N19:$S19,BO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BP$2),SUMIF(CLASS!$N19:$S19,BP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BQ$2),SUMIF(CLASS!$N19:$S19,BQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BR$2),SUMIF(CLASS!$N19:$S19,BR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BS$2),SUMIF(CLASS!$N19:$S19,BS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BT$2),SUMIF(CLASS!$N19:$S19,BT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BU$2),SUMIF(CLASS!$N19:$S19,BU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BV$2),SUMIF(CLASS!$N19:$S19,BV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BW$2),SUMIF(CLASS!$N19:$S19,BW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BX$2),SUMIF(CLASS!$N19:$S19,BX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BY$2),SUMIF(CLASS!$N19:$S19,BY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BZ$2),SUMIF(CLASS!$N19:$S19,BZ$3,CLASS!$E19:$J19))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,E$2),SUMIF(CLASS!$N20:$S20,E$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,F$2),SUMIF(CLASS!$N20:$S20,F$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,G$2),SUMIF(CLASS!$N20:$S20,G$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,H$2),SUMIF(CLASS!$N20:$S20,H$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,I$2),SUMIF(CLASS!$N20:$S20,I$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,J$2),SUMIF(CLASS!$N20:$S20,J$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,K$2),SUMIF(CLASS!$N20:$S20,K$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,L$2),SUMIF(CLASS!$N20:$S20,L$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,M$2),SUMIF(CLASS!$N20:$S20,M$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,N$2),SUMIF(CLASS!$N20:$S20,N$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,O$2),SUMIF(CLASS!$N20:$S20,O$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,P$2),SUMIF(CLASS!$N20:$S20,P$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Q$2),SUMIF(CLASS!$N20:$S20,Q$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,R$2),SUMIF(CLASS!$N20:$S20,R$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,S$2),SUMIF(CLASS!$N20:$S20,S$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,T$2),SUMIF(CLASS!$N20:$S20,T$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,U$2),SUMIF(CLASS!$N20:$S20,U$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,V$2),SUMIF(CLASS!$N20:$S20,V$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,W$2),SUMIF(CLASS!$N20:$S20,W$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,X$2),SUMIF(CLASS!$N20:$S20,X$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Y$2),SUMIF(CLASS!$N20:$S20,Y$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Z$2),SUMIF(CLASS!$N20:$S20,Z$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AA$2),SUMIF(CLASS!$N20:$S20,AA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AB$2),SUMIF(CLASS!$N20:$S20,AB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AC$2),SUMIF(CLASS!$N20:$S20,AC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AD$2),SUMIF(CLASS!$N20:$S20,AD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AE$2),SUMIF(CLASS!$N20:$S20,AE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AF$2),SUMIF(CLASS!$N20:$S20,AF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AG$2),SUMIF(CLASS!$N20:$S20,AG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AH$2),SUMIF(CLASS!$N20:$S20,AH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AI$2),SUMIF(CLASS!$N20:$S20,AI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AJ$2),SUMIF(CLASS!$N20:$S20,AJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AK$2),SUMIF(CLASS!$N20:$S20,AK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AL$2),SUMIF(CLASS!$N20:$S20,AL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AM$2),SUMIF(CLASS!$N20:$S20,AM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AN$2),SUMIF(CLASS!$N20:$S20,AN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AO$2),SUMIF(CLASS!$N20:$S20,AO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AP$2),SUMIF(CLASS!$N20:$S20,AP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AQ$2),SUMIF(CLASS!$N20:$S20,AQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AR$2),SUMIF(CLASS!$N20:$S20,AR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AS$2),SUMIF(CLASS!$N20:$S20,AS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AT$2),SUMIF(CLASS!$N20:$S20,AT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AU$2),SUMIF(CLASS!$N20:$S20,AU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AV$2),SUMIF(CLASS!$N20:$S20,AV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AW$2),SUMIF(CLASS!$N20:$S20,AW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AX$2),SUMIF(CLASS!$N20:$S20,AX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AY$2),SUMIF(CLASS!$N20:$S20,AY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AZ$2),SUMIF(CLASS!$N20:$S20,AZ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BA$2),SUMIF(CLASS!$N20:$S20,BA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BB$2),SUMIF(CLASS!$N20:$S20,BB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BC$2),SUMIF(CLASS!$N20:$S20,BC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BD$2),SUMIF(CLASS!$N20:$S20,BD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BE$2),SUMIF(CLASS!$N20:$S20,BE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BF$2),SUMIF(CLASS!$N20:$S20,BF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BG$2),SUMIF(CLASS!$N20:$S20,BG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BH$2),SUMIF(CLASS!$N20:$S20,BH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BI$2),SUMIF(CLASS!$N20:$S20,BI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BJ$2),SUMIF(CLASS!$N20:$S20,BJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BK$2),SUMIF(CLASS!$N20:$S20,BK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BL$2),SUMIF(CLASS!$N20:$S20,BL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BM$2),SUMIF(CLASS!$N20:$S20,BM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BN$2),SUMIF(CLASS!$N20:$S20,BN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BO$2),SUMIF(CLASS!$N20:$S20,BO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BP$2),SUMIF(CLASS!$N20:$S20,BP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BQ$2),SUMIF(CLASS!$N20:$S20,BQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BR$2),SUMIF(CLASS!$N20:$S20,BR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BS$2),SUMIF(CLASS!$N20:$S20,BS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BT$2),SUMIF(CLASS!$N20:$S20,BT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BU$2),SUMIF(CLASS!$N20:$S20,BU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BV$2),SUMIF(CLASS!$N20:$S20,BV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BW$2),SUMIF(CLASS!$N20:$S20,BW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BX$2),SUMIF(CLASS!$N20:$S20,BX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BY$2),SUMIF(CLASS!$N20:$S20,BY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BZ$2),SUMIF(CLASS!$N20:$S20,BZ$3,CLASS!$E20:$J20))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,E$2),SUMIF(CLASS!$N21:$S21,E$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,F$2),SUMIF(CLASS!$N21:$S21,F$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,G$2),SUMIF(CLASS!$N21:$S21,G$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,H$2),SUMIF(CLASS!$N21:$S21,H$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,I$2),SUMIF(CLASS!$N21:$S21,I$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,J$2),SUMIF(CLASS!$N21:$S21,J$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,K$2),SUMIF(CLASS!$N21:$S21,K$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,L$2),SUMIF(CLASS!$N21:$S21,L$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,M$2),SUMIF(CLASS!$N21:$S21,M$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,N$2),SUMIF(CLASS!$N21:$S21,N$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,O$2),SUMIF(CLASS!$N21:$S21,O$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,P$2),SUMIF(CLASS!$N21:$S21,P$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Q$2),SUMIF(CLASS!$N21:$S21,Q$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,R$2),SUMIF(CLASS!$N21:$S21,R$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,S$2),SUMIF(CLASS!$N21:$S21,S$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,T$2),SUMIF(CLASS!$N21:$S21,T$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,U$2),SUMIF(CLASS!$N21:$S21,U$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,V$2),SUMIF(CLASS!$N21:$S21,V$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,W$2),SUMIF(CLASS!$N21:$S21,W$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,X$2),SUMIF(CLASS!$N21:$S21,X$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Y$2),SUMIF(CLASS!$N21:$S21,Y$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Z$2),SUMIF(CLASS!$N21:$S21,Z$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AA$2),SUMIF(CLASS!$N21:$S21,AA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AB$2),SUMIF(CLASS!$N21:$S21,AB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AC$2),SUMIF(CLASS!$N21:$S21,AC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AD$2),SUMIF(CLASS!$N21:$S21,AD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AE$2),SUMIF(CLASS!$N21:$S21,AE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AF$2),SUMIF(CLASS!$N21:$S21,AF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AG$2),SUMIF(CLASS!$N21:$S21,AG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AH$2),SUMIF(CLASS!$N21:$S21,AH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AI$2),SUMIF(CLASS!$N21:$S21,AI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AJ$2),SUMIF(CLASS!$N21:$S21,AJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AK$2),SUMIF(CLASS!$N21:$S21,AK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AL$2),SUMIF(CLASS!$N21:$S21,AL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AM$2),SUMIF(CLASS!$N21:$S21,AM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AN$2),SUMIF(CLASS!$N21:$S21,AN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AO$2),SUMIF(CLASS!$N21:$S21,AO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AP$2),SUMIF(CLASS!$N21:$S21,AP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AQ$2),SUMIF(CLASS!$N21:$S21,AQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AR$2),SUMIF(CLASS!$N21:$S21,AR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AS$2),SUMIF(CLASS!$N21:$S21,AS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AT$2),SUMIF(CLASS!$N21:$S21,AT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AU$2),SUMIF(CLASS!$N21:$S21,AU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AV$2),SUMIF(CLASS!$N21:$S21,AV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AW$2),SUMIF(CLASS!$N21:$S21,AW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AX$2),SUMIF(CLASS!$N21:$S21,AX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AY$2),SUMIF(CLASS!$N21:$S21,AY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AZ$2),SUMIF(CLASS!$N21:$S21,AZ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BA$2),SUMIF(CLASS!$N21:$S21,BA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BB$2),SUMIF(CLASS!$N21:$S21,BB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BC$2),SUMIF(CLASS!$N21:$S21,BC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BD$2),SUMIF(CLASS!$N21:$S21,BD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BE$2),SUMIF(CLASS!$N21:$S21,BE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BF$2),SUMIF(CLASS!$N21:$S21,BF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BG$2),SUMIF(CLASS!$N21:$S21,BG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BH$2),SUMIF(CLASS!$N21:$S21,BH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BI$2),SUMIF(CLASS!$N21:$S21,BI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BJ$2),SUMIF(CLASS!$N21:$S21,BJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BK$2),SUMIF(CLASS!$N21:$S21,BK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BL$2),SUMIF(CLASS!$N21:$S21,BL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BM$2),SUMIF(CLASS!$N21:$S21,BM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BN$2),SUMIF(CLASS!$N21:$S21,BN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BO$2),SUMIF(CLASS!$N21:$S21,BO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BP$2),SUMIF(CLASS!$N21:$S21,BP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BQ$2),SUMIF(CLASS!$N21:$S21,BQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BR$2),SUMIF(CLASS!$N21:$S21,BR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BS$2),SUMIF(CLASS!$N21:$S21,BS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BT$2),SUMIF(CLASS!$N21:$S21,BT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BU$2),SUMIF(CLASS!$N21:$S21,BU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BV$2),SUMIF(CLASS!$N21:$S21,BV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BW$2),SUMIF(CLASS!$N21:$S21,BW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BX$2),SUMIF(CLASS!$N21:$S21,BX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BY$2),SUMIF(CLASS!$N21:$S21,BY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BZ$2),SUMIF(CLASS!$N21:$S21,BZ$3,CLASS!$E21:$J21))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,E$2),SUMIF(CLASS!$N22:$S22,E$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,F$2),SUMIF(CLASS!$N22:$S22,F$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,G$2),SUMIF(CLASS!$N22:$S22,G$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,H$2),SUMIF(CLASS!$N22:$S22,H$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,I$2),SUMIF(CLASS!$N22:$S22,I$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,J$2),SUMIF(CLASS!$N22:$S22,J$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,K$2),SUMIF(CLASS!$N22:$S22,K$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,L$2),SUMIF(CLASS!$N22:$S22,L$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,M$2),SUMIF(CLASS!$N22:$S22,M$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,N$2),SUMIF(CLASS!$N22:$S22,N$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,O$2),SUMIF(CLASS!$N22:$S22,O$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,P$2),SUMIF(CLASS!$N22:$S22,P$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Q$2),SUMIF(CLASS!$N22:$S22,Q$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,R$2),SUMIF(CLASS!$N22:$S22,R$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,S$2),SUMIF(CLASS!$N22:$S22,S$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,T$2),SUMIF(CLASS!$N22:$S22,T$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,U$2),SUMIF(CLASS!$N22:$S22,U$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,V$2),SUMIF(CLASS!$N22:$S22,V$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,W$2),SUMIF(CLASS!$N22:$S22,W$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,X$2),SUMIF(CLASS!$N22:$S22,X$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Y$2),SUMIF(CLASS!$N22:$S22,Y$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Z$2),SUMIF(CLASS!$N22:$S22,Z$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AA$2),SUMIF(CLASS!$N22:$S22,AA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AB$2),SUMIF(CLASS!$N22:$S22,AB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AC$2),SUMIF(CLASS!$N22:$S22,AC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AD$2),SUMIF(CLASS!$N22:$S22,AD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AE$2),SUMIF(CLASS!$N22:$S22,AE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AF$2),SUMIF(CLASS!$N22:$S22,AF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AG$2),SUMIF(CLASS!$N22:$S22,AG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AH$2),SUMIF(CLASS!$N22:$S22,AH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AI$2),SUMIF(CLASS!$N22:$S22,AI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AJ$2),SUMIF(CLASS!$N22:$S22,AJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AK$2),SUMIF(CLASS!$N22:$S22,AK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AL$2),SUMIF(CLASS!$N22:$S22,AL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AM$2),SUMIF(CLASS!$N22:$S22,AM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AN$2),SUMIF(CLASS!$N22:$S22,AN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AO$2),SUMIF(CLASS!$N22:$S22,AO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AP$2),SUMIF(CLASS!$N22:$S22,AP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AQ$2),SUMIF(CLASS!$N22:$S22,AQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AR$2),SUMIF(CLASS!$N22:$S22,AR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AS$2),SUMIF(CLASS!$N22:$S22,AS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AT$2),SUMIF(CLASS!$N22:$S22,AT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AU$2),SUMIF(CLASS!$N22:$S22,AU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AV$2),SUMIF(CLASS!$N22:$S22,AV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AW$2),SUMIF(CLASS!$N22:$S22,AW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AX$2),SUMIF(CLASS!$N22:$S22,AX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AY$2),SUMIF(CLASS!$N22:$S22,AY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AZ$2),SUMIF(CLASS!$N22:$S22,AZ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BA$2),SUMIF(CLASS!$N22:$S22,BA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BB$2),SUMIF(CLASS!$N22:$S22,BB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BC$2),SUMIF(CLASS!$N22:$S22,BC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BD$2),SUMIF(CLASS!$N22:$S22,BD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BE$2),SUMIF(CLASS!$N22:$S22,BE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BF$2),SUMIF(CLASS!$N22:$S22,BF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BG$2),SUMIF(CLASS!$N22:$S22,BG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BH$2),SUMIF(CLASS!$N22:$S22,BH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BI$2),SUMIF(CLASS!$N22:$S22,BI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BJ$2),SUMIF(CLASS!$N22:$S22,BJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BK$2),SUMIF(CLASS!$N22:$S22,BK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BL$2),SUMIF(CLASS!$N22:$S22,BL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BM$2),SUMIF(CLASS!$N22:$S22,BM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BN$2),SUMIF(CLASS!$N22:$S22,BN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BO$2),SUMIF(CLASS!$N22:$S22,BO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BP$2),SUMIF(CLASS!$N22:$S22,BP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BQ$2),SUMIF(CLASS!$N22:$S22,BQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BR$2),SUMIF(CLASS!$N22:$S22,BR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BS$2),SUMIF(CLASS!$N22:$S22,BS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BT$2),SUMIF(CLASS!$N22:$S22,BT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BU$2),SUMIF(CLASS!$N22:$S22,BU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BV$2),SUMIF(CLASS!$N22:$S22,BV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BW$2),SUMIF(CLASS!$N22:$S22,BW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BX$2),SUMIF(CLASS!$N22:$S22,BX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BY$2),SUMIF(CLASS!$N22:$S22,BY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BZ$2),SUMIF(CLASS!$N22:$S22,BZ$3,CLASS!$E22:$J22))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,E$2),SUMIF(CLASS!$N23:$S23,E$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,F$2),SUMIF(CLASS!$N23:$S23,F$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,G$2),SUMIF(CLASS!$N23:$S23,G$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,H$2),SUMIF(CLASS!$N23:$S23,H$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,I$2),SUMIF(CLASS!$N23:$S23,I$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,J$2),SUMIF(CLASS!$N23:$S23,J$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,K$2),SUMIF(CLASS!$N23:$S23,K$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,L$2),SUMIF(CLASS!$N23:$S23,L$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,M$2),SUMIF(CLASS!$N23:$S23,M$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,N$2),SUMIF(CLASS!$N23:$S23,N$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,O$2),SUMIF(CLASS!$N23:$S23,O$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,P$2),SUMIF(CLASS!$N23:$S23,P$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Q$2),SUMIF(CLASS!$N23:$S23,Q$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,R$2),SUMIF(CLASS!$N23:$S23,R$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,S$2),SUMIF(CLASS!$N23:$S23,S$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,T$2),SUMIF(CLASS!$N23:$S23,T$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,U$2),SUMIF(CLASS!$N23:$S23,U$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,V$2),SUMIF(CLASS!$N23:$S23,V$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,W$2),SUMIF(CLASS!$N23:$S23,W$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,X$2),SUMIF(CLASS!$N23:$S23,X$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Y$2),SUMIF(CLASS!$N23:$S23,Y$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Z$2),SUMIF(CLASS!$N23:$S23,Z$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AA$2),SUMIF(CLASS!$N23:$S23,AA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AB$2),SUMIF(CLASS!$N23:$S23,AB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AC$2),SUMIF(CLASS!$N23:$S23,AC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AD$2),SUMIF(CLASS!$N23:$S23,AD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AE$2),SUMIF(CLASS!$N23:$S23,AE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AF$2),SUMIF(CLASS!$N23:$S23,AF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AG$2),SUMIF(CLASS!$N23:$S23,AG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AH$2),SUMIF(CLASS!$N23:$S23,AH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AI$2),SUMIF(CLASS!$N23:$S23,AI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AJ$2),SUMIF(CLASS!$N23:$S23,AJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AK$2),SUMIF(CLASS!$N23:$S23,AK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AL$2),SUMIF(CLASS!$N23:$S23,AL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AM$2),SUMIF(CLASS!$N23:$S23,AM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AN$2),SUMIF(CLASS!$N23:$S23,AN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AO$2),SUMIF(CLASS!$N23:$S23,AO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AP$2),SUMIF(CLASS!$N23:$S23,AP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AQ$2),SUMIF(CLASS!$N23:$S23,AQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AR$2),SUMIF(CLASS!$N23:$S23,AR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AS$2),SUMIF(CLASS!$N23:$S23,AS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AT$2),SUMIF(CLASS!$N23:$S23,AT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AU$2),SUMIF(CLASS!$N23:$S23,AU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AV$2),SUMIF(CLASS!$N23:$S23,AV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AW$2),SUMIF(CLASS!$N23:$S23,AW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AX$2),SUMIF(CLASS!$N23:$S23,AX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AY$2),SUMIF(CLASS!$N23:$S23,AY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AZ$2),SUMIF(CLASS!$N23:$S23,AZ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BA$2),SUMIF(CLASS!$N23:$S23,BA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BB$2),SUMIF(CLASS!$N23:$S23,BB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BC$2),SUMIF(CLASS!$N23:$S23,BC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BD$2),SUMIF(CLASS!$N23:$S23,BD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BE$2),SUMIF(CLASS!$N23:$S23,BE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BF$2),SUMIF(CLASS!$N23:$S23,BF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BG$2),SUMIF(CLASS!$N23:$S23,BG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BH$2),SUMIF(CLASS!$N23:$S23,BH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BI$2),SUMIF(CLASS!$N23:$S23,BI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BJ$2),SUMIF(CLASS!$N23:$S23,BJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BK$2),SUMIF(CLASS!$N23:$S23,BK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BL$2),SUMIF(CLASS!$N23:$S23,BL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BM$2),SUMIF(CLASS!$N23:$S23,BM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BN$2),SUMIF(CLASS!$N23:$S23,BN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BO$2),SUMIF(CLASS!$N23:$S23,BO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BP$2),SUMIF(CLASS!$N23:$S23,BP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BQ$2),SUMIF(CLASS!$N23:$S23,BQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BR$2),SUMIF(CLASS!$N23:$S23,BR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BS$2),SUMIF(CLASS!$N23:$S23,BS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BT$2),SUMIF(CLASS!$N23:$S23,BT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BU$2),SUMIF(CLASS!$N23:$S23,BU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BV$2),SUMIF(CLASS!$N23:$S23,BV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BW$2),SUMIF(CLASS!$N23:$S23,BW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BX$2),SUMIF(CLASS!$N23:$S23,BX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BY$2),SUMIF(CLASS!$N23:$S23,BY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BZ$2),SUMIF(CLASS!$N23:$S23,BZ$3,CLASS!$E23:$J23))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,E$2),SUMIF(CLASS!$N24:$S24,E$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,F$2),SUMIF(CLASS!$N24:$S24,F$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,G$2),SUMIF(CLASS!$N24:$S24,G$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,H$2),SUMIF(CLASS!$N24:$S24,H$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,I$2),SUMIF(CLASS!$N24:$S24,I$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,J$2),SUMIF(CLASS!$N24:$S24,J$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,K$2),SUMIF(CLASS!$N24:$S24,K$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,L$2),SUMIF(CLASS!$N24:$S24,L$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,M$2),SUMIF(CLASS!$N24:$S24,M$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,N$2),SUMIF(CLASS!$N24:$S24,N$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,O$2),SUMIF(CLASS!$N24:$S24,O$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,P$2),SUMIF(CLASS!$N24:$S24,P$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Q$2),SUMIF(CLASS!$N24:$S24,Q$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,R$2),SUMIF(CLASS!$N24:$S24,R$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,S$2),SUMIF(CLASS!$N24:$S24,S$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,T$2),SUMIF(CLASS!$N24:$S24,T$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,U$2),SUMIF(CLASS!$N24:$S24,U$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,V$2),SUMIF(CLASS!$N24:$S24,V$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,W$2),SUMIF(CLASS!$N24:$S24,W$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,X$2),SUMIF(CLASS!$N24:$S24,X$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Y$2),SUMIF(CLASS!$N24:$S24,Y$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Z$2),SUMIF(CLASS!$N24:$S24,Z$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AA$2),SUMIF(CLASS!$N24:$S24,AA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AB$2),SUMIF(CLASS!$N24:$S24,AB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AC$2),SUMIF(CLASS!$N24:$S24,AC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AD$2),SUMIF(CLASS!$N24:$S24,AD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AE$2),SUMIF(CLASS!$N24:$S24,AE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AF$2),SUMIF(CLASS!$N24:$S24,AF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AG$2),SUMIF(CLASS!$N24:$S24,AG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AH$2),SUMIF(CLASS!$N24:$S24,AH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AI$2),SUMIF(CLASS!$N24:$S24,AI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AJ$2),SUMIF(CLASS!$N24:$S24,AJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AK$2),SUMIF(CLASS!$N24:$S24,AK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AL$2),SUMIF(CLASS!$N24:$S24,AL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AM$2),SUMIF(CLASS!$N24:$S24,AM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AN$2),SUMIF(CLASS!$N24:$S24,AN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AO$2),SUMIF(CLASS!$N24:$S24,AO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AP$2),SUMIF(CLASS!$N24:$S24,AP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AQ$2),SUMIF(CLASS!$N24:$S24,AQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AR$2),SUMIF(CLASS!$N24:$S24,AR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AS$2),SUMIF(CLASS!$N24:$S24,AS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AT$2),SUMIF(CLASS!$N24:$S24,AT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AU$2),SUMIF(CLASS!$N24:$S24,AU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AV$2),SUMIF(CLASS!$N24:$S24,AV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AW$2),SUMIF(CLASS!$N24:$S24,AW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AX$2),SUMIF(CLASS!$N24:$S24,AX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AY$2),SUMIF(CLASS!$N24:$S24,AY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AZ$2),SUMIF(CLASS!$N24:$S24,AZ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BA$2),SUMIF(CLASS!$N24:$S24,BA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BB$2),SUMIF(CLASS!$N24:$S24,BB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BC$2),SUMIF(CLASS!$N24:$S24,BC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BD$2),SUMIF(CLASS!$N24:$S24,BD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BE$2),SUMIF(CLASS!$N24:$S24,BE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BF$2),SUMIF(CLASS!$N24:$S24,BF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BG$2),SUMIF(CLASS!$N24:$S24,BG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BH$2),SUMIF(CLASS!$N24:$S24,BH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BI$2),SUMIF(CLASS!$N24:$S24,BI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BJ$2),SUMIF(CLASS!$N24:$S24,BJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BK$2),SUMIF(CLASS!$N24:$S24,BK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BL$2),SUMIF(CLASS!$N24:$S24,BL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BM$2),SUMIF(CLASS!$N24:$S24,BM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BN$2),SUMIF(CLASS!$N24:$S24,BN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BO$2),SUMIF(CLASS!$N24:$S24,BO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BP$2),SUMIF(CLASS!$N24:$S24,BP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BQ$2),SUMIF(CLASS!$N24:$S24,BQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BR$2),SUMIF(CLASS!$N24:$S24,BR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BS$2),SUMIF(CLASS!$N24:$S24,BS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BT$2),SUMIF(CLASS!$N24:$S24,BT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BU$2),SUMIF(CLASS!$N24:$S24,BU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BV$2),SUMIF(CLASS!$N24:$S24,BV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BW$2),SUMIF(CLASS!$N24:$S24,BW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BX$2),SUMIF(CLASS!$N24:$S24,BX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BY$2),SUMIF(CLASS!$N24:$S24,BY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BZ$2),SUMIF(CLASS!$N24:$S24,BZ$3,CLASS!$E24:$J24))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,E$2),SUMIF(CLASS!$N25:$S25,E$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,F$2),SUMIF(CLASS!$N25:$S25,F$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,G$2),SUMIF(CLASS!$N25:$S25,G$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,H$2),SUMIF(CLASS!$N25:$S25,H$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,I$2),SUMIF(CLASS!$N25:$S25,I$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,J$2),SUMIF(CLASS!$N25:$S25,J$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,K$2),SUMIF(CLASS!$N25:$S25,K$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,L$2),SUMIF(CLASS!$N25:$S25,L$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,M$2),SUMIF(CLASS!$N25:$S25,M$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,N$2),SUMIF(CLASS!$N25:$S25,N$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,O$2),SUMIF(CLASS!$N25:$S25,O$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,P$2),SUMIF(CLASS!$N25:$S25,P$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Q$2),SUMIF(CLASS!$N25:$S25,Q$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,R$2),SUMIF(CLASS!$N25:$S25,R$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,S$2),SUMIF(CLASS!$N25:$S25,S$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,T$2),SUMIF(CLASS!$N25:$S25,T$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,U$2),SUMIF(CLASS!$N25:$S25,U$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,V$2),SUMIF(CLASS!$N25:$S25,V$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,W$2),SUMIF(CLASS!$N25:$S25,W$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,X$2),SUMIF(CLASS!$N25:$S25,X$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Y$2),SUMIF(CLASS!$N25:$S25,Y$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Z$2),SUMIF(CLASS!$N25:$S25,Z$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AA$2),SUMIF(CLASS!$N25:$S25,AA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AB$2),SUMIF(CLASS!$N25:$S25,AB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AC$2),SUMIF(CLASS!$N25:$S25,AC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AD$2),SUMIF(CLASS!$N25:$S25,AD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AE$2),SUMIF(CLASS!$N25:$S25,AE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AF$2),SUMIF(CLASS!$N25:$S25,AF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AG$2),SUMIF(CLASS!$N25:$S25,AG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AH$2),SUMIF(CLASS!$N25:$S25,AH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AI$2),SUMIF(CLASS!$N25:$S25,AI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AJ$2),SUMIF(CLASS!$N25:$S25,AJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AK$2),SUMIF(CLASS!$N25:$S25,AK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AL$2),SUMIF(CLASS!$N25:$S25,AL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AM$2),SUMIF(CLASS!$N25:$S25,AM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AN$2),SUMIF(CLASS!$N25:$S25,AN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AO$2),SUMIF(CLASS!$N25:$S25,AO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AP$2),SUMIF(CLASS!$N25:$S25,AP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AQ$2),SUMIF(CLASS!$N25:$S25,AQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AR$2),SUMIF(CLASS!$N25:$S25,AR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AS$2),SUMIF(CLASS!$N25:$S25,AS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AT$2),SUMIF(CLASS!$N25:$S25,AT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AU$2),SUMIF(CLASS!$N25:$S25,AU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AV$2),SUMIF(CLASS!$N25:$S25,AV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AW$2),SUMIF(CLASS!$N25:$S25,AW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AX$2),SUMIF(CLASS!$N25:$S25,AX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AY$2),SUMIF(CLASS!$N25:$S25,AY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AZ$2),SUMIF(CLASS!$N25:$S25,AZ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BA$2),SUMIF(CLASS!$N25:$S25,BA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BB$2),SUMIF(CLASS!$N25:$S25,BB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BC$2),SUMIF(CLASS!$N25:$S25,BC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BD$2),SUMIF(CLASS!$N25:$S25,BD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BE$2),SUMIF(CLASS!$N25:$S25,BE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BF$2),SUMIF(CLASS!$N25:$S25,BF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BG$2),SUMIF(CLASS!$N25:$S25,BG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BH$2),SUMIF(CLASS!$N25:$S25,BH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BI$2),SUMIF(CLASS!$N25:$S25,BI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BJ$2),SUMIF(CLASS!$N25:$S25,BJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BK$2),SUMIF(CLASS!$N25:$S25,BK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BL$2),SUMIF(CLASS!$N25:$S25,BL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BM$2),SUMIF(CLASS!$N25:$S25,BM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BN$2),SUMIF(CLASS!$N25:$S25,BN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BO$2),SUMIF(CLASS!$N25:$S25,BO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BP$2),SUMIF(CLASS!$N25:$S25,BP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BQ$2),SUMIF(CLASS!$N25:$S25,BQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BR$2),SUMIF(CLASS!$N25:$S25,BR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BS$2),SUMIF(CLASS!$N25:$S25,BS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BT$2),SUMIF(CLASS!$N25:$S25,BT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BU$2),SUMIF(CLASS!$N25:$S25,BU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BV$2),SUMIF(CLASS!$N25:$S25,BV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BW$2),SUMIF(CLASS!$N25:$S25,BW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BX$2),SUMIF(CLASS!$N25:$S25,BX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BY$2),SUMIF(CLASS!$N25:$S25,BY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BZ$2),SUMIF(CLASS!$N25:$S25,BZ$3,CLASS!$E25:$J25))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,E$2),SUMIF(CLASS!$N26:$S26,E$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,F$2),SUMIF(CLASS!$N26:$S26,F$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,G$2),SUMIF(CLASS!$N26:$S26,G$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,H$2),SUMIF(CLASS!$N26:$S26,H$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,I$2),SUMIF(CLASS!$N26:$S26,I$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,J$2),SUMIF(CLASS!$N26:$S26,J$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,K$2),SUMIF(CLASS!$N26:$S26,K$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,L$2),SUMIF(CLASS!$N26:$S26,L$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,M$2),SUMIF(CLASS!$N26:$S26,M$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,N$2),SUMIF(CLASS!$N26:$S26,N$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,O$2),SUMIF(CLASS!$N26:$S26,O$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,P$2),SUMIF(CLASS!$N26:$S26,P$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Q$2),SUMIF(CLASS!$N26:$S26,Q$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,R$2),SUMIF(CLASS!$N26:$S26,R$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,S$2),SUMIF(CLASS!$N26:$S26,S$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,T$2),SUMIF(CLASS!$N26:$S26,T$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,U$2),SUMIF(CLASS!$N26:$S26,U$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,V$2),SUMIF(CLASS!$N26:$S26,V$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,W$2),SUMIF(CLASS!$N26:$S26,W$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,X$2),SUMIF(CLASS!$N26:$S26,X$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Y$2),SUMIF(CLASS!$N26:$S26,Y$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Z$2),SUMIF(CLASS!$N26:$S26,Z$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AA$2),SUMIF(CLASS!$N26:$S26,AA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AB$2),SUMIF(CLASS!$N26:$S26,AB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AC$2),SUMIF(CLASS!$N26:$S26,AC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AD$2),SUMIF(CLASS!$N26:$S26,AD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AE$2),SUMIF(CLASS!$N26:$S26,AE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AF$2),SUMIF(CLASS!$N26:$S26,AF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AG$2),SUMIF(CLASS!$N26:$S26,AG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AH$2),SUMIF(CLASS!$N26:$S26,AH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AI$2),SUMIF(CLASS!$N26:$S26,AI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AJ$2),SUMIF(CLASS!$N26:$S26,AJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AK$2),SUMIF(CLASS!$N26:$S26,AK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AL$2),SUMIF(CLASS!$N26:$S26,AL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AM$2),SUMIF(CLASS!$N26:$S26,AM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AN$2),SUMIF(CLASS!$N26:$S26,AN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AO$2),SUMIF(CLASS!$N26:$S26,AO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AP$2),SUMIF(CLASS!$N26:$S26,AP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AQ$2),SUMIF(CLASS!$N26:$S26,AQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AR$2),SUMIF(CLASS!$N26:$S26,AR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AS$2),SUMIF(CLASS!$N26:$S26,AS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AT$2),SUMIF(CLASS!$N26:$S26,AT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AU$2),SUMIF(CLASS!$N26:$S26,AU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AV$2),SUMIF(CLASS!$N26:$S26,AV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AW$2),SUMIF(CLASS!$N26:$S26,AW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AX$2),SUMIF(CLASS!$N26:$S26,AX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AY$2),SUMIF(CLASS!$N26:$S26,AY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AZ$2),SUMIF(CLASS!$N26:$S26,AZ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BA$2),SUMIF(CLASS!$N26:$S26,BA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BB$2),SUMIF(CLASS!$N26:$S26,BB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BC$2),SUMIF(CLASS!$N26:$S26,BC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BD$2),SUMIF(CLASS!$N26:$S26,BD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BE$2),SUMIF(CLASS!$N26:$S26,BE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BF$2),SUMIF(CLASS!$N26:$S26,BF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BG$2),SUMIF(CLASS!$N26:$S26,BG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BH$2),SUMIF(CLASS!$N26:$S26,BH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BI$2),SUMIF(CLASS!$N26:$S26,BI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BJ$2),SUMIF(CLASS!$N26:$S26,BJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BK$2),SUMIF(CLASS!$N26:$S26,BK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BL$2),SUMIF(CLASS!$N26:$S26,BL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BM$2),SUMIF(CLASS!$N26:$S26,BM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BN$2),SUMIF(CLASS!$N26:$S26,BN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BO$2),SUMIF(CLASS!$N26:$S26,BO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BP$2),SUMIF(CLASS!$N26:$S26,BP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BQ$2),SUMIF(CLASS!$N26:$S26,BQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BR$2),SUMIF(CLASS!$N26:$S26,BR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BS$2),SUMIF(CLASS!$N26:$S26,BS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BT$2),SUMIF(CLASS!$N26:$S26,BT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BU$2),SUMIF(CLASS!$N26:$S26,BU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BV$2),SUMIF(CLASS!$N26:$S26,BV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BW$2),SUMIF(CLASS!$N26:$S26,BW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BX$2),SUMIF(CLASS!$N26:$S26,BX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BY$2),SUMIF(CLASS!$N26:$S26,BY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BZ$2),SUMIF(CLASS!$N26:$S26,BZ$3,CLASS!$E26:$J26))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,E$2),SUMIF(CLASS!$N27:$S27,E$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,F$2),SUMIF(CLASS!$N27:$S27,F$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,G$2),SUMIF(CLASS!$N27:$S27,G$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,H$2),SUMIF(CLASS!$N27:$S27,H$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,I$2),SUMIF(CLASS!$N27:$S27,I$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,J$2),SUMIF(CLASS!$N27:$S27,J$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,K$2),SUMIF(CLASS!$N27:$S27,K$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,L$2),SUMIF(CLASS!$N27:$S27,L$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,M$2),SUMIF(CLASS!$N27:$S27,M$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,N$2),SUMIF(CLASS!$N27:$S27,N$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,O$2),SUMIF(CLASS!$N27:$S27,O$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,P$2),SUMIF(CLASS!$N27:$S27,P$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Q$2),SUMIF(CLASS!$N27:$S27,Q$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,R$2),SUMIF(CLASS!$N27:$S27,R$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,S$2),SUMIF(CLASS!$N27:$S27,S$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,T$2),SUMIF(CLASS!$N27:$S27,T$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,U$2),SUMIF(CLASS!$N27:$S27,U$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,V$2),SUMIF(CLASS!$N27:$S27,V$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,W$2),SUMIF(CLASS!$N27:$S27,W$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,X$2),SUMIF(CLASS!$N27:$S27,X$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Y$2),SUMIF(CLASS!$N27:$S27,Y$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Z$2),SUMIF(CLASS!$N27:$S27,Z$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AA$2),SUMIF(CLASS!$N27:$S27,AA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AB$2),SUMIF(CLASS!$N27:$S27,AB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AC$2),SUMIF(CLASS!$N27:$S27,AC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AD$2),SUMIF(CLASS!$N27:$S27,AD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AE$2),SUMIF(CLASS!$N27:$S27,AE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AF$2),SUMIF(CLASS!$N27:$S27,AF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AG$2),SUMIF(CLASS!$N27:$S27,AG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AH$2),SUMIF(CLASS!$N27:$S27,AH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AI$2),SUMIF(CLASS!$N27:$S27,AI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AJ$2),SUMIF(CLASS!$N27:$S27,AJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AK$2),SUMIF(CLASS!$N27:$S27,AK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AL$2),SUMIF(CLASS!$N27:$S27,AL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AM$2),SUMIF(CLASS!$N27:$S27,AM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AN$2),SUMIF(CLASS!$N27:$S27,AN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AO$2),SUMIF(CLASS!$N27:$S27,AO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AP$2),SUMIF(CLASS!$N27:$S27,AP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AQ$2),SUMIF(CLASS!$N27:$S27,AQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AR$2),SUMIF(CLASS!$N27:$S27,AR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AS$2),SUMIF(CLASS!$N27:$S27,AS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AT$2),SUMIF(CLASS!$N27:$S27,AT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AU$2),SUMIF(CLASS!$N27:$S27,AU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AV$2),SUMIF(CLASS!$N27:$S27,AV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AW$2),SUMIF(CLASS!$N27:$S27,AW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AX$2),SUMIF(CLASS!$N27:$S27,AX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AY$2),SUMIF(CLASS!$N27:$S27,AY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AZ$2),SUMIF(CLASS!$N27:$S27,AZ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BA$2),SUMIF(CLASS!$N27:$S27,BA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BB$2),SUMIF(CLASS!$N27:$S27,BB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BC$2),SUMIF(CLASS!$N27:$S27,BC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BD$2),SUMIF(CLASS!$N27:$S27,BD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BE$2),SUMIF(CLASS!$N27:$S27,BE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BF$2),SUMIF(CLASS!$N27:$S27,BF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BG$2),SUMIF(CLASS!$N27:$S27,BG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BH$2),SUMIF(CLASS!$N27:$S27,BH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BI$2),SUMIF(CLASS!$N27:$S27,BI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BJ$2),SUMIF(CLASS!$N27:$S27,BJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BK$2),SUMIF(CLASS!$N27:$S27,BK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BL$2),SUMIF(CLASS!$N27:$S27,BL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BM$2),SUMIF(CLASS!$N27:$S27,BM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BN$2),SUMIF(CLASS!$N27:$S27,BN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BO$2),SUMIF(CLASS!$N27:$S27,BO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BP$2),SUMIF(CLASS!$N27:$S27,BP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BQ$2),SUMIF(CLASS!$N27:$S27,BQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BR$2),SUMIF(CLASS!$N27:$S27,BR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BS$2),SUMIF(CLASS!$N27:$S27,BS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BT$2),SUMIF(CLASS!$N27:$S27,BT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BU$2),SUMIF(CLASS!$N27:$S27,BU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BV$2),SUMIF(CLASS!$N27:$S27,BV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BW$2),SUMIF(CLASS!$N27:$S27,BW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BX$2),SUMIF(CLASS!$N27:$S27,BX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BY$2),SUMIF(CLASS!$N27:$S27,BY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BZ$2),SUMIF(CLASS!$N27:$S27,BZ$3,CLASS!$E27:$J27))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"SUM(C16:C27)","v":3259063923},0,{"$f":"SUM(E16:E27)","v":0},619222145.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2639841777.6300001,0,0,0,0,0,0,{"$f":"SUM(AK16:AK27)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AS16:AS27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB16:BB27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC16:CC27)","v":619222145.37},2639841777.6300001,0,0,0,0,3259063923,null,{"$f":"SUM(CK16:CK27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS16:CS27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA16:DA27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI16:DI27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ16:DQ27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY16:DY27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG16:EG27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO16:EO27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW16:EW27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE16:FE27)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Transmission Plant - Integrated Generation"},{"$f":"ACCOUNTS!C31","v":231649100},0,{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,E$2),SUMIF(CLASS!$N31:$S31,E$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,F$2),SUMIF(CLASS!$N31:$S31,F$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,G$2),SUMIF(CLASS!$N31:$S31,G$3,CLASS!$E31:$J31))","v":44013329},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,H$2),SUMIF(CLASS!$N31:$S31,H$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,I$2),SUMIF(CLASS!$N31:$S31,I$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,J$2),SUMIF(CLASS!$N31:$S31,J$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,K$2),SUMIF(CLASS!$N31:$S31,K$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,L$2),SUMIF(CLASS!$N31:$S31,L$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,M$2),SUMIF(CLASS!$N31:$S31,M$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,N$2),SUMIF(CLASS!$N31:$S31,N$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,O$2),SUMIF(CLASS!$N31:$S31,O$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,P$2),SUMIF(CLASS!$N31:$S31,P$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Q$2),SUMIF(CLASS!$N31:$S31,Q$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,R$2),SUMIF(CLASS!$N31:$S31,R$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,S$2),SUMIF(CLASS!$N31:$S31,S$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,T$2),SUMIF(CLASS!$N31:$S31,T$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,U$2),SUMIF(CLASS!$N31:$S31,U$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,V$2),SUMIF(CLASS!$N31:$S31,V$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,W$2),SUMIF(CLASS!$N31:$S31,W$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,X$2),SUMIF(CLASS!$N31:$S31,X$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Y$2),SUMIF(CLASS!$N31:$S31,Y$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Z$2),SUMIF(CLASS!$N31:$S31,Z$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AA$2),SUMIF(CLASS!$N31:$S31,AA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AB$2),SUMIF(CLASS!$N31:$S31,AB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AC$2),SUMIF(CLASS!$N31:$S31,AC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AD$2),SUMIF(CLASS!$N31:$S31,AD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AE$2),SUMIF(CLASS!$N31:$S31,AE$3,CLASS!$E31:$J31))","v":187635771},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AF$2),SUMIF(CLASS!$N31:$S31,AF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AG$2),SUMIF(CLASS!$N31:$S31,AG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AH$2),SUMIF(CLASS!$N31:$S31,AH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AI$2),SUMIF(CLASS!$N31:$S31,AI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AJ$2),SUMIF(CLASS!$N31:$S31,AJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AK$2),SUMIF(CLASS!$N31:$S31,AK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AL$2),SUMIF(CLASS!$N31:$S31,AL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AM$2),SUMIF(CLASS!$N31:$S31,AM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AN$2),SUMIF(CLASS!$N31:$S31,AN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AO$2),SUMIF(CLASS!$N31:$S31,AO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AP$2),SUMIF(CLASS!$N31:$S31,AP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AQ$2),SUMIF(CLASS!$N31:$S31,AQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AR$2),SUMIF(CLASS!$N31:$S31,AR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AS$2),SUMIF(CLASS!$N31:$S31,AS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AT$2),SUMIF(CLASS!$N31:$S31,AT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AU$2),SUMIF(CLASS!$N31:$S31,AU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AV$2),SUMIF(CLASS!$N31:$S31,AV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AW$2),SUMIF(CLASS!$N31:$S31,AW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AX$2),SUMIF(CLASS!$N31:$S31,AX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AY$2),SUMIF(CLASS!$N31:$S31,AY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AZ$2),SUMIF(CLASS!$N31:$S31,AZ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BA$2),SUMIF(CLASS!$N31:$S31,BA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BB$2),SUMIF(CLASS!$N31:$S31,BB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BC$2),SUMIF(CLASS!$N31:$S31,BC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BD$2),SUMIF(CLASS!$N31:$S31,BD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BE$2),SUMIF(CLASS!$N31:$S31,BE$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BF$2),SUMIF(CLASS!$N31:$S31,BF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BG$2),SUMIF(CLASS!$N31:$S31,BG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BH$2),SUMIF(CLASS!$N31:$S31,BH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BI$2),SUMIF(CLASS!$N31:$S31,BI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BJ$2),SUMIF(CLASS!$N31:$S31,BJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BK$2),SUMIF(CLASS!$N31:$S31,BK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BL$2),SUMIF(CLASS!$N31:$S31,BL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BM$2),SUMIF(CLASS!$N31:$S31,BM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BN$2),SUMIF(CLASS!$N31:$S31,BN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BO$2),SUMIF(CLASS!$N31:$S31,BO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BP$2),SUMIF(CLASS!$N31:$S31,BP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BQ$2),SUMIF(CLASS!$N31:$S31,BQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BR$2),SUMIF(CLASS!$N31:$S31,BR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BS$2),SUMIF(CLASS!$N31:$S31,BS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BT$2),SUMIF(CLASS!$N31:$S31,BT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BU$2),SUMIF(CLASS!$N31:$S31,BU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BV$2),SUMIF(CLASS!$N31:$S31,BV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BW$2),SUMIF(CLASS!$N31:$S31,BW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BX$2),SUMIF(CLASS!$N31:$S31,BX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BY$2),SUMIF(CLASS!$N31:$S31,BY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BZ$2),SUMIF(CLASS!$N31:$S31,BZ$3,CLASS!$E31:$J31))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E31:$BL31)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CC31:CH31)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E31:$BL31)","v":44013329},187635771,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CK31:CP31)","v":231649100},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E31:$BL31)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CS31:CX31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(DA31:DF31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(DI31:DN31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(DQ31:DV31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(DY31:ED31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(EG31:EL31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(EO31:ET31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(EW31:FB31)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E31:$BA31)","v":0},0,0,0,0,0,{"$f":"SUM(FE31:FJ31)","v":0},0]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Bulk Transmission Plant (>230 kV)"},{"$f":"ACCOUNTS!C32","v":178367968},0,{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,E$2),SUMIF(CLASS!$N32:$S32,E$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,F$2),SUMIF(CLASS!$N32:$S32,F$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,G$2),SUMIF(CLASS!$N32:$S32,G$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,H$2),SUMIF(CLASS!$N32:$S32,H$3,CLASS!$E32:$J32))","v":33889913.920000002},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,I$2),SUMIF(CLASS!$N32:$S32,I$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,J$2),SUMIF(CLASS!$N32:$S32,J$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,K$2),SUMIF(CLASS!$N32:$S32,K$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,L$2),SUMIF(CLASS!$N32:$S32,L$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,M$2),SUMIF(CLASS!$N32:$S32,M$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,N$2),SUMIF(CLASS!$N32:$S32,N$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,O$2),SUMIF(CLASS!$N32:$S32,O$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,P$2),SUMIF(CLASS!$N32:$S32,P$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Q$2),SUMIF(CLASS!$N32:$S32,Q$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,R$2),SUMIF(CLASS!$N32:$S32,R$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,S$2),SUMIF(CLASS!$N32:$S32,S$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,T$2),SUMIF(CLASS!$N32:$S32,T$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,U$2),SUMIF(CLASS!$N32:$S32,U$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,V$2),SUMIF(CLASS!$N32:$S32,V$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,W$2),SUMIF(CLASS!$N32:$S32,W$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,X$2),SUMIF(CLASS!$N32:$S32,X$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Y$2),SUMIF(CLASS!$N32:$S32,Y$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Z$2),SUMIF(CLASS!$N32:$S32,Z$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AA$2),SUMIF(CLASS!$N32:$S32,AA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AB$2),SUMIF(CLASS!$N32:$S32,AB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AC$2),SUMIF(CLASS!$N32:$S32,AC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AD$2),SUMIF(CLASS!$N32:$S32,AD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AE$2),SUMIF(CLASS!$N32:$S32,AE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AF$2),SUMIF(CLASS!$N32:$S32,AF$3,CLASS!$E32:$J32))","v":144478054.08000001},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AG$2),SUMIF(CLASS!$N32:$S32,AG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AH$2),SUMIF(CLASS!$N32:$S32,AH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AI$2),SUMIF(CLASS!$N32:$S32,AI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AJ$2),SUMIF(CLASS!$N32:$S32,AJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AK$2),SUMIF(CLASS!$N32:$S32,AK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AL$2),SUMIF(CLASS!$N32:$S32,AL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AM$2),SUMIF(CLASS!$N32:$S32,AM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AN$2),SUMIF(CLASS!$N32:$S32,AN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AO$2),SUMIF(CLASS!$N32:$S32,AO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AP$2),SUMIF(CLASS!$N32:$S32,AP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AQ$2),SUMIF(CLASS!$N32:$S32,AQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AR$2),SUMIF(CLASS!$N32:$S32,AR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AS$2),SUMIF(CLASS!$N32:$S32,AS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AT$2),SUMIF(CLASS!$N32:$S32,AT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AU$2),SUMIF(CLASS!$N32:$S32,AU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AV$2),SUMIF(CLASS!$N32:$S32,AV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AW$2),SUMIF(CLASS!$N32:$S32,AW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AX$2),SUMIF(CLASS!$N32:$S32,AX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AY$2),SUMIF(CLASS!$N32:$S32,AY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AZ$2),SUMIF(CLASS!$N32:$S32,AZ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BA$2),SUMIF(CLASS!$N32:$S32,BA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BB$2),SUMIF(CLASS!$N32:$S32,BB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BC$2),SUMIF(CLASS!$N32:$S32,BC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BD$2),SUMIF(CLASS!$N32:$S32,BD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BE$2),SUMIF(CLASS!$N32:$S32,BE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BF$2),SUMIF(CLASS!$N32:$S32,BF$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BG$2),SUMIF(CLASS!$N32:$S32,BG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BH$2),SUMIF(CLASS!$N32:$S32,BH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BI$2),SUMIF(CLASS!$N32:$S32,BI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BJ$2),SUMIF(CLASS!$N32:$S32,BJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BK$2),SUMIF(CLASS!$N32:$S32,BK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BL$2),SUMIF(CLASS!$N32:$S32,BL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BM$2),SUMIF(CLASS!$N32:$S32,BM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BN$2),SUMIF(CLASS!$N32:$S32,BN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BO$2),SUMIF(CLASS!$N32:$S32,BO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BP$2),SUMIF(CLASS!$N32:$S32,BP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BQ$2),SUMIF(CLASS!$N32:$S32,BQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BR$2),SUMIF(CLASS!$N32:$S32,BR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BS$2),SUMIF(CLASS!$N32:$S32,BS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BT$2),SUMIF(CLASS!$N32:$S32,BT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BU$2),SUMIF(CLASS!$N32:$S32,BU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BV$2),SUMIF(CLASS!$N32:$S32,BV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BW$2),SUMIF(CLASS!$N32:$S32,BW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BX$2),SUMIF(CLASS!$N32:$S32,BX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BY$2),SUMIF(CLASS!$N32:$S32,BY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BZ$2),SUMIF(CLASS!$N32:$S32,BZ$3,CLASS!$E32:$J32))","v":0},null,null,0,0,0,0,0,0,0,null,33889913.920000002,144478054.08000001,0,0,0,0,178367968,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Sub Transmission Plant (<230 kV)"},{"$f":"ACCOUNTS!C33","v":15069546},0,{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,E$2),SUMIF(CLASS!$N33:$S33,E$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,F$2),SUMIF(CLASS!$N33:$S33,F$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,G$2),SUMIF(CLASS!$N33:$S33,G$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,H$2),SUMIF(CLASS!$N33:$S33,H$3,CLASS!$E33:$J33))","v":2863213.74},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,I$2),SUMIF(CLASS!$N33:$S33,I$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,J$2),SUMIF(CLASS!$N33:$S33,J$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,K$2),SUMIF(CLASS!$N33:$S33,K$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,L$2),SUMIF(CLASS!$N33:$S33,L$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,M$2),SUMIF(CLASS!$N33:$S33,M$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,N$2),SUMIF(CLASS!$N33:$S33,N$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,O$2),SUMIF(CLASS!$N33:$S33,O$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,P$2),SUMIF(CLASS!$N33:$S33,P$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Q$2),SUMIF(CLASS!$N33:$S33,Q$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,R$2),SUMIF(CLASS!$N33:$S33,R$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,S$2),SUMIF(CLASS!$N33:$S33,S$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,T$2),SUMIF(CLASS!$N33:$S33,T$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,U$2),SUMIF(CLASS!$N33:$S33,U$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,V$2),SUMIF(CLASS!$N33:$S33,V$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,W$2),SUMIF(CLASS!$N33:$S33,W$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,X$2),SUMIF(CLASS!$N33:$S33,X$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Y$2),SUMIF(CLASS!$N33:$S33,Y$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Z$2),SUMIF(CLASS!$N33:$S33,Z$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AA$2),SUMIF(CLASS!$N33:$S33,AA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AB$2),SUMIF(CLASS!$N33:$S33,AB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AC$2),SUMIF(CLASS!$N33:$S33,AC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AD$2),SUMIF(CLASS!$N33:$S33,AD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AE$2),SUMIF(CLASS!$N33:$S33,AE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AF$2),SUMIF(CLASS!$N33:$S33,AF$3,CLASS!$E33:$J33))","v":12206332.260000002},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AG$2),SUMIF(CLASS!$N33:$S33,AG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AH$2),SUMIF(CLASS!$N33:$S33,AH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AI$2),SUMIF(CLASS!$N33:$S33,AI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AJ$2),SUMIF(CLASS!$N33:$S33,AJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AK$2),SUMIF(CLASS!$N33:$S33,AK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AL$2),SUMIF(CLASS!$N33:$S33,AL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AM$2),SUMIF(CLASS!$N33:$S33,AM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AN$2),SUMIF(CLASS!$N33:$S33,AN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AO$2),SUMIF(CLASS!$N33:$S33,AO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AP$2),SUMIF(CLASS!$N33:$S33,AP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AQ$2),SUMIF(CLASS!$N33:$S33,AQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AR$2),SUMIF(CLASS!$N33:$S33,AR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AS$2),SUMIF(CLASS!$N33:$S33,AS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AT$2),SUMIF(CLASS!$N33:$S33,AT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AU$2),SUMIF(CLASS!$N33:$S33,AU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AV$2),SUMIF(CLASS!$N33:$S33,AV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AW$2),SUMIF(CLASS!$N33:$S33,AW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AX$2),SUMIF(CLASS!$N33:$S33,AX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AY$2),SUMIF(CLASS!$N33:$S33,AY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AZ$2),SUMIF(CLASS!$N33:$S33,AZ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BA$2),SUMIF(CLASS!$N33:$S33,BA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BB$2),SUMIF(CLASS!$N33:$S33,BB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BC$2),SUMIF(CLASS!$N33:$S33,BC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BD$2),SUMIF(CLASS!$N33:$S33,BD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BE$2),SUMIF(CLASS!$N33:$S33,BE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BF$2),SUMIF(CLASS!$N33:$S33,BF$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BG$2),SUMIF(CLASS!$N33:$S33,BG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BH$2),SUMIF(CLASS!$N33:$S33,BH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BI$2),SUMIF(CLASS!$N33:$S33,BI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BJ$2),SUMIF(CLASS!$N33:$S33,BJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BK$2),SUMIF(CLASS!$N33:$S33,BK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BL$2),SUMIF(CLASS!$N33:$S33,BL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BM$2),SUMIF(CLASS!$N33:$S33,BM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BN$2),SUMIF(CLASS!$N33:$S33,BN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BO$2),SUMIF(CLASS!$N33:$S33,BO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BP$2),SUMIF(CLASS!$N33:$S33,BP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BQ$2),SUMIF(CLASS!$N33:$S33,BQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BR$2),SUMIF(CLASS!$N33:$S33,BR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BS$2),SUMIF(CLASS!$N33:$S33,BS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BT$2),SUMIF(CLASS!$N33:$S33,BT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BU$2),SUMIF(CLASS!$N33:$S33,BU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BV$2),SUMIF(CLASS!$N33:$S33,BV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BW$2),SUMIF(CLASS!$N33:$S33,BW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BX$2),SUMIF(CLASS!$N33:$S33,BX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BY$2),SUMIF(CLASS!$N33:$S33,BY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BZ$2),SUMIF(CLASS!$N33:$S33,BZ$3,CLASS!$E33:$J33))","v":0},null,null,0,0,0,0,0,0,0,null,2863213.74,12206332.260000002,0,0,0,0,15069546.000000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A34","v":"~"},{"$f":"ACCOUNTS!B34","v":"~"},{"$f":"ACCOUNTS!C34","v":0},0,{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,E$2),SUMIF(CLASS!$N34:$S34,E$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,F$2),SUMIF(CLASS!$N34:$S34,F$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,G$2),SUMIF(CLASS!$N34:$S34,G$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,H$2),SUMIF(CLASS!$N34:$S34,H$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,I$2),SUMIF(CLASS!$N34:$S34,I$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,J$2),SUMIF(CLASS!$N34:$S34,J$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,K$2),SUMIF(CLASS!$N34:$S34,K$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,L$2),SUMIF(CLASS!$N34:$S34,L$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,M$2),SUMIF(CLASS!$N34:$S34,M$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,N$2),SUMIF(CLASS!$N34:$S34,N$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,O$2),SUMIF(CLASS!$N34:$S34,O$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,P$2),SUMIF(CLASS!$N34:$S34,P$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Q$2),SUMIF(CLASS!$N34:$S34,Q$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,R$2),SUMIF(CLASS!$N34:$S34,R$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,S$2),SUMIF(CLASS!$N34:$S34,S$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,T$2),SUMIF(CLASS!$N34:$S34,T$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,U$2),SUMIF(CLASS!$N34:$S34,U$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,V$2),SUMIF(CLASS!$N34:$S34,V$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,W$2),SUMIF(CLASS!$N34:$S34,W$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,X$2),SUMIF(CLASS!$N34:$S34,X$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Y$2),SUMIF(CLASS!$N34:$S34,Y$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Z$2),SUMIF(CLASS!$N34:$S34,Z$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AA$2),SUMIF(CLASS!$N34:$S34,AA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AB$2),SUMIF(CLASS!$N34:$S34,AB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AC$2),SUMIF(CLASS!$N34:$S34,AC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AD$2),SUMIF(CLASS!$N34:$S34,AD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AE$2),SUMIF(CLASS!$N34:$S34,AE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AF$2),SUMIF(CLASS!$N34:$S34,AF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AG$2),SUMIF(CLASS!$N34:$S34,AG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AH$2),SUMIF(CLASS!$N34:$S34,AH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AI$2),SUMIF(CLASS!$N34:$S34,AI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AJ$2),SUMIF(CLASS!$N34:$S34,AJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AK$2),SUMIF(CLASS!$N34:$S34,AK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AL$2),SUMIF(CLASS!$N34:$S34,AL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AM$2),SUMIF(CLASS!$N34:$S34,AM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AN$2),SUMIF(CLASS!$N34:$S34,AN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AO$2),SUMIF(CLASS!$N34:$S34,AO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AP$2),SUMIF(CLASS!$N34:$S34,AP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AQ$2),SUMIF(CLASS!$N34:$S34,AQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AR$2),SUMIF(CLASS!$N34:$S34,AR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AS$2),SUMIF(CLASS!$N34:$S34,AS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AT$2),SUMIF(CLASS!$N34:$S34,AT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AU$2),SUMIF(CLASS!$N34:$S34,AU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AV$2),SUMIF(CLASS!$N34:$S34,AV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AW$2),SUMIF(CLASS!$N34:$S34,AW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AX$2),SUMIF(CLASS!$N34:$S34,AX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AY$2),SUMIF(CLASS!$N34:$S34,AY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AZ$2),SUMIF(CLASS!$N34:$S34,AZ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BA$2),SUMIF(CLASS!$N34:$S34,BA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BB$2),SUMIF(CLASS!$N34:$S34,BB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BC$2),SUMIF(CLASS!$N34:$S34,BC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BD$2),SUMIF(CLASS!$N34:$S34,BD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BE$2),SUMIF(CLASS!$N34:$S34,BE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BF$2),SUMIF(CLASS!$N34:$S34,BF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BG$2),SUMIF(CLASS!$N34:$S34,BG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BH$2),SUMIF(CLASS!$N34:$S34,BH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BI$2),SUMIF(CLASS!$N34:$S34,BI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BJ$2),SUMIF(CLASS!$N34:$S34,BJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BK$2),SUMIF(CLASS!$N34:$S34,BK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BL$2),SUMIF(CLASS!$N34:$S34,BL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BM$2),SUMIF(CLASS!$N34:$S34,BM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BN$2),SUMIF(CLASS!$N34:$S34,BN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BO$2),SUMIF(CLASS!$N34:$S34,BO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BP$2),SUMIF(CLASS!$N34:$S34,BP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BQ$2),SUMIF(CLASS!$N34:$S34,BQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BR$2),SUMIF(CLASS!$N34:$S34,BR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BS$2),SUMIF(CLASS!$N34:$S34,BS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BT$2),SUMIF(CLASS!$N34:$S34,BT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BU$2),SUMIF(CLASS!$N34:$S34,BU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BV$2),SUMIF(CLASS!$N34:$S34,BV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BW$2),SUMIF(CLASS!$N34:$S34,BW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BX$2),SUMIF(CLASS!$N34:$S34,BX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BY$2),SUMIF(CLASS!$N34:$S34,BY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BZ$2),SUMIF(CLASS!$N34:$S34,BZ$3,CLASS!$E34:$J34))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},0,{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,E$2),SUMIF(CLASS!$N35:$S35,E$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,F$2),SUMIF(CLASS!$N35:$S35,F$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,G$2),SUMIF(CLASS!$N35:$S35,G$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,H$2),SUMIF(CLASS!$N35:$S35,H$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,I$2),SUMIF(CLASS!$N35:$S35,I$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,J$2),SUMIF(CLASS!$N35:$S35,J$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,K$2),SUMIF(CLASS!$N35:$S35,K$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,L$2),SUMIF(CLASS!$N35:$S35,L$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,M$2),SUMIF(CLASS!$N35:$S35,M$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,N$2),SUMIF(CLASS!$N35:$S35,N$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,O$2),SUMIF(CLASS!$N35:$S35,O$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,P$2),SUMIF(CLASS!$N35:$S35,P$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Q$2),SUMIF(CLASS!$N35:$S35,Q$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,R$2),SUMIF(CLASS!$N35:$S35,R$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,S$2),SUMIF(CLASS!$N35:$S35,S$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,T$2),SUMIF(CLASS!$N35:$S35,T$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,U$2),SUMIF(CLASS!$N35:$S35,U$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,V$2),SUMIF(CLASS!$N35:$S35,V$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,W$2),SUMIF(CLASS!$N35:$S35,W$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,X$2),SUMIF(CLASS!$N35:$S35,X$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Y$2),SUMIF(CLASS!$N35:$S35,Y$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Z$2),SUMIF(CLASS!$N35:$S35,Z$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AA$2),SUMIF(CLASS!$N35:$S35,AA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AB$2),SUMIF(CLASS!$N35:$S35,AB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AC$2),SUMIF(CLASS!$N35:$S35,AC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AD$2),SUMIF(CLASS!$N35:$S35,AD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AE$2),SUMIF(CLASS!$N35:$S35,AE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AF$2),SUMIF(CLASS!$N35:$S35,AF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AG$2),SUMIF(CLASS!$N35:$S35,AG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AH$2),SUMIF(CLASS!$N35:$S35,AH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AI$2),SUMIF(CLASS!$N35:$S35,AI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AJ$2),SUMIF(CLASS!$N35:$S35,AJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AK$2),SUMIF(CLASS!$N35:$S35,AK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AL$2),SUMIF(CLASS!$N35:$S35,AL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AM$2),SUMIF(CLASS!$N35:$S35,AM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AN$2),SUMIF(CLASS!$N35:$S35,AN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AO$2),SUMIF(CLASS!$N35:$S35,AO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AP$2),SUMIF(CLASS!$N35:$S35,AP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AQ$2),SUMIF(CLASS!$N35:$S35,AQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AR$2),SUMIF(CLASS!$N35:$S35,AR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AS$2),SUMIF(CLASS!$N35:$S35,AS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AT$2),SUMIF(CLASS!$N35:$S35,AT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AU$2),SUMIF(CLASS!$N35:$S35,AU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AV$2),SUMIF(CLASS!$N35:$S35,AV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AW$2),SUMIF(CLASS!$N35:$S35,AW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AX$2),SUMIF(CLASS!$N35:$S35,AX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AY$2),SUMIF(CLASS!$N35:$S35,AY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AZ$2),SUMIF(CLASS!$N35:$S35,AZ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BA$2),SUMIF(CLASS!$N35:$S35,BA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BB$2),SUMIF(CLASS!$N35:$S35,BB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BC$2),SUMIF(CLASS!$N35:$S35,BC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BD$2),SUMIF(CLASS!$N35:$S35,BD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BE$2),SUMIF(CLASS!$N35:$S35,BE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BF$2),SUMIF(CLASS!$N35:$S35,BF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BG$2),SUMIF(CLASS!$N35:$S35,BG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BH$2),SUMIF(CLASS!$N35:$S35,BH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BI$2),SUMIF(CLASS!$N35:$S35,BI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BJ$2),SUMIF(CLASS!$N35:$S35,BJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BK$2),SUMIF(CLASS!$N35:$S35,BK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BL$2),SUMIF(CLASS!$N35:$S35,BL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BM$2),SUMIF(CLASS!$N35:$S35,BM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BN$2),SUMIF(CLASS!$N35:$S35,BN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BO$2),SUMIF(CLASS!$N35:$S35,BO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BP$2),SUMIF(CLASS!$N35:$S35,BP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BQ$2),SUMIF(CLASS!$N35:$S35,BQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BR$2),SUMIF(CLASS!$N35:$S35,BR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BS$2),SUMIF(CLASS!$N35:$S35,BS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BT$2),SUMIF(CLASS!$N35:$S35,BT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BU$2),SUMIF(CLASS!$N35:$S35,BU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BV$2),SUMIF(CLASS!$N35:$S35,BV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BW$2),SUMIF(CLASS!$N35:$S35,BW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BX$2),SUMIF(CLASS!$N35:$S35,BX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BY$2),SUMIF(CLASS!$N35:$S35,BY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BZ$2),SUMIF(CLASS!$N35:$S35,BZ$3,CLASS!$E35:$J35))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,E$2),SUMIF(CLASS!$N36:$S36,E$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,F$2),SUMIF(CLASS!$N36:$S36,F$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,G$2),SUMIF(CLASS!$N36:$S36,G$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,H$2),SUMIF(CLASS!$N36:$S36,H$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,I$2),SUMIF(CLASS!$N36:$S36,I$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,J$2),SUMIF(CLASS!$N36:$S36,J$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,K$2),SUMIF(CLASS!$N36:$S36,K$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,L$2),SUMIF(CLASS!$N36:$S36,L$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,M$2),SUMIF(CLASS!$N36:$S36,M$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,N$2),SUMIF(CLASS!$N36:$S36,N$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,O$2),SUMIF(CLASS!$N36:$S36,O$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,P$2),SUMIF(CLASS!$N36:$S36,P$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Q$2),SUMIF(CLASS!$N36:$S36,Q$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,R$2),SUMIF(CLASS!$N36:$S36,R$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,S$2),SUMIF(CLASS!$N36:$S36,S$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,T$2),SUMIF(CLASS!$N36:$S36,T$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,U$2),SUMIF(CLASS!$N36:$S36,U$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,V$2),SUMIF(CLASS!$N36:$S36,V$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,W$2),SUMIF(CLASS!$N36:$S36,W$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,X$2),SUMIF(CLASS!$N36:$S36,X$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Y$2),SUMIF(CLASS!$N36:$S36,Y$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Z$2),SUMIF(CLASS!$N36:$S36,Z$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AA$2),SUMIF(CLASS!$N36:$S36,AA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AB$2),SUMIF(CLASS!$N36:$S36,AB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AC$2),SUMIF(CLASS!$N36:$S36,AC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AD$2),SUMIF(CLASS!$N36:$S36,AD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AE$2),SUMIF(CLASS!$N36:$S36,AE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AF$2),SUMIF(CLASS!$N36:$S36,AF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AG$2),SUMIF(CLASS!$N36:$S36,AG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AH$2),SUMIF(CLASS!$N36:$S36,AH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AI$2),SUMIF(CLASS!$N36:$S36,AI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AJ$2),SUMIF(CLASS!$N36:$S36,AJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AK$2),SUMIF(CLASS!$N36:$S36,AK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AL$2),SUMIF(CLASS!$N36:$S36,AL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AM$2),SUMIF(CLASS!$N36:$S36,AM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AN$2),SUMIF(CLASS!$N36:$S36,AN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AO$2),SUMIF(CLASS!$N36:$S36,AO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AP$2),SUMIF(CLASS!$N36:$S36,AP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AQ$2),SUMIF(CLASS!$N36:$S36,AQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AR$2),SUMIF(CLASS!$N36:$S36,AR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AS$2),SUMIF(CLASS!$N36:$S36,AS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AT$2),SUMIF(CLASS!$N36:$S36,AT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AU$2),SUMIF(CLASS!$N36:$S36,AU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AV$2),SUMIF(CLASS!$N36:$S36,AV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AW$2),SUMIF(CLASS!$N36:$S36,AW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AX$2),SUMIF(CLASS!$N36:$S36,AX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AY$2),SUMIF(CLASS!$N36:$S36,AY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AZ$2),SUMIF(CLASS!$N36:$S36,AZ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BA$2),SUMIF(CLASS!$N36:$S36,BA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BB$2),SUMIF(CLASS!$N36:$S36,BB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BC$2),SUMIF(CLASS!$N36:$S36,BC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BD$2),SUMIF(CLASS!$N36:$S36,BD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BE$2),SUMIF(CLASS!$N36:$S36,BE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BF$2),SUMIF(CLASS!$N36:$S36,BF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BG$2),SUMIF(CLASS!$N36:$S36,BG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BH$2),SUMIF(CLASS!$N36:$S36,BH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BI$2),SUMIF(CLASS!$N36:$S36,BI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BJ$2),SUMIF(CLASS!$N36:$S36,BJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BK$2),SUMIF(CLASS!$N36:$S36,BK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BL$2),SUMIF(CLASS!$N36:$S36,BL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BM$2),SUMIF(CLASS!$N36:$S36,BM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BN$2),SUMIF(CLASS!$N36:$S36,BN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BO$2),SUMIF(CLASS!$N36:$S36,BO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BP$2),SUMIF(CLASS!$N36:$S36,BP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BQ$2),SUMIF(CLASS!$N36:$S36,BQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BR$2),SUMIF(CLASS!$N36:$S36,BR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BS$2),SUMIF(CLASS!$N36:$S36,BS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BT$2),SUMIF(CLASS!$N36:$S36,BT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BU$2),SUMIF(CLASS!$N36:$S36,BU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BV$2),SUMIF(CLASS!$N36:$S36,BV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BW$2),SUMIF(CLASS!$N36:$S36,BW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BX$2),SUMIF(CLASS!$N36:$S36,BX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BY$2),SUMIF(CLASS!$N36:$S36,BY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BZ$2),SUMIF(CLASS!$N36:$S36,BZ$3,CLASS!$E36:$J36))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,E$2),SUMIF(CLASS!$N37:$S37,E$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,F$2),SUMIF(CLASS!$N37:$S37,F$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,G$2),SUMIF(CLASS!$N37:$S37,G$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,H$2),SUMIF(CLASS!$N37:$S37,H$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,I$2),SUMIF(CLASS!$N37:$S37,I$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,J$2),SUMIF(CLASS!$N37:$S37,J$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,K$2),SUMIF(CLASS!$N37:$S37,K$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,L$2),SUMIF(CLASS!$N37:$S37,L$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,M$2),SUMIF(CLASS!$N37:$S37,M$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,N$2),SUMIF(CLASS!$N37:$S37,N$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,O$2),SUMIF(CLASS!$N37:$S37,O$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,P$2),SUMIF(CLASS!$N37:$S37,P$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Q$2),SUMIF(CLASS!$N37:$S37,Q$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,R$2),SUMIF(CLASS!$N37:$S37,R$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,S$2),SUMIF(CLASS!$N37:$S37,S$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,T$2),SUMIF(CLASS!$N37:$S37,T$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,U$2),SUMIF(CLASS!$N37:$S37,U$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,V$2),SUMIF(CLASS!$N37:$S37,V$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,W$2),SUMIF(CLASS!$N37:$S37,W$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,X$2),SUMIF(CLASS!$N37:$S37,X$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Y$2),SUMIF(CLASS!$N37:$S37,Y$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Z$2),SUMIF(CLASS!$N37:$S37,Z$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AA$2),SUMIF(CLASS!$N37:$S37,AA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AB$2),SUMIF(CLASS!$N37:$S37,AB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AC$2),SUMIF(CLASS!$N37:$S37,AC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AD$2),SUMIF(CLASS!$N37:$S37,AD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AE$2),SUMIF(CLASS!$N37:$S37,AE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AF$2),SUMIF(CLASS!$N37:$S37,AF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AG$2),SUMIF(CLASS!$N37:$S37,AG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AH$2),SUMIF(CLASS!$N37:$S37,AH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AI$2),SUMIF(CLASS!$N37:$S37,AI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AJ$2),SUMIF(CLASS!$N37:$S37,AJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AK$2),SUMIF(CLASS!$N37:$S37,AK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AL$2),SUMIF(CLASS!$N37:$S37,AL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AM$2),SUMIF(CLASS!$N37:$S37,AM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AN$2),SUMIF(CLASS!$N37:$S37,AN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AO$2),SUMIF(CLASS!$N37:$S37,AO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AP$2),SUMIF(CLASS!$N37:$S37,AP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AQ$2),SUMIF(CLASS!$N37:$S37,AQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AR$2),SUMIF(CLASS!$N37:$S37,AR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AS$2),SUMIF(CLASS!$N37:$S37,AS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AT$2),SUMIF(CLASS!$N37:$S37,AT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AU$2),SUMIF(CLASS!$N37:$S37,AU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AV$2),SUMIF(CLASS!$N37:$S37,AV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AW$2),SUMIF(CLASS!$N37:$S37,AW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AX$2),SUMIF(CLASS!$N37:$S37,AX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AY$2),SUMIF(CLASS!$N37:$S37,AY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AZ$2),SUMIF(CLASS!$N37:$S37,AZ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BA$2),SUMIF(CLASS!$N37:$S37,BA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BB$2),SUMIF(CLASS!$N37:$S37,BB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BC$2),SUMIF(CLASS!$N37:$S37,BC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BD$2),SUMIF(CLASS!$N37:$S37,BD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BE$2),SUMIF(CLASS!$N37:$S37,BE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BF$2),SUMIF(CLASS!$N37:$S37,BF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BG$2),SUMIF(CLASS!$N37:$S37,BG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BH$2),SUMIF(CLASS!$N37:$S37,BH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BI$2),SUMIF(CLASS!$N37:$S37,BI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BJ$2),SUMIF(CLASS!$N37:$S37,BJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BK$2),SUMIF(CLASS!$N37:$S37,BK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BL$2),SUMIF(CLASS!$N37:$S37,BL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BM$2),SUMIF(CLASS!$N37:$S37,BM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BN$2),SUMIF(CLASS!$N37:$S37,BN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BO$2),SUMIF(CLASS!$N37:$S37,BO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BP$2),SUMIF(CLASS!$N37:$S37,BP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BQ$2),SUMIF(CLASS!$N37:$S37,BQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BR$2),SUMIF(CLASS!$N37:$S37,BR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BS$2),SUMIF(CLASS!$N37:$S37,BS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BT$2),SUMIF(CLASS!$N37:$S37,BT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BU$2),SUMIF(CLASS!$N37:$S37,BU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BV$2),SUMIF(CLASS!$N37:$S37,BV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BW$2),SUMIF(CLASS!$N37:$S37,BW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BX$2),SUMIF(CLASS!$N37:$S37,BX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BY$2),SUMIF(CLASS!$N37:$S37,BY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BZ$2),SUMIF(CLASS!$N37:$S37,BZ$3,CLASS!$E37:$J37))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,E$2),SUMIF(CLASS!$N38:$S38,E$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,F$2),SUMIF(CLASS!$N38:$S38,F$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,G$2),SUMIF(CLASS!$N38:$S38,G$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,H$2),SUMIF(CLASS!$N38:$S38,H$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,I$2),SUMIF(CLASS!$N38:$S38,I$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,J$2),SUMIF(CLASS!$N38:$S38,J$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,K$2),SUMIF(CLASS!$N38:$S38,K$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,L$2),SUMIF(CLASS!$N38:$S38,L$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,M$2),SUMIF(CLASS!$N38:$S38,M$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,N$2),SUMIF(CLASS!$N38:$S38,N$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,O$2),SUMIF(CLASS!$N38:$S38,O$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,P$2),SUMIF(CLASS!$N38:$S38,P$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Q$2),SUMIF(CLASS!$N38:$S38,Q$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,R$2),SUMIF(CLASS!$N38:$S38,R$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,S$2),SUMIF(CLASS!$N38:$S38,S$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,T$2),SUMIF(CLASS!$N38:$S38,T$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,U$2),SUMIF(CLASS!$N38:$S38,U$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,V$2),SUMIF(CLASS!$N38:$S38,V$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,W$2),SUMIF(CLASS!$N38:$S38,W$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,X$2),SUMIF(CLASS!$N38:$S38,X$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Y$2),SUMIF(CLASS!$N38:$S38,Y$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Z$2),SUMIF(CLASS!$N38:$S38,Z$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AA$2),SUMIF(CLASS!$N38:$S38,AA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AB$2),SUMIF(CLASS!$N38:$S38,AB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AC$2),SUMIF(CLASS!$N38:$S38,AC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AD$2),SUMIF(CLASS!$N38:$S38,AD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AE$2),SUMIF(CLASS!$N38:$S38,AE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AF$2),SUMIF(CLASS!$N38:$S38,AF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AG$2),SUMIF(CLASS!$N38:$S38,AG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AH$2),SUMIF(CLASS!$N38:$S38,AH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AI$2),SUMIF(CLASS!$N38:$S38,AI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AJ$2),SUMIF(CLASS!$N38:$S38,AJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AK$2),SUMIF(CLASS!$N38:$S38,AK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AL$2),SUMIF(CLASS!$N38:$S38,AL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AM$2),SUMIF(CLASS!$N38:$S38,AM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AN$2),SUMIF(CLASS!$N38:$S38,AN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AO$2),SUMIF(CLASS!$N38:$S38,AO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AP$2),SUMIF(CLASS!$N38:$S38,AP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AQ$2),SUMIF(CLASS!$N38:$S38,AQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AR$2),SUMIF(CLASS!$N38:$S38,AR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AS$2),SUMIF(CLASS!$N38:$S38,AS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AT$2),SUMIF(CLASS!$N38:$S38,AT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AU$2),SUMIF(CLASS!$N38:$S38,AU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AV$2),SUMIF(CLASS!$N38:$S38,AV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AW$2),SUMIF(CLASS!$N38:$S38,AW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AX$2),SUMIF(CLASS!$N38:$S38,AX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AY$2),SUMIF(CLASS!$N38:$S38,AY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AZ$2),SUMIF(CLASS!$N38:$S38,AZ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BA$2),SUMIF(CLASS!$N38:$S38,BA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BB$2),SUMIF(CLASS!$N38:$S38,BB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BC$2),SUMIF(CLASS!$N38:$S38,BC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BD$2),SUMIF(CLASS!$N38:$S38,BD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BE$2),SUMIF(CLASS!$N38:$S38,BE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BF$2),SUMIF(CLASS!$N38:$S38,BF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BG$2),SUMIF(CLASS!$N38:$S38,BG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BH$2),SUMIF(CLASS!$N38:$S38,BH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BI$2),SUMIF(CLASS!$N38:$S38,BI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BJ$2),SUMIF(CLASS!$N38:$S38,BJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BK$2),SUMIF(CLASS!$N38:$S38,BK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BL$2),SUMIF(CLASS!$N38:$S38,BL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BM$2),SUMIF(CLASS!$N38:$S38,BM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BN$2),SUMIF(CLASS!$N38:$S38,BN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BO$2),SUMIF(CLASS!$N38:$S38,BO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BP$2),SUMIF(CLASS!$N38:$S38,BP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BQ$2),SUMIF(CLASS!$N38:$S38,BQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BR$2),SUMIF(CLASS!$N38:$S38,BR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BS$2),SUMIF(CLASS!$N38:$S38,BS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BT$2),SUMIF(CLASS!$N38:$S38,BT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BU$2),SUMIF(CLASS!$N38:$S38,BU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BV$2),SUMIF(CLASS!$N38:$S38,BV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BW$2),SUMIF(CLASS!$N38:$S38,BW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BX$2),SUMIF(CLASS!$N38:$S38,BX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BY$2),SUMIF(CLASS!$N38:$S38,BY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BZ$2),SUMIF(CLASS!$N38:$S38,BZ$3,CLASS!$E38:$J38))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"SUM(C31:C38)","v":425086614},0,{"$f":"SUM(E31:E38)","v":0},0,44013329,36753127.660000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187635771,156684386.34,0,0,0,0,{"$f":"SUM(AK31:AK38)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AS31:AS38)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB31:BB38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC31:CC38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK31:CK38)","v":80766456.659999996},344320157.34000003,0,0,0,0,425086614,null,{"$f":"SUM(CS31:CS38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA31:DA38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI31:DI38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ31:DQ38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY31:DY38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG31:EG38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO31:EO38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW31:EW38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE31:FE38)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"ACCOUNTS!C42","v":1611005.2218968247},0,{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,E$2),SUMIF(CLASS!$N42:$S42,E$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,F$2),SUMIF(CLASS!$N42:$S42,F$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,G$2),SUMIF(CLASS!$N42:$S42,G$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,H$2),SUMIF(CLASS!$N42:$S42,H$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,I$2),SUMIF(CLASS!$N42:$S42,I$3,CLASS!$E42:$J42))","v":1611005.2218968247},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,J$2),SUMIF(CLASS!$N42:$S42,J$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,K$2),SUMIF(CLASS!$N42:$S42,K$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,L$2),SUMIF(CLASS!$N42:$S42,L$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,M$2),SUMIF(CLASS!$N42:$S42,M$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,N$2),SUMIF(CLASS!$N42:$S42,N$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,O$2),SUMIF(CLASS!$N42:$S42,O$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,P$2),SUMIF(CLASS!$N42:$S42,P$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Q$2),SUMIF(CLASS!$N42:$S42,Q$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,R$2),SUMIF(CLASS!$N42:$S42,R$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,S$2),SUMIF(CLASS!$N42:$S42,S$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,T$2),SUMIF(CLASS!$N42:$S42,T$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,U$2),SUMIF(CLASS!$N42:$S42,U$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,V$2),SUMIF(CLASS!$N42:$S42,V$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,W$2),SUMIF(CLASS!$N42:$S42,W$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,X$2),SUMIF(CLASS!$N42:$S42,X$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Y$2),SUMIF(CLASS!$N42:$S42,Y$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Z$2),SUMIF(CLASS!$N42:$S42,Z$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AA$2),SUMIF(CLASS!$N42:$S42,AA$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AB$2),SUMIF(CLASS!$N42:$S42,AB$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AC$2),SUMIF(CLASS!$N42:$S42,AC$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AD$2),SUMIF(CLASS!$N42:$S42,AD$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AE$2),SUMIF(CLASS!$N42:$S42,AE$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AF$2),SUMIF(CLASS!$N42:$S42,AF$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AG$2),SUMIF(CLASS!$N42:$S42,AG$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AH$2),SUMIF(CLASS!$N42:$S42,AH$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AI$2),SUMIF(CLASS!$N42:$S42,AI$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AJ$2),SUMIF(CLASS!$N42:$S42,AJ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AK$2),SUMIF(CLASS!$N42:$S42,AK$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AL$2),SUMIF(CLASS!$N42:$S42,AL$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AM$2),SUMIF(CLASS!$N42:$S42,AM$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AN$2),SUMIF(CLASS!$N42:$S42,AN$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AO$2),SUMIF(CLASS!$N42:$S42,AO$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AP$2),SUMIF(CLASS!$N42:$S42,AP$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AQ$2),SUMIF(CLASS!$N42:$S42,AQ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AR$2),SUMIF(CLASS!$N42:$S42,AR$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AS$2),SUMIF(CLASS!$N42:$S42,AS$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AT$2),SUMIF(CLASS!$N42:$S42,AT$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AU$2),SUMIF(CLASS!$N42:$S42,AU$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AV$2),SUMIF(CLASS!$N42:$S42,AV$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AW$2),SUMIF(CLASS!$N42:$S42,AW$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AX$2),SUMIF(CLASS!$N42:$S42,AX$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AY$2),SUMIF(CLASS!$N42:$S42,AY$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AZ$2),SUMIF(CLASS!$N42:$S42,AZ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BA$2),SUMIF(CLASS!$N42:$S42,BA$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BB$2),SUMIF(CLASS!$N42:$S42,BB$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BC$2),SUMIF(CLASS!$N42:$S42,BC$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BD$2),SUMIF(CLASS!$N42:$S42,BD$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BE$2),SUMIF(CLASS!$N42:$S42,BE$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BF$2),SUMIF(CLASS!$N42:$S42,BF$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BG$2),SUMIF(CLASS!$N42:$S42,BG$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BH$2),SUMIF(CLASS!$N42:$S42,BH$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BI$2),SUMIF(CLASS!$N42:$S42,BI$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BJ$2),SUMIF(CLASS!$N42:$S42,BJ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BK$2),SUMIF(CLASS!$N42:$S42,BK$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BL$2),SUMIF(CLASS!$N42:$S42,BL$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BM$2),SUMIF(CLASS!$N42:$S42,BM$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BN$2),SUMIF(CLASS!$N42:$S42,BN$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BO$2),SUMIF(CLASS!$N42:$S42,BO$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BP$2),SUMIF(CLASS!$N42:$S42,BP$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BQ$2),SUMIF(CLASS!$N42:$S42,BQ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BR$2),SUMIF(CLASS!$N42:$S42,BR$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BS$2),SUMIF(CLASS!$N42:$S42,BS$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BT$2),SUMIF(CLASS!$N42:$S42,BT$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BU$2),SUMIF(CLASS!$N42:$S42,BU$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BV$2),SUMIF(CLASS!$N42:$S42,BV$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BW$2),SUMIF(CLASS!$N42:$S42,BW$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BX$2),SUMIF(CLASS!$N42:$S42,BX$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BY$2),SUMIF(CLASS!$N42:$S42,BY$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BZ$2),SUMIF(CLASS!$N42:$S42,BZ$3,CLASS!$E42:$J42))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E42:$BL42)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CC42:CH42)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E42:$BL42)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CK42:CP42)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E42:$BL42)","v":1611005.2218968247},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CS42:CX42)","v":1611005.2218968247},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(DA42:DF42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(DI42:DN42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(DQ42:DV42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(DY42:ED42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(EG42:EL42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(EO42:ET42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(EW42:FB42)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E42:$BA42)","v":0},0,0,0,0,0,{"$f":"SUM(FE42:FJ42)","v":0},{"$f":"ROUND((SUM(FK42,FC42,EU42,EM42,EE42,DW42,DO42,DG42,CY42,CQ42,CI42)-C42),1)","v":0}]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":25360743.862269819},0,{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,E$2),SUMIF(CLASS!$N43:$S43,E$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,F$2),SUMIF(CLASS!$N43:$S43,F$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,G$2),SUMIF(CLASS!$N43:$S43,G$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,H$2),SUMIF(CLASS!$N43:$S43,H$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,I$2),SUMIF(CLASS!$N43:$S43,I$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,J$2),SUMIF(CLASS!$N43:$S43,J$3,CLASS!$E43:$J43))","v":25360743.862269819},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,K$2),SUMIF(CLASS!$N43:$S43,K$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,L$2),SUMIF(CLASS!$N43:$S43,L$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,M$2),SUMIF(CLASS!$N43:$S43,M$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,N$2),SUMIF(CLASS!$N43:$S43,N$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,O$2),SUMIF(CLASS!$N43:$S43,O$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,P$2),SUMIF(CLASS!$N43:$S43,P$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Q$2),SUMIF(CLASS!$N43:$S43,Q$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,R$2),SUMIF(CLASS!$N43:$S43,R$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,S$2),SUMIF(CLASS!$N43:$S43,S$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,T$2),SUMIF(CLASS!$N43:$S43,T$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,U$2),SUMIF(CLASS!$N43:$S43,U$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,V$2),SUMIF(CLASS!$N43:$S43,V$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,W$2),SUMIF(CLASS!$N43:$S43,W$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,X$2),SUMIF(CLASS!$N43:$S43,X$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Y$2),SUMIF(CLASS!$N43:$S43,Y$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Z$2),SUMIF(CLASS!$N43:$S43,Z$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AA$2),SUMIF(CLASS!$N43:$S43,AA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AB$2),SUMIF(CLASS!$N43:$S43,AB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AC$2),SUMIF(CLASS!$N43:$S43,AC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AD$2),SUMIF(CLASS!$N43:$S43,AD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AE$2),SUMIF(CLASS!$N43:$S43,AE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AF$2),SUMIF(CLASS!$N43:$S43,AF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AG$2),SUMIF(CLASS!$N43:$S43,AG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AH$2),SUMIF(CLASS!$N43:$S43,AH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AI$2),SUMIF(CLASS!$N43:$S43,AI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AJ$2),SUMIF(CLASS!$N43:$S43,AJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AK$2),SUMIF(CLASS!$N43:$S43,AK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AL$2),SUMIF(CLASS!$N43:$S43,AL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AM$2),SUMIF(CLASS!$N43:$S43,AM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AN$2),SUMIF(CLASS!$N43:$S43,AN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AO$2),SUMIF(CLASS!$N43:$S43,AO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AP$2),SUMIF(CLASS!$N43:$S43,AP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AQ$2),SUMIF(CLASS!$N43:$S43,AQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AR$2),SUMIF(CLASS!$N43:$S43,AR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AS$2),SUMIF(CLASS!$N43:$S43,AS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AT$2),SUMIF(CLASS!$N43:$S43,AT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AU$2),SUMIF(CLASS!$N43:$S43,AU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AV$2),SUMIF(CLASS!$N43:$S43,AV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AW$2),SUMIF(CLASS!$N43:$S43,AW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AX$2),SUMIF(CLASS!$N43:$S43,AX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AY$2),SUMIF(CLASS!$N43:$S43,AY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AZ$2),SUMIF(CLASS!$N43:$S43,AZ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BA$2),SUMIF(CLASS!$N43:$S43,BA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BB$2),SUMIF(CLASS!$N43:$S43,BB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BC$2),SUMIF(CLASS!$N43:$S43,BC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BD$2),SUMIF(CLASS!$N43:$S43,BD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BE$2),SUMIF(CLASS!$N43:$S43,BE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BF$2),SUMIF(CLASS!$N43:$S43,BF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BG$2),SUMIF(CLASS!$N43:$S43,BG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BH$2),SUMIF(CLASS!$N43:$S43,BH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BI$2),SUMIF(CLASS!$N43:$S43,BI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BJ$2),SUMIF(CLASS!$N43:$S43,BJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BK$2),SUMIF(CLASS!$N43:$S43,BK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BL$2),SUMIF(CLASS!$N43:$S43,BL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BM$2),SUMIF(CLASS!$N43:$S43,BM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BN$2),SUMIF(CLASS!$N43:$S43,BN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BO$2),SUMIF(CLASS!$N43:$S43,BO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BP$2),SUMIF(CLASS!$N43:$S43,BP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BQ$2),SUMIF(CLASS!$N43:$S43,BQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BR$2),SUMIF(CLASS!$N43:$S43,BR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BS$2),SUMIF(CLASS!$N43:$S43,BS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BT$2),SUMIF(CLASS!$N43:$S43,BT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BU$2),SUMIF(CLASS!$N43:$S43,BU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BV$2),SUMIF(CLASS!$N43:$S43,BV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BW$2),SUMIF(CLASS!$N43:$S43,BW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BX$2),SUMIF(CLASS!$N43:$S43,BX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BY$2),SUMIF(CLASS!$N43:$S43,BY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BZ$2),SUMIF(CLASS!$N43:$S43,BZ$3,CLASS!$E43:$J43))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,25360743.862269819,0,0,0,0,0,25360743.862269819,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A44","v":360.03},{"$f":"ACCOUNTS!B44","v":"Land & Land Rights -  - HV Distribution"},{"$f":"ACCOUNTS!C44","v":51635827.149999961},0,{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,E$2),SUMIF(CLASS!$N44:$S44,E$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,F$2),SUMIF(CLASS!$N44:$S44,F$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,G$2),SUMIF(CLASS!$N44:$S44,G$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,H$2),SUMIF(CLASS!$N44:$S44,H$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,I$2),SUMIF(CLASS!$N44:$S44,I$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,J$2),SUMIF(CLASS!$N44:$S44,J$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,K$2),SUMIF(CLASS!$N44:$S44,K$3,CLASS!$E44:$J44))","v":9810807.1584999934},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,L$2),SUMIF(CLASS!$N44:$S44,L$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,M$2),SUMIF(CLASS!$N44:$S44,M$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,N$2),SUMIF(CLASS!$N44:$S44,N$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,O$2),SUMIF(CLASS!$N44:$S44,O$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,P$2),SUMIF(CLASS!$N44:$S44,P$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Q$2),SUMIF(CLASS!$N44:$S44,Q$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,R$2),SUMIF(CLASS!$N44:$S44,R$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,S$2),SUMIF(CLASS!$N44:$S44,S$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,T$2),SUMIF(CLASS!$N44:$S44,T$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,U$2),SUMIF(CLASS!$N44:$S44,U$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,V$2),SUMIF(CLASS!$N44:$S44,V$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,W$2),SUMIF(CLASS!$N44:$S44,W$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,X$2),SUMIF(CLASS!$N44:$S44,X$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Y$2),SUMIF(CLASS!$N44:$S44,Y$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Z$2),SUMIF(CLASS!$N44:$S44,Z$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AA$2),SUMIF(CLASS!$N44:$S44,AA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AB$2),SUMIF(CLASS!$N44:$S44,AB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AC$2),SUMIF(CLASS!$N44:$S44,AC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AD$2),SUMIF(CLASS!$N44:$S44,AD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AE$2),SUMIF(CLASS!$N44:$S44,AE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AF$2),SUMIF(CLASS!$N44:$S44,AF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AG$2),SUMIF(CLASS!$N44:$S44,AG$3,CLASS!$E44:$J44))","v":41825019.991499968},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AH$2),SUMIF(CLASS!$N44:$S44,AH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AI$2),SUMIF(CLASS!$N44:$S44,AI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AJ$2),SUMIF(CLASS!$N44:$S44,AJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AK$2),SUMIF(CLASS!$N44:$S44,AK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AL$2),SUMIF(CLASS!$N44:$S44,AL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AM$2),SUMIF(CLASS!$N44:$S44,AM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AN$2),SUMIF(CLASS!$N44:$S44,AN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AO$2),SUMIF(CLASS!$N44:$S44,AO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AP$2),SUMIF(CLASS!$N44:$S44,AP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AQ$2),SUMIF(CLASS!$N44:$S44,AQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AR$2),SUMIF(CLASS!$N44:$S44,AR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AS$2),SUMIF(CLASS!$N44:$S44,AS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AT$2),SUMIF(CLASS!$N44:$S44,AT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AU$2),SUMIF(CLASS!$N44:$S44,AU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AV$2),SUMIF(CLASS!$N44:$S44,AV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AW$2),SUMIF(CLASS!$N44:$S44,AW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AX$2),SUMIF(CLASS!$N44:$S44,AX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AY$2),SUMIF(CLASS!$N44:$S44,AY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AZ$2),SUMIF(CLASS!$N44:$S44,AZ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BA$2),SUMIF(CLASS!$N44:$S44,BA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BB$2),SUMIF(CLASS!$N44:$S44,BB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BC$2),SUMIF(CLASS!$N44:$S44,BC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BD$2),SUMIF(CLASS!$N44:$S44,BD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BE$2),SUMIF(CLASS!$N44:$S44,BE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BF$2),SUMIF(CLASS!$N44:$S44,BF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BG$2),SUMIF(CLASS!$N44:$S44,BG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BH$2),SUMIF(CLASS!$N44:$S44,BH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BI$2),SUMIF(CLASS!$N44:$S44,BI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BJ$2),SUMIF(CLASS!$N44:$S44,BJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BK$2),SUMIF(CLASS!$N44:$S44,BK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BL$2),SUMIF(CLASS!$N44:$S44,BL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BM$2),SUMIF(CLASS!$N44:$S44,BM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BN$2),SUMIF(CLASS!$N44:$S44,BN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BO$2),SUMIF(CLASS!$N44:$S44,BO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BP$2),SUMIF(CLASS!$N44:$S44,BP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BQ$2),SUMIF(CLASS!$N44:$S44,BQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BR$2),SUMIF(CLASS!$N44:$S44,BR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BS$2),SUMIF(CLASS!$N44:$S44,BS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BT$2),SUMIF(CLASS!$N44:$S44,BT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BU$2),SUMIF(CLASS!$N44:$S44,BU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BV$2),SUMIF(CLASS!$N44:$S44,BV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BW$2),SUMIF(CLASS!$N44:$S44,BW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BX$2),SUMIF(CLASS!$N44:$S44,BX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BY$2),SUMIF(CLASS!$N44:$S44,BY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BZ$2),SUMIF(CLASS!$N44:$S44,BZ$3,CLASS!$E44:$J44))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,9810807.1584999934,41825019.991499968,0,0,0,0,51635827.149999961,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A45","v":361.01},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C45","v":418047.02374747721},0,{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,E$2),SUMIF(CLASS!$N45:$S45,E$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,F$2),SUMIF(CLASS!$N45:$S45,F$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,G$2),SUMIF(CLASS!$N45:$S45,G$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,H$2),SUMIF(CLASS!$N45:$S45,H$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,I$2),SUMIF(CLASS!$N45:$S45,I$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,J$2),SUMIF(CLASS!$N45:$S45,J$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,K$2),SUMIF(CLASS!$N45:$S45,K$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,L$2),SUMIF(CLASS!$N45:$S45,L$3,CLASS!$E45:$J45))","v":418047.02374747721},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,M$2),SUMIF(CLASS!$N45:$S45,M$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,N$2),SUMIF(CLASS!$N45:$S45,N$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,O$2),SUMIF(CLASS!$N45:$S45,O$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,P$2),SUMIF(CLASS!$N45:$S45,P$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Q$2),SUMIF(CLASS!$N45:$S45,Q$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,R$2),SUMIF(CLASS!$N45:$S45,R$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,S$2),SUMIF(CLASS!$N45:$S45,S$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,T$2),SUMIF(CLASS!$N45:$S45,T$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,U$2),SUMIF(CLASS!$N45:$S45,U$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,V$2),SUMIF(CLASS!$N45:$S45,V$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,W$2),SUMIF(CLASS!$N45:$S45,W$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,X$2),SUMIF(CLASS!$N45:$S45,X$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Y$2),SUMIF(CLASS!$N45:$S45,Y$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Z$2),SUMIF(CLASS!$N45:$S45,Z$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AA$2),SUMIF(CLASS!$N45:$S45,AA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AB$2),SUMIF(CLASS!$N45:$S45,AB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AC$2),SUMIF(CLASS!$N45:$S45,AC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AD$2),SUMIF(CLASS!$N45:$S45,AD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AE$2),SUMIF(CLASS!$N45:$S45,AE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AF$2),SUMIF(CLASS!$N45:$S45,AF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AG$2),SUMIF(CLASS!$N45:$S45,AG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AH$2),SUMIF(CLASS!$N45:$S45,AH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AI$2),SUMIF(CLASS!$N45:$S45,AI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AJ$2),SUMIF(CLASS!$N45:$S45,AJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AK$2),SUMIF(CLASS!$N45:$S45,AK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AL$2),SUMIF(CLASS!$N45:$S45,AL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AM$2),SUMIF(CLASS!$N45:$S45,AM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AN$2),SUMIF(CLASS!$N45:$S45,AN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AO$2),SUMIF(CLASS!$N45:$S45,AO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AP$2),SUMIF(CLASS!$N45:$S45,AP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AQ$2),SUMIF(CLASS!$N45:$S45,AQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AR$2),SUMIF(CLASS!$N45:$S45,AR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AS$2),SUMIF(CLASS!$N45:$S45,AS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AT$2),SUMIF(CLASS!$N45:$S45,AT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AU$2),SUMIF(CLASS!$N45:$S45,AU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AV$2),SUMIF(CLASS!$N45:$S45,AV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AW$2),SUMIF(CLASS!$N45:$S45,AW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AX$2),SUMIF(CLASS!$N45:$S45,AX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AY$2),SUMIF(CLASS!$N45:$S45,AY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AZ$2),SUMIF(CLASS!$N45:$S45,AZ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BA$2),SUMIF(CLASS!$N45:$S45,BA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BB$2),SUMIF(CLASS!$N45:$S45,BB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BC$2),SUMIF(CLASS!$N45:$S45,BC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BD$2),SUMIF(CLASS!$N45:$S45,BD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BE$2),SUMIF(CLASS!$N45:$S45,BE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BF$2),SUMIF(CLASS!$N45:$S45,BF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BG$2),SUMIF(CLASS!$N45:$S45,BG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BH$2),SUMIF(CLASS!$N45:$S45,BH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BI$2),SUMIF(CLASS!$N45:$S45,BI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BJ$2),SUMIF(CLASS!$N45:$S45,BJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BK$2),SUMIF(CLASS!$N45:$S45,BK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BL$2),SUMIF(CLASS!$N45:$S45,BL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BM$2),SUMIF(CLASS!$N45:$S45,BM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BN$2),SUMIF(CLASS!$N45:$S45,BN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BO$2),SUMIF(CLASS!$N45:$S45,BO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BP$2),SUMIF(CLASS!$N45:$S45,BP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BQ$2),SUMIF(CLASS!$N45:$S45,BQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BR$2),SUMIF(CLASS!$N45:$S45,BR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BS$2),SUMIF(CLASS!$N45:$S45,BS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BT$2),SUMIF(CLASS!$N45:$S45,BT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BU$2),SUMIF(CLASS!$N45:$S45,BU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BV$2),SUMIF(CLASS!$N45:$S45,BV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BW$2),SUMIF(CLASS!$N45:$S45,BW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BX$2),SUMIF(CLASS!$N45:$S45,BX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BY$2),SUMIF(CLASS!$N45:$S45,BY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BZ$2),SUMIF(CLASS!$N45:$S45,BZ$3,CLASS!$E45:$J45))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,418047.02374747721,0,0,0,0,0,418047.02374747721,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A46","v":361.02},{"$f":"ACCOUNTS!B46","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C46","v":5167330.914169183},0,{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,E$2),SUMIF(CLASS!$N46:$S46,E$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,F$2),SUMIF(CLASS!$N46:$S46,F$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,G$2),SUMIF(CLASS!$N46:$S46,G$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,H$2),SUMIF(CLASS!$N46:$S46,H$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,I$2),SUMIF(CLASS!$N46:$S46,I$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,J$2),SUMIF(CLASS!$N46:$S46,J$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,K$2),SUMIF(CLASS!$N46:$S46,K$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,L$2),SUMIF(CLASS!$N46:$S46,L$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,M$2),SUMIF(CLASS!$N46:$S46,M$3,CLASS!$E46:$J46))","v":5167330.914169183},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,N$2),SUMIF(CLASS!$N46:$S46,N$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,O$2),SUMIF(CLASS!$N46:$S46,O$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,P$2),SUMIF(CLASS!$N46:$S46,P$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Q$2),SUMIF(CLASS!$N46:$S46,Q$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,R$2),SUMIF(CLASS!$N46:$S46,R$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,S$2),SUMIF(CLASS!$N46:$S46,S$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,T$2),SUMIF(CLASS!$N46:$S46,T$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,U$2),SUMIF(CLASS!$N46:$S46,U$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,V$2),SUMIF(CLASS!$N46:$S46,V$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,W$2),SUMIF(CLASS!$N46:$S46,W$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,X$2),SUMIF(CLASS!$N46:$S46,X$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Y$2),SUMIF(CLASS!$N46:$S46,Y$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Z$2),SUMIF(CLASS!$N46:$S46,Z$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AA$2),SUMIF(CLASS!$N46:$S46,AA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AB$2),SUMIF(CLASS!$N46:$S46,AB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AC$2),SUMIF(CLASS!$N46:$S46,AC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AD$2),SUMIF(CLASS!$N46:$S46,AD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AE$2),SUMIF(CLASS!$N46:$S46,AE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AF$2),SUMIF(CLASS!$N46:$S46,AF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AG$2),SUMIF(CLASS!$N46:$S46,AG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AH$2),SUMIF(CLASS!$N46:$S46,AH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AI$2),SUMIF(CLASS!$N46:$S46,AI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AJ$2),SUMIF(CLASS!$N46:$S46,AJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AK$2),SUMIF(CLASS!$N46:$S46,AK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AL$2),SUMIF(CLASS!$N46:$S46,AL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AM$2),SUMIF(CLASS!$N46:$S46,AM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AN$2),SUMIF(CLASS!$N46:$S46,AN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AO$2),SUMIF(CLASS!$N46:$S46,AO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AP$2),SUMIF(CLASS!$N46:$S46,AP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AQ$2),SUMIF(CLASS!$N46:$S46,AQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AR$2),SUMIF(CLASS!$N46:$S46,AR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AS$2),SUMIF(CLASS!$N46:$S46,AS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AT$2),SUMIF(CLASS!$N46:$S46,AT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AU$2),SUMIF(CLASS!$N46:$S46,AU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AV$2),SUMIF(CLASS!$N46:$S46,AV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AW$2),SUMIF(CLASS!$N46:$S46,AW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AX$2),SUMIF(CLASS!$N46:$S46,AX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AY$2),SUMIF(CLASS!$N46:$S46,AY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AZ$2),SUMIF(CLASS!$N46:$S46,AZ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BA$2),SUMIF(CLASS!$N46:$S46,BA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BB$2),SUMIF(CLASS!$N46:$S46,BB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BC$2),SUMIF(CLASS!$N46:$S46,BC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BD$2),SUMIF(CLASS!$N46:$S46,BD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BE$2),SUMIF(CLASS!$N46:$S46,BE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BF$2),SUMIF(CLASS!$N46:$S46,BF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BG$2),SUMIF(CLASS!$N46:$S46,BG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BH$2),SUMIF(CLASS!$N46:$S46,BH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BI$2),SUMIF(CLASS!$N46:$S46,BI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BJ$2),SUMIF(CLASS!$N46:$S46,BJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BK$2),SUMIF(CLASS!$N46:$S46,BK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BL$2),SUMIF(CLASS!$N46:$S46,BL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BM$2),SUMIF(CLASS!$N46:$S46,BM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BN$2),SUMIF(CLASS!$N46:$S46,BN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BO$2),SUMIF(CLASS!$N46:$S46,BO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BP$2),SUMIF(CLASS!$N46:$S46,BP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BQ$2),SUMIF(CLASS!$N46:$S46,BQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BR$2),SUMIF(CLASS!$N46:$S46,BR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BS$2),SUMIF(CLASS!$N46:$S46,BS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BT$2),SUMIF(CLASS!$N46:$S46,BT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BU$2),SUMIF(CLASS!$N46:$S46,BU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BV$2),SUMIF(CLASS!$N46:$S46,BV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BW$2),SUMIF(CLASS!$N46:$S46,BW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BX$2),SUMIF(CLASS!$N46:$S46,BX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BY$2),SUMIF(CLASS!$N46:$S46,BY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BZ$2),SUMIF(CLASS!$N46:$S46,BZ$3,CLASS!$E46:$J46))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,5167330.914169183,0,0,0,0,0,5167330.914169183,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A47","v":361.03},{"$f":"ACCOUNTS!B47","v":"Structures & Improve -  - HV Distribution"},{"$f":"ACCOUNTS!C47","v":2460704.5100000002},0,{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,E$2),SUMIF(CLASS!$N47:$S47,E$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,F$2),SUMIF(CLASS!$N47:$S47,F$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,G$2),SUMIF(CLASS!$N47:$S47,G$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,H$2),SUMIF(CLASS!$N47:$S47,H$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,I$2),SUMIF(CLASS!$N47:$S47,I$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,J$2),SUMIF(CLASS!$N47:$S47,J$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,K$2),SUMIF(CLASS!$N47:$S47,K$3,CLASS!$E47:$J47))","v":467533.85690000007},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,L$2),SUMIF(CLASS!$N47:$S47,L$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,M$2),SUMIF(CLASS!$N47:$S47,M$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,N$2),SUMIF(CLASS!$N47:$S47,N$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,O$2),SUMIF(CLASS!$N47:$S47,O$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,P$2),SUMIF(CLASS!$N47:$S47,P$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Q$2),SUMIF(CLASS!$N47:$S47,Q$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,R$2),SUMIF(CLASS!$N47:$S47,R$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,S$2),SUMIF(CLASS!$N47:$S47,S$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,T$2),SUMIF(CLASS!$N47:$S47,T$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,U$2),SUMIF(CLASS!$N47:$S47,U$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,V$2),SUMIF(CLASS!$N47:$S47,V$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,W$2),SUMIF(CLASS!$N47:$S47,W$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,X$2),SUMIF(CLASS!$N47:$S47,X$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Y$2),SUMIF(CLASS!$N47:$S47,Y$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Z$2),SUMIF(CLASS!$N47:$S47,Z$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AA$2),SUMIF(CLASS!$N47:$S47,AA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AB$2),SUMIF(CLASS!$N47:$S47,AB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AC$2),SUMIF(CLASS!$N47:$S47,AC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AD$2),SUMIF(CLASS!$N47:$S47,AD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AE$2),SUMIF(CLASS!$N47:$S47,AE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AF$2),SUMIF(CLASS!$N47:$S47,AF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AG$2),SUMIF(CLASS!$N47:$S47,AG$3,CLASS!$E47:$J47))","v":1993170.6531000002},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AH$2),SUMIF(CLASS!$N47:$S47,AH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AI$2),SUMIF(CLASS!$N47:$S47,AI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AJ$2),SUMIF(CLASS!$N47:$S47,AJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AK$2),SUMIF(CLASS!$N47:$S47,AK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AL$2),SUMIF(CLASS!$N47:$S47,AL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AM$2),SUMIF(CLASS!$N47:$S47,AM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AN$2),SUMIF(CLASS!$N47:$S47,AN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AO$2),SUMIF(CLASS!$N47:$S47,AO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AP$2),SUMIF(CLASS!$N47:$S47,AP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AQ$2),SUMIF(CLASS!$N47:$S47,AQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AR$2),SUMIF(CLASS!$N47:$S47,AR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AS$2),SUMIF(CLASS!$N47:$S47,AS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AT$2),SUMIF(CLASS!$N47:$S47,AT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AU$2),SUMIF(CLASS!$N47:$S47,AU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AV$2),SUMIF(CLASS!$N47:$S47,AV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AW$2),SUMIF(CLASS!$N47:$S47,AW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AX$2),SUMIF(CLASS!$N47:$S47,AX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AY$2),SUMIF(CLASS!$N47:$S47,AY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AZ$2),SUMIF(CLASS!$N47:$S47,AZ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BA$2),SUMIF(CLASS!$N47:$S47,BA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BB$2),SUMIF(CLASS!$N47:$S47,BB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BC$2),SUMIF(CLASS!$N47:$S47,BC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BD$2),SUMIF(CLASS!$N47:$S47,BD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BE$2),SUMIF(CLASS!$N47:$S47,BE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BF$2),SUMIF(CLASS!$N47:$S47,BF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BG$2),SUMIF(CLASS!$N47:$S47,BG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BH$2),SUMIF(CLASS!$N47:$S47,BH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BI$2),SUMIF(CLASS!$N47:$S47,BI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BJ$2),SUMIF(CLASS!$N47:$S47,BJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BK$2),SUMIF(CLASS!$N47:$S47,BK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BL$2),SUMIF(CLASS!$N47:$S47,BL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BM$2),SUMIF(CLASS!$N47:$S47,BM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BN$2),SUMIF(CLASS!$N47:$S47,BN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BO$2),SUMIF(CLASS!$N47:$S47,BO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BP$2),SUMIF(CLASS!$N47:$S47,BP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BQ$2),SUMIF(CLASS!$N47:$S47,BQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BR$2),SUMIF(CLASS!$N47:$S47,BR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BS$2),SUMIF(CLASS!$N47:$S47,BS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BT$2),SUMIF(CLASS!$N47:$S47,BT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BU$2),SUMIF(CLASS!$N47:$S47,BU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BV$2),SUMIF(CLASS!$N47:$S47,BV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BW$2),SUMIF(CLASS!$N47:$S47,BW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BX$2),SUMIF(CLASS!$N47:$S47,BX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BY$2),SUMIF(CLASS!$N47:$S47,BY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BZ$2),SUMIF(CLASS!$N47:$S47,BZ$3,CLASS!$E47:$J47))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,467533.85690000007,1993170.6531000002,0,0,0,0,2460704.5100000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A48","v":362.01},{"$f":"ACCOUNTS!B48","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C48","v":24960779.118660443},0,{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,E$2),SUMIF(CLASS!$N48:$S48,E$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,F$2),SUMIF(CLASS!$N48:$S48,F$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,G$2),SUMIF(CLASS!$N48:$S48,G$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,H$2),SUMIF(CLASS!$N48:$S48,H$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,I$2),SUMIF(CLASS!$N48:$S48,I$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,J$2),SUMIF(CLASS!$N48:$S48,J$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,K$2),SUMIF(CLASS!$N48:$S48,K$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,L$2),SUMIF(CLASS!$N48:$S48,L$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,M$2),SUMIF(CLASS!$N48:$S48,M$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,N$2),SUMIF(CLASS!$N48:$S48,N$3,CLASS!$E48:$J48))","v":24960779.118660443},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,O$2),SUMIF(CLASS!$N48:$S48,O$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,P$2),SUMIF(CLASS!$N48:$S48,P$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Q$2),SUMIF(CLASS!$N48:$S48,Q$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,R$2),SUMIF(CLASS!$N48:$S48,R$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,S$2),SUMIF(CLASS!$N48:$S48,S$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,T$2),SUMIF(CLASS!$N48:$S48,T$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,U$2),SUMIF(CLASS!$N48:$S48,U$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,V$2),SUMIF(CLASS!$N48:$S48,V$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,W$2),SUMIF(CLASS!$N48:$S48,W$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,X$2),SUMIF(CLASS!$N48:$S48,X$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Y$2),SUMIF(CLASS!$N48:$S48,Y$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Z$2),SUMIF(CLASS!$N48:$S48,Z$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AA$2),SUMIF(CLASS!$N48:$S48,AA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AB$2),SUMIF(CLASS!$N48:$S48,AB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AC$2),SUMIF(CLASS!$N48:$S48,AC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AD$2),SUMIF(CLASS!$N48:$S48,AD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AE$2),SUMIF(CLASS!$N48:$S48,AE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AF$2),SUMIF(CLASS!$N48:$S48,AF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AG$2),SUMIF(CLASS!$N48:$S48,AG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AH$2),SUMIF(CLASS!$N48:$S48,AH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AI$2),SUMIF(CLASS!$N48:$S48,AI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AJ$2),SUMIF(CLASS!$N48:$S48,AJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AK$2),SUMIF(CLASS!$N48:$S48,AK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AL$2),SUMIF(CLASS!$N48:$S48,AL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AM$2),SUMIF(CLASS!$N48:$S48,AM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AN$2),SUMIF(CLASS!$N48:$S48,AN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AO$2),SUMIF(CLASS!$N48:$S48,AO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AP$2),SUMIF(CLASS!$N48:$S48,AP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AQ$2),SUMIF(CLASS!$N48:$S48,AQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AR$2),SUMIF(CLASS!$N48:$S48,AR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AS$2),SUMIF(CLASS!$N48:$S48,AS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AT$2),SUMIF(CLASS!$N48:$S48,AT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AU$2),SUMIF(CLASS!$N48:$S48,AU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AV$2),SUMIF(CLASS!$N48:$S48,AV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AW$2),SUMIF(CLASS!$N48:$S48,AW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AX$2),SUMIF(CLASS!$N48:$S48,AX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AY$2),SUMIF(CLASS!$N48:$S48,AY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AZ$2),SUMIF(CLASS!$N48:$S48,AZ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BA$2),SUMIF(CLASS!$N48:$S48,BA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BB$2),SUMIF(CLASS!$N48:$S48,BB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BC$2),SUMIF(CLASS!$N48:$S48,BC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BD$2),SUMIF(CLASS!$N48:$S48,BD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BE$2),SUMIF(CLASS!$N48:$S48,BE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BF$2),SUMIF(CLASS!$N48:$S48,BF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BG$2),SUMIF(CLASS!$N48:$S48,BG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BH$2),SUMIF(CLASS!$N48:$S48,BH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BI$2),SUMIF(CLASS!$N48:$S48,BI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BJ$2),SUMIF(CLASS!$N48:$S48,BJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BK$2),SUMIF(CLASS!$N48:$S48,BK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BL$2),SUMIF(CLASS!$N48:$S48,BL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BM$2),SUMIF(CLASS!$N48:$S48,BM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BN$2),SUMIF(CLASS!$N48:$S48,BN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BO$2),SUMIF(CLASS!$N48:$S48,BO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BP$2),SUMIF(CLASS!$N48:$S48,BP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BQ$2),SUMIF(CLASS!$N48:$S48,BQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BR$2),SUMIF(CLASS!$N48:$S48,BR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BS$2),SUMIF(CLASS!$N48:$S48,BS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BT$2),SUMIF(CLASS!$N48:$S48,BT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BU$2),SUMIF(CLASS!$N48:$S48,BU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BV$2),SUMIF(CLASS!$N48:$S48,BV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BW$2),SUMIF(CLASS!$N48:$S48,BW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BX$2),SUMIF(CLASS!$N48:$S48,BX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BY$2),SUMIF(CLASS!$N48:$S48,BY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BZ$2),SUMIF(CLASS!$N48:$S48,BZ$3,CLASS!$E48:$J48))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,24960779.118660443,0,0,0,0,0,24960779.118660443,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A49","v":362.02},{"$f":"ACCOUNTS!B49","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C49","v":307367962.5771727},0,{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,E$2),SUMIF(CLASS!$N49:$S49,E$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,F$2),SUMIF(CLASS!$N49:$S49,F$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,G$2),SUMIF(CLASS!$N49:$S49,G$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,H$2),SUMIF(CLASS!$N49:$S49,H$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,I$2),SUMIF(CLASS!$N49:$S49,I$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,J$2),SUMIF(CLASS!$N49:$S49,J$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,K$2),SUMIF(CLASS!$N49:$S49,K$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,L$2),SUMIF(CLASS!$N49:$S49,L$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,M$2),SUMIF(CLASS!$N49:$S49,M$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,N$2),SUMIF(CLASS!$N49:$S49,N$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,O$2),SUMIF(CLASS!$N49:$S49,O$3,CLASS!$E49:$J49))","v":307367962.5771727},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,P$2),SUMIF(CLASS!$N49:$S49,P$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Q$2),SUMIF(CLASS!$N49:$S49,Q$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,R$2),SUMIF(CLASS!$N49:$S49,R$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,S$2),SUMIF(CLASS!$N49:$S49,S$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,T$2),SUMIF(CLASS!$N49:$S49,T$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,U$2),SUMIF(CLASS!$N49:$S49,U$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,V$2),SUMIF(CLASS!$N49:$S49,V$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,W$2),SUMIF(CLASS!$N49:$S49,W$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,X$2),SUMIF(CLASS!$N49:$S49,X$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Y$2),SUMIF(CLASS!$N49:$S49,Y$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Z$2),SUMIF(CLASS!$N49:$S49,Z$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AA$2),SUMIF(CLASS!$N49:$S49,AA$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AB$2),SUMIF(CLASS!$N49:$S49,AB$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AC$2),SUMIF(CLASS!$N49:$S49,AC$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AD$2),SUMIF(CLASS!$N49:$S49,AD$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AE$2),SUMIF(CLASS!$N49:$S49,AE$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AF$2),SUMIF(CLASS!$N49:$S49,AF$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AG$2),SUMIF(CLASS!$N49:$S49,AG$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AH$2),SUMIF(CLASS!$N49:$S49,AH$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AI$2),SUMIF(CLASS!$N49:$S49,AI$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AJ$2),SUMIF(CLASS!$N49:$S49,AJ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AK$2),SUMIF(CLASS!$N49:$S49,AK$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AL$2),SUMIF(CLASS!$N49:$S49,AL$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AM$2),SUMIF(CLASS!$N49:$S49,AM$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AN$2),SUMIF(CLASS!$N49:$S49,AN$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AO$2),SUMIF(CLASS!$N49:$S49,AO$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AP$2),SUMIF(CLASS!$N49:$S49,AP$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AQ$2),SUMIF(CLASS!$N49:$S49,AQ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AR$2),SUMIF(CLASS!$N49:$S49,AR$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AS$2),SUMIF(CLASS!$N49:$S49,AS$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AT$2),SUMIF(CLASS!$N49:$S49,AT$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AU$2),SUMIF(CLASS!$N49:$S49,AU$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AV$2),SUMIF(CLASS!$N49:$S49,AV$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AW$2),SUMIF(CLASS!$N49:$S49,AW$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AX$2),SUMIF(CLASS!$N49:$S49,AX$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AY$2),SUMIF(CLASS!$N49:$S49,AY$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AZ$2),SUMIF(CLASS!$N49:$S49,AZ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BA$2),SUMIF(CLASS!$N49:$S49,BA$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BB$2),SUMIF(CLASS!$N49:$S49,BB$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BC$2),SUMIF(CLASS!$N49:$S49,BC$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BD$2),SUMIF(CLASS!$N49:$S49,BD$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BE$2),SUMIF(CLASS!$N49:$S49,BE$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BF$2),SUMIF(CLASS!$N49:$S49,BF$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BG$2),SUMIF(CLASS!$N49:$S49,BG$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BH$2),SUMIF(CLASS!$N49:$S49,BH$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BI$2),SUMIF(CLASS!$N49:$S49,BI$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BJ$2),SUMIF(CLASS!$N49:$S49,BJ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BK$2),SUMIF(CLASS!$N49:$S49,BK$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BL$2),SUMIF(CLASS!$N49:$S49,BL$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BM$2),SUMIF(CLASS!$N49:$S49,BM$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BN$2),SUMIF(CLASS!$N49:$S49,BN$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BO$2),SUMIF(CLASS!$N49:$S49,BO$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BP$2),SUMIF(CLASS!$N49:$S49,BP$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BQ$2),SUMIF(CLASS!$N49:$S49,BQ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BR$2),SUMIF(CLASS!$N49:$S49,BR$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BS$2),SUMIF(CLASS!$N49:$S49,BS$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BT$2),SUMIF(CLASS!$N49:$S49,BT$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BU$2),SUMIF(CLASS!$N49:$S49,BU$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BV$2),SUMIF(CLASS!$N49:$S49,BV$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BW$2),SUMIF(CLASS!$N49:$S49,BW$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BX$2),SUMIF(CLASS!$N49:$S49,BX$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BY$2),SUMIF(CLASS!$N49:$S49,BY$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BZ$2),SUMIF(CLASS!$N49:$S49,BZ$3,CLASS!$E49:$J49))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,307367962.5771727,0,0,0,0,0,307367962.5771727,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A50","v":362.03},{"$f":"ACCOUNTS!B50","v":"Station Equipment -  - HV Distribution"},{"$f":"ACCOUNTS!C50","v":222299815.5399999},0,{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,E$2),SUMIF(CLASS!$N50:$S50,E$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,F$2),SUMIF(CLASS!$N50:$S50,F$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,G$2),SUMIF(CLASS!$N50:$S50,G$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,H$2),SUMIF(CLASS!$N50:$S50,H$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,I$2),SUMIF(CLASS!$N50:$S50,I$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,J$2),SUMIF(CLASS!$N50:$S50,J$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,K$2),SUMIF(CLASS!$N50:$S50,K$3,CLASS!$E50:$J50))","v":42236964.95259998},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,L$2),SUMIF(CLASS!$N50:$S50,L$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,M$2),SUMIF(CLASS!$N50:$S50,M$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,N$2),SUMIF(CLASS!$N50:$S50,N$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,O$2),SUMIF(CLASS!$N50:$S50,O$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,P$2),SUMIF(CLASS!$N50:$S50,P$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Q$2),SUMIF(CLASS!$N50:$S50,Q$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,R$2),SUMIF(CLASS!$N50:$S50,R$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,S$2),SUMIF(CLASS!$N50:$S50,S$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,T$2),SUMIF(CLASS!$N50:$S50,T$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,U$2),SUMIF(CLASS!$N50:$S50,U$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,V$2),SUMIF(CLASS!$N50:$S50,V$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,W$2),SUMIF(CLASS!$N50:$S50,W$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,X$2),SUMIF(CLASS!$N50:$S50,X$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Y$2),SUMIF(CLASS!$N50:$S50,Y$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Z$2),SUMIF(CLASS!$N50:$S50,Z$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AA$2),SUMIF(CLASS!$N50:$S50,AA$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AB$2),SUMIF(CLASS!$N50:$S50,AB$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AC$2),SUMIF(CLASS!$N50:$S50,AC$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AD$2),SUMIF(CLASS!$N50:$S50,AD$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AE$2),SUMIF(CLASS!$N50:$S50,AE$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AF$2),SUMIF(CLASS!$N50:$S50,AF$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AG$2),SUMIF(CLASS!$N50:$S50,AG$3,CLASS!$E50:$J50))","v":180062850.58739993},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AH$2),SUMIF(CLASS!$N50:$S50,AH$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AI$2),SUMIF(CLASS!$N50:$S50,AI$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AJ$2),SUMIF(CLASS!$N50:$S50,AJ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AK$2),SUMIF(CLASS!$N50:$S50,AK$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AL$2),SUMIF(CLASS!$N50:$S50,AL$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AM$2),SUMIF(CLASS!$N50:$S50,AM$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AN$2),SUMIF(CLASS!$N50:$S50,AN$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AO$2),SUMIF(CLASS!$N50:$S50,AO$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AP$2),SUMIF(CLASS!$N50:$S50,AP$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AQ$2),SUMIF(CLASS!$N50:$S50,AQ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AR$2),SUMIF(CLASS!$N50:$S50,AR$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AS$2),SUMIF(CLASS!$N50:$S50,AS$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AT$2),SUMIF(CLASS!$N50:$S50,AT$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AU$2),SUMIF(CLASS!$N50:$S50,AU$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AV$2),SUMIF(CLASS!$N50:$S50,AV$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AW$2),SUMIF(CLASS!$N50:$S50,AW$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AX$2),SUMIF(CLASS!$N50:$S50,AX$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AY$2),SUMIF(CLASS!$N50:$S50,AY$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AZ$2),SUMIF(CLASS!$N50:$S50,AZ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BA$2),SUMIF(CLASS!$N50:$S50,BA$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BB$2),SUMIF(CLASS!$N50:$S50,BB$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BC$2),SUMIF(CLASS!$N50:$S50,BC$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BD$2),SUMIF(CLASS!$N50:$S50,BD$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BE$2),SUMIF(CLASS!$N50:$S50,BE$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BF$2),SUMIF(CLASS!$N50:$S50,BF$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BG$2),SUMIF(CLASS!$N50:$S50,BG$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BH$2),SUMIF(CLASS!$N50:$S50,BH$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BI$2),SUMIF(CLASS!$N50:$S50,BI$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BJ$2),SUMIF(CLASS!$N50:$S50,BJ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BK$2),SUMIF(CLASS!$N50:$S50,BK$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BL$2),SUMIF(CLASS!$N50:$S50,BL$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BM$2),SUMIF(CLASS!$N50:$S50,BM$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BN$2),SUMIF(CLASS!$N50:$S50,BN$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BO$2),SUMIF(CLASS!$N50:$S50,BO$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BP$2),SUMIF(CLASS!$N50:$S50,BP$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BQ$2),SUMIF(CLASS!$N50:$S50,BQ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BR$2),SUMIF(CLASS!$N50:$S50,BR$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BS$2),SUMIF(CLASS!$N50:$S50,BS$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BT$2),SUMIF(CLASS!$N50:$S50,BT$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BU$2),SUMIF(CLASS!$N50:$S50,BU$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BV$2),SUMIF(CLASS!$N50:$S50,BV$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BW$2),SUMIF(CLASS!$N50:$S50,BW$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BX$2),SUMIF(CLASS!$N50:$S50,BX$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BY$2),SUMIF(CLASS!$N50:$S50,BY$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOC!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BZ$2),SUMIF(CLASS!$N50:$S50,BZ$3,CLASS!$E50:$J50))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,42236964.95259998,180062850.58739993,0,0,0,0,222299815.5399999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A51","v":364},{"$f":"ACCOUNTS!B51","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C51","v":231436538.41791606},0,{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,E$2),SUMIF(CLASS!$N51:$S51,E$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,F$2),SUMIF(CLASS!$N51:$S51,F$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,G$2),SUMIF(CLASS!$N51:$S51,G$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,H$2),SUMIF(CLASS!$N51:$S51,H$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,I$2),SUMIF(CLASS!$N51:$S51,I$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,J$2),SUMIF(CLASS!$N51:$S51,J$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,K$2),SUMIF(CLASS!$N51:$S51,K$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,L$2),SUMIF(CLASS!$N51:$S51,L$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,M$2),SUMIF(CLASS!$N51:$S51,M$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,N$2),SUMIF(CLASS!$N51:$S51,N$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,O$2),SUMIF(CLASS!$N51:$S51,O$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,P$2),SUMIF(CLASS!$N51:$S51,P$3,CLASS!$E51:$J51))","v":231436538.41791606},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Q$2),SUMIF(CLASS!$N51:$S51,Q$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,R$2),SUMIF(CLASS!$N51:$S51,R$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,S$2),SUMIF(CLASS!$N51:$S51,S$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,T$2),SUMIF(CLASS!$N51:$S51,T$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,U$2),SUMIF(CLASS!$N51:$S51,U$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,V$2),SUMIF(CLASS!$N51:$S51,V$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,W$2),SUMIF(CLASS!$N51:$S51,W$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,X$2),SUMIF(CLASS!$N51:$S51,X$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Y$2),SUMIF(CLASS!$N51:$S51,Y$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Z$2),SUMIF(CLASS!$N51:$S51,Z$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AA$2),SUMIF(CLASS!$N51:$S51,AA$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AB$2),SUMIF(CLASS!$N51:$S51,AB$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AC$2),SUMIF(CLASS!$N51:$S51,AC$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AD$2),SUMIF(CLASS!$N51:$S51,AD$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AE$2),SUMIF(CLASS!$N51:$S51,AE$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AF$2),SUMIF(CLASS!$N51:$S51,AF$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AG$2),SUMIF(CLASS!$N51:$S51,AG$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AH$2),SUMIF(CLASS!$N51:$S51,AH$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AI$2),SUMIF(CLASS!$N51:$S51,AI$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AJ$2),SUMIF(CLASS!$N51:$S51,AJ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AK$2),SUMIF(CLASS!$N51:$S51,AK$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AL$2),SUMIF(CLASS!$N51:$S51,AL$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AM$2),SUMIF(CLASS!$N51:$S51,AM$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AN$2),SUMIF(CLASS!$N51:$S51,AN$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AO$2),SUMIF(CLASS!$N51:$S51,AO$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AP$2),SUMIF(CLASS!$N51:$S51,AP$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AQ$2),SUMIF(CLASS!$N51:$S51,AQ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AR$2),SUMIF(CLASS!$N51:$S51,AR$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AS$2),SUMIF(CLASS!$N51:$S51,AS$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AT$2),SUMIF(CLASS!$N51:$S51,AT$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AU$2),SUMIF(CLASS!$N51:$S51,AU$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AV$2),SUMIF(CLASS!$N51:$S51,AV$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AW$2),SUMIF(CLASS!$N51:$S51,AW$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AX$2),SUMIF(CLASS!$N51:$S51,AX$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AY$2),SUMIF(CLASS!$N51:$S51,AY$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AZ$2),SUMIF(CLASS!$N51:$S51,AZ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BA$2),SUMIF(CLASS!$N51:$S51,BA$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BB$2),SUMIF(CLASS!$N51:$S51,BB$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BC$2),SUMIF(CLASS!$N51:$S51,BC$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BD$2),SUMIF(CLASS!$N51:$S51,BD$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BE$2),SUMIF(CLASS!$N51:$S51,BE$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BF$2),SUMIF(CLASS!$N51:$S51,BF$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BG$2),SUMIF(CLASS!$N51:$S51,BG$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BH$2),SUMIF(CLASS!$N51:$S51,BH$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BI$2),SUMIF(CLASS!$N51:$S51,BI$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BJ$2),SUMIF(CLASS!$N51:$S51,BJ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BK$2),SUMIF(CLASS!$N51:$S51,BK$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BL$2),SUMIF(CLASS!$N51:$S51,BL$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BM$2),SUMIF(CLASS!$N51:$S51,BM$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BN$2),SUMIF(CLASS!$N51:$S51,BN$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BO$2),SUMIF(CLASS!$N51:$S51,BO$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BP$2),SUMIF(CLASS!$N51:$S51,BP$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BQ$2),SUMIF(CLASS!$N51:$S51,BQ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BR$2),SUMIF(CLASS!$N51:$S51,BR$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BS$2),SUMIF(CLASS!$N51:$S51,BS$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BT$2),SUMIF(CLASS!$N51:$S51,BT$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BU$2),SUMIF(CLASS!$N51:$S51,BU$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BV$2),SUMIF(CLASS!$N51:$S51,BV$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BW$2),SUMIF(CLASS!$N51:$S51,BW$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BX$2),SUMIF(CLASS!$N51:$S51,BX$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BY$2),SUMIF(CLASS!$N51:$S51,BY$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOC!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BZ$2),SUMIF(CLASS!$N51:$S51,BZ$3,CLASS!$E51:$J51))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,231436538.41791606,0,0,0,0,0,231436538.41791606,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A52","v":364.01},{"$f":"ACCOUNTS!B52","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C52","v":170912245.04999995},{"$f":"ROUND((SUM(E52:BZ52)-C52),1)","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,E$2),SUMIF(CLASS!$N52:$S52,E$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,F$2),SUMIF(CLASS!$N52:$S52,F$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,G$2),SUMIF(CLASS!$N52:$S52,G$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,H$2),SUMIF(CLASS!$N52:$S52,H$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,I$2),SUMIF(CLASS!$N52:$S52,I$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,J$2),SUMIF(CLASS!$N52:$S52,J$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,K$2),SUMIF(CLASS!$N52:$S52,K$3,CLASS!$E52:$J52))","v":32473326.55949999},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,L$2),SUMIF(CLASS!$N52:$S52,L$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,M$2),SUMIF(CLASS!$N52:$S52,M$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,N$2),SUMIF(CLASS!$N52:$S52,N$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,O$2),SUMIF(CLASS!$N52:$S52,O$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,P$2),SUMIF(CLASS!$N52:$S52,P$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Q$2),SUMIF(CLASS!$N52:$S52,Q$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,R$2),SUMIF(CLASS!$N52:$S52,R$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,S$2),SUMIF(CLASS!$N52:$S52,S$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,T$2),SUMIF(CLASS!$N52:$S52,T$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,U$2),SUMIF(CLASS!$N52:$S52,U$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,V$2),SUMIF(CLASS!$N52:$S52,V$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,W$2),SUMIF(CLASS!$N52:$S52,W$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,X$2),SUMIF(CLASS!$N52:$S52,X$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Y$2),SUMIF(CLASS!$N52:$S52,Y$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Z$2),SUMIF(CLASS!$N52:$S52,Z$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AA$2),SUMIF(CLASS!$N52:$S52,AA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AB$2),SUMIF(CLASS!$N52:$S52,AB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AC$2),SUMIF(CLASS!$N52:$S52,AC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AD$2),SUMIF(CLASS!$N52:$S52,AD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AE$2),SUMIF(CLASS!$N52:$S52,AE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AF$2),SUMIF(CLASS!$N52:$S52,AF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AG$2),SUMIF(CLASS!$N52:$S52,AG$3,CLASS!$E52:$J52))","v":138438918.49049997},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AH$2),SUMIF(CLASS!$N52:$S52,AH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AI$2),SUMIF(CLASS!$N52:$S52,AI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AJ$2),SUMIF(CLASS!$N52:$S52,AJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AK$2),SUMIF(CLASS!$N52:$S52,AK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AL$2),SUMIF(CLASS!$N52:$S52,AL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AM$2),SUMIF(CLASS!$N52:$S52,AM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AN$2),SUMIF(CLASS!$N52:$S52,AN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AO$2),SUMIF(CLASS!$N52:$S52,AO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AP$2),SUMIF(CLASS!$N52:$S52,AP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AQ$2),SUMIF(CLASS!$N52:$S52,AQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AR$2),SUMIF(CLASS!$N52:$S52,AR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AS$2),SUMIF(CLASS!$N52:$S52,AS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AT$2),SUMIF(CLASS!$N52:$S52,AT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AU$2),SUMIF(CLASS!$N52:$S52,AU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AV$2),SUMIF(CLASS!$N52:$S52,AV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AW$2),SUMIF(CLASS!$N52:$S52,AW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AX$2),SUMIF(CLASS!$N52:$S52,AX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AY$2),SUMIF(CLASS!$N52:$S52,AY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AZ$2),SUMIF(CLASS!$N52:$S52,AZ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BA$2),SUMIF(CLASS!$N52:$S52,BA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BB$2),SUMIF(CLASS!$N52:$S52,BB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BC$2),SUMIF(CLASS!$N52:$S52,BC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BD$2),SUMIF(CLASS!$N52:$S52,BD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BE$2),SUMIF(CLASS!$N52:$S52,BE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BF$2),SUMIF(CLASS!$N52:$S52,BF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BG$2),SUMIF(CLASS!$N52:$S52,BG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BH$2),SUMIF(CLASS!$N52:$S52,BH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BI$2),SUMIF(CLASS!$N52:$S52,BI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BJ$2),SUMIF(CLASS!$N52:$S52,BJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BK$2),SUMIF(CLASS!$N52:$S52,BK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BL$2),SUMIF(CLASS!$N52:$S52,BL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BM$2),SUMIF(CLASS!$N52:$S52,BM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BN$2),SUMIF(CLASS!$N52:$S52,BN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BO$2),SUMIF(CLASS!$N52:$S52,BO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BP$2),SUMIF(CLASS!$N52:$S52,BP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BQ$2),SUMIF(CLASS!$N52:$S52,BQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BR$2),SUMIF(CLASS!$N52:$S52,BR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BS$2),SUMIF(CLASS!$N52:$S52,BS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BT$2),SUMIF(CLASS!$N52:$S52,BT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BU$2),SUMIF(CLASS!$N52:$S52,BU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BV$2),SUMIF(CLASS!$N52:$S52,BV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BW$2),SUMIF(CLASS!$N52:$S52,BW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BX$2),SUMIF(CLASS!$N52:$S52,BX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BY$2),SUMIF(CLASS!$N52:$S52,BY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BZ$2),SUMIF(CLASS!$N52:$S52,BZ$3,CLASS!$E52:$J52))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,32473326.55949999,138438918.49049997,0,0,0,0,170912245.04999995,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE52:FJ52)","v":0},{"$f":"ROUND((SUM(FK52,FC52,EU52,EM52,EE52,DW52,DO52,DG52,CY52,CQ52,CI52)-C52),1)","v":0}]
[{"$f":"ACCOUNTS!A53","v":365},{"$f":"ACCOUNTS!B53","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C53","v":2527587.3601134373},0,{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,E$2),SUMIF(CLASS!$N53:$S53,E$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,F$2),SUMIF(CLASS!$N53:$S53,F$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,G$2),SUMIF(CLASS!$N53:$S53,G$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,H$2),SUMIF(CLASS!$N53:$S53,H$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,I$2),SUMIF(CLASS!$N53:$S53,I$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,J$2),SUMIF(CLASS!$N53:$S53,J$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,K$2),SUMIF(CLASS!$N53:$S53,K$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,L$2),SUMIF(CLASS!$N53:$S53,L$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,M$2),SUMIF(CLASS!$N53:$S53,M$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,N$2),SUMIF(CLASS!$N53:$S53,N$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,O$2),SUMIF(CLASS!$N53:$S53,O$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,P$2),SUMIF(CLASS!$N53:$S53,P$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Q$2),SUMIF(CLASS!$N53:$S53,Q$3,CLASS!$E53:$J53))","v":2527587.3601134373},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,R$2),SUMIF(CLASS!$N53:$S53,R$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,S$2),SUMIF(CLASS!$N53:$S53,S$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,T$2),SUMIF(CLASS!$N53:$S53,T$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,U$2),SUMIF(CLASS!$N53:$S53,U$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,V$2),SUMIF(CLASS!$N53:$S53,V$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,W$2),SUMIF(CLASS!$N53:$S53,W$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,X$2),SUMIF(CLASS!$N53:$S53,X$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Y$2),SUMIF(CLASS!$N53:$S53,Y$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Z$2),SUMIF(CLASS!$N53:$S53,Z$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AA$2),SUMIF(CLASS!$N53:$S53,AA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AB$2),SUMIF(CLASS!$N53:$S53,AB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AC$2),SUMIF(CLASS!$N53:$S53,AC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AD$2),SUMIF(CLASS!$N53:$S53,AD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AE$2),SUMIF(CLASS!$N53:$S53,AE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AF$2),SUMIF(CLASS!$N53:$S53,AF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AG$2),SUMIF(CLASS!$N53:$S53,AG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AH$2),SUMIF(CLASS!$N53:$S53,AH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AI$2),SUMIF(CLASS!$N53:$S53,AI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AJ$2),SUMIF(CLASS!$N53:$S53,AJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AK$2),SUMIF(CLASS!$N53:$S53,AK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AL$2),SUMIF(CLASS!$N53:$S53,AL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AM$2),SUMIF(CLASS!$N53:$S53,AM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AN$2),SUMIF(CLASS!$N53:$S53,AN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AO$2),SUMIF(CLASS!$N53:$S53,AO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AP$2),SUMIF(CLASS!$N53:$S53,AP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AQ$2),SUMIF(CLASS!$N53:$S53,AQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AR$2),SUMIF(CLASS!$N53:$S53,AR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AS$2),SUMIF(CLASS!$N53:$S53,AS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AT$2),SUMIF(CLASS!$N53:$S53,AT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AU$2),SUMIF(CLASS!$N53:$S53,AU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AV$2),SUMIF(CLASS!$N53:$S53,AV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AW$2),SUMIF(CLASS!$N53:$S53,AW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AX$2),SUMIF(CLASS!$N53:$S53,AX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AY$2),SUMIF(CLASS!$N53:$S53,AY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AZ$2),SUMIF(CLASS!$N53:$S53,AZ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BA$2),SUMIF(CLASS!$N53:$S53,BA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BB$2),SUMIF(CLASS!$N53:$S53,BB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BC$2),SUMIF(CLASS!$N53:$S53,BC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BD$2),SUMIF(CLASS!$N53:$S53,BD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BE$2),SUMIF(CLASS!$N53:$S53,BE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BF$2),SUMIF(CLASS!$N53:$S53,BF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BG$2),SUMIF(CLASS!$N53:$S53,BG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BH$2),SUMIF(CLASS!$N53:$S53,BH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BI$2),SUMIF(CLASS!$N53:$S53,BI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BJ$2),SUMIF(CLASS!$N53:$S53,BJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BK$2),SUMIF(CLASS!$N53:$S53,BK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BL$2),SUMIF(CLASS!$N53:$S53,BL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BM$2),SUMIF(CLASS!$N53:$S53,BM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BN$2),SUMIF(CLASS!$N53:$S53,BN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BO$2),SUMIF(CLASS!$N53:$S53,BO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BP$2),SUMIF(CLASS!$N53:$S53,BP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BQ$2),SUMIF(CLASS!$N53:$S53,BQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BR$2),SUMIF(CLASS!$N53:$S53,BR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BS$2),SUMIF(CLASS!$N53:$S53,BS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BT$2),SUMIF(CLASS!$N53:$S53,BT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BU$2),SUMIF(CLASS!$N53:$S53,BU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BV$2),SUMIF(CLASS!$N53:$S53,BV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BW$2),SUMIF(CLASS!$N53:$S53,BW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BX$2),SUMIF(CLASS!$N53:$S53,BX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BY$2),SUMIF(CLASS!$N53:$S53,BY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BZ$2),SUMIF(CLASS!$N53:$S53,BZ$3,CLASS!$E53:$J53))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E53:$BA53)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E53:$BA53)","v":0},0,0,0,null,2527587.3601134373,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E53:$BA53)","v":0},0,0,2527587.3601134373,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E53:$BA53)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E53:$BA53)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A54","v":365.01},{"$f":"ACCOUNTS!B54","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C54","v":281983625.33155257},0,{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,E$2),SUMIF(CLASS!$N54:$S54,E$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,F$2),SUMIF(CLASS!$N54:$S54,F$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,G$2),SUMIF(CLASS!$N54:$S54,G$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,H$2),SUMIF(CLASS!$N54:$S54,H$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,I$2),SUMIF(CLASS!$N54:$S54,I$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,J$2),SUMIF(CLASS!$N54:$S54,J$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,K$2),SUMIF(CLASS!$N54:$S54,K$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,L$2),SUMIF(CLASS!$N54:$S54,L$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,M$2),SUMIF(CLASS!$N54:$S54,M$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,N$2),SUMIF(CLASS!$N54:$S54,N$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,O$2),SUMIF(CLASS!$N54:$S54,O$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,P$2),SUMIF(CLASS!$N54:$S54,P$3,CLASS!$E54:$J54))","v":281983625.33155257},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Q$2),SUMIF(CLASS!$N54:$S54,Q$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,R$2),SUMIF(CLASS!$N54:$S54,R$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,S$2),SUMIF(CLASS!$N54:$S54,S$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,T$2),SUMIF(CLASS!$N54:$S54,T$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,U$2),SUMIF(CLASS!$N54:$S54,U$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,V$2),SUMIF(CLASS!$N54:$S54,V$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,W$2),SUMIF(CLASS!$N54:$S54,W$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,X$2),SUMIF(CLASS!$N54:$S54,X$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Y$2),SUMIF(CLASS!$N54:$S54,Y$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Z$2),SUMIF(CLASS!$N54:$S54,Z$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AA$2),SUMIF(CLASS!$N54:$S54,AA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AB$2),SUMIF(CLASS!$N54:$S54,AB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AC$2),SUMIF(CLASS!$N54:$S54,AC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AD$2),SUMIF(CLASS!$N54:$S54,AD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AE$2),SUMIF(CLASS!$N54:$S54,AE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AF$2),SUMIF(CLASS!$N54:$S54,AF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AG$2),SUMIF(CLASS!$N54:$S54,AG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AH$2),SUMIF(CLASS!$N54:$S54,AH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AI$2),SUMIF(CLASS!$N54:$S54,AI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AJ$2),SUMIF(CLASS!$N54:$S54,AJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AK$2),SUMIF(CLASS!$N54:$S54,AK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AL$2),SUMIF(CLASS!$N54:$S54,AL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AM$2),SUMIF(CLASS!$N54:$S54,AM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AN$2),SUMIF(CLASS!$N54:$S54,AN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AO$2),SUMIF(CLASS!$N54:$S54,AO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AP$2),SUMIF(CLASS!$N54:$S54,AP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AQ$2),SUMIF(CLASS!$N54:$S54,AQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AR$2),SUMIF(CLASS!$N54:$S54,AR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AS$2),SUMIF(CLASS!$N54:$S54,AS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AT$2),SUMIF(CLASS!$N54:$S54,AT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AU$2),SUMIF(CLASS!$N54:$S54,AU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AV$2),SUMIF(CLASS!$N54:$S54,AV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AW$2),SUMIF(CLASS!$N54:$S54,AW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AX$2),SUMIF(CLASS!$N54:$S54,AX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AY$2),SUMIF(CLASS!$N54:$S54,AY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AZ$2),SUMIF(CLASS!$N54:$S54,AZ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BA$2),SUMIF(CLASS!$N54:$S54,BA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BB$2),SUMIF(CLASS!$N54:$S54,BB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BC$2),SUMIF(CLASS!$N54:$S54,BC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BD$2),SUMIF(CLASS!$N54:$S54,BD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BE$2),SUMIF(CLASS!$N54:$S54,BE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BF$2),SUMIF(CLASS!$N54:$S54,BF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BG$2),SUMIF(CLASS!$N54:$S54,BG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BH$2),SUMIF(CLASS!$N54:$S54,BH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BI$2),SUMIF(CLASS!$N54:$S54,BI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BJ$2),SUMIF(CLASS!$N54:$S54,BJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BK$2),SUMIF(CLASS!$N54:$S54,BK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BL$2),SUMIF(CLASS!$N54:$S54,BL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BM$2),SUMIF(CLASS!$N54:$S54,BM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BN$2),SUMIF(CLASS!$N54:$S54,BN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BO$2),SUMIF(CLASS!$N54:$S54,BO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BP$2),SUMIF(CLASS!$N54:$S54,BP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BQ$2),SUMIF(CLASS!$N54:$S54,BQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BR$2),SUMIF(CLASS!$N54:$S54,BR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BS$2),SUMIF(CLASS!$N54:$S54,BS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BT$2),SUMIF(CLASS!$N54:$S54,BT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BU$2),SUMIF(CLASS!$N54:$S54,BU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BV$2),SUMIF(CLASS!$N54:$S54,BV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BW$2),SUMIF(CLASS!$N54:$S54,BW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BX$2),SUMIF(CLASS!$N54:$S54,BX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BY$2),SUMIF(CLASS!$N54:$S54,BY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BZ$2),SUMIF(CLASS!$N54:$S54,BZ$3,CLASS!$E54:$J54))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,281983625.33155257,0,0,0,0,0,281983625.33155257,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A55","v":365.03},{"$f":"ACCOUNTS!B55","v":"OVHD Cond & Devices  - HV Distribution"},{"$f":"ACCOUNTS!C55","v":131895724.17},{"$f":"ROUND((SUM(E55:BZ55)-C55),1)","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,E$2),SUMIF(CLASS!$N55:$S55,E$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,F$2),SUMIF(CLASS!$N55:$S55,F$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,G$2),SUMIF(CLASS!$N55:$S55,G$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,H$2),SUMIF(CLASS!$N55:$S55,H$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,I$2),SUMIF(CLASS!$N55:$S55,I$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,J$2),SUMIF(CLASS!$N55:$S55,J$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,K$2),SUMIF(CLASS!$N55:$S55,K$3,CLASS!$E55:$J55))","v":25060187.592300002},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,L$2),SUMIF(CLASS!$N55:$S55,L$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,M$2),SUMIF(CLASS!$N55:$S55,M$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,N$2),SUMIF(CLASS!$N55:$S55,N$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,O$2),SUMIF(CLASS!$N55:$S55,O$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,P$2),SUMIF(CLASS!$N55:$S55,P$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Q$2),SUMIF(CLASS!$N55:$S55,Q$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,R$2),SUMIF(CLASS!$N55:$S55,R$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,S$2),SUMIF(CLASS!$N55:$S55,S$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,T$2),SUMIF(CLASS!$N55:$S55,T$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,U$2),SUMIF(CLASS!$N55:$S55,U$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,V$2),SUMIF(CLASS!$N55:$S55,V$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,W$2),SUMIF(CLASS!$N55:$S55,W$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,X$2),SUMIF(CLASS!$N55:$S55,X$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Y$2),SUMIF(CLASS!$N55:$S55,Y$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Z$2),SUMIF(CLASS!$N55:$S55,Z$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AA$2),SUMIF(CLASS!$N55:$S55,AA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AB$2),SUMIF(CLASS!$N55:$S55,AB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AC$2),SUMIF(CLASS!$N55:$S55,AC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AD$2),SUMIF(CLASS!$N55:$S55,AD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AE$2),SUMIF(CLASS!$N55:$S55,AE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AF$2),SUMIF(CLASS!$N55:$S55,AF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AG$2),SUMIF(CLASS!$N55:$S55,AG$3,CLASS!$E55:$J55))","v":106835536.5777},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AH$2),SUMIF(CLASS!$N55:$S55,AH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AI$2),SUMIF(CLASS!$N55:$S55,AI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AJ$2),SUMIF(CLASS!$N55:$S55,AJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AK$2),SUMIF(CLASS!$N55:$S55,AK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AL$2),SUMIF(CLASS!$N55:$S55,AL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AM$2),SUMIF(CLASS!$N55:$S55,AM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AN$2),SUMIF(CLASS!$N55:$S55,AN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AO$2),SUMIF(CLASS!$N55:$S55,AO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AP$2),SUMIF(CLASS!$N55:$S55,AP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AQ$2),SUMIF(CLASS!$N55:$S55,AQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AR$2),SUMIF(CLASS!$N55:$S55,AR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AS$2),SUMIF(CLASS!$N55:$S55,AS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AT$2),SUMIF(CLASS!$N55:$S55,AT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AU$2),SUMIF(CLASS!$N55:$S55,AU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AV$2),SUMIF(CLASS!$N55:$S55,AV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AW$2),SUMIF(CLASS!$N55:$S55,AW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AX$2),SUMIF(CLASS!$N55:$S55,AX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AY$2),SUMIF(CLASS!$N55:$S55,AY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AZ$2),SUMIF(CLASS!$N55:$S55,AZ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BA$2),SUMIF(CLASS!$N55:$S55,BA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BB$2),SUMIF(CLASS!$N55:$S55,BB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BC$2),SUMIF(CLASS!$N55:$S55,BC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BD$2),SUMIF(CLASS!$N55:$S55,BD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BE$2),SUMIF(CLASS!$N55:$S55,BE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BF$2),SUMIF(CLASS!$N55:$S55,BF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BG$2),SUMIF(CLASS!$N55:$S55,BG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BH$2),SUMIF(CLASS!$N55:$S55,BH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BI$2),SUMIF(CLASS!$N55:$S55,BI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BJ$2),SUMIF(CLASS!$N55:$S55,BJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BK$2),SUMIF(CLASS!$N55:$S55,BK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BL$2),SUMIF(CLASS!$N55:$S55,BL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BM$2),SUMIF(CLASS!$N55:$S55,BM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BN$2),SUMIF(CLASS!$N55:$S55,BN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BO$2),SUMIF(CLASS!$N55:$S55,BO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BP$2),SUMIF(CLASS!$N55:$S55,BP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BQ$2),SUMIF(CLASS!$N55:$S55,BQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BR$2),SUMIF(CLASS!$N55:$S55,BR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BS$2),SUMIF(CLASS!$N55:$S55,BS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BT$2),SUMIF(CLASS!$N55:$S55,BT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BU$2),SUMIF(CLASS!$N55:$S55,BU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BV$2),SUMIF(CLASS!$N55:$S55,BV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BW$2),SUMIF(CLASS!$N55:$S55,BW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BX$2),SUMIF(CLASS!$N55:$S55,BX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BY$2),SUMIF(CLASS!$N55:$S55,BY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BZ$2),SUMIF(CLASS!$N55:$S55,BZ$3,CLASS!$E55:$J55))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,25060187.592300002,106835536.5777,0,0,0,0,131895724.17,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE55:FJ55)","v":0},{"$f":"ROUND((SUM(FK55,FC55,EU55,EM55,EE55,DW55,DO55,DG55,CY55,CQ55,CI55)-C55),1)","v":0}]
[{"$f":"ACCOUNTS!A56","v":366},{"$f":"ACCOUNTS!B56","v":"UG Conduit "},{"$f":"ACCOUNTS!C56","v":551772558.7240262},0,{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,E$2),SUMIF(CLASS!$N56:$S56,E$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,F$2),SUMIF(CLASS!$N56:$S56,F$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,G$2),SUMIF(CLASS!$N56:$S56,G$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,H$2),SUMIF(CLASS!$N56:$S56,H$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,I$2),SUMIF(CLASS!$N56:$S56,I$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,J$2),SUMIF(CLASS!$N56:$S56,J$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,K$2),SUMIF(CLASS!$N56:$S56,K$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,L$2),SUMIF(CLASS!$N56:$S56,L$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,M$2),SUMIF(CLASS!$N56:$S56,M$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,N$2),SUMIF(CLASS!$N56:$S56,N$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,O$2),SUMIF(CLASS!$N56:$S56,O$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,P$2),SUMIF(CLASS!$N56:$S56,P$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Q$2),SUMIF(CLASS!$N56:$S56,Q$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,R$2),SUMIF(CLASS!$N56:$S56,R$3,CLASS!$E56:$J56))","v":551772558.7240262},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,S$2),SUMIF(CLASS!$N56:$S56,S$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,T$2),SUMIF(CLASS!$N56:$S56,T$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,U$2),SUMIF(CLASS!$N56:$S56,U$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,V$2),SUMIF(CLASS!$N56:$S56,V$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,W$2),SUMIF(CLASS!$N56:$S56,W$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,X$2),SUMIF(CLASS!$N56:$S56,X$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Y$2),SUMIF(CLASS!$N56:$S56,Y$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Z$2),SUMIF(CLASS!$N56:$S56,Z$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AA$2),SUMIF(CLASS!$N56:$S56,AA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AB$2),SUMIF(CLASS!$N56:$S56,AB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AC$2),SUMIF(CLASS!$N56:$S56,AC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AD$2),SUMIF(CLASS!$N56:$S56,AD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AE$2),SUMIF(CLASS!$N56:$S56,AE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AF$2),SUMIF(CLASS!$N56:$S56,AF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AG$2),SUMIF(CLASS!$N56:$S56,AG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AH$2),SUMIF(CLASS!$N56:$S56,AH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AI$2),SUMIF(CLASS!$N56:$S56,AI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AJ$2),SUMIF(CLASS!$N56:$S56,AJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AK$2),SUMIF(CLASS!$N56:$S56,AK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AL$2),SUMIF(CLASS!$N56:$S56,AL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AM$2),SUMIF(CLASS!$N56:$S56,AM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AN$2),SUMIF(CLASS!$N56:$S56,AN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AO$2),SUMIF(CLASS!$N56:$S56,AO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AP$2),SUMIF(CLASS!$N56:$S56,AP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AQ$2),SUMIF(CLASS!$N56:$S56,AQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AR$2),SUMIF(CLASS!$N56:$S56,AR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AS$2),SUMIF(CLASS!$N56:$S56,AS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AT$2),SUMIF(CLASS!$N56:$S56,AT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AU$2),SUMIF(CLASS!$N56:$S56,AU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AV$2),SUMIF(CLASS!$N56:$S56,AV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AW$2),SUMIF(CLASS!$N56:$S56,AW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AX$2),SUMIF(CLASS!$N56:$S56,AX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AY$2),SUMIF(CLASS!$N56:$S56,AY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AZ$2),SUMIF(CLASS!$N56:$S56,AZ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BA$2),SUMIF(CLASS!$N56:$S56,BA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BB$2),SUMIF(CLASS!$N56:$S56,BB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BC$2),SUMIF(CLASS!$N56:$S56,BC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BD$2),SUMIF(CLASS!$N56:$S56,BD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BE$2),SUMIF(CLASS!$N56:$S56,BE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BF$2),SUMIF(CLASS!$N56:$S56,BF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BG$2),SUMIF(CLASS!$N56:$S56,BG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BH$2),SUMIF(CLASS!$N56:$S56,BH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BI$2),SUMIF(CLASS!$N56:$S56,BI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BJ$2),SUMIF(CLASS!$N56:$S56,BJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BK$2),SUMIF(CLASS!$N56:$S56,BK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BL$2),SUMIF(CLASS!$N56:$S56,BL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BM$2),SUMIF(CLASS!$N56:$S56,BM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BN$2),SUMIF(CLASS!$N56:$S56,BN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BO$2),SUMIF(CLASS!$N56:$S56,BO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BP$2),SUMIF(CLASS!$N56:$S56,BP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BQ$2),SUMIF(CLASS!$N56:$S56,BQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BR$2),SUMIF(CLASS!$N56:$S56,BR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BS$2),SUMIF(CLASS!$N56:$S56,BS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BT$2),SUMIF(CLASS!$N56:$S56,BT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BU$2),SUMIF(CLASS!$N56:$S56,BU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BV$2),SUMIF(CLASS!$N56:$S56,BV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BW$2),SUMIF(CLASS!$N56:$S56,BW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BX$2),SUMIF(CLASS!$N56:$S56,BX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BY$2),SUMIF(CLASS!$N56:$S56,BY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BZ$2),SUMIF(CLASS!$N56:$S56,BZ$3,CLASS!$E56:$J56))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,551772558.7240262,0,0,0,0,0,551772558.7240262,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A57","v":366.01},{"$f":"ACCOUNTS!B57","v":"UG Conduit  - HV Distribution"},{"$f":"ACCOUNTS!C57","v":700574.85},{"$f":"ROUND((SUM(E57:BZ57)-C57),1)","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,E$2),SUMIF(CLASS!$N57:$S57,E$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,F$2),SUMIF(CLASS!$N57:$S57,F$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,G$2),SUMIF(CLASS!$N57:$S57,G$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,H$2),SUMIF(CLASS!$N57:$S57,H$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,I$2),SUMIF(CLASS!$N57:$S57,I$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,J$2),SUMIF(CLASS!$N57:$S57,J$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,K$2),SUMIF(CLASS!$N57:$S57,K$3,CLASS!$E57:$J57))","v":133109.22149999999},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,L$2),SUMIF(CLASS!$N57:$S57,L$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,M$2),SUMIF(CLASS!$N57:$S57,M$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,N$2),SUMIF(CLASS!$N57:$S57,N$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,O$2),SUMIF(CLASS!$N57:$S57,O$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,P$2),SUMIF(CLASS!$N57:$S57,P$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Q$2),SUMIF(CLASS!$N57:$S57,Q$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,R$2),SUMIF(CLASS!$N57:$S57,R$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,S$2),SUMIF(CLASS!$N57:$S57,S$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,T$2),SUMIF(CLASS!$N57:$S57,T$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,U$2),SUMIF(CLASS!$N57:$S57,U$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,V$2),SUMIF(CLASS!$N57:$S57,V$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,W$2),SUMIF(CLASS!$N57:$S57,W$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,X$2),SUMIF(CLASS!$N57:$S57,X$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Y$2),SUMIF(CLASS!$N57:$S57,Y$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Z$2),SUMIF(CLASS!$N57:$S57,Z$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AA$2),SUMIF(CLASS!$N57:$S57,AA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AB$2),SUMIF(CLASS!$N57:$S57,AB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AC$2),SUMIF(CLASS!$N57:$S57,AC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AD$2),SUMIF(CLASS!$N57:$S57,AD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AE$2),SUMIF(CLASS!$N57:$S57,AE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AF$2),SUMIF(CLASS!$N57:$S57,AF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AG$2),SUMIF(CLASS!$N57:$S57,AG$3,CLASS!$E57:$J57))","v":567465.62849999999},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AH$2),SUMIF(CLASS!$N57:$S57,AH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AI$2),SUMIF(CLASS!$N57:$S57,AI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AJ$2),SUMIF(CLASS!$N57:$S57,AJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AK$2),SUMIF(CLASS!$N57:$S57,AK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AL$2),SUMIF(CLASS!$N57:$S57,AL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AM$2),SUMIF(CLASS!$N57:$S57,AM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AN$2),SUMIF(CLASS!$N57:$S57,AN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AO$2),SUMIF(CLASS!$N57:$S57,AO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AP$2),SUMIF(CLASS!$N57:$S57,AP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AQ$2),SUMIF(CLASS!$N57:$S57,AQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AR$2),SUMIF(CLASS!$N57:$S57,AR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AS$2),SUMIF(CLASS!$N57:$S57,AS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AT$2),SUMIF(CLASS!$N57:$S57,AT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AU$2),SUMIF(CLASS!$N57:$S57,AU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AV$2),SUMIF(CLASS!$N57:$S57,AV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AW$2),SUMIF(CLASS!$N57:$S57,AW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AX$2),SUMIF(CLASS!$N57:$S57,AX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AY$2),SUMIF(CLASS!$N57:$S57,AY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AZ$2),SUMIF(CLASS!$N57:$S57,AZ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BA$2),SUMIF(CLASS!$N57:$S57,BA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BB$2),SUMIF(CLASS!$N57:$S57,BB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BC$2),SUMIF(CLASS!$N57:$S57,BC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BD$2),SUMIF(CLASS!$N57:$S57,BD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BE$2),SUMIF(CLASS!$N57:$S57,BE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BF$2),SUMIF(CLASS!$N57:$S57,BF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BG$2),SUMIF(CLASS!$N57:$S57,BG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BH$2),SUMIF(CLASS!$N57:$S57,BH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BI$2),SUMIF(CLASS!$N57:$S57,BI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BJ$2),SUMIF(CLASS!$N57:$S57,BJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BK$2),SUMIF(CLASS!$N57:$S57,BK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BL$2),SUMIF(CLASS!$N57:$S57,BL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BM$2),SUMIF(CLASS!$N57:$S57,BM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BN$2),SUMIF(CLASS!$N57:$S57,BN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BO$2),SUMIF(CLASS!$N57:$S57,BO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BP$2),SUMIF(CLASS!$N57:$S57,BP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BQ$2),SUMIF(CLASS!$N57:$S57,BQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BR$2),SUMIF(CLASS!$N57:$S57,BR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BS$2),SUMIF(CLASS!$N57:$S57,BS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BT$2),SUMIF(CLASS!$N57:$S57,BT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BU$2),SUMIF(CLASS!$N57:$S57,BU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BV$2),SUMIF(CLASS!$N57:$S57,BV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BW$2),SUMIF(CLASS!$N57:$S57,BW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BX$2),SUMIF(CLASS!$N57:$S57,BX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BY$2),SUMIF(CLASS!$N57:$S57,BY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BZ$2),SUMIF(CLASS!$N57:$S57,BZ$3,CLASS!$E57:$J57))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,133109.22149999999,567465.62849999999,0,0,0,0,700574.85,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE57:FJ57)","v":0},{"$f":"ROUND((SUM(FK57,FC57,EU57,EM57,EE57,DW57,DO57,DG57,CY57,CQ57,CI57)-C57),1)","v":0}]
[{"$f":"ACCOUNTS!A58","v":366.02},{"$f":"ACCOUNTS!B58","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C58","v":25269502.763473723},0,{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,E$2),SUMIF(CLASS!$N58:$S58,E$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,F$2),SUMIF(CLASS!$N58:$S58,F$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,G$2),SUMIF(CLASS!$N58:$S58,G$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,H$2),SUMIF(CLASS!$N58:$S58,H$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,I$2),SUMIF(CLASS!$N58:$S58,I$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,J$2),SUMIF(CLASS!$N58:$S58,J$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,K$2),SUMIF(CLASS!$N58:$S58,K$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,L$2),SUMIF(CLASS!$N58:$S58,L$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,M$2),SUMIF(CLASS!$N58:$S58,M$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,N$2),SUMIF(CLASS!$N58:$S58,N$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,O$2),SUMIF(CLASS!$N58:$S58,O$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,P$2),SUMIF(CLASS!$N58:$S58,P$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Q$2),SUMIF(CLASS!$N58:$S58,Q$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,R$2),SUMIF(CLASS!$N58:$S58,R$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,S$2),SUMIF(CLASS!$N58:$S58,S$3,CLASS!$E58:$J58))","v":25269502.763473723},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,T$2),SUMIF(CLASS!$N58:$S58,T$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,U$2),SUMIF(CLASS!$N58:$S58,U$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,V$2),SUMIF(CLASS!$N58:$S58,V$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,W$2),SUMIF(CLASS!$N58:$S58,W$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,X$2),SUMIF(CLASS!$N58:$S58,X$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Y$2),SUMIF(CLASS!$N58:$S58,Y$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Z$2),SUMIF(CLASS!$N58:$S58,Z$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AA$2),SUMIF(CLASS!$N58:$S58,AA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AB$2),SUMIF(CLASS!$N58:$S58,AB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AC$2),SUMIF(CLASS!$N58:$S58,AC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AD$2),SUMIF(CLASS!$N58:$S58,AD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AE$2),SUMIF(CLASS!$N58:$S58,AE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AF$2),SUMIF(CLASS!$N58:$S58,AF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AG$2),SUMIF(CLASS!$N58:$S58,AG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AH$2),SUMIF(CLASS!$N58:$S58,AH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AI$2),SUMIF(CLASS!$N58:$S58,AI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AJ$2),SUMIF(CLASS!$N58:$S58,AJ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AK$2),SUMIF(CLASS!$N58:$S58,AK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AL$2),SUMIF(CLASS!$N58:$S58,AL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AM$2),SUMIF(CLASS!$N58:$S58,AM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AN$2),SUMIF(CLASS!$N58:$S58,AN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AO$2),SUMIF(CLASS!$N58:$S58,AO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AP$2),SUMIF(CLASS!$N58:$S58,AP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AQ$2),SUMIF(CLASS!$N58:$S58,AQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AR$2),SUMIF(CLASS!$N58:$S58,AR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AS$2),SUMIF(CLASS!$N58:$S58,AS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AT$2),SUMIF(CLASS!$N58:$S58,AT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AU$2),SUMIF(CLASS!$N58:$S58,AU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AV$2),SUMIF(CLASS!$N58:$S58,AV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AW$2),SUMIF(CLASS!$N58:$S58,AW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AX$2),SUMIF(CLASS!$N58:$S58,AX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AY$2),SUMIF(CLASS!$N58:$S58,AY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AZ$2),SUMIF(CLASS!$N58:$S58,AZ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BA$2),SUMIF(CLASS!$N58:$S58,BA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BB$2),SUMIF(CLASS!$N58:$S58,BB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BC$2),SUMIF(CLASS!$N58:$S58,BC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BD$2),SUMIF(CLASS!$N58:$S58,BD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BE$2),SUMIF(CLASS!$N58:$S58,BE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BF$2),SUMIF(CLASS!$N58:$S58,BF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BG$2),SUMIF(CLASS!$N58:$S58,BG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BH$2),SUMIF(CLASS!$N58:$S58,BH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BI$2),SUMIF(CLASS!$N58:$S58,BI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BJ$2),SUMIF(CLASS!$N58:$S58,BJ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BK$2),SUMIF(CLASS!$N58:$S58,BK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BL$2),SUMIF(CLASS!$N58:$S58,BL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BM$2),SUMIF(CLASS!$N58:$S58,BM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BN$2),SUMIF(CLASS!$N58:$S58,BN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BO$2),SUMIF(CLASS!$N58:$S58,BO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BP$2),SUMIF(CLASS!$N58:$S58,BP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BQ$2),SUMIF(CLASS!$N58:$S58,BQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BR$2),SUMIF(CLASS!$N58:$S58,BR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BS$2),SUMIF(CLASS!$N58:$S58,BS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BT$2),SUMIF(CLASS!$N58:$S58,BT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BU$2),SUMIF(CLASS!$N58:$S58,BU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BV$2),SUMIF(CLASS!$N58:$S58,BV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BW$2),SUMIF(CLASS!$N58:$S58,BW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BX$2),SUMIF(CLASS!$N58:$S58,BX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BY$2),SUMIF(CLASS!$N58:$S58,BY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BZ$2),SUMIF(CLASS!$N58:$S58,BZ$3,CLASS!$E58:$J58))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,25269502.763473723,0,0,0,0,0,25269502.763473723,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A59","v":367},{"$f":"ACCOUNTS!B59","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C59","v":647702409.82999992},0,{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,E$2),SUMIF(CLASS!$N59:$S59,E$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,F$2),SUMIF(CLASS!$N59:$S59,F$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,G$2),SUMIF(CLASS!$N59:$S59,G$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,H$2),SUMIF(CLASS!$N59:$S59,H$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,I$2),SUMIF(CLASS!$N59:$S59,I$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,J$2),SUMIF(CLASS!$N59:$S59,J$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,K$2),SUMIF(CLASS!$N59:$S59,K$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,L$2),SUMIF(CLASS!$N59:$S59,L$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,M$2),SUMIF(CLASS!$N59:$S59,M$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,N$2),SUMIF(CLASS!$N59:$S59,N$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,O$2),SUMIF(CLASS!$N59:$S59,O$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,P$2),SUMIF(CLASS!$N59:$S59,P$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Q$2),SUMIF(CLASS!$N59:$S59,Q$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,R$2),SUMIF(CLASS!$N59:$S59,R$3,CLASS!$E59:$J59))","v":647702409.82999992},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,S$2),SUMIF(CLASS!$N59:$S59,S$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,T$2),SUMIF(CLASS!$N59:$S59,T$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,U$2),SUMIF(CLASS!$N59:$S59,U$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,V$2),SUMIF(CLASS!$N59:$S59,V$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,W$2),SUMIF(CLASS!$N59:$S59,W$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,X$2),SUMIF(CLASS!$N59:$S59,X$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Y$2),SUMIF(CLASS!$N59:$S59,Y$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Z$2),SUMIF(CLASS!$N59:$S59,Z$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AA$2),SUMIF(CLASS!$N59:$S59,AA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AB$2),SUMIF(CLASS!$N59:$S59,AB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AC$2),SUMIF(CLASS!$N59:$S59,AC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AD$2),SUMIF(CLASS!$N59:$S59,AD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AE$2),SUMIF(CLASS!$N59:$S59,AE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AF$2),SUMIF(CLASS!$N59:$S59,AF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AG$2),SUMIF(CLASS!$N59:$S59,AG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AH$2),SUMIF(CLASS!$N59:$S59,AH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AI$2),SUMIF(CLASS!$N59:$S59,AI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AJ$2),SUMIF(CLASS!$N59:$S59,AJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AK$2),SUMIF(CLASS!$N59:$S59,AK$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AL$2),SUMIF(CLASS!$N59:$S59,AL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AM$2),SUMIF(CLASS!$N59:$S59,AM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AN$2),SUMIF(CLASS!$N59:$S59,AN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AO$2),SUMIF(CLASS!$N59:$S59,AO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AP$2),SUMIF(CLASS!$N59:$S59,AP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AQ$2),SUMIF(CLASS!$N59:$S59,AQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AR$2),SUMIF(CLASS!$N59:$S59,AR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AS$2),SUMIF(CLASS!$N59:$S59,AS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AT$2),SUMIF(CLASS!$N59:$S59,AT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AU$2),SUMIF(CLASS!$N59:$S59,AU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AV$2),SUMIF(CLASS!$N59:$S59,AV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AW$2),SUMIF(CLASS!$N59:$S59,AW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AX$2),SUMIF(CLASS!$N59:$S59,AX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AY$2),SUMIF(CLASS!$N59:$S59,AY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AZ$2),SUMIF(CLASS!$N59:$S59,AZ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BA$2),SUMIF(CLASS!$N59:$S59,BA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BB$2),SUMIF(CLASS!$N59:$S59,BB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BC$2),SUMIF(CLASS!$N59:$S59,BC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BD$2),SUMIF(CLASS!$N59:$S59,BD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BE$2),SUMIF(CLASS!$N59:$S59,BE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BF$2),SUMIF(CLASS!$N59:$S59,BF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BG$2),SUMIF(CLASS!$N59:$S59,BG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BH$2),SUMIF(CLASS!$N59:$S59,BH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BI$2),SUMIF(CLASS!$N59:$S59,BI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BJ$2),SUMIF(CLASS!$N59:$S59,BJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BK$2),SUMIF(CLASS!$N59:$S59,BK$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BL$2),SUMIF(CLASS!$N59:$S59,BL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BM$2),SUMIF(CLASS!$N59:$S59,BM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BN$2),SUMIF(CLASS!$N59:$S59,BN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BO$2),SUMIF(CLASS!$N59:$S59,BO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BP$2),SUMIF(CLASS!$N59:$S59,BP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BQ$2),SUMIF(CLASS!$N59:$S59,BQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BR$2),SUMIF(CLASS!$N59:$S59,BR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BS$2),SUMIF(CLASS!$N59:$S59,BS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BT$2),SUMIF(CLASS!$N59:$S59,BT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BU$2),SUMIF(CLASS!$N59:$S59,BU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BV$2),SUMIF(CLASS!$N59:$S59,BV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BW$2),SUMIF(CLASS!$N59:$S59,BW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BX$2),SUMIF(CLASS!$N59:$S59,BX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BY$2),SUMIF(CLASS!$N59:$S59,BY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BZ$2),SUMIF(CLASS!$N59:$S59,BZ$3,CLASS!$E59:$J59))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,647702409.82999992,0,0,0,0,0,647702409.82999992,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A60","v":367.01},{"$f":"ACCOUNTS!B60","v":"UG Conductor & Devices - HV Distribution"},{"$f":"ACCOUNTS!C60","v":2937079.22},{"$f":"ROUND((SUM(E60:BZ60)-C60),1)","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,E$2),SUMIF(CLASS!$N60:$S60,E$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,F$2),SUMIF(CLASS!$N60:$S60,F$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,G$2),SUMIF(CLASS!$N60:$S60,G$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,H$2),SUMIF(CLASS!$N60:$S60,H$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,I$2),SUMIF(CLASS!$N60:$S60,I$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,J$2),SUMIF(CLASS!$N60:$S60,J$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,K$2),SUMIF(CLASS!$N60:$S60,K$3,CLASS!$E60:$J60))","v":558045.05180000002},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,L$2),SUMIF(CLASS!$N60:$S60,L$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,M$2),SUMIF(CLASS!$N60:$S60,M$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,N$2),SUMIF(CLASS!$N60:$S60,N$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,O$2),SUMIF(CLASS!$N60:$S60,O$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,P$2),SUMIF(CLASS!$N60:$S60,P$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Q$2),SUMIF(CLASS!$N60:$S60,Q$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,R$2),SUMIF(CLASS!$N60:$S60,R$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,S$2),SUMIF(CLASS!$N60:$S60,S$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,T$2),SUMIF(CLASS!$N60:$S60,T$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,U$2),SUMIF(CLASS!$N60:$S60,U$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,V$2),SUMIF(CLASS!$N60:$S60,V$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,W$2),SUMIF(CLASS!$N60:$S60,W$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,X$2),SUMIF(CLASS!$N60:$S60,X$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Y$2),SUMIF(CLASS!$N60:$S60,Y$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Z$2),SUMIF(CLASS!$N60:$S60,Z$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AA$2),SUMIF(CLASS!$N60:$S60,AA$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AB$2),SUMIF(CLASS!$N60:$S60,AB$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AC$2),SUMIF(CLASS!$N60:$S60,AC$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AD$2),SUMIF(CLASS!$N60:$S60,AD$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AE$2),SUMIF(CLASS!$N60:$S60,AE$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AF$2),SUMIF(CLASS!$N60:$S60,AF$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AG$2),SUMIF(CLASS!$N60:$S60,AG$3,CLASS!$E60:$J60))","v":2379034.1682000002},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AH$2),SUMIF(CLASS!$N60:$S60,AH$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AI$2),SUMIF(CLASS!$N60:$S60,AI$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AJ$2),SUMIF(CLASS!$N60:$S60,AJ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AK$2),SUMIF(CLASS!$N60:$S60,AK$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AL$2),SUMIF(CLASS!$N60:$S60,AL$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AM$2),SUMIF(CLASS!$N60:$S60,AM$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AN$2),SUMIF(CLASS!$N60:$S60,AN$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AO$2),SUMIF(CLASS!$N60:$S60,AO$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AP$2),SUMIF(CLASS!$N60:$S60,AP$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AQ$2),SUMIF(CLASS!$N60:$S60,AQ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AR$2),SUMIF(CLASS!$N60:$S60,AR$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AS$2),SUMIF(CLASS!$N60:$S60,AS$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AT$2),SUMIF(CLASS!$N60:$S60,AT$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AU$2),SUMIF(CLASS!$N60:$S60,AU$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AV$2),SUMIF(CLASS!$N60:$S60,AV$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AW$2),SUMIF(CLASS!$N60:$S60,AW$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AX$2),SUMIF(CLASS!$N60:$S60,AX$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AY$2),SUMIF(CLASS!$N60:$S60,AY$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AZ$2),SUMIF(CLASS!$N60:$S60,AZ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BA$2),SUMIF(CLASS!$N60:$S60,BA$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BB$2),SUMIF(CLASS!$N60:$S60,BB$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BC$2),SUMIF(CLASS!$N60:$S60,BC$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BD$2),SUMIF(CLASS!$N60:$S60,BD$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BE$2),SUMIF(CLASS!$N60:$S60,BE$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BF$2),SUMIF(CLASS!$N60:$S60,BF$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BG$2),SUMIF(CLASS!$N60:$S60,BG$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BH$2),SUMIF(CLASS!$N60:$S60,BH$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BI$2),SUMIF(CLASS!$N60:$S60,BI$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BJ$2),SUMIF(CLASS!$N60:$S60,BJ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BK$2),SUMIF(CLASS!$N60:$S60,BK$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BL$2),SUMIF(CLASS!$N60:$S60,BL$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BM$2),SUMIF(CLASS!$N60:$S60,BM$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BN$2),SUMIF(CLASS!$N60:$S60,BN$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BO$2),SUMIF(CLASS!$N60:$S60,BO$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BP$2),SUMIF(CLASS!$N60:$S60,BP$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BQ$2),SUMIF(CLASS!$N60:$S60,BQ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BR$2),SUMIF(CLASS!$N60:$S60,BR$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BS$2),SUMIF(CLASS!$N60:$S60,BS$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BT$2),SUMIF(CLASS!$N60:$S60,BT$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BU$2),SUMIF(CLASS!$N60:$S60,BU$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BV$2),SUMIF(CLASS!$N60:$S60,BV$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BW$2),SUMIF(CLASS!$N60:$S60,BW$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BX$2),SUMIF(CLASS!$N60:$S60,BX$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BY$2),SUMIF(CLASS!$N60:$S60,BY$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOC!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BZ$2),SUMIF(CLASS!$N60:$S60,BZ$3,CLASS!$E60:$J60))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,558045.05180000002,2379034.1682000002,0,0,0,0,2937079.22,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE60:FJ60)","v":0},{"$f":"ROUND((SUM(FK60,FC60,EU60,EM60,EE60,DW60,DO60,DG60,CY60,CQ60,CI60)-C60),1)","v":0}]
[{"$f":"ACCOUNTS!A61","v":"368.OH"},{"$f":"ACCOUNTS!B61","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C61","v":138085648.79946673},0,{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,E$2),SUMIF(CLASS!$N61:$S61,E$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,F$2),SUMIF(CLASS!$N61:$S61,F$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,G$2),SUMIF(CLASS!$N61:$S61,G$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,H$2),SUMIF(CLASS!$N61:$S61,H$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,I$2),SUMIF(CLASS!$N61:$S61,I$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,J$2),SUMIF(CLASS!$N61:$S61,J$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,K$2),SUMIF(CLASS!$N61:$S61,K$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,L$2),SUMIF(CLASS!$N61:$S61,L$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,M$2),SUMIF(CLASS!$N61:$S61,M$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,N$2),SUMIF(CLASS!$N61:$S61,N$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,O$2),SUMIF(CLASS!$N61:$S61,O$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,P$2),SUMIF(CLASS!$N61:$S61,P$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Q$2),SUMIF(CLASS!$N61:$S61,Q$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,R$2),SUMIF(CLASS!$N61:$S61,R$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,S$2),SUMIF(CLASS!$N61:$S61,S$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,T$2),SUMIF(CLASS!$N61:$S61,T$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,U$2),SUMIF(CLASS!$N61:$S61,U$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,V$2),SUMIF(CLASS!$N61:$S61,V$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,W$2),SUMIF(CLASS!$N61:$S61,W$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,X$2),SUMIF(CLASS!$N61:$S61,X$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Y$2),SUMIF(CLASS!$N61:$S61,Y$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Z$2),SUMIF(CLASS!$N61:$S61,Z$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AA$2),SUMIF(CLASS!$N61:$S61,AA$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AB$2),SUMIF(CLASS!$N61:$S61,AB$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AC$2),SUMIF(CLASS!$N61:$S61,AC$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AD$2),SUMIF(CLASS!$N61:$S61,AD$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AE$2),SUMIF(CLASS!$N61:$S61,AE$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AF$2),SUMIF(CLASS!$N61:$S61,AF$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AG$2),SUMIF(CLASS!$N61:$S61,AG$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AH$2),SUMIF(CLASS!$N61:$S61,AH$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AI$2),SUMIF(CLASS!$N61:$S61,AI$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AJ$2),SUMIF(CLASS!$N61:$S61,AJ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AK$2),SUMIF(CLASS!$N61:$S61,AK$3,CLASS!$E61:$J61))","v":138085648.79946673},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AL$2),SUMIF(CLASS!$N61:$S61,AL$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AM$2),SUMIF(CLASS!$N61:$S61,AM$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AN$2),SUMIF(CLASS!$N61:$S61,AN$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AO$2),SUMIF(CLASS!$N61:$S61,AO$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AP$2),SUMIF(CLASS!$N61:$S61,AP$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AQ$2),SUMIF(CLASS!$N61:$S61,AQ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AR$2),SUMIF(CLASS!$N61:$S61,AR$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AS$2),SUMIF(CLASS!$N61:$S61,AS$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AT$2),SUMIF(CLASS!$N61:$S61,AT$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AU$2),SUMIF(CLASS!$N61:$S61,AU$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AV$2),SUMIF(CLASS!$N61:$S61,AV$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AW$2),SUMIF(CLASS!$N61:$S61,AW$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AX$2),SUMIF(CLASS!$N61:$S61,AX$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AY$2),SUMIF(CLASS!$N61:$S61,AY$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AZ$2),SUMIF(CLASS!$N61:$S61,AZ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BA$2),SUMIF(CLASS!$N61:$S61,BA$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BB$2),SUMIF(CLASS!$N61:$S61,BB$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BC$2),SUMIF(CLASS!$N61:$S61,BC$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BD$2),SUMIF(CLASS!$N61:$S61,BD$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BE$2),SUMIF(CLASS!$N61:$S61,BE$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BF$2),SUMIF(CLASS!$N61:$S61,BF$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BG$2),SUMIF(CLASS!$N61:$S61,BG$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BH$2),SUMIF(CLASS!$N61:$S61,BH$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BI$2),SUMIF(CLASS!$N61:$S61,BI$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BJ$2),SUMIF(CLASS!$N61:$S61,BJ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BK$2),SUMIF(CLASS!$N61:$S61,BK$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BL$2),SUMIF(CLASS!$N61:$S61,BL$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BM$2),SUMIF(CLASS!$N61:$S61,BM$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BN$2),SUMIF(CLASS!$N61:$S61,BN$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BO$2),SUMIF(CLASS!$N61:$S61,BO$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BP$2),SUMIF(CLASS!$N61:$S61,BP$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BQ$2),SUMIF(CLASS!$N61:$S61,BQ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BR$2),SUMIF(CLASS!$N61:$S61,BR$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BS$2),SUMIF(CLASS!$N61:$S61,BS$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BT$2),SUMIF(CLASS!$N61:$S61,BT$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BU$2),SUMIF(CLASS!$N61:$S61,BU$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BV$2),SUMIF(CLASS!$N61:$S61,BV$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BW$2),SUMIF(CLASS!$N61:$S61,BW$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BX$2),SUMIF(CLASS!$N61:$S61,BX$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BY$2),SUMIF(CLASS!$N61:$S61,BY$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOC!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BZ$2),SUMIF(CLASS!$N61:$S61,BZ$3,CLASS!$E61:$J61))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,138085648.79946673,0,0,0,138085648.79946673,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A62","v":"368.UG"},{"$f":"ACCOUNTS!B62","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C62","v":261219746.87699658},0,{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,E$2),SUMIF(CLASS!$N62:$S62,E$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,F$2),SUMIF(CLASS!$N62:$S62,F$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,G$2),SUMIF(CLASS!$N62:$S62,G$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,H$2),SUMIF(CLASS!$N62:$S62,H$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,I$2),SUMIF(CLASS!$N62:$S62,I$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,J$2),SUMIF(CLASS!$N62:$S62,J$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,K$2),SUMIF(CLASS!$N62:$S62,K$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,L$2),SUMIF(CLASS!$N62:$S62,L$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,M$2),SUMIF(CLASS!$N62:$S62,M$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,N$2),SUMIF(CLASS!$N62:$S62,N$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,O$2),SUMIF(CLASS!$N62:$S62,O$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,P$2),SUMIF(CLASS!$N62:$S62,P$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Q$2),SUMIF(CLASS!$N62:$S62,Q$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,R$2),SUMIF(CLASS!$N62:$S62,R$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,S$2),SUMIF(CLASS!$N62:$S62,S$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,T$2),SUMIF(CLASS!$N62:$S62,T$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,U$2),SUMIF(CLASS!$N62:$S62,U$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,V$2),SUMIF(CLASS!$N62:$S62,V$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,W$2),SUMIF(CLASS!$N62:$S62,W$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,X$2),SUMIF(CLASS!$N62:$S62,X$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Y$2),SUMIF(CLASS!$N62:$S62,Y$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Z$2),SUMIF(CLASS!$N62:$S62,Z$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AA$2),SUMIF(CLASS!$N62:$S62,AA$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AB$2),SUMIF(CLASS!$N62:$S62,AB$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AC$2),SUMIF(CLASS!$N62:$S62,AC$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AD$2),SUMIF(CLASS!$N62:$S62,AD$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AE$2),SUMIF(CLASS!$N62:$S62,AE$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AF$2),SUMIF(CLASS!$N62:$S62,AF$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AG$2),SUMIF(CLASS!$N62:$S62,AG$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AH$2),SUMIF(CLASS!$N62:$S62,AH$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AI$2),SUMIF(CLASS!$N62:$S62,AI$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AJ$2),SUMIF(CLASS!$N62:$S62,AJ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AK$2),SUMIF(CLASS!$N62:$S62,AK$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AL$2),SUMIF(CLASS!$N62:$S62,AL$3,CLASS!$E62:$J62))","v":261219746.87699658},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AM$2),SUMIF(CLASS!$N62:$S62,AM$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AN$2),SUMIF(CLASS!$N62:$S62,AN$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AO$2),SUMIF(CLASS!$N62:$S62,AO$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AP$2),SUMIF(CLASS!$N62:$S62,AP$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AQ$2),SUMIF(CLASS!$N62:$S62,AQ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AR$2),SUMIF(CLASS!$N62:$S62,AR$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AS$2),SUMIF(CLASS!$N62:$S62,AS$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AT$2),SUMIF(CLASS!$N62:$S62,AT$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AU$2),SUMIF(CLASS!$N62:$S62,AU$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AV$2),SUMIF(CLASS!$N62:$S62,AV$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AW$2),SUMIF(CLASS!$N62:$S62,AW$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AX$2),SUMIF(CLASS!$N62:$S62,AX$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AY$2),SUMIF(CLASS!$N62:$S62,AY$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AZ$2),SUMIF(CLASS!$N62:$S62,AZ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BA$2),SUMIF(CLASS!$N62:$S62,BA$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BB$2),SUMIF(CLASS!$N62:$S62,BB$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BC$2),SUMIF(CLASS!$N62:$S62,BC$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BD$2),SUMIF(CLASS!$N62:$S62,BD$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BE$2),SUMIF(CLASS!$N62:$S62,BE$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BF$2),SUMIF(CLASS!$N62:$S62,BF$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BG$2),SUMIF(CLASS!$N62:$S62,BG$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BH$2),SUMIF(CLASS!$N62:$S62,BH$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BI$2),SUMIF(CLASS!$N62:$S62,BI$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BJ$2),SUMIF(CLASS!$N62:$S62,BJ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BK$2),SUMIF(CLASS!$N62:$S62,BK$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BL$2),SUMIF(CLASS!$N62:$S62,BL$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BM$2),SUMIF(CLASS!$N62:$S62,BM$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BN$2),SUMIF(CLASS!$N62:$S62,BN$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BO$2),SUMIF(CLASS!$N62:$S62,BO$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BP$2),SUMIF(CLASS!$N62:$S62,BP$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BQ$2),SUMIF(CLASS!$N62:$S62,BQ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BR$2),SUMIF(CLASS!$N62:$S62,BR$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BS$2),SUMIF(CLASS!$N62:$S62,BS$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BT$2),SUMIF(CLASS!$N62:$S62,BT$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BU$2),SUMIF(CLASS!$N62:$S62,BU$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BV$2),SUMIF(CLASS!$N62:$S62,BV$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BW$2),SUMIF(CLASS!$N62:$S62,BW$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BX$2),SUMIF(CLASS!$N62:$S62,BX$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BY$2),SUMIF(CLASS!$N62:$S62,BY$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BZ$2),SUMIF(CLASS!$N62:$S62,BZ$3,CLASS!$E62:$J62))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,261219746.87699658,0,0,0,261219746.87699658,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A63","v":368.03},{"$f":"ACCOUNTS!B63","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C63","v":3755940.9747866914},0,{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,E$2),SUMIF(CLASS!$N63:$S63,E$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,F$2),SUMIF(CLASS!$N63:$S63,F$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,G$2),SUMIF(CLASS!$N63:$S63,G$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,H$2),SUMIF(CLASS!$N63:$S63,H$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,I$2),SUMIF(CLASS!$N63:$S63,I$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,J$2),SUMIF(CLASS!$N63:$S63,J$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,K$2),SUMIF(CLASS!$N63:$S63,K$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,L$2),SUMIF(CLASS!$N63:$S63,L$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,M$2),SUMIF(CLASS!$N63:$S63,M$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,N$2),SUMIF(CLASS!$N63:$S63,N$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,O$2),SUMIF(CLASS!$N63:$S63,O$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,P$2),SUMIF(CLASS!$N63:$S63,P$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Q$2),SUMIF(CLASS!$N63:$S63,Q$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,R$2),SUMIF(CLASS!$N63:$S63,R$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,S$2),SUMIF(CLASS!$N63:$S63,S$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,T$2),SUMIF(CLASS!$N63:$S63,T$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,U$2),SUMIF(CLASS!$N63:$S63,U$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,V$2),SUMIF(CLASS!$N63:$S63,V$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,W$2),SUMIF(CLASS!$N63:$S63,W$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,X$2),SUMIF(CLASS!$N63:$S63,X$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Y$2),SUMIF(CLASS!$N63:$S63,Y$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Z$2),SUMIF(CLASS!$N63:$S63,Z$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AA$2),SUMIF(CLASS!$N63:$S63,AA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AB$2),SUMIF(CLASS!$N63:$S63,AB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AC$2),SUMIF(CLASS!$N63:$S63,AC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AD$2),SUMIF(CLASS!$N63:$S63,AD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AE$2),SUMIF(CLASS!$N63:$S63,AE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AF$2),SUMIF(CLASS!$N63:$S63,AF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AG$2),SUMIF(CLASS!$N63:$S63,AG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AH$2),SUMIF(CLASS!$N63:$S63,AH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AI$2),SUMIF(CLASS!$N63:$S63,AI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AJ$2),SUMIF(CLASS!$N63:$S63,AJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AK$2),SUMIF(CLASS!$N63:$S63,AK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AL$2),SUMIF(CLASS!$N63:$S63,AL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AM$2),SUMIF(CLASS!$N63:$S63,AM$3,CLASS!$E63:$J63))","v":3755940.9747866914},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AN$2),SUMIF(CLASS!$N63:$S63,AN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AO$2),SUMIF(CLASS!$N63:$S63,AO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AP$2),SUMIF(CLASS!$N63:$S63,AP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AQ$2),SUMIF(CLASS!$N63:$S63,AQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AR$2),SUMIF(CLASS!$N63:$S63,AR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AS$2),SUMIF(CLASS!$N63:$S63,AS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AT$2),SUMIF(CLASS!$N63:$S63,AT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AU$2),SUMIF(CLASS!$N63:$S63,AU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AV$2),SUMIF(CLASS!$N63:$S63,AV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AW$2),SUMIF(CLASS!$N63:$S63,AW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AX$2),SUMIF(CLASS!$N63:$S63,AX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AY$2),SUMIF(CLASS!$N63:$S63,AY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AZ$2),SUMIF(CLASS!$N63:$S63,AZ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BA$2),SUMIF(CLASS!$N63:$S63,BA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BB$2),SUMIF(CLASS!$N63:$S63,BB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BC$2),SUMIF(CLASS!$N63:$S63,BC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BD$2),SUMIF(CLASS!$N63:$S63,BD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BE$2),SUMIF(CLASS!$N63:$S63,BE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BF$2),SUMIF(CLASS!$N63:$S63,BF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BG$2),SUMIF(CLASS!$N63:$S63,BG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BH$2),SUMIF(CLASS!$N63:$S63,BH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BI$2),SUMIF(CLASS!$N63:$S63,BI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BJ$2),SUMIF(CLASS!$N63:$S63,BJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BK$2),SUMIF(CLASS!$N63:$S63,BK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BL$2),SUMIF(CLASS!$N63:$S63,BL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BM$2),SUMIF(CLASS!$N63:$S63,BM$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BN$2),SUMIF(CLASS!$N63:$S63,BN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BO$2),SUMIF(CLASS!$N63:$S63,BO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BP$2),SUMIF(CLASS!$N63:$S63,BP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BQ$2),SUMIF(CLASS!$N63:$S63,BQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BR$2),SUMIF(CLASS!$N63:$S63,BR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BS$2),SUMIF(CLASS!$N63:$S63,BS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BT$2),SUMIF(CLASS!$N63:$S63,BT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BU$2),SUMIF(CLASS!$N63:$S63,BU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BV$2),SUMIF(CLASS!$N63:$S63,BV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BW$2),SUMIF(CLASS!$N63:$S63,BW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BX$2),SUMIF(CLASS!$N63:$S63,BX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BY$2),SUMIF(CLASS!$N63:$S63,BY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BZ$2),SUMIF(CLASS!$N63:$S63,BZ$3,CLASS!$E63:$J63))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,3755940.9747866914,0,0,0,3755940.9747866914,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"369.OH"},{"$f":"ACCOUNTS!B64","v":"Services - OVHD"},{"$f":"ACCOUNTS!C64","v":41858523.864762597},0,{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,E$2),SUMIF(CLASS!$N64:$S64,E$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,F$2),SUMIF(CLASS!$N64:$S64,F$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,G$2),SUMIF(CLASS!$N64:$S64,G$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,H$2),SUMIF(CLASS!$N64:$S64,H$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,I$2),SUMIF(CLASS!$N64:$S64,I$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,J$2),SUMIF(CLASS!$N64:$S64,J$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,K$2),SUMIF(CLASS!$N64:$S64,K$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,L$2),SUMIF(CLASS!$N64:$S64,L$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,M$2),SUMIF(CLASS!$N64:$S64,M$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,N$2),SUMIF(CLASS!$N64:$S64,N$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,O$2),SUMIF(CLASS!$N64:$S64,O$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,P$2),SUMIF(CLASS!$N64:$S64,P$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Q$2),SUMIF(CLASS!$N64:$S64,Q$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,R$2),SUMIF(CLASS!$N64:$S64,R$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,S$2),SUMIF(CLASS!$N64:$S64,S$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,T$2),SUMIF(CLASS!$N64:$S64,T$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,U$2),SUMIF(CLASS!$N64:$S64,U$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,V$2),SUMIF(CLASS!$N64:$S64,V$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,W$2),SUMIF(CLASS!$N64:$S64,W$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,X$2),SUMIF(CLASS!$N64:$S64,X$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Y$2),SUMIF(CLASS!$N64:$S64,Y$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Z$2),SUMIF(CLASS!$N64:$S64,Z$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AA$2),SUMIF(CLASS!$N64:$S64,AA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AB$2),SUMIF(CLASS!$N64:$S64,AB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AC$2),SUMIF(CLASS!$N64:$S64,AC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AD$2),SUMIF(CLASS!$N64:$S64,AD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AE$2),SUMIF(CLASS!$N64:$S64,AE$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AF$2),SUMIF(CLASS!$N64:$S64,AF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AG$2),SUMIF(CLASS!$N64:$S64,AG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AH$2),SUMIF(CLASS!$N64:$S64,AH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AI$2),SUMIF(CLASS!$N64:$S64,AI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AJ$2),SUMIF(CLASS!$N64:$S64,AJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AK$2),SUMIF(CLASS!$N64:$S64,AK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AL$2),SUMIF(CLASS!$N64:$S64,AL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AM$2),SUMIF(CLASS!$N64:$S64,AM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AN$2),SUMIF(CLASS!$N64:$S64,AN$3,CLASS!$E64:$J64))","v":41858523.864762597},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AO$2),SUMIF(CLASS!$N64:$S64,AO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AP$2),SUMIF(CLASS!$N64:$S64,AP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AQ$2),SUMIF(CLASS!$N64:$S64,AQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AR$2),SUMIF(CLASS!$N64:$S64,AR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AS$2),SUMIF(CLASS!$N64:$S64,AS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AT$2),SUMIF(CLASS!$N64:$S64,AT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AU$2),SUMIF(CLASS!$N64:$S64,AU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AV$2),SUMIF(CLASS!$N64:$S64,AV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AW$2),SUMIF(CLASS!$N64:$S64,AW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AX$2),SUMIF(CLASS!$N64:$S64,AX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AY$2),SUMIF(CLASS!$N64:$S64,AY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AZ$2),SUMIF(CLASS!$N64:$S64,AZ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BA$2),SUMIF(CLASS!$N64:$S64,BA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BB$2),SUMIF(CLASS!$N64:$S64,BB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BC$2),SUMIF(CLASS!$N64:$S64,BC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BD$2),SUMIF(CLASS!$N64:$S64,BD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BE$2),SUMIF(CLASS!$N64:$S64,BE$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BF$2),SUMIF(CLASS!$N64:$S64,BF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BG$2),SUMIF(CLASS!$N64:$S64,BG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BH$2),SUMIF(CLASS!$N64:$S64,BH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BI$2),SUMIF(CLASS!$N64:$S64,BI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BJ$2),SUMIF(CLASS!$N64:$S64,BJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BK$2),SUMIF(CLASS!$N64:$S64,BK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BL$2),SUMIF(CLASS!$N64:$S64,BL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BM$2),SUMIF(CLASS!$N64:$S64,BM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BN$2),SUMIF(CLASS!$N64:$S64,BN$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BO$2),SUMIF(CLASS!$N64:$S64,BO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BP$2),SUMIF(CLASS!$N64:$S64,BP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BQ$2),SUMIF(CLASS!$N64:$S64,BQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BR$2),SUMIF(CLASS!$N64:$S64,BR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BS$2),SUMIF(CLASS!$N64:$S64,BS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BT$2),SUMIF(CLASS!$N64:$S64,BT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BU$2),SUMIF(CLASS!$N64:$S64,BU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BV$2),SUMIF(CLASS!$N64:$S64,BV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BW$2),SUMIF(CLASS!$N64:$S64,BW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BX$2),SUMIF(CLASS!$N64:$S64,BX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BY$2),SUMIF(CLASS!$N64:$S64,BY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BZ$2),SUMIF(CLASS!$N64:$S64,BZ$3,CLASS!$E64:$J64))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,41858523.864762597,0,0,0,41858523.864762597,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"369.UG"},{"$f":"ACCOUNTS!B65","v":"Services - UNGD"},{"$f":"ACCOUNTS!C65","v":136280318.41565341},0,{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,E$2),SUMIF(CLASS!$N65:$S65,E$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,F$2),SUMIF(CLASS!$N65:$S65,F$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,G$2),SUMIF(CLASS!$N65:$S65,G$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,H$2),SUMIF(CLASS!$N65:$S65,H$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,I$2),SUMIF(CLASS!$N65:$S65,I$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,J$2),SUMIF(CLASS!$N65:$S65,J$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,K$2),SUMIF(CLASS!$N65:$S65,K$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,L$2),SUMIF(CLASS!$N65:$S65,L$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,M$2),SUMIF(CLASS!$N65:$S65,M$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,N$2),SUMIF(CLASS!$N65:$S65,N$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,O$2),SUMIF(CLASS!$N65:$S65,O$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,P$2),SUMIF(CLASS!$N65:$S65,P$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Q$2),SUMIF(CLASS!$N65:$S65,Q$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,R$2),SUMIF(CLASS!$N65:$S65,R$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,S$2),SUMIF(CLASS!$N65:$S65,S$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,T$2),SUMIF(CLASS!$N65:$S65,T$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,U$2),SUMIF(CLASS!$N65:$S65,U$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,V$2),SUMIF(CLASS!$N65:$S65,V$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,W$2),SUMIF(CLASS!$N65:$S65,W$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,X$2),SUMIF(CLASS!$N65:$S65,X$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Y$2),SUMIF(CLASS!$N65:$S65,Y$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Z$2),SUMIF(CLASS!$N65:$S65,Z$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AA$2),SUMIF(CLASS!$N65:$S65,AA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AB$2),SUMIF(CLASS!$N65:$S65,AB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AC$2),SUMIF(CLASS!$N65:$S65,AC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AD$2),SUMIF(CLASS!$N65:$S65,AD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AE$2),SUMIF(CLASS!$N65:$S65,AE$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AF$2),SUMIF(CLASS!$N65:$S65,AF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AG$2),SUMIF(CLASS!$N65:$S65,AG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AH$2),SUMIF(CLASS!$N65:$S65,AH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AI$2),SUMIF(CLASS!$N65:$S65,AI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AJ$2),SUMIF(CLASS!$N65:$S65,AJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AK$2),SUMIF(CLASS!$N65:$S65,AK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AL$2),SUMIF(CLASS!$N65:$S65,AL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AM$2),SUMIF(CLASS!$N65:$S65,AM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AN$2),SUMIF(CLASS!$N65:$S65,AN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AO$2),SUMIF(CLASS!$N65:$S65,AO$3,CLASS!$E65:$J65))","v":136280318.41565341},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AP$2),SUMIF(CLASS!$N65:$S65,AP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AQ$2),SUMIF(CLASS!$N65:$S65,AQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AR$2),SUMIF(CLASS!$N65:$S65,AR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AS$2),SUMIF(CLASS!$N65:$S65,AS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AT$2),SUMIF(CLASS!$N65:$S65,AT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AU$2),SUMIF(CLASS!$N65:$S65,AU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AV$2),SUMIF(CLASS!$N65:$S65,AV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AW$2),SUMIF(CLASS!$N65:$S65,AW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AX$2),SUMIF(CLASS!$N65:$S65,AX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AY$2),SUMIF(CLASS!$N65:$S65,AY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AZ$2),SUMIF(CLASS!$N65:$S65,AZ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BA$2),SUMIF(CLASS!$N65:$S65,BA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BB$2),SUMIF(CLASS!$N65:$S65,BB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BC$2),SUMIF(CLASS!$N65:$S65,BC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BD$2),SUMIF(CLASS!$N65:$S65,BD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BE$2),SUMIF(CLASS!$N65:$S65,BE$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BF$2),SUMIF(CLASS!$N65:$S65,BF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BG$2),SUMIF(CLASS!$N65:$S65,BG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BH$2),SUMIF(CLASS!$N65:$S65,BH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BI$2),SUMIF(CLASS!$N65:$S65,BI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BJ$2),SUMIF(CLASS!$N65:$S65,BJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BK$2),SUMIF(CLASS!$N65:$S65,BK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BL$2),SUMIF(CLASS!$N65:$S65,BL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BM$2),SUMIF(CLASS!$N65:$S65,BM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BN$2),SUMIF(CLASS!$N65:$S65,BN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BO$2),SUMIF(CLASS!$N65:$S65,BO$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BP$2),SUMIF(CLASS!$N65:$S65,BP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BQ$2),SUMIF(CLASS!$N65:$S65,BQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BR$2),SUMIF(CLASS!$N65:$S65,BR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BS$2),SUMIF(CLASS!$N65:$S65,BS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BT$2),SUMIF(CLASS!$N65:$S65,BT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BU$2),SUMIF(CLASS!$N65:$S65,BU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BV$2),SUMIF(CLASS!$N65:$S65,BV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BW$2),SUMIF(CLASS!$N65:$S65,BW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BX$2),SUMIF(CLASS!$N65:$S65,BX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BY$2),SUMIF(CLASS!$N65:$S65,BY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BZ$2),SUMIF(CLASS!$N65:$S65,BZ$3,CLASS!$E65:$J65))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,136280318.41565341,0,0,0,136280318.41565341,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":370},{"$f":"ACCOUNTS!B66","v":"Meters"},{"$f":"ACCOUNTS!C66","v":127180593.16},0,{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,E$2),SUMIF(CLASS!$N66:$S66,E$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,F$2),SUMIF(CLASS!$N66:$S66,F$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,G$2),SUMIF(CLASS!$N66:$S66,G$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,H$2),SUMIF(CLASS!$N66:$S66,H$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,I$2),SUMIF(CLASS!$N66:$S66,I$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,J$2),SUMIF(CLASS!$N66:$S66,J$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,K$2),SUMIF(CLASS!$N66:$S66,K$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,L$2),SUMIF(CLASS!$N66:$S66,L$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,M$2),SUMIF(CLASS!$N66:$S66,M$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,N$2),SUMIF(CLASS!$N66:$S66,N$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,O$2),SUMIF(CLASS!$N66:$S66,O$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,P$2),SUMIF(CLASS!$N66:$S66,P$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Q$2),SUMIF(CLASS!$N66:$S66,Q$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,R$2),SUMIF(CLASS!$N66:$S66,R$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,S$2),SUMIF(CLASS!$N66:$S66,S$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,T$2),SUMIF(CLASS!$N66:$S66,T$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,U$2),SUMIF(CLASS!$N66:$S66,U$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,V$2),SUMIF(CLASS!$N66:$S66,V$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,W$2),SUMIF(CLASS!$N66:$S66,W$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,X$2),SUMIF(CLASS!$N66:$S66,X$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Y$2),SUMIF(CLASS!$N66:$S66,Y$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Z$2),SUMIF(CLASS!$N66:$S66,Z$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AA$2),SUMIF(CLASS!$N66:$S66,AA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AB$2),SUMIF(CLASS!$N66:$S66,AB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AC$2),SUMIF(CLASS!$N66:$S66,AC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AD$2),SUMIF(CLASS!$N66:$S66,AD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AE$2),SUMIF(CLASS!$N66:$S66,AE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AF$2),SUMIF(CLASS!$N66:$S66,AF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AG$2),SUMIF(CLASS!$N66:$S66,AG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AH$2),SUMIF(CLASS!$N66:$S66,AH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AI$2),SUMIF(CLASS!$N66:$S66,AI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AJ$2),SUMIF(CLASS!$N66:$S66,AJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AK$2),SUMIF(CLASS!$N66:$S66,AK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AL$2),SUMIF(CLASS!$N66:$S66,AL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AM$2),SUMIF(CLASS!$N66:$S66,AM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AN$2),SUMIF(CLASS!$N66:$S66,AN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AO$2),SUMIF(CLASS!$N66:$S66,AO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AP$2),SUMIF(CLASS!$N66:$S66,AP$3,CLASS!$E66:$J66))","v":127180593.16},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AQ$2),SUMIF(CLASS!$N66:$S66,AQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AR$2),SUMIF(CLASS!$N66:$S66,AR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AS$2),SUMIF(CLASS!$N66:$S66,AS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AT$2),SUMIF(CLASS!$N66:$S66,AT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AU$2),SUMIF(CLASS!$N66:$S66,AU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AV$2),SUMIF(CLASS!$N66:$S66,AV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AW$2),SUMIF(CLASS!$N66:$S66,AW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AX$2),SUMIF(CLASS!$N66:$S66,AX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AY$2),SUMIF(CLASS!$N66:$S66,AY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AZ$2),SUMIF(CLASS!$N66:$S66,AZ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BA$2),SUMIF(CLASS!$N66:$S66,BA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BB$2),SUMIF(CLASS!$N66:$S66,BB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BC$2),SUMIF(CLASS!$N66:$S66,BC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BD$2),SUMIF(CLASS!$N66:$S66,BD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BE$2),SUMIF(CLASS!$N66:$S66,BE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BF$2),SUMIF(CLASS!$N66:$S66,BF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BG$2),SUMIF(CLASS!$N66:$S66,BG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BH$2),SUMIF(CLASS!$N66:$S66,BH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BI$2),SUMIF(CLASS!$N66:$S66,BI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BJ$2),SUMIF(CLASS!$N66:$S66,BJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BK$2),SUMIF(CLASS!$N66:$S66,BK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BL$2),SUMIF(CLASS!$N66:$S66,BL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BM$2),SUMIF(CLASS!$N66:$S66,BM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BN$2),SUMIF(CLASS!$N66:$S66,BN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BO$2),SUMIF(CLASS!$N66:$S66,BO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BP$2),SUMIF(CLASS!$N66:$S66,BP$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BQ$2),SUMIF(CLASS!$N66:$S66,BQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BR$2),SUMIF(CLASS!$N66:$S66,BR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BS$2),SUMIF(CLASS!$N66:$S66,BS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BT$2),SUMIF(CLASS!$N66:$S66,BT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BU$2),SUMIF(CLASS!$N66:$S66,BU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BV$2),SUMIF(CLASS!$N66:$S66,BV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BW$2),SUMIF(CLASS!$N66:$S66,BW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BX$2),SUMIF(CLASS!$N66:$S66,BX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BY$2),SUMIF(CLASS!$N66:$S66,BY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BZ$2),SUMIF(CLASS!$N66:$S66,BZ$3,CLASS!$E66:$J66))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,127180593.16,0,0,0,127180593.16,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":372},{"$f":"ACCOUNTS!B67","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C67","v":640774.60124999995},0,{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,E$2),SUMIF(CLASS!$N67:$S67,E$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,F$2),SUMIF(CLASS!$N67:$S67,F$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,G$2),SUMIF(CLASS!$N67:$S67,G$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,H$2),SUMIF(CLASS!$N67:$S67,H$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,I$2),SUMIF(CLASS!$N67:$S67,I$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,J$2),SUMIF(CLASS!$N67:$S67,J$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,K$2),SUMIF(CLASS!$N67:$S67,K$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,L$2),SUMIF(CLASS!$N67:$S67,L$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,M$2),SUMIF(CLASS!$N67:$S67,M$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,N$2),SUMIF(CLASS!$N67:$S67,N$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,O$2),SUMIF(CLASS!$N67:$S67,O$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,P$2),SUMIF(CLASS!$N67:$S67,P$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Q$2),SUMIF(CLASS!$N67:$S67,Q$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,R$2),SUMIF(CLASS!$N67:$S67,R$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,S$2),SUMIF(CLASS!$N67:$S67,S$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,T$2),SUMIF(CLASS!$N67:$S67,T$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,U$2),SUMIF(CLASS!$N67:$S67,U$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,V$2),SUMIF(CLASS!$N67:$S67,V$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,W$2),SUMIF(CLASS!$N67:$S67,W$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,X$2),SUMIF(CLASS!$N67:$S67,X$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Y$2),SUMIF(CLASS!$N67:$S67,Y$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Z$2),SUMIF(CLASS!$N67:$S67,Z$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AA$2),SUMIF(CLASS!$N67:$S67,AA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AB$2),SUMIF(CLASS!$N67:$S67,AB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AC$2),SUMIF(CLASS!$N67:$S67,AC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AD$2),SUMIF(CLASS!$N67:$S67,AD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AE$2),SUMIF(CLASS!$N67:$S67,AE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AF$2),SUMIF(CLASS!$N67:$S67,AF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AG$2),SUMIF(CLASS!$N67:$S67,AG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AH$2),SUMIF(CLASS!$N67:$S67,AH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AI$2),SUMIF(CLASS!$N67:$S67,AI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AJ$2),SUMIF(CLASS!$N67:$S67,AJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AK$2),SUMIF(CLASS!$N67:$S67,AK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AL$2),SUMIF(CLASS!$N67:$S67,AL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AM$2),SUMIF(CLASS!$N67:$S67,AM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AN$2),SUMIF(CLASS!$N67:$S67,AN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AO$2),SUMIF(CLASS!$N67:$S67,AO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AP$2),SUMIF(CLASS!$N67:$S67,AP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AQ$2),SUMIF(CLASS!$N67:$S67,AQ$3,CLASS!$E67:$J67))","v":640774.60124999995},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AR$2),SUMIF(CLASS!$N67:$S67,AR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AS$2),SUMIF(CLASS!$N67:$S67,AS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AT$2),SUMIF(CLASS!$N67:$S67,AT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AU$2),SUMIF(CLASS!$N67:$S67,AU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AV$2),SUMIF(CLASS!$N67:$S67,AV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AW$2),SUMIF(CLASS!$N67:$S67,AW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AX$2),SUMIF(CLASS!$N67:$S67,AX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AY$2),SUMIF(CLASS!$N67:$S67,AY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AZ$2),SUMIF(CLASS!$N67:$S67,AZ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BA$2),SUMIF(CLASS!$N67:$S67,BA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BB$2),SUMIF(CLASS!$N67:$S67,BB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BC$2),SUMIF(CLASS!$N67:$S67,BC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BD$2),SUMIF(CLASS!$N67:$S67,BD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BE$2),SUMIF(CLASS!$N67:$S67,BE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BF$2),SUMIF(CLASS!$N67:$S67,BF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BG$2),SUMIF(CLASS!$N67:$S67,BG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BH$2),SUMIF(CLASS!$N67:$S67,BH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BI$2),SUMIF(CLASS!$N67:$S67,BI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BJ$2),SUMIF(CLASS!$N67:$S67,BJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BK$2),SUMIF(CLASS!$N67:$S67,BK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BL$2),SUMIF(CLASS!$N67:$S67,BL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BM$2),SUMIF(CLASS!$N67:$S67,BM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BN$2),SUMIF(CLASS!$N67:$S67,BN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BO$2),SUMIF(CLASS!$N67:$S67,BO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BP$2),SUMIF(CLASS!$N67:$S67,BP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BQ$2),SUMIF(CLASS!$N67:$S67,BQ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BR$2),SUMIF(CLASS!$N67:$S67,BR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BS$2),SUMIF(CLASS!$N67:$S67,BS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BT$2),SUMIF(CLASS!$N67:$S67,BT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BU$2),SUMIF(CLASS!$N67:$S67,BU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BV$2),SUMIF(CLASS!$N67:$S67,BV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BW$2),SUMIF(CLASS!$N67:$S67,BW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BX$2),SUMIF(CLASS!$N67:$S67,BX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BY$2),SUMIF(CLASS!$N67:$S67,BY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BZ$2),SUMIF(CLASS!$N67:$S67,BZ$3,CLASS!$E67:$J67))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,640774.60124999995,0,0,0,640774.60124999995,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":373},{"$f":"ACCOUNTS!B68","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C68","v":54753288.498333298},0,{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,E$2),SUMIF(CLASS!$N68:$S68,E$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,F$2),SUMIF(CLASS!$N68:$S68,F$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,G$2),SUMIF(CLASS!$N68:$S68,G$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,H$2),SUMIF(CLASS!$N68:$S68,H$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,I$2),SUMIF(CLASS!$N68:$S68,I$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,J$2),SUMIF(CLASS!$N68:$S68,J$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,K$2),SUMIF(CLASS!$N68:$S68,K$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,L$2),SUMIF(CLASS!$N68:$S68,L$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,M$2),SUMIF(CLASS!$N68:$S68,M$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,N$2),SUMIF(CLASS!$N68:$S68,N$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,O$2),SUMIF(CLASS!$N68:$S68,O$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,P$2),SUMIF(CLASS!$N68:$S68,P$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Q$2),SUMIF(CLASS!$N68:$S68,Q$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,R$2),SUMIF(CLASS!$N68:$S68,R$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,S$2),SUMIF(CLASS!$N68:$S68,S$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,T$2),SUMIF(CLASS!$N68:$S68,T$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,U$2),SUMIF(CLASS!$N68:$S68,U$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,V$2),SUMIF(CLASS!$N68:$S68,V$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,W$2),SUMIF(CLASS!$N68:$S68,W$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,X$2),SUMIF(CLASS!$N68:$S68,X$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Y$2),SUMIF(CLASS!$N68:$S68,Y$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Z$2),SUMIF(CLASS!$N68:$S68,Z$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AA$2),SUMIF(CLASS!$N68:$S68,AA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AB$2),SUMIF(CLASS!$N68:$S68,AB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AC$2),SUMIF(CLASS!$N68:$S68,AC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AD$2),SUMIF(CLASS!$N68:$S68,AD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AE$2),SUMIF(CLASS!$N68:$S68,AE$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AF$2),SUMIF(CLASS!$N68:$S68,AF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AG$2),SUMIF(CLASS!$N68:$S68,AG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AH$2),SUMIF(CLASS!$N68:$S68,AH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AI$2),SUMIF(CLASS!$N68:$S68,AI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AJ$2),SUMIF(CLASS!$N68:$S68,AJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AK$2),SUMIF(CLASS!$N68:$S68,AK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AL$2),SUMIF(CLASS!$N68:$S68,AL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AM$2),SUMIF(CLASS!$N68:$S68,AM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AN$2),SUMIF(CLASS!$N68:$S68,AN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AO$2),SUMIF(CLASS!$N68:$S68,AO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AP$2),SUMIF(CLASS!$N68:$S68,AP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AQ$2),SUMIF(CLASS!$N68:$S68,AQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AR$2),SUMIF(CLASS!$N68:$S68,AR$3,CLASS!$E68:$J68))","v":54753288.498333298},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AS$2),SUMIF(CLASS!$N68:$S68,AS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AT$2),SUMIF(CLASS!$N68:$S68,AT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AU$2),SUMIF(CLASS!$N68:$S68,AU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AV$2),SUMIF(CLASS!$N68:$S68,AV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AW$2),SUMIF(CLASS!$N68:$S68,AW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AX$2),SUMIF(CLASS!$N68:$S68,AX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AY$2),SUMIF(CLASS!$N68:$S68,AY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AZ$2),SUMIF(CLASS!$N68:$S68,AZ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BA$2),SUMIF(CLASS!$N68:$S68,BA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BB$2),SUMIF(CLASS!$N68:$S68,BB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BC$2),SUMIF(CLASS!$N68:$S68,BC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BD$2),SUMIF(CLASS!$N68:$S68,BD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BE$2),SUMIF(CLASS!$N68:$S68,BE$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BF$2),SUMIF(CLASS!$N68:$S68,BF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BG$2),SUMIF(CLASS!$N68:$S68,BG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BH$2),SUMIF(CLASS!$N68:$S68,BH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BI$2),SUMIF(CLASS!$N68:$S68,BI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BJ$2),SUMIF(CLASS!$N68:$S68,BJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BK$2),SUMIF(CLASS!$N68:$S68,BK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BL$2),SUMIF(CLASS!$N68:$S68,BL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BM$2),SUMIF(CLASS!$N68:$S68,BM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BN$2),SUMIF(CLASS!$N68:$S68,BN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BO$2),SUMIF(CLASS!$N68:$S68,BO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BP$2),SUMIF(CLASS!$N68:$S68,BP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BQ$2),SUMIF(CLASS!$N68:$S68,BQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BR$2),SUMIF(CLASS!$N68:$S68,BR$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BS$2),SUMIF(CLASS!$N68:$S68,BS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BT$2),SUMIF(CLASS!$N68:$S68,BT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BU$2),SUMIF(CLASS!$N68:$S68,BU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BV$2),SUMIF(CLASS!$N68:$S68,BV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BW$2),SUMIF(CLASS!$N68:$S68,BW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BX$2),SUMIF(CLASS!$N68:$S68,BX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BY$2),SUMIF(CLASS!$N68:$S68,BY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BZ$2),SUMIF(CLASS!$N68:$S68,BZ$3,CLASS!$E68:$J68))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,54753288.498333298,0,0,0,54753288.498333298,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":374},{"$f":"ACCOUNTS!B69","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C69","v":4204447.6579166604},0,{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,E$2),SUMIF(CLASS!$N69:$S69,E$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,F$2),SUMIF(CLASS!$N69:$S69,F$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,G$2),SUMIF(CLASS!$N69:$S69,G$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,H$2),SUMIF(CLASS!$N69:$S69,H$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,I$2),SUMIF(CLASS!$N69:$S69,I$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,J$2),SUMIF(CLASS!$N69:$S69,J$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,K$2),SUMIF(CLASS!$N69:$S69,K$3,CLASS!$E69:$J69))","v":119582.84651180149},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,L$2),SUMIF(CLASS!$N69:$S69,L$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,M$2),SUMIF(CLASS!$N69:$S69,M$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,N$2),SUMIF(CLASS!$N69:$S69,N$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,O$2),SUMIF(CLASS!$N69:$S69,O$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,P$2),SUMIF(CLASS!$N69:$S69,P$3,CLASS!$E69:$J69))","v":1054471.348629432},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Q$2),SUMIF(CLASS!$N69:$S69,Q$3,CLASS!$E69:$J69))","v":5191.2033078975082},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,R$2),SUMIF(CLASS!$N69:$S69,R$3,CLASS!$E69:$J69))","v":2463502.7547449311},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,S$2),SUMIF(CLASS!$N69:$S69,S$3,CLASS!$E69:$J69))","v":51898.948540707504},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,T$2),SUMIF(CLASS!$N69:$S69,T$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,U$2),SUMIF(CLASS!$N69:$S69,U$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,V$2),SUMIF(CLASS!$N69:$S69,V$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,W$2),SUMIF(CLASS!$N69:$S69,W$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,X$2),SUMIF(CLASS!$N69:$S69,X$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Y$2),SUMIF(CLASS!$N69:$S69,Y$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Z$2),SUMIF(CLASS!$N69:$S69,Z$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AA$2),SUMIF(CLASS!$N69:$S69,AA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AB$2),SUMIF(CLASS!$N69:$S69,AB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AC$2),SUMIF(CLASS!$N69:$S69,AC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AD$2),SUMIF(CLASS!$N69:$S69,AD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AE$2),SUMIF(CLASS!$N69:$S69,AE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AF$2),SUMIF(CLASS!$N69:$S69,AF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AG$2),SUMIF(CLASS!$N69:$S69,AG$3,CLASS!$E69:$J69))","v":509800.55618189066},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AH$2),SUMIF(CLASS!$N69:$S69,AH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AI$2),SUMIF(CLASS!$N69:$S69,AI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AJ$2),SUMIF(CLASS!$N69:$S69,AJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AK$2),SUMIF(CLASS!$N69:$S69,AK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AL$2),SUMIF(CLASS!$N69:$S69,AL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AM$2),SUMIF(CLASS!$N69:$S69,AM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AN$2),SUMIF(CLASS!$N69:$S69,AN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AO$2),SUMIF(CLASS!$N69:$S69,AO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AP$2),SUMIF(CLASS!$N69:$S69,AP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AQ$2),SUMIF(CLASS!$N69:$S69,AQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AR$2),SUMIF(CLASS!$N69:$S69,AR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AS$2),SUMIF(CLASS!$N69:$S69,AS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AT$2),SUMIF(CLASS!$N69:$S69,AT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AU$2),SUMIF(CLASS!$N69:$S69,AU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AV$2),SUMIF(CLASS!$N69:$S69,AV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AW$2),SUMIF(CLASS!$N69:$S69,AW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AX$2),SUMIF(CLASS!$N69:$S69,AX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AY$2),SUMIF(CLASS!$N69:$S69,AY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AZ$2),SUMIF(CLASS!$N69:$S69,AZ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BA$2),SUMIF(CLASS!$N69:$S69,BA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BB$2),SUMIF(CLASS!$N69:$S69,BB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BC$2),SUMIF(CLASS!$N69:$S69,BC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BD$2),SUMIF(CLASS!$N69:$S69,BD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BE$2),SUMIF(CLASS!$N69:$S69,BE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BF$2),SUMIF(CLASS!$N69:$S69,BF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BG$2),SUMIF(CLASS!$N69:$S69,BG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BH$2),SUMIF(CLASS!$N69:$S69,BH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BI$2),SUMIF(CLASS!$N69:$S69,BI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BJ$2),SUMIF(CLASS!$N69:$S69,BJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BK$2),SUMIF(CLASS!$N69:$S69,BK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BL$2),SUMIF(CLASS!$N69:$S69,BL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BM$2),SUMIF(CLASS!$N69:$S69,BM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BN$2),SUMIF(CLASS!$N69:$S69,BN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BO$2),SUMIF(CLASS!$N69:$S69,BO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BP$2),SUMIF(CLASS!$N69:$S69,BP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BQ$2),SUMIF(CLASS!$N69:$S69,BQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BR$2),SUMIF(CLASS!$N69:$S69,BR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BS$2),SUMIF(CLASS!$N69:$S69,BS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BT$2),SUMIF(CLASS!$N69:$S69,BT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BU$2),SUMIF(CLASS!$N69:$S69,BU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BV$2),SUMIF(CLASS!$N69:$S69,BV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BW$2),SUMIF(CLASS!$N69:$S69,BW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BX$2),SUMIF(CLASS!$N69:$S69,BX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BY$2),SUMIF(CLASS!$N69:$S69,BY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BZ$2),SUMIF(CLASS!$N69:$S69,BZ$3,CLASS!$E69:$J69))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,3694647.10173477,509800.55618189066,0,0,0,0,4204447.6579166604,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,E$2),SUMIF(CLASS!$N70:$S70,E$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,F$2),SUMIF(CLASS!$N70:$S70,F$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,G$2),SUMIF(CLASS!$N70:$S70,G$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,H$2),SUMIF(CLASS!$N70:$S70,H$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,I$2),SUMIF(CLASS!$N70:$S70,I$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,J$2),SUMIF(CLASS!$N70:$S70,J$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,K$2),SUMIF(CLASS!$N70:$S70,K$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,L$2),SUMIF(CLASS!$N70:$S70,L$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,M$2),SUMIF(CLASS!$N70:$S70,M$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,N$2),SUMIF(CLASS!$N70:$S70,N$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,O$2),SUMIF(CLASS!$N70:$S70,O$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,P$2),SUMIF(CLASS!$N70:$S70,P$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Q$2),SUMIF(CLASS!$N70:$S70,Q$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,R$2),SUMIF(CLASS!$N70:$S70,R$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,S$2),SUMIF(CLASS!$N70:$S70,S$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,T$2),SUMIF(CLASS!$N70:$S70,T$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,U$2),SUMIF(CLASS!$N70:$S70,U$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,V$2),SUMIF(CLASS!$N70:$S70,V$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,W$2),SUMIF(CLASS!$N70:$S70,W$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,X$2),SUMIF(CLASS!$N70:$S70,X$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Y$2),SUMIF(CLASS!$N70:$S70,Y$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Z$2),SUMIF(CLASS!$N70:$S70,Z$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AA$2),SUMIF(CLASS!$N70:$S70,AA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AB$2),SUMIF(CLASS!$N70:$S70,AB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AC$2),SUMIF(CLASS!$N70:$S70,AC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AD$2),SUMIF(CLASS!$N70:$S70,AD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AE$2),SUMIF(CLASS!$N70:$S70,AE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AF$2),SUMIF(CLASS!$N70:$S70,AF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AG$2),SUMIF(CLASS!$N70:$S70,AG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AH$2),SUMIF(CLASS!$N70:$S70,AH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AI$2),SUMIF(CLASS!$N70:$S70,AI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AJ$2),SUMIF(CLASS!$N70:$S70,AJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AK$2),SUMIF(CLASS!$N70:$S70,AK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AL$2),SUMIF(CLASS!$N70:$S70,AL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AM$2),SUMIF(CLASS!$N70:$S70,AM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AN$2),SUMIF(CLASS!$N70:$S70,AN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AO$2),SUMIF(CLASS!$N70:$S70,AO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AP$2),SUMIF(CLASS!$N70:$S70,AP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AQ$2),SUMIF(CLASS!$N70:$S70,AQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AR$2),SUMIF(CLASS!$N70:$S70,AR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AS$2),SUMIF(CLASS!$N70:$S70,AS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AT$2),SUMIF(CLASS!$N70:$S70,AT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AU$2),SUMIF(CLASS!$N70:$S70,AU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AV$2),SUMIF(CLASS!$N70:$S70,AV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AW$2),SUMIF(CLASS!$N70:$S70,AW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AX$2),SUMIF(CLASS!$N70:$S70,AX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AY$2),SUMIF(CLASS!$N70:$S70,AY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AZ$2),SUMIF(CLASS!$N70:$S70,AZ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BA$2),SUMIF(CLASS!$N70:$S70,BA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BB$2),SUMIF(CLASS!$N70:$S70,BB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BC$2),SUMIF(CLASS!$N70:$S70,BC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BD$2),SUMIF(CLASS!$N70:$S70,BD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BE$2),SUMIF(CLASS!$N70:$S70,BE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BF$2),SUMIF(CLASS!$N70:$S70,BF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BG$2),SUMIF(CLASS!$N70:$S70,BG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BH$2),SUMIF(CLASS!$N70:$S70,BH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BI$2),SUMIF(CLASS!$N70:$S70,BI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BJ$2),SUMIF(CLASS!$N70:$S70,BJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BK$2),SUMIF(CLASS!$N70:$S70,BK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BL$2),SUMIF(CLASS!$N70:$S70,BL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BM$2),SUMIF(CLASS!$N70:$S70,BM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BN$2),SUMIF(CLASS!$N70:$S70,BN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BO$2),SUMIF(CLASS!$N70:$S70,BO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BP$2),SUMIF(CLASS!$N70:$S70,BP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BQ$2),SUMIF(CLASS!$N70:$S70,BQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BR$2),SUMIF(CLASS!$N70:$S70,BR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BS$2),SUMIF(CLASS!$N70:$S70,BS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BT$2),SUMIF(CLASS!$N70:$S70,BT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BU$2),SUMIF(CLASS!$N70:$S70,BU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BV$2),SUMIF(CLASS!$N70:$S70,BV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BW$2),SUMIF(CLASS!$N70:$S70,BW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BX$2),SUMIF(CLASS!$N70:$S70,BX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BY$2),SUMIF(CLASS!$N70:$S70,BY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BZ$2),SUMIF(CLASS!$N70:$S70,BZ$3,CLASS!$E70:$J70))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B71","v":"Sub-total"},{"$f":"SUM(C42:C70)","v":3456399344.4841638},0,{"$f":"SUM(E42:E70)","v":0},0,0,0,1611005.2218968247,25360743.862269819,110859557.23961174,418047.02374747721,5167330.914169183,24960779.118660443,307367962.5771727,514474635.09809804,2532778.5634213346,1201938471.3087711,25321401.712014429,0,0,0,0,0,0,0,0,0,0,0,0,0,472611796.65308177,0,0,0,138085648.79946673,261219746.87699658,3755940.9747866914,41858523.864762597,136280318.41565341,127180593.16,640774.60124999995,54753288.498333298,{"$f":"SUM(AS42:AS70)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB42:BB70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC42:CC70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK42:CK70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS42:CS70)","v":2220012712.639833},472611796.65308177,763774835.19124937,0,0,0,3456399344.4841638,null,{"$f":"SUM(DA42:DA70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI42:DI70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ42:DQ70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY42:DY70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG42:EG70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO42:EO70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW42:EW70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE42:FE70)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B73","v":"General Plant"},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,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,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,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]
[{"$f":"ACCOUNTS!A74","v":389},{"$f":"ACCOUNTS!B74","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C74","v":7549078},{"$f":"ROUND((SUM(E74:BZ74)-C74),1)","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,E$2),SUMIF(CLASS!$N74:$S74,E$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,F$2),SUMIF(CLASS!$N74:$S74,F$3,CLASS!$E74:$J74))","v":560387.67897405475},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,G$2),SUMIF(CLASS!$N74:$S74,G$3,CLASS!$E74:$J74))","v":40788.075982910013},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,H$2),SUMIF(CLASS!$N74:$S74,H$3,CLASS!$E74:$J74))","v":34059.894983305436},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,I$2),SUMIF(CLASS!$N74:$S74,I$3,CLASS!$E74:$J74))","v":1365.4289831695298},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,J$2),SUMIF(CLASS!$N74:$S74,J$3,CLASS!$E74:$J74))","v":21494.837033184805},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,K$2),SUMIF(CLASS!$N74:$S74,K$3,CLASS!$E74:$J74))","v":93960.497743192143},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,L$2),SUMIF(CLASS!$N74:$S74,L$3,CLASS!$E74:$J74))","v":354.32133601682597},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,M$2),SUMIF(CLASS!$N74:$S74,M$3,CLASS!$E74:$J74))","v":4379.6403015547612},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,N$2),SUMIF(CLASS!$N74:$S74,N$3,CLASS!$E74:$J74))","v":21155.841575102309},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,O$2),SUMIF(CLASS!$N74:$S74,O$3,CLASS!$E74:$J74))","v":260513.820126846},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,P$2),SUMIF(CLASS!$N74:$S74,P$3,CLASS!$E74:$J74))","v":436049.84535146365},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,Q$2),SUMIF(CLASS!$N74:$S74,Q$3,CLASS!$E74:$J74))","v":2146.6902846994376},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,R$2),SUMIF(CLASS!$N74:$S74,R$3,CLASS!$E74:$J74))","v":1018718.9975580235},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,S$2),SUMIF(CLASS!$N74:$S74,S$3,CLASS!$E74:$J74))","v":21461.492068507614},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,T$2),SUMIF(CLASS!$N74:$S74,T$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,U$2),SUMIF(CLASS!$N74:$S74,U$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,V$2),SUMIF(CLASS!$N74:$S74,V$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,W$2),SUMIF(CLASS!$N74:$S74,W$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,X$2),SUMIF(CLASS!$N74:$S74,X$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,Y$2),SUMIF(CLASS!$N74:$S74,Y$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,Z$2),SUMIF(CLASS!$N74:$S74,Z$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AA$2),SUMIF(CLASS!$N74:$S74,AA$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AB$2),SUMIF(CLASS!$N74:$S74,AB$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AC$2),SUMIF(CLASS!$N74:$S74,AC$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AD$2),SUMIF(CLASS!$N74:$S74,AD$3,CLASS!$E74:$J74))","v":2389021.1577314963},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AE$2),SUMIF(CLASS!$N74:$S74,AE$3,CLASS!$E74:$J74))","v":173886.00813766895},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AF$2),SUMIF(CLASS!$N74:$S74,AF$3,CLASS!$E74:$J74))","v":145202.71019198629},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AG$2),SUMIF(CLASS!$N74:$S74,AG$3,CLASS!$E74:$J74))","v":400568.43774729286},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AH$2),SUMIF(CLASS!$N74:$S74,AH$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AI$2),SUMIF(CLASS!$N74:$S74,AI$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AJ$2),SUMIF(CLASS!$N74:$S74,AJ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AK$2),SUMIF(CLASS!$N74:$S74,AK$3,CLASS!$E74:$J74))","v":117036.33512035626},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AL$2),SUMIF(CLASS!$N74:$S74,AL$3,CLASS!$E74:$J74))","v":221400.28381913117},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AM$2),SUMIF(CLASS!$N74:$S74,AM$3,CLASS!$E74:$J74))","v":3183.3979159977002},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AN$2),SUMIF(CLASS!$N74:$S74,AN$3,CLASS!$E74:$J74))","v":35477.750724075995},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AO$2),SUMIF(CLASS!$N74:$S74,AO$3,CLASS!$E74:$J74))","v":115506.20325191147},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AP$2),SUMIF(CLASS!$N74:$S74,AP$3,CLASS!$E74:$J74))","v":107793.60962771485},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AQ$2),SUMIF(CLASS!$N74:$S74,AQ$3,CLASS!$E74:$J74))","v":543.09706780185866},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AR$2),SUMIF(CLASS!$N74:$S74,AR$3,CLASS!$E74:$J74))","v":56550.289701930393},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AS$2),SUMIF(CLASS!$N74:$S74,AS$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AT$2),SUMIF(CLASS!$N74:$S74,AT$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AU$2),SUMIF(CLASS!$N74:$S74,AU$3,CLASS!$E74:$J74))","v":426758.16894029133},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AV$2),SUMIF(CLASS!$N74:$S74,AV$3,CLASS!$E74:$J74))","v":524781.06388851989},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AW$2),SUMIF(CLASS!$N74:$S74,AW$3,CLASS!$E74:$J74))","v":212951.62341777026},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AX$2),SUMIF(CLASS!$N74:$S74,AX$3,CLASS!$E74:$J74))","v":101580.80041402347},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AY$2),SUMIF(CLASS!$N74:$S74,AY$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,AZ$2),SUMIF(CLASS!$N74:$S74,AZ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BA$2),SUMIF(CLASS!$N74:$S74,BA$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BB$2),SUMIF(CLASS!$N74:$S74,BB$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BC$2),SUMIF(CLASS!$N74:$S74,BC$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BD$2),SUMIF(CLASS!$N74:$S74,BD$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BE$2),SUMIF(CLASS!$N74:$S74,BE$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BF$2),SUMIF(CLASS!$N74:$S74,BF$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BG$2),SUMIF(CLASS!$N74:$S74,BG$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BH$2),SUMIF(CLASS!$N74:$S74,BH$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BI$2),SUMIF(CLASS!$N74:$S74,BI$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BJ$2),SUMIF(CLASS!$N74:$S74,BJ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BK$2),SUMIF(CLASS!$N74:$S74,BK$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BL$2),SUMIF(CLASS!$N74:$S74,BL$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BM$2),SUMIF(CLASS!$N74:$S74,BM$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BN$2),SUMIF(CLASS!$N74:$S74,BN$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BO$2),SUMIF(CLASS!$N74:$S74,BO$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BP$2),SUMIF(CLASS!$N74:$S74,BP$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BQ$2),SUMIF(CLASS!$N74:$S74,BQ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BR$2),SUMIF(CLASS!$N74:$S74,BR$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BS$2),SUMIF(CLASS!$N74:$S74,BS$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BT$2),SUMIF(CLASS!$N74:$S74,BT$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BU$2),SUMIF(CLASS!$N74:$S74,BU$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BV$2),SUMIF(CLASS!$N74:$S74,BV$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BW$2),SUMIF(CLASS!$N74:$S74,BW$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BX$2),SUMIF(CLASS!$N74:$S74,BX$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BY$2),SUMIF(CLASS!$N74:$S74,BY$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$R74),2,BZ$2),SUMIF(CLASS!$N74:$S74,BZ$3,CLASS!$E74:$J74))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E74:$BL74)","v":560387.67897405475},2389021.1577314963,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E74:$BA74)","v":0},0,0,{"$f":"SUM(CC74:CH74)","v":2949408.836705551},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E74:$BL74)","v":74847.970966215449},319088.71832965524,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E74:$BA74)","v":0},0,0,{"$f":"SUM(CK74:CP74)","v":393936.68929587072},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E74:$BL74)","v":1881601.4123617606},400568.43774729286,1923562.6238895247,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E74:$BA74)","v":0},0,0,{"$f":"SUM(CS74:CX74)","v":4205732.4739985783},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(DA74:DF74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(DI74:DN74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(DQ74:DV74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(DY74:ED74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(EG74:EL74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(EO74:ET74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(EW74:FB74)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E74:$BA74)","v":0},0,0,0,0,0,{"$f":"SUM(FE74:FJ74)","v":0},0]
[{"$f":"ACCOUNTS!A75","v":390},{"$f":"ACCOUNTS!B75","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C75","v":136331046},0,{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,E$2),SUMIF(CLASS!$N75:$S75,E$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,F$2),SUMIF(CLASS!$N75:$S75,F$3,CLASS!$E75:$J75))","v":10120207.850554079},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,G$2),SUMIF(CLASS!$N75:$S75,G$3,CLASS!$E75:$J75))","v":736604.00158504117},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,H$2),SUMIF(CLASS!$N75:$S75,H$3,CLASS!$E75:$J75))","v":615097.77879155334},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,I$2),SUMIF(CLASS!$N75:$S75,I$3,CLASS!$E75:$J75))","v":24658.688321172252},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,J$2),SUMIF(CLASS!$N75:$S75,J$3,CLASS!$E75:$J75))","v":388181.65825464},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,K$2),SUMIF(CLASS!$N75:$S75,K$3,CLASS!$E75:$J75))","v":1696860.5888043577},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,L$2),SUMIF(CLASS!$N75:$S75,L$3,CLASS!$E75:$J75))","v":6398.794443413004},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,M$2),SUMIF(CLASS!$N75:$S75,M$3,CLASS!$E75:$J75))","v":79093.227466283439},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,N$2),SUMIF(CLASS!$N75:$S75,N$3,CLASS!$E75:$J75))","v":382059.6384014028},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,O$2),SUMIF(CLASS!$N75:$S75,O$3,CLASS!$E75:$J75))","v":4704696.5994189978},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,P$2),SUMIF(CLASS!$N75:$S75,P$3,CLASS!$E75:$J75))","v":7874753.9136439282},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Q$2),SUMIF(CLASS!$N75:$S75,Q$3,CLASS!$E75:$J75))","v":38767.718647378148},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,R$2),SUMIF(CLASS!$N75:$S75,R$3,CLASS!$E75:$J75))","v":18397349.51965747},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,S$2),SUMIF(CLASS!$N75:$S75,S$3,CLASS!$E75:$J75))","v":387579.47161499015},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,T$2),SUMIF(CLASS!$N75:$S75,T$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,U$2),SUMIF(CLASS!$N75:$S75,U$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,V$2),SUMIF(CLASS!$N75:$S75,V$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,W$2),SUMIF(CLASS!$N75:$S75,W$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,X$2),SUMIF(CLASS!$N75:$S75,X$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Y$2),SUMIF(CLASS!$N75:$S75,Y$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Z$2),SUMIF(CLASS!$N75:$S75,Z$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AA$2),SUMIF(CLASS!$N75:$S75,AA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AB$2),SUMIF(CLASS!$N75:$S75,AB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AC$2),SUMIF(CLASS!$N75:$S75,AC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AD$2),SUMIF(CLASS!$N75:$S75,AD$3,CLASS!$E75:$J75))","v":43144043.994467385},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AE$2),SUMIF(CLASS!$N75:$S75,AE$3,CLASS!$E75:$J75))","v":3140259.1646520169},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AF$2),SUMIF(CLASS!$N75:$S75,AF$3,CLASS!$E75:$J75))","v":2622258.951690306},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AG$2),SUMIF(CLASS!$N75:$S75,AG$3,CLASS!$E75:$J75))","v":7233984.6154291052},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AH$2),SUMIF(CLASS!$N75:$S75,AH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AI$2),SUMIF(CLASS!$N75:$S75,AI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AJ$2),SUMIF(CLASS!$N75:$S75,AJ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AK$2),SUMIF(CLASS!$N75:$S75,AK$3,CLASS!$E75:$J75))","v":2113594.0027331421},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AL$2),SUMIF(CLASS!$N75:$S75,AL$3,CLASS!$E75:$J75))","v":3998333.608125261},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AM$2),SUMIF(CLASS!$N75:$S75,AM$3,CLASS!$E75:$J75))","v":57489.93025667328},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AN$2),SUMIF(CLASS!$N75:$S75,AN$3,CLASS!$E75:$J75))","v":640703.25752900389},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AO$2),SUMIF(CLASS!$N75:$S75,AO$3,CLASS!$E75:$J75))","v":2085960.895995735},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AP$2),SUMIF(CLASS!$N75:$S75,AP$3,CLASS!$E75:$J75))","v":1946676.8726806154},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AQ$2),SUMIF(CLASS!$N75:$S75,AQ$3,CLASS!$E75:$J75))","v":9807.9515581850283},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AR$2),SUMIF(CLASS!$N75:$S75,AR$3,CLASS!$E75:$J75))","v":1021258.5095381448},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AS$2),SUMIF(CLASS!$N75:$S75,AS$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AT$2),SUMIF(CLASS!$N75:$S75,AT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AU$2),SUMIF(CLASS!$N75:$S75,AU$3,CLASS!$E75:$J75))","v":7706952.7643872052},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AV$2),SUMIF(CLASS!$N75:$S75,AV$3,CLASS!$E75:$J75))","v":9477177.3931750003},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AW$2),SUMIF(CLASS!$N75:$S75,AW$3,CLASS!$E75:$J75))","v":3845756.7358481013},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AX$2),SUMIF(CLASS!$N75:$S75,AX$3,CLASS!$E75:$J75))","v":1834477.9023294039},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AY$2),SUMIF(CLASS!$N75:$S75,AY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AZ$2),SUMIF(CLASS!$N75:$S75,AZ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BA$2),SUMIF(CLASS!$N75:$S75,BA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BB$2),SUMIF(CLASS!$N75:$S75,BB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BC$2),SUMIF(CLASS!$N75:$S75,BC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BD$2),SUMIF(CLASS!$N75:$S75,BD$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BE$2),SUMIF(CLASS!$N75:$S75,BE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BF$2),SUMIF(CLASS!$N75:$S75,BF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BG$2),SUMIF(CLASS!$N75:$S75,BG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BH$2),SUMIF(CLASS!$N75:$S75,BH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BI$2),SUMIF(CLASS!$N75:$S75,BI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BJ$2),SUMIF(CLASS!$N75:$S75,BJ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BK$2),SUMIF(CLASS!$N75:$S75,BK$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BL$2),SUMIF(CLASS!$N75:$S75,BL$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BM$2),SUMIF(CLASS!$N75:$S75,BM$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BN$2),SUMIF(CLASS!$N75:$S75,BN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BO$2),SUMIF(CLASS!$N75:$S75,BO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BP$2),SUMIF(CLASS!$N75:$S75,BP$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BQ$2),SUMIF(CLASS!$N75:$S75,BQ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BR$2),SUMIF(CLASS!$N75:$S75,BR$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BS$2),SUMIF(CLASS!$N75:$S75,BS$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BT$2),SUMIF(CLASS!$N75:$S75,BT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BU$2),SUMIF(CLASS!$N75:$S75,BU$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BV$2),SUMIF(CLASS!$N75:$S75,BV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BW$2),SUMIF(CLASS!$N75:$S75,BW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BX$2),SUMIF(CLASS!$N75:$S75,BX$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BY$2),SUMIF(CLASS!$N75:$S75,BY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BZ$2),SUMIF(CLASS!$N75:$S75,BZ$3,CLASS!$E75:$J75))","v":0},null,null,10120207.850554079,43144043.994467385,0,0,0,0,53264251.845021464,null,1351701.7803765945,5762518.1163423229,0,0,0,0,7114219.8967189174,null,33980399.818674028,7233984.6154291052,34738189.824156471,0,0,0,75952574.258259594,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A76","v":391},{"$f":"ACCOUNTS!B76","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C76","v":60368671},0,{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,E$2),SUMIF(CLASS!$N76:$S76,E$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,F$2),SUMIF(CLASS!$N76:$S76,F$3,CLASS!$E76:$J76))","v":4481323.3383518262},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,G$2),SUMIF(CLASS!$N76:$S76,G$3,CLASS!$E76:$J76))","v":326175.18851113948},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,H$2),SUMIF(CLASS!$N76:$S76,H$3,CLASS!$E76:$J76))","v":272371.0888325324},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,I$2),SUMIF(CLASS!$N76:$S76,I$3,CLASS!$E76:$J76))","v":10919.099399797682},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,J$2),SUMIF(CLASS!$N76:$S76,J$3,CLASS!$E76:$J76))","v":171890.49378678424},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,K$2),SUMIF(CLASS!$N76:$S76,K$3,CLASS!$E76:$J76))","v":751385.8480803892},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,L$2),SUMIF(CLASS!$N76:$S76,L$3,CLASS!$E76:$J76))","v":2833.4464370722117},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,M$2),SUMIF(CLASS!$N76:$S76,M$3,CLASS!$E76:$J76))","v":35023.225944002719},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,N$2),SUMIF(CLASS!$N76:$S76,N$3,CLASS!$E76:$J76))","v":169179.60574463173},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,O$2),SUMIF(CLASS!$N76:$S76,O$3,CLASS!$E76:$J76))","v":2083283.9584106489},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,P$2),SUMIF(CLASS!$N76:$S76,P$3,CLASS!$E76:$J76))","v":3487015.1896196315},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Q$2),SUMIF(CLASS!$N76:$S76,Q$3,CLASS!$E76:$J76))","v":17166.710893160289},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,R$2),SUMIF(CLASS!$N76:$S76,R$3,CLASS!$E76:$J76))","v":8146519.6153795365},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,S$2),SUMIF(CLASS!$N76:$S76,S$3,CLASS!$E76:$J76))","v":171623.83987194803},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,T$2),SUMIF(CLASS!$N76:$S76,T$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,U$2),SUMIF(CLASS!$N76:$S76,U$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,V$2),SUMIF(CLASS!$N76:$S76,V$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,W$2),SUMIF(CLASS!$N76:$S76,W$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,X$2),SUMIF(CLASS!$N76:$S76,X$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Y$2),SUMIF(CLASS!$N76:$S76,Y$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Z$2),SUMIF(CLASS!$N76:$S76,Z$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AA$2),SUMIF(CLASS!$N76:$S76,AA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AB$2),SUMIF(CLASS!$N76:$S76,AB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AC$2),SUMIF(CLASS!$N76:$S76,AC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AD$2),SUMIF(CLASS!$N76:$S76,AD$3,CLASS!$E76:$J76))","v":19104588.968763046},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AE$2),SUMIF(CLASS!$N76:$S76,AE$3,CLASS!$E76:$J76))","v":1390536.3299685419},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AF$2),SUMIF(CLASS!$N76:$S76,AF$3,CLASS!$E76:$J76))","v":1161160.9576544801},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AG$2),SUMIF(CLASS!$N76:$S76,AG$3,CLASS!$E76:$J76))","v":3203276.5102374493},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AH$2),SUMIF(CLASS!$N76:$S76,AH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AI$2),SUMIF(CLASS!$N76:$S76,AI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AJ$2),SUMIF(CLASS!$N76:$S76,AJ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AK$2),SUMIF(CLASS!$N76:$S76,AK$3,CLASS!$E76:$J76))","v":935919.32815193222},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AL$2),SUMIF(CLASS!$N76:$S76,AL$3,CLASS!$E76:$J76))","v":1770499.7740364789},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AM$2),SUMIF(CLASS!$N76:$S76,AM$3,CLASS!$E76:$J76))","v":25457.082501061825},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AN$2),SUMIF(CLASS!$N76:$S76,AN$3,CLASS!$E76:$J76))","v":283709.43594459555},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AO$2),SUMIF(CLASS!$N76:$S76,AO$3,CLASS!$E76:$J76))","v":923683.12826728949},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AP$2),SUMIF(CLASS!$N76:$S76,AP$3,CLASS!$E76:$J76))","v":862006.85110392945},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AQ$2),SUMIF(CLASS!$N76:$S76,AQ$3,CLASS!$E76:$J76))","v":4343.0533115693206},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AR$2),SUMIF(CLASS!$N76:$S76,AR$3,CLASS!$E76:$J76))","v":452222.88522790786},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AS$2),SUMIF(CLASS!$N76:$S76,AS$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AT$2),SUMIF(CLASS!$N76:$S76,AT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AU$2),SUMIF(CLASS!$N76:$S76,AU$3,CLASS!$E76:$J76))","v":3412711.2605431904},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AV$2),SUMIF(CLASS!$N76:$S76,AV$3,CLASS!$E76:$J76))","v":4196583.3963983469},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AW$2),SUMIF(CLASS!$N76:$S76,AW$3,CLASS!$E76:$J76))","v":1702937.2981737992},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AX$2),SUMIF(CLASS!$N76:$S76,AX$3,CLASS!$E76:$J76))","v":812324.09045327746},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AY$2),SUMIF(CLASS!$N76:$S76,AY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AZ$2),SUMIF(CLASS!$N76:$S76,AZ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BA$2),SUMIF(CLASS!$N76:$S76,BA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BB$2),SUMIF(CLASS!$N76:$S76,BB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BC$2),SUMIF(CLASS!$N76:$S76,BC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BD$2),SUMIF(CLASS!$N76:$S76,BD$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BE$2),SUMIF(CLASS!$N76:$S76,BE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BF$2),SUMIF(CLASS!$N76:$S76,BF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BG$2),SUMIF(CLASS!$N76:$S76,BG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BH$2),SUMIF(CLASS!$N76:$S76,BH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BI$2),SUMIF(CLASS!$N76:$S76,BI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BJ$2),SUMIF(CLASS!$N76:$S76,BJ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BK$2),SUMIF(CLASS!$N76:$S76,BK$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BL$2),SUMIF(CLASS!$N76:$S76,BL$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BM$2),SUMIF(CLASS!$N76:$S76,BM$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BN$2),SUMIF(CLASS!$N76:$S76,BN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BO$2),SUMIF(CLASS!$N76:$S76,BO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BP$2),SUMIF(CLASS!$N76:$S76,BP$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BQ$2),SUMIF(CLASS!$N76:$S76,BQ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BR$2),SUMIF(CLASS!$N76:$S76,BR$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BS$2),SUMIF(CLASS!$N76:$S76,BS$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BT$2),SUMIF(CLASS!$N76:$S76,BT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BU$2),SUMIF(CLASS!$N76:$S76,BU$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BV$2),SUMIF(CLASS!$N76:$S76,BV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BW$2),SUMIF(CLASS!$N76:$S76,BW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BX$2),SUMIF(CLASS!$N76:$S76,BX$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BY$2),SUMIF(CLASS!$N76:$S76,BY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BZ$2),SUMIF(CLASS!$N76:$S76,BZ$3,CLASS!$E76:$J76))","v":0},null,null,4481323.3383518262,19104588.968763046,0,0,0,0,23585912.307114873,null,598546.27734367189,2551697.2876230218,0,0,0,0,3150243.5649666935,null,15046841.033567604,3203276.5102374493,15382397.584113378,0,0,0,33632515.12791843,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A77","v":392},{"$f":"ACCOUNTS!B77","v":"Transportation Equip"},{"$f":"ACCOUNTS!C77","v":12487124},0,{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,E$2),SUMIF(CLASS!$N77:$S77,E$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,F$2),SUMIF(CLASS!$N77:$S77,F$3,CLASS!$E77:$J77))","v":926951.66686861811},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,G$2),SUMIF(CLASS!$N77:$S77,G$3,CLASS!$E77:$J77))","v":67468.60510912977},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,H$2),SUMIF(CLASS!$N77:$S77,H$3,CLASS!$E77:$J77))","v":56339.347942028537},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,I$2),SUMIF(CLASS!$N77:$S77,I$3,CLASS!$E77:$J77))","v":2258.5911850469461},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,J$2),SUMIF(CLASS!$N77:$S77,J$3,CLASS!$E77:$J77))","v":35555.162550071786},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,K$2),SUMIF(CLASS!$N77:$S77,K$3,CLASS!$E77:$J77))","v":155422.47495932091},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,L$2),SUMIF(CLASS!$N77:$S77,L$3,CLASS!$E77:$J77))","v":586.09203119742199},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,M$2),SUMIF(CLASS!$N77:$S77,M$3,CLASS!$E77:$J77))","v":7244.4756195275368},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,N$2),SUMIF(CLASS!$N77:$S77,N$3,CLASS!$E77:$J77))","v":34994.421447580462},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,O$2),SUMIF(CLASS!$N77:$S77,O$3,CLASS!$E77:$J77))","v":430922.60745452915},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,P$2),SUMIF(CLASS!$N77:$S77,P$3,CLASS!$E77:$J77))","v":721281.25965641777},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Q$2),SUMIF(CLASS!$N77:$S77,Q$3,CLASS!$E77:$J77))","v":3550.8955894530668},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,R$2),SUMIF(CLASS!$N77:$S77,R$3,CLASS!$E77:$J77))","v":1685089.2842361329},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,S$2),SUMIF(CLASS!$N77:$S77,S$3,CLASS!$E77:$J77))","v":35500.005786729329},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,T$2),SUMIF(CLASS!$N77:$S77,T$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,U$2),SUMIF(CLASS!$N77:$S77,U$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,V$2),SUMIF(CLASS!$N77:$S77,V$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,W$2),SUMIF(CLASS!$N77:$S77,W$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,X$2),SUMIF(CLASS!$N77:$S77,X$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Y$2),SUMIF(CLASS!$N77:$S77,Y$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Z$2),SUMIF(CLASS!$N77:$S77,Z$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AA$2),SUMIF(CLASS!$N77:$S77,AA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AB$2),SUMIF(CLASS!$N77:$S77,AB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AC$2),SUMIF(CLASS!$N77:$S77,AC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AD$2),SUMIF(CLASS!$N77:$S77,AD$3,CLASS!$E77:$J77))","v":3951741.3166504246},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AE$2),SUMIF(CLASS!$N77:$S77,AE$3,CLASS!$E77:$J77))","v":287629.31651786895},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AF$2),SUMIF(CLASS!$N77:$S77,AF$3,CLASS!$E77:$J77))","v":240183.53596338475},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AG$2),SUMIF(CLASS!$N77:$S77,AG$3,CLASS!$E77:$J77))","v":662590.55114236823},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AH$2),SUMIF(CLASS!$N77:$S77,AH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AI$2),SUMIF(CLASS!$N77:$S77,AI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AJ$2),SUMIF(CLASS!$N77:$S77,AJ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AK$2),SUMIF(CLASS!$N77:$S77,AK$3,CLASS!$E77:$J77))","v":193592.81082450645},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AL$2),SUMIF(CLASS!$N77:$S77,AL$3,CLASS!$E77:$J77))","v":366223.90147309174},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AM$2),SUMIF(CLASS!$N77:$S77,AM$3,CLASS!$E77:$J77))","v":5265.7403352309866},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AN$2),SUMIF(CLASS!$N77:$S77,AN$3,CLASS!$E77:$J77))","v":58684.65957466948},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AO$2),SUMIF(CLASS!$N77:$S77,AO$3,CLASS!$E77:$J77))","v":191061.78036255841},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AP$2),SUMIF(CLASS!$N77:$S77,AP$3,CLASS!$E77:$J77))","v":178304.18096473094},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AQ$2),SUMIF(CLASS!$N77:$S77,AQ$3,CLASS!$E77:$J77))","v":898.35082240218173},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AR$2),SUMIF(CLASS!$N77:$S77,AR$3,CLASS!$E77:$J77))","v":93541.288054505188},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AS$2),SUMIF(CLASS!$N77:$S77,AS$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AT$2),SUMIF(CLASS!$N77:$S77,AT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AU$2),SUMIF(CLASS!$N77:$S77,AU$3,CLASS!$E77:$J77))","v":705911.65882381483},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AV$2),SUMIF(CLASS!$N77:$S77,AV$3,CLASS!$E77:$J77))","v":868053.84944066941},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AW$2),SUMIF(CLASS!$N77:$S77,AW$3,CLASS!$E77:$J77))","v":352248.75509552303},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AX$2),SUMIF(CLASS!$N77:$S77,AX$3,CLASS!$E77:$J77))","v":168027.41351846707},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AY$2),SUMIF(CLASS!$N77:$S77,AY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AZ$2),SUMIF(CLASS!$N77:$S77,AZ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BA$2),SUMIF(CLASS!$N77:$S77,BA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BB$2),SUMIF(CLASS!$N77:$S77,BB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BC$2),SUMIF(CLASS!$N77:$S77,BC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BD$2),SUMIF(CLASS!$N77:$S77,BD$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BE$2),SUMIF(CLASS!$N77:$S77,BE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BF$2),SUMIF(CLASS!$N77:$S77,BF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BG$2),SUMIF(CLASS!$N77:$S77,BG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BH$2),SUMIF(CLASS!$N77:$S77,BH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BI$2),SUMIF(CLASS!$N77:$S77,BI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BJ$2),SUMIF(CLASS!$N77:$S77,BJ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BK$2),SUMIF(CLASS!$N77:$S77,BK$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BL$2),SUMIF(CLASS!$N77:$S77,BL$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BM$2),SUMIF(CLASS!$N77:$S77,BM$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BN$2),SUMIF(CLASS!$N77:$S77,BN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BO$2),SUMIF(CLASS!$N77:$S77,BO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BP$2),SUMIF(CLASS!$N77:$S77,BP$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BQ$2),SUMIF(CLASS!$N77:$S77,BQ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BR$2),SUMIF(CLASS!$N77:$S77,BR$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BS$2),SUMIF(CLASS!$N77:$S77,BS$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BT$2),SUMIF(CLASS!$N77:$S77,BT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BU$2),SUMIF(CLASS!$N77:$S77,BU$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BV$2),SUMIF(CLASS!$N77:$S77,BV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BW$2),SUMIF(CLASS!$N77:$S77,BW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BX$2),SUMIF(CLASS!$N77:$S77,BX$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BY$2),SUMIF(CLASS!$N77:$S77,BY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BZ$2),SUMIF(CLASS!$N77:$S77,BZ$3,CLASS!$E77:$J77))","v":0},null,null,926951.66686861811,3951741.3166504246,0,0,0,0,4878692.9835190428,null,123807.95305115831,527812.85248125368,0,0,0,0,651620.80553241202,null,3112405.2705160077,662590.55114236823,3181814.3892901689,0,0,0,6956810.2109485446,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A78","v":393},{"$f":"ACCOUNTS!B78","v":"Stores Equip"},{"$f":"ACCOUNTS!C78","v":618669},0,{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,E$2),SUMIF(CLASS!$N78:$S78,E$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,F$2),SUMIF(CLASS!$N78:$S78,F$3,CLASS!$E78:$J78))","v":53650.426341435552},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,G$2),SUMIF(CLASS!$N78:$S78,G$3,CLASS!$E78:$J78))","v":3813.3873008448627},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,H$2),SUMIF(CLASS!$N78:$S78,H$3,CLASS!$E78:$J78))","v":3184.3515014502555},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,I$2),SUMIF(CLASS!$N78:$S78,I$3,CLASS!$E78:$J78))","v":139.58014525045607},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,J$2),SUMIF(CLASS!$N78:$S78,J$3,CLASS!$E78:$J78))","v":2197.2966094966146},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,K$2),SUMIF(CLASS!$N78:$S78,K$3,CLASS!$E78:$J78))","v":9605.0545905041527},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,L$2),SUMIF(CLASS!$N78:$S78,L$3,CLASS!$E78:$J78))","v":36.220282531108253},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,M$2),SUMIF(CLASS!$N78:$S78,M$3,CLASS!$E78:$J78))","v":447.70605939295882},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,N$2),SUMIF(CLASS!$N78:$S78,N$3,CLASS!$E78:$J78))","v":2162.6430054925713},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,O$2),SUMIF(CLASS!$N78:$S78,O$3,CLASS!$E78:$J78))","v":26630.866417269852},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,P$2),SUMIF(CLASS!$N78:$S78,P$3,CLASS!$E78:$J78))","v":44574.929564857084},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Q$2),SUMIF(CLASS!$N78:$S78,Q$3,CLASS!$E78:$J78))","v":219.44410543458352},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,R$2),SUMIF(CLASS!$N78:$S78,R$3,CLASS!$E78:$J78))","v":104137.92837360145},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,S$2),SUMIF(CLASS!$N78:$S78,S$3,CLASS!$E78:$J78))","v":2193.8879408141834},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,T$2),SUMIF(CLASS!$N78:$S78,T$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,U$2),SUMIF(CLASS!$N78:$S78,U$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,V$2),SUMIF(CLASS!$N78:$S78,V$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,W$2),SUMIF(CLASS!$N78:$S78,W$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,X$2),SUMIF(CLASS!$N78:$S78,X$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Y$2),SUMIF(CLASS!$N78:$S78,Y$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Z$2),SUMIF(CLASS!$N78:$S78,Z$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AA$2),SUMIF(CLASS!$N78:$S78,AA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AB$2),SUMIF(CLASS!$N78:$S78,AB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AC$2),SUMIF(CLASS!$N78:$S78,AC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AD$2),SUMIF(CLASS!$N78:$S78,AD$3,CLASS!$E78:$J78))","v":228720.23861348841},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AE$2),SUMIF(CLASS!$N78:$S78,AE$3,CLASS!$E78:$J78))","v":16257.072177285992},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AF$2),SUMIF(CLASS!$N78:$S78,AF$3,CLASS!$E78:$J78))","v":13575.393243024771},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AG$2),SUMIF(CLASS!$N78:$S78,AG$3,CLASS!$E78:$J78))","v":40947.864306886135},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AH$2),SUMIF(CLASS!$N78:$S78,AH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AI$2),SUMIF(CLASS!$N78:$S78,AI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AJ$2),SUMIF(CLASS!$N78:$S78,AJ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AK$2),SUMIF(CLASS!$N78:$S78,AK$3,CLASS!$E78:$J78))","v":11963.967996167934},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AL$2),SUMIF(CLASS!$N78:$S78,AL$3,CLASS!$E78:$J78))","v":22632.509017226308},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AM$2),SUMIF(CLASS!$N78:$S78,AM$3,CLASS!$E78:$J78))","v":325.42091092392587},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AN$2),SUMIF(CLASS!$N78:$S78,AN$3,CLASS!$E78:$J78))","v":3626.6914356329944},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AO$2),SUMIF(CLASS!$N78:$S78,AO$3,CLASS!$E78:$J78))","v":11807.551198895839},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AP$2),SUMIF(CLASS!$N78:$S78,AP$3,CLASS!$E78:$J78))","v":11019.13601832438},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AQ$2),SUMIF(CLASS!$N78:$S78,AQ$3,CLASS!$E78:$J78))","v":55.517766609080631},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AR$2),SUMIF(CLASS!$N78:$S78,AR$3,CLASS!$E78:$J78))","v":4743.915077158541},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AS$2),SUMIF(CLASS!$N78:$S78,AS$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AT$2),SUMIF(CLASS!$N78:$S78,AT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AU$2),SUMIF(CLASS!$N78:$S78,AU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AV$2),SUMIF(CLASS!$N78:$S78,AV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AW$2),SUMIF(CLASS!$N78:$S78,AW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AX$2),SUMIF(CLASS!$N78:$S78,AX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AY$2),SUMIF(CLASS!$N78:$S78,AY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AZ$2),SUMIF(CLASS!$N78:$S78,AZ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BA$2),SUMIF(CLASS!$N78:$S78,BA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BB$2),SUMIF(CLASS!$N78:$S78,BB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BC$2),SUMIF(CLASS!$N78:$S78,BC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BD$2),SUMIF(CLASS!$N78:$S78,BD$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BE$2),SUMIF(CLASS!$N78:$S78,BE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BF$2),SUMIF(CLASS!$N78:$S78,BF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BG$2),SUMIF(CLASS!$N78:$S78,BG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BH$2),SUMIF(CLASS!$N78:$S78,BH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BI$2),SUMIF(CLASS!$N78:$S78,BI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BJ$2),SUMIF(CLASS!$N78:$S78,BJ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BK$2),SUMIF(CLASS!$N78:$S78,BK$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BL$2),SUMIF(CLASS!$N78:$S78,BL$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BM$2),SUMIF(CLASS!$N78:$S78,BM$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BN$2),SUMIF(CLASS!$N78:$S78,BN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BO$2),SUMIF(CLASS!$N78:$S78,BO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BP$2),SUMIF(CLASS!$N78:$S78,BP$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BQ$2),SUMIF(CLASS!$N78:$S78,BQ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BR$2),SUMIF(CLASS!$N78:$S78,BR$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BS$2),SUMIF(CLASS!$N78:$S78,BS$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BT$2),SUMIF(CLASS!$N78:$S78,BT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BU$2),SUMIF(CLASS!$N78:$S78,BU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BV$2),SUMIF(CLASS!$N78:$S78,BV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BW$2),SUMIF(CLASS!$N78:$S78,BW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BX$2),SUMIF(CLASS!$N78:$S78,BX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BY$2),SUMIF(CLASS!$N78:$S78,BY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BZ$2),SUMIF(CLASS!$N78:$S78,BZ$3,CLASS!$E78:$J78))","v":0},null,null,53650.426341435552,228720.23861348841,0,0,0,0,282370.66495492397,null,6997.7388022951181,29832.465420310764,0,0,0,0,36830.204222605884,null,192345.55709464502,40947.864306886135,66174.709420939005,0,0,0,299468.13082247018,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK78,FC78,EU78,EM78,EE78,DW78,DO78,DG78,CY78,CQ78,CI78)-C78),1)","v":0}]
[{"$f":"ACCOUNTS!A79","v":394},{"$f":"ACCOUNTS!B79","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C79","v":6254753},0,{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,E$2),SUMIF(CLASS!$N79:$S79,E$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,F$2),SUMIF(CLASS!$N79:$S79,F$3,CLASS!$E79:$J79))","v":566455.09875816014},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,G$2),SUMIF(CLASS!$N79:$S79,G$3,CLASS!$E79:$J79))","v":41664.567982663699},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,H$2),SUMIF(CLASS!$N79:$S79,H$3,CLASS!$E79:$J79))","v":34791.805590656128},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,I$2),SUMIF(CLASS!$N79:$S79,I$3,CLASS!$E79:$J79))","v":1338.1583195929165},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,J$2),SUMIF(CLASS!$N79:$S79,J$3,CLASS!$E79:$J79))","v":21065.537174611836},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,K$2),SUMIF(CLASS!$N79:$S79,K$3,CLASS!$E79:$J79))","v":92083.896942249878},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,L$2),SUMIF(CLASS!$N79:$S79,L$3,CLASS!$E79:$J79))","v":347.24474831315672},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,M$2),SUMIF(CLASS!$N79:$S79,M$3,CLASS!$E79:$J79))","v":4292.1691121172607},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,N$2),SUMIF(CLASS!$N79:$S79,N$3,CLASS!$E79:$J79))","v":20733.312212252895},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,O$2),SUMIF(CLASS!$N79:$S79,O$3,CLASS!$E79:$J79))","v":255310.77783515071},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,P$2),SUMIF(CLASS!$N79:$S79,P$3,CLASS!$E79:$J79))","v":427340.95694951183},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Q$2),SUMIF(CLASS!$N79:$S79,Q$3,CLASS!$E79:$J79))","v":2103.816089645125},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,R$2),SUMIF(CLASS!$N79:$S79,R$3,CLASS!$E79:$J79))","v":998372.90603371582},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,S$2),SUMIF(CLASS!$N79:$S79,S$3,CLASS!$E79:$J79))","v":21032.858183284334},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,T$2),SUMIF(CLASS!$N79:$S79,T$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,U$2),SUMIF(CLASS!$N79:$S79,U$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,V$2),SUMIF(CLASS!$N79:$S79,V$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,W$2),SUMIF(CLASS!$N79:$S79,W$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,X$2),SUMIF(CLASS!$N79:$S79,X$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Y$2),SUMIF(CLASS!$N79:$S79,Y$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Z$2),SUMIF(CLASS!$N79:$S79,Z$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AA$2),SUMIF(CLASS!$N79:$S79,AA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AB$2),SUMIF(CLASS!$N79:$S79,AB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AC$2),SUMIF(CLASS!$N79:$S79,AC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AD$2),SUMIF(CLASS!$N79:$S79,AD$3,CLASS!$E79:$J79))","v":2414887.5262847878},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AE$2),SUMIF(CLASS!$N79:$S79,AE$3,CLASS!$E79:$J79))","v":177622.63192609258},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AF$2),SUMIF(CLASS!$N79:$S79,AF$3,CLASS!$E79:$J79))","v":148322.96067595505},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AG$2),SUMIF(CLASS!$N79:$S79,AG$3,CLASS!$E79:$J79))","v":392568.19222748646},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AH$2),SUMIF(CLASS!$N79:$S79,AH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AI$2),SUMIF(CLASS!$N79:$S79,AI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AJ$2),SUMIF(CLASS!$N79:$S79,AJ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AK$2),SUMIF(CLASS!$N79:$S79,AK$3,CLASS!$E79:$J79))","v":114698.85835616871},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AL$2),SUMIF(CLASS!$N79:$S79,AL$3,CLASS!$E79:$J79))","v":216978.42612442854},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AM$2),SUMIF(CLASS!$N79:$S79,AM$3,CLASS!$E79:$J79))","v":3119.8183562639178},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AN$2),SUMIF(CLASS!$N79:$S79,AN$3,CLASS!$E79:$J79))","v":34769.180877986029},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AO$2),SUMIF(CLASS!$N79:$S79,AO$3,CLASS!$E79:$J79))","v":113199.28663543322},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AP$2),SUMIF(CLASS!$N79:$S79,AP$3,CLASS!$E79:$J79))","v":105640.73071559262},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AQ$2),SUMIF(CLASS!$N79:$S79,AQ$3,CLASS!$E79:$J79))","v":532.25020750518468},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AR$2),SUMIF(CLASS!$N79:$S79,AR$3,CLASS!$E79:$J79))","v":45480.031680374203},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AS$2),SUMIF(CLASS!$N79:$S79,AS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AT$2),SUMIF(CLASS!$N79:$S79,AT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AU$2),SUMIF(CLASS!$N79:$S79,AU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AV$2),SUMIF(CLASS!$N79:$S79,AV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AW$2),SUMIF(CLASS!$N79:$S79,AW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AX$2),SUMIF(CLASS!$N79:$S79,AX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AY$2),SUMIF(CLASS!$N79:$S79,AY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AZ$2),SUMIF(CLASS!$N79:$S79,AZ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BA$2),SUMIF(CLASS!$N79:$S79,BA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BB$2),SUMIF(CLASS!$N79:$S79,BB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BC$2),SUMIF(CLASS!$N79:$S79,BC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BD$2),SUMIF(CLASS!$N79:$S79,BD$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BE$2),SUMIF(CLASS!$N79:$S79,BE$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BF$2),SUMIF(CLASS!$N79:$S79,BF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BG$2),SUMIF(CLASS!$N79:$S79,BG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BH$2),SUMIF(CLASS!$N79:$S79,BH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BI$2),SUMIF(CLASS!$N79:$S79,BI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BJ$2),SUMIF(CLASS!$N79:$S79,BJ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BK$2),SUMIF(CLASS!$N79:$S79,BK$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BL$2),SUMIF(CLASS!$N79:$S79,BL$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BM$2),SUMIF(CLASS!$N79:$S79,BM$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BN$2),SUMIF(CLASS!$N79:$S79,BN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BO$2),SUMIF(CLASS!$N79:$S79,BO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BP$2),SUMIF(CLASS!$N79:$S79,BP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BQ$2),SUMIF(CLASS!$N79:$S79,BQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BR$2),SUMIF(CLASS!$N79:$S79,BR$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BS$2),SUMIF(CLASS!$N79:$S79,BS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BT$2),SUMIF(CLASS!$N79:$S79,BT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BU$2),SUMIF(CLASS!$N79:$S79,BU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BV$2),SUMIF(CLASS!$N79:$S79,BV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BW$2),SUMIF(CLASS!$N79:$S79,BW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BX$2),SUMIF(CLASS!$N79:$S79,BX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BY$2),SUMIF(CLASS!$N79:$S79,BY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BZ$2),SUMIF(CLASS!$N79:$S79,BZ$3,CLASS!$E79:$J79))","v":0},null,null,566455.09875816014,2414887.5262847878,0,0,0,0,2981342.6250429479,null,76456.373573319826,325945.5926020476,0,0,0,0,402401.96617536742,null,1844021.6336004457,392568.19222748646,634418.58295375237,0,0,0,2871008.4087816845,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A80","v":395},{"$f":"ACCOUNTS!B80","v":"Lab Equip"},{"$f":"ACCOUNTS!C80","v":10399480},0,{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,E$2),SUMIF(CLASS!$N80:$S80,E$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,F$2),SUMIF(CLASS!$N80:$S80,F$3,CLASS!$E80:$J80))","v":941817.92157636129},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,G$2),SUMIF(CLASS!$N80:$S80,G$3,CLASS!$E80:$J80))","v":69273.693372760128},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,H$2),SUMIF(CLASS!$N80:$S80,H$3,CLASS!$E80:$J80))","v":57846.678582498236},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,I$2),SUMIF(CLASS!$N80:$S80,I$3,CLASS!$E80:$J80))","v":2224.8921230686719},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,J$2),SUMIF(CLASS!$N80:$S80,J$3,CLASS!$E80:$J80))","v":35024.665648129077},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,K$2),SUMIF(CLASS!$N80:$S80,K$3,CLASS!$E80:$J80))","v":153103.51097365297},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,L$2),SUMIF(CLASS!$N80:$S80,L$3,CLASS!$E80:$J80))","v":577.34730934822005},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,M$2),SUMIF(CLASS!$N80:$S80,M$3,CLASS!$E80:$J80))","v":7136.3852158640329},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,N$2),SUMIF(CLASS!$N80:$S80,N$3,CLASS!$E80:$J80))","v":34472.29102173655},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,O$2),SUMIF(CLASS!$N80:$S80,O$3,CLASS!$E80:$J80))","v":424493.07396808366},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,P$2),SUMIF(CLASS!$N80:$S80,P$3,CLASS!$E80:$J80))","v":710519.46175609319},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Q$2),SUMIF(CLASS!$N80:$S80,Q$3,CLASS!$E80:$J80))","v":3497.9148413922476},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,R$2),SUMIF(CLASS!$N80:$S80,R$3,CLASS!$E80:$J80))","v":1659947.0944479355},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,S$2),SUMIF(CLASS!$N80:$S80,S$3,CLASS!$E80:$J80))","v":34970.33184522263},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,T$2),SUMIF(CLASS!$N80:$S80,T$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,U$2),SUMIF(CLASS!$N80:$S80,U$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,V$2),SUMIF(CLASS!$N80:$S80,V$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,W$2),SUMIF(CLASS!$N80:$S80,W$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,X$2),SUMIF(CLASS!$N80:$S80,X$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Y$2),SUMIF(CLASS!$N80:$S80,Y$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Z$2),SUMIF(CLASS!$N80:$S80,Z$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AA$2),SUMIF(CLASS!$N80:$S80,AA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AB$2),SUMIF(CLASS!$N80:$S80,AB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AC$2),SUMIF(CLASS!$N80:$S80,AC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AD$2),SUMIF(CLASS!$N80:$S80,AD$3,CLASS!$E80:$J80))","v":4015118.507772909},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AE$2),SUMIF(CLASS!$N80:$S80,AE$3,CLASS!$E80:$J80))","v":295324.69279966154},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AF$2),SUMIF(CLASS!$N80:$S80,AF$3,CLASS!$E80:$J80))","v":246609.52448328192},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AG$2),SUMIF(CLASS!$N80:$S80,AG$3,CLASS!$E80:$J80))","v":652704.44151925761},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AH$2),SUMIF(CLASS!$N80:$S80,AH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AI$2),SUMIF(CLASS!$N80:$S80,AI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AJ$2),SUMIF(CLASS!$N80:$S80,AJ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AK$2),SUMIF(CLASS!$N80:$S80,AK$3,CLASS!$E80:$J80))","v":190704.33053036776},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AL$2),SUMIF(CLASS!$N80:$S80,AL$3,CLASS!$E80:$J80))","v":360759.69793091301},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AM$2),SUMIF(CLASS!$N80:$S80,AM$3,CLASS!$E80:$J80))","v":5187.1734342826148},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AN$2),SUMIF(CLASS!$N80:$S80,AN$3,CLASS!$E80:$J80))","v":57809.061549992162},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AO$2),SUMIF(CLASS!$N80:$S80,AO$3,CLASS!$E80:$J80))","v":188211.06403073872},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AP$2),SUMIF(CLASS!$N80:$S80,AP$3,CLASS!$E80:$J80))","v":175643.81299504414},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AQ$2),SUMIF(CLASS!$N80:$S80,AQ$3,CLASS!$E80:$J80))","v":884.94707751785222},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AR$2),SUMIF(CLASS!$N80:$S80,AR$3,CLASS!$E80:$J80))","v":75617.483193887572},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AS$2),SUMIF(CLASS!$N80:$S80,AS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AT$2),SUMIF(CLASS!$N80:$S80,AT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AU$2),SUMIF(CLASS!$N80:$S80,AU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AV$2),SUMIF(CLASS!$N80:$S80,AV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AW$2),SUMIF(CLASS!$N80:$S80,AW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AX$2),SUMIF(CLASS!$N80:$S80,AX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AY$2),SUMIF(CLASS!$N80:$S80,AY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AZ$2),SUMIF(CLASS!$N80:$S80,AZ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BA$2),SUMIF(CLASS!$N80:$S80,BA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BB$2),SUMIF(CLASS!$N80:$S80,BB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BC$2),SUMIF(CLASS!$N80:$S80,BC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BD$2),SUMIF(CLASS!$N80:$S80,BD$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BE$2),SUMIF(CLASS!$N80:$S80,BE$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BF$2),SUMIF(CLASS!$N80:$S80,BF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BG$2),SUMIF(CLASS!$N80:$S80,BG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BH$2),SUMIF(CLASS!$N80:$S80,BH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BI$2),SUMIF(CLASS!$N80:$S80,BI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BJ$2),SUMIF(CLASS!$N80:$S80,BJ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BK$2),SUMIF(CLASS!$N80:$S80,BK$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BL$2),SUMIF(CLASS!$N80:$S80,BL$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BM$2),SUMIF(CLASS!$N80:$S80,BM$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BN$2),SUMIF(CLASS!$N80:$S80,BN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BO$2),SUMIF(CLASS!$N80:$S80,BO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BP$2),SUMIF(CLASS!$N80:$S80,BP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BQ$2),SUMIF(CLASS!$N80:$S80,BQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BR$2),SUMIF(CLASS!$N80:$S80,BR$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BS$2),SUMIF(CLASS!$N80:$S80,BS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BT$2),SUMIF(CLASS!$N80:$S80,BT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BU$2),SUMIF(CLASS!$N80:$S80,BU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BV$2),SUMIF(CLASS!$N80:$S80,BV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BW$2),SUMIF(CLASS!$N80:$S80,BW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BX$2),SUMIF(CLASS!$N80:$S80,BX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BY$2),SUMIF(CLASS!$N80:$S80,BY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BZ$2),SUMIF(CLASS!$N80:$S80,BZ$3,CLASS!$E80:$J80))","v":0},null,null,941817.92157636129,4015118.507772909,0,0,0,0,4956936.4293492706,null,127120.37195525836,541934.21728294343,0,0,0,0,669054.58923820173,null,3065966.9691505269,652704.44151925761,1054817.5707427438,0,0,0,4773488.9814125281,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A81","v":396},{"$f":"ACCOUNTS!B81","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C81","v":5795732},0,{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,E$2),SUMIF(CLASS!$N81:$S81,E$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,F$2),SUMIF(CLASS!$N81:$S81,F$3,CLASS!$E81:$J81))","v":524884.34674172243},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,G$2),SUMIF(CLASS!$N81:$S81,G$3,CLASS!$E81:$J81))","v":38606.907406783204},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,H$2),SUMIF(CLASS!$N81:$S81,H$3,CLASS!$E81:$J81))","v":32238.520210077779},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,I$2),SUMIF(CLASS!$N81:$S81,I$3,CLASS!$E81:$J81))","v":1239.9541586903422},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,J$2),SUMIF(CLASS!$N81:$S81,J$3,CLASS!$E81:$J81))","v":19519.589006965969},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,K$2),SUMIF(CLASS!$N81:$S81,K$3,CLASS!$E81:$J81))","v":85326.085329492591},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,L$2),SUMIF(CLASS!$N81:$S81,L$3,CLASS!$E81:$J81))","v":321.76130690220839},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,M$2),SUMIF(CLASS!$N81:$S81,M$3,CLASS!$E81:$J81))","v":3977.1773357812203},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,N$2),SUMIF(CLASS!$N81:$S81,N$3,CLASS!$E81:$J81))","v":19211.745220721732},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,O$2),SUMIF(CLASS!$N81:$S81,O$3,CLASS!$E81:$J81))","v":236574.14530103328},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,P$2),SUMIF(CLASS!$N81:$S81,P$3,CLASS!$E81:$J81))","v":395979.45100356609},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Q$2),SUMIF(CLASS!$N81:$S81,Q$3,CLASS!$E81:$J81))","v":1949.422180679416},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,R$2),SUMIF(CLASS!$N81:$S81,R$3,CLASS!$E81:$J81))","v":925104.76423810818},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,S$2),SUMIF(CLASS!$N81:$S81,S$3,CLASS!$E81:$J81))","v":19489.308246756169},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,T$2),SUMIF(CLASS!$N81:$S81,T$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,U$2),SUMIF(CLASS!$N81:$S81,U$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,V$2),SUMIF(CLASS!$N81:$S81,V$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,W$2),SUMIF(CLASS!$N81:$S81,W$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,X$2),SUMIF(CLASS!$N81:$S81,X$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Y$2),SUMIF(CLASS!$N81:$S81,Y$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Z$2),SUMIF(CLASS!$N81:$S81,Z$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AA$2),SUMIF(CLASS!$N81:$S81,AA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AB$2),SUMIF(CLASS!$N81:$S81,AB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AC$2),SUMIF(CLASS!$N81:$S81,AC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AD$2),SUMIF(CLASS!$N81:$S81,AD$3,CLASS!$E81:$J81))","v":2237664.846635764},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AE$2),SUMIF(CLASS!$N81:$S81,AE$3,CLASS!$E81:$J81))","v":164587.34210260204},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AF$2),SUMIF(CLASS!$N81:$S81,AF$3,CLASS!$E81:$J81))","v":137437.9019482263},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AG$2),SUMIF(CLASS!$N81:$S81,AG$3,CLASS!$E81:$J81))","v":363758.57429941592},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AH$2),SUMIF(CLASS!$N81:$S81,AH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AI$2),SUMIF(CLASS!$N81:$S81,AI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AJ$2),SUMIF(CLASS!$N81:$S81,AJ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AK$2),SUMIF(CLASS!$N81:$S81,AK$3,CLASS!$E81:$J81))","v":106281.39012656685},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AL$2),SUMIF(CLASS!$N81:$S81,AL$3,CLASS!$E81:$J81))","v":201054.91097713794},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AM$2),SUMIF(CLASS!$N81:$S81,AM$3,CLASS!$E81:$J81))","v":2890.862529917039},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AN$2),SUMIF(CLASS!$N81:$S81,AN$3,CLASS!$E81:$J81))","v":32217.555869645326},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AO$2),SUMIF(CLASS!$N81:$S81,AO$3,CLASS!$E81:$J81))","v":104891.86830081903},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AP$2),SUMIF(CLASS!$N81:$S81,AP$3,CLASS!$E81:$J81))","v":97888.016283255798},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AQ$2),SUMIF(CLASS!$N81:$S81,AQ$3,CLASS!$E81:$J81))","v":493.18966866388479},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AR$2),SUMIF(CLASS!$N81:$S81,AR$3,CLASS!$E81:$J81))","v":42142.363570705114},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AS$2),SUMIF(CLASS!$N81:$S81,AS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AT$2),SUMIF(CLASS!$N81:$S81,AT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AU$2),SUMIF(CLASS!$N81:$S81,AU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AV$2),SUMIF(CLASS!$N81:$S81,AV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AW$2),SUMIF(CLASS!$N81:$S81,AW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AX$2),SUMIF(CLASS!$N81:$S81,AX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AY$2),SUMIF(CLASS!$N81:$S81,AY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AZ$2),SUMIF(CLASS!$N81:$S81,AZ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BA$2),SUMIF(CLASS!$N81:$S81,BA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BB$2),SUMIF(CLASS!$N81:$S81,BB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BC$2),SUMIF(CLASS!$N81:$S81,BC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BD$2),SUMIF(CLASS!$N81:$S81,BD$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BE$2),SUMIF(CLASS!$N81:$S81,BE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BF$2),SUMIF(CLASS!$N81:$S81,BF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BG$2),SUMIF(CLASS!$N81:$S81,BG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BH$2),SUMIF(CLASS!$N81:$S81,BH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BI$2),SUMIF(CLASS!$N81:$S81,BI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BJ$2),SUMIF(CLASS!$N81:$S81,BJ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BK$2),SUMIF(CLASS!$N81:$S81,BK$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BL$2),SUMIF(CLASS!$N81:$S81,BL$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BM$2),SUMIF(CLASS!$N81:$S81,BM$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BN$2),SUMIF(CLASS!$N81:$S81,BN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BO$2),SUMIF(CLASS!$N81:$S81,BO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BP$2),SUMIF(CLASS!$N81:$S81,BP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BQ$2),SUMIF(CLASS!$N81:$S81,BQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BR$2),SUMIF(CLASS!$N81:$S81,BR$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BS$2),SUMIF(CLASS!$N81:$S81,BS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BT$2),SUMIF(CLASS!$N81:$S81,BT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BU$2),SUMIF(CLASS!$N81:$S81,BU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BV$2),SUMIF(CLASS!$N81:$S81,BV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BW$2),SUMIF(CLASS!$N81:$S81,BW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BX$2),SUMIF(CLASS!$N81:$S81,BX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BY$2),SUMIF(CLASS!$N81:$S81,BY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BZ$2),SUMIF(CLASS!$N81:$S81,BZ$3,CLASS!$E81:$J81))","v":0},null,null,524884.34674172243,2237664.846635764,0,0,0,0,2762549.1933774864,null,70845.427616860979,302025.24405082833,0,0,0,0,372870.67166768934,null,1708693.4033286972,363758.57429941592,587860.15732671088,0,0,0,2660312.1349548241,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A82","v":397},{"$f":"ACCOUNTS!B82","v":"Communication Equip"},{"$f":"ACCOUNTS!C82","v":58817546},0,{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,E$2),SUMIF(CLASS!$N82:$S82,E$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,F$2),SUMIF(CLASS!$N82:$S82,F$3,CLASS!$E82:$J82))","v":4366179.2984374641},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,G$2),SUMIF(CLASS!$N82:$S82,G$3,CLASS!$E82:$J82))","v":317794.37639620423},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,H$2),SUMIF(CLASS!$N82:$S82,H$3,CLASS!$E82:$J82))","v":265372.73027722543},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,I$2),SUMIF(CLASS!$N82:$S82,I$3,CLASS!$E82:$J82))","v":10638.541822896392},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,J$2),SUMIF(CLASS!$N82:$S82,J$3,CLASS!$E82:$J82))","v":167473.90422537041},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,K$2),SUMIF(CLASS!$N82:$S82,K$3,CLASS!$E82:$J82))","v":732079.58616841678},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,L$2),SUMIF(CLASS!$N82:$S82,L$3,CLASS!$E82:$J82))","v":2760.6432838488513},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,M$2),SUMIF(CLASS!$N82:$S82,M$3,CLASS!$E82:$J82))","v":34123.332001623385},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,N$2),SUMIF(CLASS!$N82:$S82,N$3,CLASS!$E82:$J82))","v":164832.67029593448},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,O$2),SUMIF(CLASS!$N82:$S82,O$3,CLASS!$E82:$J82))","v":2029755.63359479},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,P$2),SUMIF(CLASS!$N82:$S82,P$3,CLASS!$E82:$J82))","v":3397419.1069760574},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Q$2),SUMIF(CLASS!$N82:$S82,Q$3,CLASS!$E82:$J82))","v":16725.625906642144},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,R$2),SUMIF(CLASS!$N82:$S82,R$3,CLASS!$E82:$J82))","v":7937201.2714589695},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,S$2),SUMIF(CLASS!$N82:$S82,S$3,CLASS!$E82:$J82))","v":167214.10177084961},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,T$2),SUMIF(CLASS!$N82:$S82,T$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,U$2),SUMIF(CLASS!$N82:$S82,U$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,V$2),SUMIF(CLASS!$N82:$S82,V$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,W$2),SUMIF(CLASS!$N82:$S82,W$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,X$2),SUMIF(CLASS!$N82:$S82,X$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Y$2),SUMIF(CLASS!$N82:$S82,Y$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Z$2),SUMIF(CLASS!$N82:$S82,Z$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AA$2),SUMIF(CLASS!$N82:$S82,AA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AB$2),SUMIF(CLASS!$N82:$S82,AB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AC$2),SUMIF(CLASS!$N82:$S82,AC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AD$2),SUMIF(CLASS!$N82:$S82,AD$3,CLASS!$E82:$J82))","v":18613711.745970242},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AE$2),SUMIF(CLASS!$N82:$S82,AE$3,CLASS!$E82:$J82))","v":1354807.6046364494},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AF$2),SUMIF(CLASS!$N82:$S82,AF$3,CLASS!$E82:$J82))","v":1131325.8501292241},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AG$2),SUMIF(CLASS!$N82:$S82,AG$3,CLASS!$E82:$J82))","v":3120970.8673495669},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AH$2),SUMIF(CLASS!$N82:$S82,AH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AI$2),SUMIF(CLASS!$N82:$S82,AI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AJ$2),SUMIF(CLASS!$N82:$S82,AJ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AK$2),SUMIF(CLASS!$N82:$S82,AK$3,CLASS!$E82:$J82))","v":911871.62519886135},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AL$2),SUMIF(CLASS!$N82:$S82,AL$3,CLASS!$E82:$J82))","v":1725008.1901319346},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AM$2),SUMIF(CLASS!$N82:$S82,AM$3,CLASS!$E82:$J82))","v":24802.983008057257},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AN$2),SUMIF(CLASS!$N82:$S82,AN$3,CLASS!$E82:$J82))","v":276419.74757577985},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AO$2),SUMIF(CLASS!$N82:$S82,AO$3,CLASS!$E82:$J82))","v":899949.8247408031},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AP$2),SUMIF(CLASS!$N82:$S82,AP$3,CLASS!$E82:$J82))","v":839858.27047808492},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AQ$2),SUMIF(CLASS!$N82:$S82,AQ$3,CLASS!$E82:$J82))","v":4231.462010049564},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AR$2),SUMIF(CLASS!$N82:$S82,AR$3,CLASS!$E82:$J82))","v":440603.37777098303},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AS$2),SUMIF(CLASS!$N82:$S82,AS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AT$2),SUMIF(CLASS!$N82:$S82,AT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AU$2),SUMIF(CLASS!$N82:$S82,AU$3,CLASS!$E82:$J82))","v":3325024.3582754554},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AV$2),SUMIF(CLASS!$N82:$S82,AV$3,CLASS!$E82:$J82))","v":4088755.5228853058},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AW$2),SUMIF(CLASS!$N82:$S82,AW$3,CLASS!$E82:$J82))","v":1659181.6783651432},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AX$2),SUMIF(CLASS!$N82:$S82,AX$3,CLASS!$E82:$J82))","v":791452.06885776576},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AY$2),SUMIF(CLASS!$N82:$S82,AY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AZ$2),SUMIF(CLASS!$N82:$S82,AZ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BA$2),SUMIF(CLASS!$N82:$S82,BA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BB$2),SUMIF(CLASS!$N82:$S82,BB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BC$2),SUMIF(CLASS!$N82:$S82,BC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BD$2),SUMIF(CLASS!$N82:$S82,BD$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BE$2),SUMIF(CLASS!$N82:$S82,BE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BF$2),SUMIF(CLASS!$N82:$S82,BF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BG$2),SUMIF(CLASS!$N82:$S82,BG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BH$2),SUMIF(CLASS!$N82:$S82,BH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BI$2),SUMIF(CLASS!$N82:$S82,BI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BJ$2),SUMIF(CLASS!$N82:$S82,BJ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BK$2),SUMIF(CLASS!$N82:$S82,BK$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BL$2),SUMIF(CLASS!$N82:$S82,BL$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BM$2),SUMIF(CLASS!$N82:$S82,BM$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BN$2),SUMIF(CLASS!$N82:$S82,BN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BO$2),SUMIF(CLASS!$N82:$S82,BO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BP$2),SUMIF(CLASS!$N82:$S82,BP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BQ$2),SUMIF(CLASS!$N82:$S82,BQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BR$2),SUMIF(CLASS!$N82:$S82,BR$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BS$2),SUMIF(CLASS!$N82:$S82,BS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BT$2),SUMIF(CLASS!$N82:$S82,BT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BU$2),SUMIF(CLASS!$N82:$S82,BU$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BV$2),SUMIF(CLASS!$N82:$S82,BV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BW$2),SUMIF(CLASS!$N82:$S82,BW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BX$2),SUMIF(CLASS!$N82:$S82,BX$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BY$2),SUMIF(CLASS!$N82:$S82,BY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BZ$2),SUMIF(CLASS!$N82:$S82,BZ$3,CLASS!$E82:$J82))","v":0},null,null,4366179.2984374641,18613711.745970242,0,0,0,0,22979891.044407707,null,583167.10667342972,2486133.4547656737,0,0,0,0,3069300.5614391034,null,14660224.4175054,3120970.8673495669,14987159.109298222,0,0,0,32768354.394153189,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A83","v":398},{"$f":"ACCOUNTS!B83","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C83","v":815052},0,{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,E$2),SUMIF(CLASS!$N83:$S83,E$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,F$2),SUMIF(CLASS!$N83:$S83,F$3,CLASS!$E83:$J83))","v":60503.428170057487},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,G$2),SUMIF(CLASS!$N83:$S83,G$3,CLASS!$E83:$J83))","v":4403.7699578707188},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,H$2),SUMIF(CLASS!$N83:$S83,H$3,CLASS!$E83:$J83))","v":3677.3478199500732},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,I$2),SUMIF(CLASS!$N83:$S83,I$3,CLASS!$E83:$J83))","v":147.42139683684439},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,J$2),SUMIF(CLASS!$N83:$S83,J$3,CLASS!$E83:$J83))","v":2320.7350505017093},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,K$2),SUMIF(CLASS!$N83:$S83,K$3,CLASS!$E83:$J83))","v":10144.641717383796},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,L$2),SUMIF(CLASS!$N83:$S83,L$3,CLASS!$E83:$J83))","v":38.25504433298822},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,M$2),SUMIF(CLASS!$N83:$S83,M$3,CLASS!$E83:$J83))","v":472.85702797915337},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,N$2),SUMIF(CLASS!$N83:$S83,N$3,CLASS!$E83:$J83))","v":2284.1346966437873},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,O$2),SUMIF(CLASS!$N83:$S83,O$3,CLASS!$E83:$J83))","v":28126.91962144597},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,P$2),SUMIF(CLASS!$N83:$S83,P$3,CLASS!$E83:$J83))","v":47079.033830807042},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Q$2),SUMIF(CLASS!$N83:$S83,Q$3,CLASS!$E83:$J83))","v":231.77190776474239},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,R$2),SUMIF(CLASS!$N83:$S83,R$3,CLASS!$E83:$J83))","v":109988.12787437912},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,S$2),SUMIF(CLASS!$N83:$S83,S$3,CLASS!$E83:$J83))","v":2317.1348916279935},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,T$2),SUMIF(CLASS!$N83:$S83,T$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,U$2),SUMIF(CLASS!$N83:$S83,U$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,V$2),SUMIF(CLASS!$N83:$S83,V$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,W$2),SUMIF(CLASS!$N83:$S83,W$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,X$2),SUMIF(CLASS!$N83:$S83,X$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Y$2),SUMIF(CLASS!$N83:$S83,Y$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Z$2),SUMIF(CLASS!$N83:$S83,Z$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AA$2),SUMIF(CLASS!$N83:$S83,AA$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AB$2),SUMIF(CLASS!$N83:$S83,AB$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AC$2),SUMIF(CLASS!$N83:$S83,AC$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AD$2),SUMIF(CLASS!$N83:$S83,AD$3,CLASS!$E83:$J83))","v":257935.66746182402},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AE$2),SUMIF(CLASS!$N83:$S83,AE$3,CLASS!$E83:$J83))","v":18773.96666250148},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AF$2),SUMIF(CLASS!$N83:$S83,AF$3,CLASS!$E83:$J83))","v":15677.114390313469},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AG$2),SUMIF(CLASS!$N83:$S83,AG$3,CLASS!$E83:$J83))","v":43248.209426741458},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AH$2),SUMIF(CLASS!$N83:$S83,AH$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AI$2),SUMIF(CLASS!$N83:$S83,AI$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AJ$2),SUMIF(CLASS!$N83:$S83,AJ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AK$2),SUMIF(CLASS!$N83:$S83,AK$3,CLASS!$E83:$J83))","v":12636.072777697702},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AL$2),SUMIF(CLASS!$N83:$S83,AL$3,CLASS!$E83:$J83))","v":23903.944842979567},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AM$2),SUMIF(CLASS!$N83:$S83,AM$3,CLASS!$E83:$J83))","v":343.7022161156313},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AN$2),SUMIF(CLASS!$N83:$S83,AN$3,CLASS!$E83:$J83))","v":3830.4295813554436},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AO$2),SUMIF(CLASS!$N83:$S83,AO$3,CLASS!$E83:$J83))","v":12470.868889270576},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AP$2),SUMIF(CLASS!$N83:$S83,AP$3,CLASS!$E83:$J83))","v":11638.162582806568},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AQ$2),SUMIF(CLASS!$N83:$S83,AQ$3,CLASS!$E83:$J83))","v":58.636611160467616},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AR$2),SUMIF(CLASS!$N83:$S83,AR$3,CLASS!$E83:$J83))","v":6105.5703388066422},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AS$2),SUMIF(CLASS!$N83:$S83,AS$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AT$2),SUMIF(CLASS!$N83:$S83,AT$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AU$2),SUMIF(CLASS!$N83:$S83,AU$3,CLASS!$E83:$J83))","v":46075.838547584535},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AV$2),SUMIF(CLASS!$N83:$S83,AV$3,CLASS!$E83:$J83))","v":56659.085478314824},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AW$2),SUMIF(CLASS!$N83:$S83,AW$3,CLASS!$E83:$J83))","v":22991.767546964078},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AX$2),SUMIF(CLASS!$N83:$S83,AX$3,CLASS!$E83:$J83))","v":10967.383637982102},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AY$2),SUMIF(CLASS!$N83:$S83,AY$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AZ$2),SUMIF(CLASS!$N83:$S83,AZ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BA$2),SUMIF(CLASS!$N83:$S83,BA$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BB$2),SUMIF(CLASS!$N83:$S83,BB$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BC$2),SUMIF(CLASS!$N83:$S83,BC$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BD$2),SUMIF(CLASS!$N83:$S83,BD$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BE$2),SUMIF(CLASS!$N83:$S83,BE$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BF$2),SUMIF(CLASS!$N83:$S83,BF$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BG$2),SUMIF(CLASS!$N83:$S83,BG$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BH$2),SUMIF(CLASS!$N83:$S83,BH$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BI$2),SUMIF(CLASS!$N83:$S83,BI$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BJ$2),SUMIF(CLASS!$N83:$S83,BJ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BK$2),SUMIF(CLASS!$N83:$S83,BK$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BL$2),SUMIF(CLASS!$N83:$S83,BL$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BM$2),SUMIF(CLASS!$N83:$S83,BM$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BN$2),SUMIF(CLASS!$N83:$S83,BN$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BO$2),SUMIF(CLASS!$N83:$S83,BO$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BP$2),SUMIF(CLASS!$N83:$S83,BP$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BQ$2),SUMIF(CLASS!$N83:$S83,BQ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BR$2),SUMIF(CLASS!$N83:$S83,BR$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BS$2),SUMIF(CLASS!$N83:$S83,BS$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BT$2),SUMIF(CLASS!$N83:$S83,BT$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BU$2),SUMIF(CLASS!$N83:$S83,BU$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BV$2),SUMIF(CLASS!$N83:$S83,BV$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BW$2),SUMIF(CLASS!$N83:$S83,BW$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BX$2),SUMIF(CLASS!$N83:$S83,BX$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BY$2),SUMIF(CLASS!$N83:$S83,BY$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BZ$2),SUMIF(CLASS!$N83:$S83,BZ$3,CLASS!$E83:$J83))","v":0},null,null,60503.428170057487,257935.66746182402,0,0,0,0,318439.0956318815,null,8081.1177778207921,34451.081052814945,0,0,0,0,42532.198830635738,null,203151.03305970313,43248.209426741458,207681.46305103815,0,0,0,454080.70553748275,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A84","v":399},{"$f":"ACCOUNTS!B84","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C84","v":41998},0,{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,E$2),SUMIF(CLASS!$N84:$S84,E$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,F$2),SUMIF(CLASS!$N84:$S84,F$3,CLASS!$E84:$J84))","v":3117.6206871292561},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,G$2),SUMIF(CLASS!$N84:$S84,G$3,CLASS!$E84:$J84))","v":226.91746132842377},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,H$2),SUMIF(CLASS!$N84:$S84,H$3,CLASS!$E84:$J84))","v":189.48638092080404},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,I$2),SUMIF(CLASS!$N84:$S84,I$3,CLASS!$E84:$J84))","v":7.5963298346041608},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,J$2),SUMIF(CLASS!$N84:$S84,J$3,CLASS!$E84:$J84))","v":119.5828372312083},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,K$2),SUMIF(CLASS!$N84:$S84,K$3,CLASS!$E84:$J84))","v":522.73310518431299},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,L$2),SUMIF(CLASS!$N84:$S84,L$3,CLASS!$E84:$J84))","v":1.9712059499232431},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,M$2),SUMIF(CLASS!$N84:$S84,M$3,CLASS!$E84:$J84))","v":24.365377253314492},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,N$2),SUMIF(CLASS!$N84:$S84,N$3,CLASS!$E84:$J84))","v":117.69689417318867},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,O$2),SUMIF(CLASS!$N84:$S84,O$3,CLASS!$E84:$J84))","v":1449.3239330269575},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,P$2),SUMIF(CLASS!$N84:$S84,P$3,CLASS!$E84:$J84))","v":2425.8884866563535},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Q$2),SUMIF(CLASS!$N84:$S84,Q$3,CLASS!$E84:$J84))","v":11.942743017995969},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,R$2),SUMIF(CLASS!$N84:$S84,R$3,CLASS!$E84:$J84))","v":5667.4683265217118},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,S$2),SUMIF(CLASS!$N84:$S84,S$3,CLASS!$E84:$J84))","v":119.39732824236057},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,T$2),SUMIF(CLASS!$N84:$S84,T$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,U$2),SUMIF(CLASS!$N84:$S84,U$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,V$2),SUMIF(CLASS!$N84:$S84,V$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,W$2),SUMIF(CLASS!$N84:$S84,W$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,X$2),SUMIF(CLASS!$N84:$S84,X$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Y$2),SUMIF(CLASS!$N84:$S84,Y$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Z$2),SUMIF(CLASS!$N84:$S84,Z$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AA$2),SUMIF(CLASS!$N84:$S84,AA$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AB$2),SUMIF(CLASS!$N84:$S84,AB$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AC$2),SUMIF(CLASS!$N84:$S84,AC$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AD$2),SUMIF(CLASS!$N84:$S84,AD$3,CLASS!$E84:$J84))","v":13290.909245129986},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AE$2),SUMIF(CLASS!$N84:$S84,AE$3,CLASS!$E84:$J84))","v":967.38496671591167},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AF$2),SUMIF(CLASS!$N84:$S84,AF$3,CLASS!$E84:$J84))","v":807.81036076763814},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AG$2),SUMIF(CLASS!$N84:$S84,AG$3,CLASS!$E84:$J84))","v":2228.4937642068085},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AH$2),SUMIF(CLASS!$N84:$S84,AH$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AI$2),SUMIF(CLASS!$N84:$S84,AI$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AJ$2),SUMIF(CLASS!$N84:$S84,AJ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AK$2),SUMIF(CLASS!$N84:$S84,AK$3,CLASS!$E84:$J84))","v":651.11156652305385},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AL$2),SUMIF(CLASS!$N84:$S84,AL$3,CLASS!$E84:$J84))","v":1231.7224858235497},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AM$2),SUMIF(CLASS!$N84:$S84,AM$3,CLASS!$E84:$J84))","v":17.710288021407571},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AN$2),SUMIF(CLASS!$N84:$S84,AN$3,CLASS!$E84:$J84))","v":197.37437802467318},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AO$2),SUMIF(CLASS!$N84:$S84,AO$3,CLASS!$E84:$J84))","v":642.59894044991688},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AP$2),SUMIF(CLASS!$N84:$S84,AP$3,CLASS!$E84:$J84))","v":599.69124933465628},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AQ$2),SUMIF(CLASS!$N84:$S84,AQ$3,CLASS!$E84:$J84))","v":3.0214273390131168},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AR$2),SUMIF(CLASS!$N84:$S84,AR$3,CLASS!$E84:$J84))","v":314.60783249314323},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AS$2),SUMIF(CLASS!$N84:$S84,AS$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AT$2),SUMIF(CLASS!$N84:$S84,AT$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AU$2),SUMIF(CLASS!$N84:$S84,AU$3,CLASS!$E84:$J84))","v":2374.195839432889},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AV$2),SUMIF(CLASS!$N84:$S84,AV$3,CLASS!$E84:$J84))","v":2919.5293943432639},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AW$2),SUMIF(CLASS!$N84:$S84,AW$3,CLASS!$E84:$J84))","v":1184.7198135056381},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AX$2),SUMIF(CLASS!$N84:$S84,AX$3,CLASS!$E84:$J84))","v":565.12735141803512},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AY$2),SUMIF(CLASS!$N84:$S84,AY$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AZ$2),SUMIF(CLASS!$N84:$S84,AZ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BA$2),SUMIF(CLASS!$N84:$S84,BA$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BB$2),SUMIF(CLASS!$N84:$S84,BB$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BC$2),SUMIF(CLASS!$N84:$S84,BC$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BD$2),SUMIF(CLASS!$N84:$S84,BD$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BE$2),SUMIF(CLASS!$N84:$S84,BE$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BF$2),SUMIF(CLASS!$N84:$S84,BF$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BG$2),SUMIF(CLASS!$N84:$S84,BG$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BH$2),SUMIF(CLASS!$N84:$S84,BH$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BI$2),SUMIF(CLASS!$N84:$S84,BI$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BJ$2),SUMIF(CLASS!$N84:$S84,BJ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BK$2),SUMIF(CLASS!$N84:$S84,BK$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BL$2),SUMIF(CLASS!$N84:$S84,BL$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BM$2),SUMIF(CLASS!$N84:$S84,BM$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BN$2),SUMIF(CLASS!$N84:$S84,BN$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BO$2),SUMIF(CLASS!$N84:$S84,BO$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BP$2),SUMIF(CLASS!$N84:$S84,BP$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BQ$2),SUMIF(CLASS!$N84:$S84,BQ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BR$2),SUMIF(CLASS!$N84:$S84,BR$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BS$2),SUMIF(CLASS!$N84:$S84,BS$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BT$2),SUMIF(CLASS!$N84:$S84,BT$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BU$2),SUMIF(CLASS!$N84:$S84,BU$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BV$2),SUMIF(CLASS!$N84:$S84,BV$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BW$2),SUMIF(CLASS!$N84:$S84,BW$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BX$2),SUMIF(CLASS!$N84:$S84,BX$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BY$2),SUMIF(CLASS!$N84:$S84,BY$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BZ$2),SUMIF(CLASS!$N84:$S84,BZ$3,CLASS!$E84:$J84))","v":0},null,null,3117.6206871292561,13290.909245129986,0,0,0,0,16408.52993225924,null,416.40384224922781,1775.1953274835498,0,0,0,0,2191.5991697327777,null,10467.966567091931,2228.4937642068085,10701.410566709241,0,0,0,23397.870898007983,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A85","v":"~"},{"$f":"ACCOUNTS!B85","v":"~"},{"$f":"ACCOUNTS!C85","v":0},0,{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,E$2),SUMIF(CLASS!$N85:$S85,E$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,F$2),SUMIF(CLASS!$N85:$S85,F$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,G$2),SUMIF(CLASS!$N85:$S85,G$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,H$2),SUMIF(CLASS!$N85:$S85,H$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,I$2),SUMIF(CLASS!$N85:$S85,I$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,J$2),SUMIF(CLASS!$N85:$S85,J$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,K$2),SUMIF(CLASS!$N85:$S85,K$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,L$2),SUMIF(CLASS!$N85:$S85,L$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,M$2),SUMIF(CLASS!$N85:$S85,M$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,N$2),SUMIF(CLASS!$N85:$S85,N$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,O$2),SUMIF(CLASS!$N85:$S85,O$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,P$2),SUMIF(CLASS!$N85:$S85,P$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Q$2),SUMIF(CLASS!$N85:$S85,Q$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,R$2),SUMIF(CLASS!$N85:$S85,R$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,S$2),SUMIF(CLASS!$N85:$S85,S$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,T$2),SUMIF(CLASS!$N85:$S85,T$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,U$2),SUMIF(CLASS!$N85:$S85,U$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,V$2),SUMIF(CLASS!$N85:$S85,V$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,W$2),SUMIF(CLASS!$N85:$S85,W$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,X$2),SUMIF(CLASS!$N85:$S85,X$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Y$2),SUMIF(CLASS!$N85:$S85,Y$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Z$2),SUMIF(CLASS!$N85:$S85,Z$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AA$2),SUMIF(CLASS!$N85:$S85,AA$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AB$2),SUMIF(CLASS!$N85:$S85,AB$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AC$2),SUMIF(CLASS!$N85:$S85,AC$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AD$2),SUMIF(CLASS!$N85:$S85,AD$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AE$2),SUMIF(CLASS!$N85:$S85,AE$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AF$2),SUMIF(CLASS!$N85:$S85,AF$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AG$2),SUMIF(CLASS!$N85:$S85,AG$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AH$2),SUMIF(CLASS!$N85:$S85,AH$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AI$2),SUMIF(CLASS!$N85:$S85,AI$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AJ$2),SUMIF(CLASS!$N85:$S85,AJ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AK$2),SUMIF(CLASS!$N85:$S85,AK$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AL$2),SUMIF(CLASS!$N85:$S85,AL$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AM$2),SUMIF(CLASS!$N85:$S85,AM$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AN$2),SUMIF(CLASS!$N85:$S85,AN$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AO$2),SUMIF(CLASS!$N85:$S85,AO$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AP$2),SUMIF(CLASS!$N85:$S85,AP$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AQ$2),SUMIF(CLASS!$N85:$S85,AQ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AR$2),SUMIF(CLASS!$N85:$S85,AR$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AS$2),SUMIF(CLASS!$N85:$S85,AS$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AT$2),SUMIF(CLASS!$N85:$S85,AT$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AU$2),SUMIF(CLASS!$N85:$S85,AU$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AV$2),SUMIF(CLASS!$N85:$S85,AV$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AW$2),SUMIF(CLASS!$N85:$S85,AW$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AX$2),SUMIF(CLASS!$N85:$S85,AX$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AY$2),SUMIF(CLASS!$N85:$S85,AY$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AZ$2),SUMIF(CLASS!$N85:$S85,AZ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BA$2),SUMIF(CLASS!$N85:$S85,BA$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BB$2),SUMIF(CLASS!$N85:$S85,BB$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BC$2),SUMIF(CLASS!$N85:$S85,BC$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BD$2),SUMIF(CLASS!$N85:$S85,BD$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BE$2),SUMIF(CLASS!$N85:$S85,BE$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BF$2),SUMIF(CLASS!$N85:$S85,BF$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BG$2),SUMIF(CLASS!$N85:$S85,BG$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BH$2),SUMIF(CLASS!$N85:$S85,BH$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BI$2),SUMIF(CLASS!$N85:$S85,BI$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BJ$2),SUMIF(CLASS!$N85:$S85,BJ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BK$2),SUMIF(CLASS!$N85:$S85,BK$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BL$2),SUMIF(CLASS!$N85:$S85,BL$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BM$2),SUMIF(CLASS!$N85:$S85,BM$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BN$2),SUMIF(CLASS!$N85:$S85,BN$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BO$2),SUMIF(CLASS!$N85:$S85,BO$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BP$2),SUMIF(CLASS!$N85:$S85,BP$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BQ$2),SUMIF(CLASS!$N85:$S85,BQ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BR$2),SUMIF(CLASS!$N85:$S85,BR$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BS$2),SUMIF(CLASS!$N85:$S85,BS$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BT$2),SUMIF(CLASS!$N85:$S85,BT$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BU$2),SUMIF(CLASS!$N85:$S85,BU$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BV$2),SUMIF(CLASS!$N85:$S85,BV$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BW$2),SUMIF(CLASS!$N85:$S85,BW$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BX$2),SUMIF(CLASS!$N85:$S85,BX$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BY$2),SUMIF(CLASS!$N85:$S85,BY$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BZ$2),SUMIF(CLASS!$N85:$S85,BZ$3,CLASS!$E85:$J85))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,E$2),SUMIF(CLASS!$N86:$S86,E$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,F$2),SUMIF(CLASS!$N86:$S86,F$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,G$2),SUMIF(CLASS!$N86:$S86,G$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,H$2),SUMIF(CLASS!$N86:$S86,H$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,I$2),SUMIF(CLASS!$N86:$S86,I$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,J$2),SUMIF(CLASS!$N86:$S86,J$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,K$2),SUMIF(CLASS!$N86:$S86,K$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,L$2),SUMIF(CLASS!$N86:$S86,L$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,M$2),SUMIF(CLASS!$N86:$S86,M$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,N$2),SUMIF(CLASS!$N86:$S86,N$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,O$2),SUMIF(CLASS!$N86:$S86,O$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,P$2),SUMIF(CLASS!$N86:$S86,P$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Q$2),SUMIF(CLASS!$N86:$S86,Q$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,R$2),SUMIF(CLASS!$N86:$S86,R$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,S$2),SUMIF(CLASS!$N86:$S86,S$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,T$2),SUMIF(CLASS!$N86:$S86,T$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,U$2),SUMIF(CLASS!$N86:$S86,U$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,V$2),SUMIF(CLASS!$N86:$S86,V$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,W$2),SUMIF(CLASS!$N86:$S86,W$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,X$2),SUMIF(CLASS!$N86:$S86,X$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Y$2),SUMIF(CLASS!$N86:$S86,Y$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Z$2),SUMIF(CLASS!$N86:$S86,Z$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AA$2),SUMIF(CLASS!$N86:$S86,AA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AB$2),SUMIF(CLASS!$N86:$S86,AB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AC$2),SUMIF(CLASS!$N86:$S86,AC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AD$2),SUMIF(CLASS!$N86:$S86,AD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AE$2),SUMIF(CLASS!$N86:$S86,AE$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AF$2),SUMIF(CLASS!$N86:$S86,AF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AG$2),SUMIF(CLASS!$N86:$S86,AG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AH$2),SUMIF(CLASS!$N86:$S86,AH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AI$2),SUMIF(CLASS!$N86:$S86,AI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AJ$2),SUMIF(CLASS!$N86:$S86,AJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AK$2),SUMIF(CLASS!$N86:$S86,AK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AL$2),SUMIF(CLASS!$N86:$S86,AL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AM$2),SUMIF(CLASS!$N86:$S86,AM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AN$2),SUMIF(CLASS!$N86:$S86,AN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AO$2),SUMIF(CLASS!$N86:$S86,AO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AP$2),SUMIF(CLASS!$N86:$S86,AP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AQ$2),SUMIF(CLASS!$N86:$S86,AQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AR$2),SUMIF(CLASS!$N86:$S86,AR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AS$2),SUMIF(CLASS!$N86:$S86,AS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AT$2),SUMIF(CLASS!$N86:$S86,AT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AU$2),SUMIF(CLASS!$N86:$S86,AU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AV$2),SUMIF(CLASS!$N86:$S86,AV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AW$2),SUMIF(CLASS!$N86:$S86,AW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AX$2),SUMIF(CLASS!$N86:$S86,AX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AY$2),SUMIF(CLASS!$N86:$S86,AY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AZ$2),SUMIF(CLASS!$N86:$S86,AZ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BA$2),SUMIF(CLASS!$N86:$S86,BA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BB$2),SUMIF(CLASS!$N86:$S86,BB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BC$2),SUMIF(CLASS!$N86:$S86,BC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BD$2),SUMIF(CLASS!$N86:$S86,BD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BE$2),SUMIF(CLASS!$N86:$S86,BE$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BF$2),SUMIF(CLASS!$N86:$S86,BF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BG$2),SUMIF(CLASS!$N86:$S86,BG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BH$2),SUMIF(CLASS!$N86:$S86,BH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BI$2),SUMIF(CLASS!$N86:$S86,BI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BJ$2),SUMIF(CLASS!$N86:$S86,BJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BK$2),SUMIF(CLASS!$N86:$S86,BK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BL$2),SUMIF(CLASS!$N86:$S86,BL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BM$2),SUMIF(CLASS!$N86:$S86,BM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BN$2),SUMIF(CLASS!$N86:$S86,BN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BO$2),SUMIF(CLASS!$N86:$S86,BO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BP$2),SUMIF(CLASS!$N86:$S86,BP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BQ$2),SUMIF(CLASS!$N86:$S86,BQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BR$2),SUMIF(CLASS!$N86:$S86,BR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BS$2),SUMIF(CLASS!$N86:$S86,BS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BT$2),SUMIF(CLASS!$N86:$S86,BT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BU$2),SUMIF(CLASS!$N86:$S86,BU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BV$2),SUMIF(CLASS!$N86:$S86,BV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BW$2),SUMIF(CLASS!$N86:$S86,BW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BX$2),SUMIF(CLASS!$N86:$S86,BX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BY$2),SUMIF(CLASS!$N86:$S86,BY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BZ$2),SUMIF(CLASS!$N86:$S86,BZ$3,CLASS!$E86:$J86))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B87","v":"Sub-total"},{"$f":"SUM(C74:C86)","v":299479149},0,{"$f":"SUM(E74:E86)","v":0},22605478.675460912,1646819.4910666754,1375169.0309121984,54937.95218535664,864843.46217698767,3780494.9184141443,14256.097428925919,176214.56146137981,851204.00051567226,10481757.726081824,17544439.03683899,86371.953189267195,40988096.977584407,863501.82954897219,0,0,0,0,0,0,0,0,0,0,96370724.879596487,7020651.5145474058,5862562.7107309513,16116846.757449776,0,0,0,4708949.8333822908,8908026.9689644072,128083.8217525456,1427445.1450407614,4647385.0706139049,4337069.3346994333,21851.477528803436,2238580.3219868965,{"$f":"SUM(AS74:AS86)","v":0},0,15625808.245356975,19214929.840660498,7797252.5782608055,3719394.7865623375,0,0,0,{"$f":"SUM(BB74:BB86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC74:CC86)","v":22605478.675460912},96370724.879596487,0,0,0,0,118976203.55505742,null,{"$f":"SUM(CK74:CK86)","v":3021988.5219788747},12883214.225278357,0,0,0,0,15905202.747257233,null,{"$f":"SUM(CS74:CS86)","v":75706118.51542592},16116846.757449776,72774777.42480965,0,0,0,164597742.6976853,null,{"$f":"SUM(DA74:DA86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI74:DI86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ74:DQ86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY74:DY86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG74:EG86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO74:EO86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW74:EW86)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE74:FE86)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B89","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C87,C71,C39,C28,C13)","v":7629582517.4841633},0,{"$f":"SUM(E87,E71,E39,E28,E13)","v":0},{"$f":"SUM(F87,F71,F39,F28,F13)","v":662181086.83376324},46412198.980188496,38756292.987976208,1691031.6030426545,26620534.03978033,116366484.87754294,438813.43095992878,5424017.1046441235,26200701.122820601,322636408.25995976,540031065.75308132,2658593.8617949137,1261644538.6209178,26579237.575616684,0,0,0,0,0,0,0,0,0,0,2822982528.0807805,197862532.49448779,165224196.42242485,496088698.68847263,0,0,0,144945027.41065723,274195788.63171071,3942516.6356995823,43937838.158393003,143050017.5798592,133498265.18504244,672604.95894916554,58014157.805373609,{"$f":"SUM(AS87,AS71,AS39,AS28,AS13)","v":0},0,22761621.731650427,27989781.889411926,11358011.75502355,5417925.0041392362,0,0,0,{"$f":"SUM(BB87,BB71,BB39,BB28,BB13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC87,CC71,CC39,CC28,CC13)","v":662181086.83376324},2822982528.0807805,0,0,0,0,3485163614.9145432,null,{"$f":"SUM(CK87,CK71,CK39,CK28,CK13)","v":85168491.968164697},363086728.91691273,0,0,0,0,{"$f":"SUM(CQ87,CQ71,CQ39,CQ28,CQ13)","v":448255220.88507736},null,{"$f":"SUM(CS87,CS71,CS39,CS28,CS13)","v":2330291426.2501612},496088698.68847263,869783556.74591017,0,0,0,{"$f":"SUM(CY87,CY71,CY39,CY28,CY13)","v":3696163681.6845431},null,{"$f":"SUM(DA87,DA71,DA39,DA28,DA13)","v":0},0,0,0,0,0,{"$f":"SUM(DG87,DG71,DG39,DG28,DG13)","v":0},null,{"$f":"SUM(DI87,DI71,DI39,DI28,DI13)","v":0},0,0,0,0,0,{"$f":"SUM(DO87,DO71,DO39,DO28,DO13)","v":0},null,{"$f":"SUM(DQ87,DQ71,DQ39,DQ28,DQ13)","v":0},0,0,0,0,0,{"$f":"SUM(DW87,DW71,DW39,DW28,DW13)","v":0},null,{"$f":"SUM(DY87,DY71,DY39,DY28,DY13)","v":0},0,0,0,0,0,{"$f":"SUM(EE87,EE71,EE39,EE28,EE13)","v":0},null,{"$f":"SUM(EG87,EG71,EG39,EG28,EG13)","v":0},0,0,0,0,0,{"$f":"SUM(EM87,EM71,EM39,EM28,EM13)","v":0},null,{"$f":"SUM(EO87,EO71,EO39,EO28,EO13)","v":0},0,0,0,0,0,{"$f":"SUM(EU87,EU71,EU39,EU28,EU13)","v":0},null,{"$f":"SUM(EW87,EW71,EW39,EW28,EW13)","v":0},0,0,0,0,0,{"$f":"SUM(FC87,FC71,FC39,FC28,FC13)","v":0},null,{"$f":"SUM(FE87,FE71,FE39,FE28,FE13)","v":0},0,0,0,0,0,{"$f":"SUM(FK87,FK71,FK39,FK28,FK13)","v":0},0]
[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,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,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,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]
[{"$f":"ACCOUNTS!A91","v":"Accumulated Reserve for Depreciation"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B93","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A94","v":111},{"$f":"ACCOUNTS!B94","v":"Accum Amortization - Production"},{"$f":"ACCOUNTS!C94","v":-3373943},0,{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,E$2),SUMIF(CLASS!$N94:$S94,E$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,F$2),SUMIF(CLASS!$N94:$S94,F$3,CLASS!$E94:$J94))","v":-641049.17000000004},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,G$2),SUMIF(CLASS!$N94:$S94,G$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,H$2),SUMIF(CLASS!$N94:$S94,H$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,I$2),SUMIF(CLASS!$N94:$S94,I$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,J$2),SUMIF(CLASS!$N94:$S94,J$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,K$2),SUMIF(CLASS!$N94:$S94,K$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,L$2),SUMIF(CLASS!$N94:$S94,L$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,M$2),SUMIF(CLASS!$N94:$S94,M$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,N$2),SUMIF(CLASS!$N94:$S94,N$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,O$2),SUMIF(CLASS!$N94:$S94,O$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,P$2),SUMIF(CLASS!$N94:$S94,P$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,Q$2),SUMIF(CLASS!$N94:$S94,Q$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,R$2),SUMIF(CLASS!$N94:$S94,R$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,S$2),SUMIF(CLASS!$N94:$S94,S$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,T$2),SUMIF(CLASS!$N94:$S94,T$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,U$2),SUMIF(CLASS!$N94:$S94,U$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,V$2),SUMIF(CLASS!$N94:$S94,V$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,W$2),SUMIF(CLASS!$N94:$S94,W$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,X$2),SUMIF(CLASS!$N94:$S94,X$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,Y$2),SUMIF(CLASS!$N94:$S94,Y$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,Z$2),SUMIF(CLASS!$N94:$S94,Z$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AA$2),SUMIF(CLASS!$N94:$S94,AA$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AB$2),SUMIF(CLASS!$N94:$S94,AB$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AC$2),SUMIF(CLASS!$N94:$S94,AC$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AD$2),SUMIF(CLASS!$N94:$S94,AD$3,CLASS!$E94:$J94))","v":-2732893.83},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AE$2),SUMIF(CLASS!$N94:$S94,AE$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AF$2),SUMIF(CLASS!$N94:$S94,AF$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AG$2),SUMIF(CLASS!$N94:$S94,AG$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AH$2),SUMIF(CLASS!$N94:$S94,AH$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AI$2),SUMIF(CLASS!$N94:$S94,AI$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AJ$2),SUMIF(CLASS!$N94:$S94,AJ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AK$2),SUMIF(CLASS!$N94:$S94,AK$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AL$2),SUMIF(CLASS!$N94:$S94,AL$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AM$2),SUMIF(CLASS!$N94:$S94,AM$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AN$2),SUMIF(CLASS!$N94:$S94,AN$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AO$2),SUMIF(CLASS!$N94:$S94,AO$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AP$2),SUMIF(CLASS!$N94:$S94,AP$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AQ$2),SUMIF(CLASS!$N94:$S94,AQ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AR$2),SUMIF(CLASS!$N94:$S94,AR$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AS$2),SUMIF(CLASS!$N94:$S94,AS$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AT$2),SUMIF(CLASS!$N94:$S94,AT$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AU$2),SUMIF(CLASS!$N94:$S94,AU$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AV$2),SUMIF(CLASS!$N94:$S94,AV$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AW$2),SUMIF(CLASS!$N94:$S94,AW$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AX$2),SUMIF(CLASS!$N94:$S94,AX$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AY$2),SUMIF(CLASS!$N94:$S94,AY$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,AZ$2),SUMIF(CLASS!$N94:$S94,AZ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BA$2),SUMIF(CLASS!$N94:$S94,BA$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BB$2),SUMIF(CLASS!$N94:$S94,BB$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BC$2),SUMIF(CLASS!$N94:$S94,BC$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BD$2),SUMIF(CLASS!$N94:$S94,BD$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BE$2),SUMIF(CLASS!$N94:$S94,BE$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BF$2),SUMIF(CLASS!$N94:$S94,BF$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BG$2),SUMIF(CLASS!$N94:$S94,BG$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BH$2),SUMIF(CLASS!$N94:$S94,BH$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BI$2),SUMIF(CLASS!$N94:$S94,BI$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BJ$2),SUMIF(CLASS!$N94:$S94,BJ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BK$2),SUMIF(CLASS!$N94:$S94,BK$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BL$2),SUMIF(CLASS!$N94:$S94,BL$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BM$2),SUMIF(CLASS!$N94:$S94,BM$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BN$2),SUMIF(CLASS!$N94:$S94,BN$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BO$2),SUMIF(CLASS!$N94:$S94,BO$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BP$2),SUMIF(CLASS!$N94:$S94,BP$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BQ$2),SUMIF(CLASS!$N94:$S94,BQ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BR$2),SUMIF(CLASS!$N94:$S94,BR$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BS$2),SUMIF(CLASS!$N94:$S94,BS$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BT$2),SUMIF(CLASS!$N94:$S94,BT$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BU$2),SUMIF(CLASS!$N94:$S94,BU$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BV$2),SUMIF(CLASS!$N94:$S94,BV$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BW$2),SUMIF(CLASS!$N94:$S94,BW$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BX$2),SUMIF(CLASS!$N94:$S94,BX$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BY$2),SUMIF(CLASS!$N94:$S94,BY$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$R94),2,BZ$2),SUMIF(CLASS!$N94:$S94,BZ$3,CLASS!$E94:$J94))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E94:$BL94)","v":-641049.17000000004},-2732893.83,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E94:$BA94)","v":0},0,0,{"$f":"SUM(CC94:CH94)","v":-3373943},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E94:$BL94)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E94:$BA94)","v":0},0,0,{"$f":"SUM(CK94:CP94)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E94:$BL94)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E94:$BA94)","v":0},0,0,{"$f":"SUM(CS94:CX94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(DA94:DF94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(DI94:DN94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(DQ94:DV94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(DY94:ED94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(EG94:EL94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(EO94:ET94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(EW94:FB94)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E94:$BA94)","v":0},0,0,0,0,0,{"$f":"SUM(FE94:FJ94)","v":0},{"$f":"ROUND((SUM(FK94,FC94,EU94,EM94,EE94,DW94,DO94,DG94,CY94,CQ94,CI94)-C94),1)","v":0}]
[{"$f":"ACCOUNTS!A95","v":111.01},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - General"},{"$f":"ACCOUNTS!C95","v":-92452881},0,{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,E$2),SUMIF(CLASS!$N95:$S95,E$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,F$2),SUMIF(CLASS!$N95:$S95,F$3,CLASS!$E95:$J95))","v":-6978588.1150958724},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,G$2),SUMIF(CLASS!$N95:$S95,G$3,CLASS!$E95:$J95))","v":-508393.34539470042},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,H$2),SUMIF(CLASS!$N95:$S95,H$3,CLASS!$E95:$J95))","v":-424531.52145764523},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,I$2),SUMIF(CLASS!$N95:$S95,I$3,CLASS!$E95:$J95))","v":-16960.018661521139},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,J$2),SUMIF(CLASS!$N95:$S95,J$3,CLASS!$E95:$J95))","v":-266987.76846156013},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,K$2),SUMIF(CLASS!$N95:$S95,K$3,CLASS!$E95:$J95))","v":-1167085.0808155853},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,L$2),SUMIF(CLASS!$N95:$S95,L$3,CLASS!$E95:$J95))","v":-4401.0318699045538},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,M$2),SUMIF(CLASS!$N95:$S95,M$3,CLASS!$E95:$J95))","v":-54399.593212601721},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,N$2),SUMIF(CLASS!$N95:$S95,N$3,CLASS!$E95:$J95))","v":-262777.09960501932},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,O$2),SUMIF(CLASS!$N95:$S95,O$3,CLASS!$E95:$J95))","v":-3235846.9795180093},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,P$2),SUMIF(CLASS!$N95:$S95,P$3,CLASS!$E95:$J95))","v":-5416183.1963955211},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Q$2),SUMIF(CLASS!$N95:$S95,Q$3,CLASS!$E95:$J95))","v":-26664.079741808313},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,R$2),SUMIF(CLASS!$N95:$S95,R$3,CLASS!$E95:$J95))","v":-12653527.51581738},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,S$2),SUMIF(CLASS!$N95:$S95,S$3,CLASS!$E95:$J95))","v":-266573.59003839508},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,T$2),SUMIF(CLASS!$N95:$S95,T$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,U$2),SUMIF(CLASS!$N95:$S95,U$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,V$2),SUMIF(CLASS!$N95:$S95,V$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,W$2),SUMIF(CLASS!$N95:$S95,W$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,X$2),SUMIF(CLASS!$N95:$S95,X$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Y$2),SUMIF(CLASS!$N95:$S95,Y$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Z$2),SUMIF(CLASS!$N95:$S95,Z$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AA$2),SUMIF(CLASS!$N95:$S95,AA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AB$2),SUMIF(CLASS!$N95:$S95,AB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AC$2),SUMIF(CLASS!$N95:$S95,AC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AD$2),SUMIF(CLASS!$N95:$S95,AD$3,CLASS!$E95:$J95))","v":-29750823.016987663},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AE$2),SUMIF(CLASS!$N95:$S95,AE$3,CLASS!$E95:$J95))","v":-2167361.1040510917},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AF$2),SUMIF(CLASS!$N95:$S95,AF$3,CLASS!$E95:$J95))","v":-1809844.9072668038},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AG$2),SUMIF(CLASS!$N95:$S95,AG$3,CLASS!$E95:$J95))","v":-4975467.9761085492},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AH$2),SUMIF(CLASS!$N95:$S95,AH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AI$2),SUMIF(CLASS!$N95:$S95,AI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AJ$2),SUMIF(CLASS!$N95:$S95,AJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AK$2),SUMIF(CLASS!$N95:$S95,AK$3,CLASS!$E95:$J95))","v":-1453710.4837995348},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AL$2),SUMIF(CLASS!$N95:$S95,AL$3,CLASS!$E95:$J95))","v":-2750017.0214069136},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AM$2),SUMIF(CLASS!$N95:$S95,AM$3,CLASS!$E95:$J95))","v":-39541.044410117895},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AN$2),SUMIF(CLASS!$N95:$S95,AN$3,CLASS!$E95:$J95))","v":-440669.79811165854},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AO$2),SUMIF(CLASS!$N95:$S95,AO$3,CLASS!$E95:$J95))","v":-1434704.6875528691},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AP$2),SUMIF(CLASS!$N95:$S95,AP$3,CLASS!$E95:$J95))","v":-1338906.4194573227},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AQ$2),SUMIF(CLASS!$N95:$S95,AQ$3,CLASS!$E95:$J95))","v":-6745.8187269145701},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AR$2),SUMIF(CLASS!$N95:$S95,AR$3,CLASS!$E95:$J95))","v":-691077.16116021248},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AS$2),SUMIF(CLASS!$N95:$S95,AS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AT$2),SUMIF(CLASS!$N95:$S95,AT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AU$2),SUMIF(CLASS!$N95:$S95,AU$3,CLASS!$E95:$J95))","v":-4823878.3737054355},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AV$2),SUMIF(CLASS!$N95:$S95,AV$3,CLASS!$E95:$J95))","v":-5931884.1659388272},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AW$2),SUMIF(CLASS!$N95:$S95,AW$3,CLASS!$E95:$J95))","v":-2407107.363407426},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AX$2),SUMIF(CLASS!$N95:$S95,AX$3,CLASS!$E95:$J95))","v":-1148222.7218231757},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AY$2),SUMIF(CLASS!$N95:$S95,AY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AZ$2),SUMIF(CLASS!$N95:$S95,AZ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BA$2),SUMIF(CLASS!$N95:$S95,BA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BB$2),SUMIF(CLASS!$N95:$S95,BB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BC$2),SUMIF(CLASS!$N95:$S95,BC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BD$2),SUMIF(CLASS!$N95:$S95,BD$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BE$2),SUMIF(CLASS!$N95:$S95,BE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BF$2),SUMIF(CLASS!$N95:$S95,BF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BG$2),SUMIF(CLASS!$N95:$S95,BG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BH$2),SUMIF(CLASS!$N95:$S95,BH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BI$2),SUMIF(CLASS!$N95:$S95,BI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BJ$2),SUMIF(CLASS!$N95:$S95,BJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BK$2),SUMIF(CLASS!$N95:$S95,BK$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BL$2),SUMIF(CLASS!$N95:$S95,BL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BM$2),SUMIF(CLASS!$N95:$S95,BM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BN$2),SUMIF(CLASS!$N95:$S95,BN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BO$2),SUMIF(CLASS!$N95:$S95,BO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BP$2),SUMIF(CLASS!$N95:$S95,BP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BQ$2),SUMIF(CLASS!$N95:$S95,BQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BR$2),SUMIF(CLASS!$N95:$S95,BR$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BS$2),SUMIF(CLASS!$N95:$S95,BS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BT$2),SUMIF(CLASS!$N95:$S95,BT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BU$2),SUMIF(CLASS!$N95:$S95,BU$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BV$2),SUMIF(CLASS!$N95:$S95,BV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BW$2),SUMIF(CLASS!$N95:$S95,BW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BX$2),SUMIF(CLASS!$N95:$S95,BX$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BY$2),SUMIF(CLASS!$N95:$S95,BY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BZ$2),SUMIF(CLASS!$N95:$S95,BZ$3,CLASS!$E95:$J95))","v":0},null,null,-6978588.1150958724,-29750823.016987663,0,0,0,0,{"$f":"SUM(CC95:CH95)","v":-36729411.132083535},null,-932924.86685234564,-3977206.0113178957,0,0,0,0,{"$f":"SUM(CK95:CP95)","v":-4910130.8781702416},null,-23371405.954137307,-4975467.9761085492,-22466465.059500407,0,0,0,{"$f":"SUM(CS95:CX95)","v":-50813338.989746258},null,0,0,0,0,0,0,{"$f":"SUM(DA95:DF95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI95:DN95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ95:DV95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY95:ED95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG95:EL95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO95:ET95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW95:FB95)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE95:FJ95)","v":0},0]
[{"$f":"ACCOUNTS!A96","v":"~"},{"$f":"ACCOUNTS!B96","v":"~"},{"$f":"ACCOUNTS!C96","v":0},0,{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,E$2),SUMIF(CLASS!$N96:$S96,E$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,F$2),SUMIF(CLASS!$N96:$S96,F$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,G$2),SUMIF(CLASS!$N96:$S96,G$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,H$2),SUMIF(CLASS!$N96:$S96,H$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,I$2),SUMIF(CLASS!$N96:$S96,I$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,J$2),SUMIF(CLASS!$N96:$S96,J$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,K$2),SUMIF(CLASS!$N96:$S96,K$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,L$2),SUMIF(CLASS!$N96:$S96,L$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,M$2),SUMIF(CLASS!$N96:$S96,M$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,N$2),SUMIF(CLASS!$N96:$S96,N$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,O$2),SUMIF(CLASS!$N96:$S96,O$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,P$2),SUMIF(CLASS!$N96:$S96,P$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Q$2),SUMIF(CLASS!$N96:$S96,Q$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,R$2),SUMIF(CLASS!$N96:$S96,R$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,S$2),SUMIF(CLASS!$N96:$S96,S$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,T$2),SUMIF(CLASS!$N96:$S96,T$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,U$2),SUMIF(CLASS!$N96:$S96,U$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,V$2),SUMIF(CLASS!$N96:$S96,V$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,W$2),SUMIF(CLASS!$N96:$S96,W$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,X$2),SUMIF(CLASS!$N96:$S96,X$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Y$2),SUMIF(CLASS!$N96:$S96,Y$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Z$2),SUMIF(CLASS!$N96:$S96,Z$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AA$2),SUMIF(CLASS!$N96:$S96,AA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AB$2),SUMIF(CLASS!$N96:$S96,AB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AC$2),SUMIF(CLASS!$N96:$S96,AC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AD$2),SUMIF(CLASS!$N96:$S96,AD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AE$2),SUMIF(CLASS!$N96:$S96,AE$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AF$2),SUMIF(CLASS!$N96:$S96,AF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AG$2),SUMIF(CLASS!$N96:$S96,AG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AH$2),SUMIF(CLASS!$N96:$S96,AH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AI$2),SUMIF(CLASS!$N96:$S96,AI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AJ$2),SUMIF(CLASS!$N96:$S96,AJ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AK$2),SUMIF(CLASS!$N96:$S96,AK$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AL$2),SUMIF(CLASS!$N96:$S96,AL$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AM$2),SUMIF(CLASS!$N96:$S96,AM$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AN$2),SUMIF(CLASS!$N96:$S96,AN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AO$2),SUMIF(CLASS!$N96:$S96,AO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AP$2),SUMIF(CLASS!$N96:$S96,AP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AQ$2),SUMIF(CLASS!$N96:$S96,AQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AR$2),SUMIF(CLASS!$N96:$S96,AR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AS$2),SUMIF(CLASS!$N96:$S96,AS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AT$2),SUMIF(CLASS!$N96:$S96,AT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AU$2),SUMIF(CLASS!$N96:$S96,AU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AV$2),SUMIF(CLASS!$N96:$S96,AV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AW$2),SUMIF(CLASS!$N96:$S96,AW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AX$2),SUMIF(CLASS!$N96:$S96,AX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AY$2),SUMIF(CLASS!$N96:$S96,AY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AZ$2),SUMIF(CLASS!$N96:$S96,AZ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BA$2),SUMIF(CLASS!$N96:$S96,BA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BB$2),SUMIF(CLASS!$N96:$S96,BB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BC$2),SUMIF(CLASS!$N96:$S96,BC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BD$2),SUMIF(CLASS!$N96:$S96,BD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BE$2),SUMIF(CLASS!$N96:$S96,BE$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BF$2),SUMIF(CLASS!$N96:$S96,BF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BG$2),SUMIF(CLASS!$N96:$S96,BG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BH$2),SUMIF(CLASS!$N96:$S96,BH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BI$2),SUMIF(CLASS!$N96:$S96,BI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BJ$2),SUMIF(CLASS!$N96:$S96,BJ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BK$2),SUMIF(CLASS!$N96:$S96,BK$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BL$2),SUMIF(CLASS!$N96:$S96,BL$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BM$2),SUMIF(CLASS!$N96:$S96,BM$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BN$2),SUMIF(CLASS!$N96:$S96,BN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BO$2),SUMIF(CLASS!$N96:$S96,BO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BP$2),SUMIF(CLASS!$N96:$S96,BP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BQ$2),SUMIF(CLASS!$N96:$S96,BQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BR$2),SUMIF(CLASS!$N96:$S96,BR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BS$2),SUMIF(CLASS!$N96:$S96,BS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BT$2),SUMIF(CLASS!$N96:$S96,BT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BU$2),SUMIF(CLASS!$N96:$S96,BU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BV$2),SUMIF(CLASS!$N96:$S96,BV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BW$2),SUMIF(CLASS!$N96:$S96,BW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BX$2),SUMIF(CLASS!$N96:$S96,BX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BY$2),SUMIF(CLASS!$N96:$S96,BY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BZ$2),SUMIF(CLASS!$N96:$S96,BZ$3,CLASS!$E96:$J96))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC96:CH96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK96:CP96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS96:CX96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA96:DF96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI96:DN96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ96:DV96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY96:ED96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG96:EL96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO96:ET96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW96:FB96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE96:FJ96)","v":0},0]
[null,{"$f":"ACCOUNTS!B97","v":"Sub-total"},{"$f":"SUM(C94:C96)","v":-95826824},0,{"$f":"SUM(E94:E96)","v":0},-7619637.2850958724,-508393.34539470042,-424531.52145764523,-16960.018661521139,-266987.76846156013,-1167085.0808155853,-4401.0318699045538,-54399.593212601721,-262777.09960501932,-3235846.9795180093,-5416183.1963955211,-26664.079741808313,-12653527.51581738,-266573.59003839508,0,0,0,0,0,0,0,0,0,0,-32483716.846987665,-2167361.1040510917,-1809844.9072668038,-4975467.9761085492,0,0,0,-1453710.4837995348,-2750017.0214069136,-39541.044410117895,-440669.79811165854,-1434704.6875528691,-1338906.4194573227,-6745.8187269145701,-691077.16116021248,{"$f":"SUM(AS94:AS96)","v":0},0,-4823878.3737054355,-5931884.1659388272,-2407107.363407426,-1148222.7218231757,0,0,0,{"$f":"SUM(BB94:BB96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC94:CC96)","v":-7619637.2850958724},-32483716.846987665,0,0,0,0,-40103354.132083535,null,{"$f":"SUM(CK94:CK96)","v":-932924.86685234564},-3977206.0113178957,0,0,0,0,-4910130.8781702416,null,{"$f":"SUM(CS94:CS96)","v":-23371405.954137307},-4975467.9761085492,-22466465.059500407,0,0,0,-50813338.989746258,null,{"$f":"SUM(DA94:DA96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI94:DI96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ94:DQ96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY94:DY96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG94:EG96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO94:EO96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW94:EW96)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE94:FE96)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B99","v":"Production Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A100","v":108.01},{"$f":"ACCOUNTS!B100","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C100","v":-645044172},0,{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,E$2),SUMIF(CLASS!$N100:$S100,E$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,F$2),SUMIF(CLASS!$N100:$S100,F$3,CLASS!$E100:$J100))","v":-122558392.68000001},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,G$2),SUMIF(CLASS!$N100:$S100,G$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,H$2),SUMIF(CLASS!$N100:$S100,H$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,I$2),SUMIF(CLASS!$N100:$S100,I$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,J$2),SUMIF(CLASS!$N100:$S100,J$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,K$2),SUMIF(CLASS!$N100:$S100,K$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,L$2),SUMIF(CLASS!$N100:$S100,L$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,M$2),SUMIF(CLASS!$N100:$S100,M$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,N$2),SUMIF(CLASS!$N100:$S100,N$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,O$2),SUMIF(CLASS!$N100:$S100,O$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,P$2),SUMIF(CLASS!$N100:$S100,P$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,Q$2),SUMIF(CLASS!$N100:$S100,Q$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,R$2),SUMIF(CLASS!$N100:$S100,R$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,S$2),SUMIF(CLASS!$N100:$S100,S$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,T$2),SUMIF(CLASS!$N100:$S100,T$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,U$2),SUMIF(CLASS!$N100:$S100,U$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,V$2),SUMIF(CLASS!$N100:$S100,V$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,W$2),SUMIF(CLASS!$N100:$S100,W$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,X$2),SUMIF(CLASS!$N100:$S100,X$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,Y$2),SUMIF(CLASS!$N100:$S100,Y$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,Z$2),SUMIF(CLASS!$N100:$S100,Z$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AA$2),SUMIF(CLASS!$N100:$S100,AA$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AB$2),SUMIF(CLASS!$N100:$S100,AB$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AC$2),SUMIF(CLASS!$N100:$S100,AC$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AD$2),SUMIF(CLASS!$N100:$S100,AD$3,CLASS!$E100:$J100))","v":-522485779.32000005},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AE$2),SUMIF(CLASS!$N100:$S100,AE$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AF$2),SUMIF(CLASS!$N100:$S100,AF$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AG$2),SUMIF(CLASS!$N100:$S100,AG$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AH$2),SUMIF(CLASS!$N100:$S100,AH$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AI$2),SUMIF(CLASS!$N100:$S100,AI$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AJ$2),SUMIF(CLASS!$N100:$S100,AJ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AK$2),SUMIF(CLASS!$N100:$S100,AK$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AL$2),SUMIF(CLASS!$N100:$S100,AL$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AM$2),SUMIF(CLASS!$N100:$S100,AM$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AN$2),SUMIF(CLASS!$N100:$S100,AN$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AO$2),SUMIF(CLASS!$N100:$S100,AO$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AP$2),SUMIF(CLASS!$N100:$S100,AP$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AQ$2),SUMIF(CLASS!$N100:$S100,AQ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AR$2),SUMIF(CLASS!$N100:$S100,AR$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AS$2),SUMIF(CLASS!$N100:$S100,AS$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AT$2),SUMIF(CLASS!$N100:$S100,AT$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AU$2),SUMIF(CLASS!$N100:$S100,AU$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AV$2),SUMIF(CLASS!$N100:$S100,AV$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AW$2),SUMIF(CLASS!$N100:$S100,AW$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AX$2),SUMIF(CLASS!$N100:$S100,AX$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AY$2),SUMIF(CLASS!$N100:$S100,AY$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,AZ$2),SUMIF(CLASS!$N100:$S100,AZ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BA$2),SUMIF(CLASS!$N100:$S100,BA$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BB$2),SUMIF(CLASS!$N100:$S100,BB$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BC$2),SUMIF(CLASS!$N100:$S100,BC$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BD$2),SUMIF(CLASS!$N100:$S100,BD$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BE$2),SUMIF(CLASS!$N100:$S100,BE$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BF$2),SUMIF(CLASS!$N100:$S100,BF$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BG$2),SUMIF(CLASS!$N100:$S100,BG$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BH$2),SUMIF(CLASS!$N100:$S100,BH$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BI$2),SUMIF(CLASS!$N100:$S100,BI$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BJ$2),SUMIF(CLASS!$N100:$S100,BJ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BK$2),SUMIF(CLASS!$N100:$S100,BK$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BL$2),SUMIF(CLASS!$N100:$S100,BL$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BM$2),SUMIF(CLASS!$N100:$S100,BM$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BN$2),SUMIF(CLASS!$N100:$S100,BN$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BO$2),SUMIF(CLASS!$N100:$S100,BO$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BP$2),SUMIF(CLASS!$N100:$S100,BP$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BQ$2),SUMIF(CLASS!$N100:$S100,BQ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BR$2),SUMIF(CLASS!$N100:$S100,BR$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BS$2),SUMIF(CLASS!$N100:$S100,BS$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BT$2),SUMIF(CLASS!$N100:$S100,BT$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BU$2),SUMIF(CLASS!$N100:$S100,BU$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BV$2),SUMIF(CLASS!$N100:$S100,BV$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BW$2),SUMIF(CLASS!$N100:$S100,BW$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BX$2),SUMIF(CLASS!$N100:$S100,BX$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BY$2),SUMIF(CLASS!$N100:$S100,BY$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$R100),2,BZ$2),SUMIF(CLASS!$N100:$S100,BZ$3,CLASS!$E100:$J100))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E100:$BL100)","v":-122558392.68000001},-522485779.32000005,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E100:$BA100)","v":0},0,0,{"$f":"SUM(CC100:CH100)","v":-645044172},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E100:$BL100)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E100:$BA100)","v":0},0,0,{"$f":"SUM(CK100:CP100)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E100:$BL100)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E100:$BA100)","v":0},0,0,{"$f":"SUM(CS100:CX100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(DA100:DF100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(DI100:DN100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(DQ100:DV100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(DY100:ED100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(EG100:EL100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(EO100:ET100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(EW100:FB100)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E100:$BA100)","v":0},0,0,0,0,0,{"$f":"SUM(FE100:FJ100)","v":0},0]
[{"$f":"ACCOUNTS!A101","v":108.02},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-144523308},0,{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,E$2),SUMIF(CLASS!$N101:$S101,E$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,F$2),SUMIF(CLASS!$N101:$S101,F$3,CLASS!$E101:$J101))","v":-27459428.52},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,G$2),SUMIF(CLASS!$N101:$S101,G$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,H$2),SUMIF(CLASS!$N101:$S101,H$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,I$2),SUMIF(CLASS!$N101:$S101,I$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,J$2),SUMIF(CLASS!$N101:$S101,J$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,K$2),SUMIF(CLASS!$N101:$S101,K$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,L$2),SUMIF(CLASS!$N101:$S101,L$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,M$2),SUMIF(CLASS!$N101:$S101,M$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,N$2),SUMIF(CLASS!$N101:$S101,N$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,O$2),SUMIF(CLASS!$N101:$S101,O$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,P$2),SUMIF(CLASS!$N101:$S101,P$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Q$2),SUMIF(CLASS!$N101:$S101,Q$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,R$2),SUMIF(CLASS!$N101:$S101,R$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,S$2),SUMIF(CLASS!$N101:$S101,S$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,T$2),SUMIF(CLASS!$N101:$S101,T$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,U$2),SUMIF(CLASS!$N101:$S101,U$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,V$2),SUMIF(CLASS!$N101:$S101,V$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,W$2),SUMIF(CLASS!$N101:$S101,W$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,X$2),SUMIF(CLASS!$N101:$S101,X$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Y$2),SUMIF(CLASS!$N101:$S101,Y$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Z$2),SUMIF(CLASS!$N101:$S101,Z$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AA$2),SUMIF(CLASS!$N101:$S101,AA$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AB$2),SUMIF(CLASS!$N101:$S101,AB$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AC$2),SUMIF(CLASS!$N101:$S101,AC$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AD$2),SUMIF(CLASS!$N101:$S101,AD$3,CLASS!$E101:$J101))","v":-117063879.48},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AE$2),SUMIF(CLASS!$N101:$S101,AE$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AF$2),SUMIF(CLASS!$N101:$S101,AF$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AG$2),SUMIF(CLASS!$N101:$S101,AG$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AH$2),SUMIF(CLASS!$N101:$S101,AH$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AI$2),SUMIF(CLASS!$N101:$S101,AI$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AJ$2),SUMIF(CLASS!$N101:$S101,AJ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AK$2),SUMIF(CLASS!$N101:$S101,AK$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AL$2),SUMIF(CLASS!$N101:$S101,AL$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AM$2),SUMIF(CLASS!$N101:$S101,AM$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AN$2),SUMIF(CLASS!$N101:$S101,AN$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AO$2),SUMIF(CLASS!$N101:$S101,AO$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AP$2),SUMIF(CLASS!$N101:$S101,AP$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AQ$2),SUMIF(CLASS!$N101:$S101,AQ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AR$2),SUMIF(CLASS!$N101:$S101,AR$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AS$2),SUMIF(CLASS!$N101:$S101,AS$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AT$2),SUMIF(CLASS!$N101:$S101,AT$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AU$2),SUMIF(CLASS!$N101:$S101,AU$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AV$2),SUMIF(CLASS!$N101:$S101,AV$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AW$2),SUMIF(CLASS!$N101:$S101,AW$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AX$2),SUMIF(CLASS!$N101:$S101,AX$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AY$2),SUMIF(CLASS!$N101:$S101,AY$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AZ$2),SUMIF(CLASS!$N101:$S101,AZ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BA$2),SUMIF(CLASS!$N101:$S101,BA$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BB$2),SUMIF(CLASS!$N101:$S101,BB$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BC$2),SUMIF(CLASS!$N101:$S101,BC$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BD$2),SUMIF(CLASS!$N101:$S101,BD$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BE$2),SUMIF(CLASS!$N101:$S101,BE$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BF$2),SUMIF(CLASS!$N101:$S101,BF$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BG$2),SUMIF(CLASS!$N101:$S101,BG$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BH$2),SUMIF(CLASS!$N101:$S101,BH$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BI$2),SUMIF(CLASS!$N101:$S101,BI$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BJ$2),SUMIF(CLASS!$N101:$S101,BJ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BK$2),SUMIF(CLASS!$N101:$S101,BK$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BL$2),SUMIF(CLASS!$N101:$S101,BL$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BM$2),SUMIF(CLASS!$N101:$S101,BM$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BN$2),SUMIF(CLASS!$N101:$S101,BN$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BO$2),SUMIF(CLASS!$N101:$S101,BO$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BP$2),SUMIF(CLASS!$N101:$S101,BP$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BQ$2),SUMIF(CLASS!$N101:$S101,BQ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BR$2),SUMIF(CLASS!$N101:$S101,BR$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BS$2),SUMIF(CLASS!$N101:$S101,BS$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BT$2),SUMIF(CLASS!$N101:$S101,BT$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BU$2),SUMIF(CLASS!$N101:$S101,BU$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BV$2),SUMIF(CLASS!$N101:$S101,BV$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BW$2),SUMIF(CLASS!$N101:$S101,BW$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BX$2),SUMIF(CLASS!$N101:$S101,BX$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BY$2),SUMIF(CLASS!$N101:$S101,BY$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOC!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BZ$2),SUMIF(CLASS!$N101:$S101,BZ$3,CLASS!$E101:$J101))","v":0},null,null,-27459428.52,-117063879.48,0,0,0,0,-144523308,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A102","v":108.03},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C102","v":-380319711},0,{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,E$2),SUMIF(CLASS!$N102:$S102,E$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,F$2),SUMIF(CLASS!$N102:$S102,F$3,CLASS!$E102:$J102))","v":-72260745.090000004},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,G$2),SUMIF(CLASS!$N102:$S102,G$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,H$2),SUMIF(CLASS!$N102:$S102,H$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,I$2),SUMIF(CLASS!$N102:$S102,I$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,J$2),SUMIF(CLASS!$N102:$S102,J$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,K$2),SUMIF(CLASS!$N102:$S102,K$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,L$2),SUMIF(CLASS!$N102:$S102,L$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,M$2),SUMIF(CLASS!$N102:$S102,M$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,N$2),SUMIF(CLASS!$N102:$S102,N$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,O$2),SUMIF(CLASS!$N102:$S102,O$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,P$2),SUMIF(CLASS!$N102:$S102,P$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Q$2),SUMIF(CLASS!$N102:$S102,Q$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,R$2),SUMIF(CLASS!$N102:$S102,R$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,S$2),SUMIF(CLASS!$N102:$S102,S$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,T$2),SUMIF(CLASS!$N102:$S102,T$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,U$2),SUMIF(CLASS!$N102:$S102,U$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,V$2),SUMIF(CLASS!$N102:$S102,V$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,W$2),SUMIF(CLASS!$N102:$S102,W$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,X$2),SUMIF(CLASS!$N102:$S102,X$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Y$2),SUMIF(CLASS!$N102:$S102,Y$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Z$2),SUMIF(CLASS!$N102:$S102,Z$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AA$2),SUMIF(CLASS!$N102:$S102,AA$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AB$2),SUMIF(CLASS!$N102:$S102,AB$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AC$2),SUMIF(CLASS!$N102:$S102,AC$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AD$2),SUMIF(CLASS!$N102:$S102,AD$3,CLASS!$E102:$J102))","v":-308058965.91000003},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AE$2),SUMIF(CLASS!$N102:$S102,AE$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AF$2),SUMIF(CLASS!$N102:$S102,AF$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AG$2),SUMIF(CLASS!$N102:$S102,AG$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AH$2),SUMIF(CLASS!$N102:$S102,AH$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AI$2),SUMIF(CLASS!$N102:$S102,AI$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AJ$2),SUMIF(CLASS!$N102:$S102,AJ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AK$2),SUMIF(CLASS!$N102:$S102,AK$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AL$2),SUMIF(CLASS!$N102:$S102,AL$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AM$2),SUMIF(CLASS!$N102:$S102,AM$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AN$2),SUMIF(CLASS!$N102:$S102,AN$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AO$2),SUMIF(CLASS!$N102:$S102,AO$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AP$2),SUMIF(CLASS!$N102:$S102,AP$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AQ$2),SUMIF(CLASS!$N102:$S102,AQ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AR$2),SUMIF(CLASS!$N102:$S102,AR$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AS$2),SUMIF(CLASS!$N102:$S102,AS$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AT$2),SUMIF(CLASS!$N102:$S102,AT$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AU$2),SUMIF(CLASS!$N102:$S102,AU$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AV$2),SUMIF(CLASS!$N102:$S102,AV$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AW$2),SUMIF(CLASS!$N102:$S102,AW$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AX$2),SUMIF(CLASS!$N102:$S102,AX$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AY$2),SUMIF(CLASS!$N102:$S102,AY$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AZ$2),SUMIF(CLASS!$N102:$S102,AZ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BA$2),SUMIF(CLASS!$N102:$S102,BA$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BB$2),SUMIF(CLASS!$N102:$S102,BB$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BC$2),SUMIF(CLASS!$N102:$S102,BC$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BD$2),SUMIF(CLASS!$N102:$S102,BD$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BE$2),SUMIF(CLASS!$N102:$S102,BE$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BF$2),SUMIF(CLASS!$N102:$S102,BF$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BG$2),SUMIF(CLASS!$N102:$S102,BG$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BH$2),SUMIF(CLASS!$N102:$S102,BH$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BI$2),SUMIF(CLASS!$N102:$S102,BI$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BJ$2),SUMIF(CLASS!$N102:$S102,BJ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BK$2),SUMIF(CLASS!$N102:$S102,BK$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BL$2),SUMIF(CLASS!$N102:$S102,BL$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BM$2),SUMIF(CLASS!$N102:$S102,BM$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BN$2),SUMIF(CLASS!$N102:$S102,BN$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BO$2),SUMIF(CLASS!$N102:$S102,BO$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BP$2),SUMIF(CLASS!$N102:$S102,BP$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BQ$2),SUMIF(CLASS!$N102:$S102,BQ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BR$2),SUMIF(CLASS!$N102:$S102,BR$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BS$2),SUMIF(CLASS!$N102:$S102,BS$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BT$2),SUMIF(CLASS!$N102:$S102,BT$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BU$2),SUMIF(CLASS!$N102:$S102,BU$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BV$2),SUMIF(CLASS!$N102:$S102,BV$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BW$2),SUMIF(CLASS!$N102:$S102,BW$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BX$2),SUMIF(CLASS!$N102:$S102,BX$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BY$2),SUMIF(CLASS!$N102:$S102,BY$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOC!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BZ$2),SUMIF(CLASS!$N102:$S102,BZ$3,CLASS!$E102:$J102))","v":0},null,null,-72260745.090000004,-308058965.91000003,0,0,0,0,-380319711,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A103","v":"~"},{"$f":"ACCOUNTS!B103","v":"~"},{"$f":"ACCOUNTS!C103","v":0},0,{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,E$2),SUMIF(CLASS!$N103:$S103,E$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,F$2),SUMIF(CLASS!$N103:$S103,F$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,G$2),SUMIF(CLASS!$N103:$S103,G$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,H$2),SUMIF(CLASS!$N103:$S103,H$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,I$2),SUMIF(CLASS!$N103:$S103,I$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,J$2),SUMIF(CLASS!$N103:$S103,J$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,K$2),SUMIF(CLASS!$N103:$S103,K$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,L$2),SUMIF(CLASS!$N103:$S103,L$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,M$2),SUMIF(CLASS!$N103:$S103,M$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,N$2),SUMIF(CLASS!$N103:$S103,N$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,O$2),SUMIF(CLASS!$N103:$S103,O$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,P$2),SUMIF(CLASS!$N103:$S103,P$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Q$2),SUMIF(CLASS!$N103:$S103,Q$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,R$2),SUMIF(CLASS!$N103:$S103,R$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,S$2),SUMIF(CLASS!$N103:$S103,S$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,T$2),SUMIF(CLASS!$N103:$S103,T$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,U$2),SUMIF(CLASS!$N103:$S103,U$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,V$2),SUMIF(CLASS!$N103:$S103,V$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,W$2),SUMIF(CLASS!$N103:$S103,W$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,X$2),SUMIF(CLASS!$N103:$S103,X$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Y$2),SUMIF(CLASS!$N103:$S103,Y$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Z$2),SUMIF(CLASS!$N103:$S103,Z$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AA$2),SUMIF(CLASS!$N103:$S103,AA$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AB$2),SUMIF(CLASS!$N103:$S103,AB$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AC$2),SUMIF(CLASS!$N103:$S103,AC$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AD$2),SUMIF(CLASS!$N103:$S103,AD$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AE$2),SUMIF(CLASS!$N103:$S103,AE$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AF$2),SUMIF(CLASS!$N103:$S103,AF$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AG$2),SUMIF(CLASS!$N103:$S103,AG$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AH$2),SUMIF(CLASS!$N103:$S103,AH$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AI$2),SUMIF(CLASS!$N103:$S103,AI$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AJ$2),SUMIF(CLASS!$N103:$S103,AJ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AK$2),SUMIF(CLASS!$N103:$S103,AK$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AL$2),SUMIF(CLASS!$N103:$S103,AL$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AM$2),SUMIF(CLASS!$N103:$S103,AM$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AN$2),SUMIF(CLASS!$N103:$S103,AN$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AO$2),SUMIF(CLASS!$N103:$S103,AO$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AP$2),SUMIF(CLASS!$N103:$S103,AP$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AQ$2),SUMIF(CLASS!$N103:$S103,AQ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AR$2),SUMIF(CLASS!$N103:$S103,AR$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AS$2),SUMIF(CLASS!$N103:$S103,AS$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AT$2),SUMIF(CLASS!$N103:$S103,AT$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AU$2),SUMIF(CLASS!$N103:$S103,AU$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AV$2),SUMIF(CLASS!$N103:$S103,AV$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AW$2),SUMIF(CLASS!$N103:$S103,AW$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AX$2),SUMIF(CLASS!$N103:$S103,AX$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AY$2),SUMIF(CLASS!$N103:$S103,AY$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AZ$2),SUMIF(CLASS!$N103:$S103,AZ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BA$2),SUMIF(CLASS!$N103:$S103,BA$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BB$2),SUMIF(CLASS!$N103:$S103,BB$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BC$2),SUMIF(CLASS!$N103:$S103,BC$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BD$2),SUMIF(CLASS!$N103:$S103,BD$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BE$2),SUMIF(CLASS!$N103:$S103,BE$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BF$2),SUMIF(CLASS!$N103:$S103,BF$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BG$2),SUMIF(CLASS!$N103:$S103,BG$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BH$2),SUMIF(CLASS!$N103:$S103,BH$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BI$2),SUMIF(CLASS!$N103:$S103,BI$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BJ$2),SUMIF(CLASS!$N103:$S103,BJ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BK$2),SUMIF(CLASS!$N103:$S103,BK$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BL$2),SUMIF(CLASS!$N103:$S103,BL$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BM$2),SUMIF(CLASS!$N103:$S103,BM$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BN$2),SUMIF(CLASS!$N103:$S103,BN$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BO$2),SUMIF(CLASS!$N103:$S103,BO$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BP$2),SUMIF(CLASS!$N103:$S103,BP$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BQ$2),SUMIF(CLASS!$N103:$S103,BQ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BR$2),SUMIF(CLASS!$N103:$S103,BR$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BS$2),SUMIF(CLASS!$N103:$S103,BS$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BT$2),SUMIF(CLASS!$N103:$S103,BT$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BU$2),SUMIF(CLASS!$N103:$S103,BU$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BV$2),SUMIF(CLASS!$N103:$S103,BV$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BW$2),SUMIF(CLASS!$N103:$S103,BW$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BX$2),SUMIF(CLASS!$N103:$S103,BX$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BY$2),SUMIF(CLASS!$N103:$S103,BY$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOC!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BZ$2),SUMIF(CLASS!$N103:$S103,BZ$3,CLASS!$E103:$J103))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,E$2),SUMIF(CLASS!$N104:$S104,E$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,F$2),SUMIF(CLASS!$N104:$S104,F$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,G$2),SUMIF(CLASS!$N104:$S104,G$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,H$2),SUMIF(CLASS!$N104:$S104,H$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,I$2),SUMIF(CLASS!$N104:$S104,I$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,J$2),SUMIF(CLASS!$N104:$S104,J$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,K$2),SUMIF(CLASS!$N104:$S104,K$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,L$2),SUMIF(CLASS!$N104:$S104,L$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,M$2),SUMIF(CLASS!$N104:$S104,M$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,N$2),SUMIF(CLASS!$N104:$S104,N$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,O$2),SUMIF(CLASS!$N104:$S104,O$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,P$2),SUMIF(CLASS!$N104:$S104,P$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Q$2),SUMIF(CLASS!$N104:$S104,Q$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,R$2),SUMIF(CLASS!$N104:$S104,R$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,S$2),SUMIF(CLASS!$N104:$S104,S$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,T$2),SUMIF(CLASS!$N104:$S104,T$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,U$2),SUMIF(CLASS!$N104:$S104,U$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,V$2),SUMIF(CLASS!$N104:$S104,V$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,W$2),SUMIF(CLASS!$N104:$S104,W$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,X$2),SUMIF(CLASS!$N104:$S104,X$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Y$2),SUMIF(CLASS!$N104:$S104,Y$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Z$2),SUMIF(CLASS!$N104:$S104,Z$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AA$2),SUMIF(CLASS!$N104:$S104,AA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AB$2),SUMIF(CLASS!$N104:$S104,AB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AC$2),SUMIF(CLASS!$N104:$S104,AC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AD$2),SUMIF(CLASS!$N104:$S104,AD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AE$2),SUMIF(CLASS!$N104:$S104,AE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AF$2),SUMIF(CLASS!$N104:$S104,AF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AG$2),SUMIF(CLASS!$N104:$S104,AG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AH$2),SUMIF(CLASS!$N104:$S104,AH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AI$2),SUMIF(CLASS!$N104:$S104,AI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AJ$2),SUMIF(CLASS!$N104:$S104,AJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AK$2),SUMIF(CLASS!$N104:$S104,AK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AL$2),SUMIF(CLASS!$N104:$S104,AL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AM$2),SUMIF(CLASS!$N104:$S104,AM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AN$2),SUMIF(CLASS!$N104:$S104,AN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AO$2),SUMIF(CLASS!$N104:$S104,AO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AP$2),SUMIF(CLASS!$N104:$S104,AP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AQ$2),SUMIF(CLASS!$N104:$S104,AQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AR$2),SUMIF(CLASS!$N104:$S104,AR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AS$2),SUMIF(CLASS!$N104:$S104,AS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AT$2),SUMIF(CLASS!$N104:$S104,AT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AU$2),SUMIF(CLASS!$N104:$S104,AU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AV$2),SUMIF(CLASS!$N104:$S104,AV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AW$2),SUMIF(CLASS!$N104:$S104,AW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AX$2),SUMIF(CLASS!$N104:$S104,AX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AY$2),SUMIF(CLASS!$N104:$S104,AY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AZ$2),SUMIF(CLASS!$N104:$S104,AZ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BA$2),SUMIF(CLASS!$N104:$S104,BA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BB$2),SUMIF(CLASS!$N104:$S104,BB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BC$2),SUMIF(CLASS!$N104:$S104,BC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BD$2),SUMIF(CLASS!$N104:$S104,BD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BE$2),SUMIF(CLASS!$N104:$S104,BE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BF$2),SUMIF(CLASS!$N104:$S104,BF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BG$2),SUMIF(CLASS!$N104:$S104,BG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BH$2),SUMIF(CLASS!$N104:$S104,BH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BI$2),SUMIF(CLASS!$N104:$S104,BI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BJ$2),SUMIF(CLASS!$N104:$S104,BJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BK$2),SUMIF(CLASS!$N104:$S104,BK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BL$2),SUMIF(CLASS!$N104:$S104,BL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BM$2),SUMIF(CLASS!$N104:$S104,BM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BN$2),SUMIF(CLASS!$N104:$S104,BN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BO$2),SUMIF(CLASS!$N104:$S104,BO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BP$2),SUMIF(CLASS!$N104:$S104,BP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BQ$2),SUMIF(CLASS!$N104:$S104,BQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BR$2),SUMIF(CLASS!$N104:$S104,BR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BS$2),SUMIF(CLASS!$N104:$S104,BS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BT$2),SUMIF(CLASS!$N104:$S104,BT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BU$2),SUMIF(CLASS!$N104:$S104,BU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BV$2),SUMIF(CLASS!$N104:$S104,BV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BW$2),SUMIF(CLASS!$N104:$S104,BW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BX$2),SUMIF(CLASS!$N104:$S104,BX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BY$2),SUMIF(CLASS!$N104:$S104,BY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BZ$2),SUMIF(CLASS!$N104:$S104,BZ$3,CLASS!$E104:$J104))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,E$2),SUMIF(CLASS!$N105:$S105,E$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,F$2),SUMIF(CLASS!$N105:$S105,F$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,G$2),SUMIF(CLASS!$N105:$S105,G$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,H$2),SUMIF(CLASS!$N105:$S105,H$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,I$2),SUMIF(CLASS!$N105:$S105,I$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,J$2),SUMIF(CLASS!$N105:$S105,J$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,K$2),SUMIF(CLASS!$N105:$S105,K$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,L$2),SUMIF(CLASS!$N105:$S105,L$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,M$2),SUMIF(CLASS!$N105:$S105,M$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,N$2),SUMIF(CLASS!$N105:$S105,N$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,O$2),SUMIF(CLASS!$N105:$S105,O$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,P$2),SUMIF(CLASS!$N105:$S105,P$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Q$2),SUMIF(CLASS!$N105:$S105,Q$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,R$2),SUMIF(CLASS!$N105:$S105,R$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,S$2),SUMIF(CLASS!$N105:$S105,S$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,T$2),SUMIF(CLASS!$N105:$S105,T$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,U$2),SUMIF(CLASS!$N105:$S105,U$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,V$2),SUMIF(CLASS!$N105:$S105,V$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,W$2),SUMIF(CLASS!$N105:$S105,W$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,X$2),SUMIF(CLASS!$N105:$S105,X$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Y$2),SUMIF(CLASS!$N105:$S105,Y$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Z$2),SUMIF(CLASS!$N105:$S105,Z$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AA$2),SUMIF(CLASS!$N105:$S105,AA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AB$2),SUMIF(CLASS!$N105:$S105,AB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AC$2),SUMIF(CLASS!$N105:$S105,AC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AD$2),SUMIF(CLASS!$N105:$S105,AD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AE$2),SUMIF(CLASS!$N105:$S105,AE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AF$2),SUMIF(CLASS!$N105:$S105,AF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AG$2),SUMIF(CLASS!$N105:$S105,AG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AH$2),SUMIF(CLASS!$N105:$S105,AH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AI$2),SUMIF(CLASS!$N105:$S105,AI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AJ$2),SUMIF(CLASS!$N105:$S105,AJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AK$2),SUMIF(CLASS!$N105:$S105,AK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AL$2),SUMIF(CLASS!$N105:$S105,AL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AM$2),SUMIF(CLASS!$N105:$S105,AM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AN$2),SUMIF(CLASS!$N105:$S105,AN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AO$2),SUMIF(CLASS!$N105:$S105,AO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AP$2),SUMIF(CLASS!$N105:$S105,AP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AQ$2),SUMIF(CLASS!$N105:$S105,AQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AR$2),SUMIF(CLASS!$N105:$S105,AR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AS$2),SUMIF(CLASS!$N105:$S105,AS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AT$2),SUMIF(CLASS!$N105:$S105,AT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AU$2),SUMIF(CLASS!$N105:$S105,AU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AV$2),SUMIF(CLASS!$N105:$S105,AV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AW$2),SUMIF(CLASS!$N105:$S105,AW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AX$2),SUMIF(CLASS!$N105:$S105,AX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AY$2),SUMIF(CLASS!$N105:$S105,AY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AZ$2),SUMIF(CLASS!$N105:$S105,AZ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BA$2),SUMIF(CLASS!$N105:$S105,BA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BB$2),SUMIF(CLASS!$N105:$S105,BB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BC$2),SUMIF(CLASS!$N105:$S105,BC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BD$2),SUMIF(CLASS!$N105:$S105,BD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BE$2),SUMIF(CLASS!$N105:$S105,BE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BF$2),SUMIF(CLASS!$N105:$S105,BF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BG$2),SUMIF(CLASS!$N105:$S105,BG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BH$2),SUMIF(CLASS!$N105:$S105,BH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BI$2),SUMIF(CLASS!$N105:$S105,BI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BJ$2),SUMIF(CLASS!$N105:$S105,BJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BK$2),SUMIF(CLASS!$N105:$S105,BK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BL$2),SUMIF(CLASS!$N105:$S105,BL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BM$2),SUMIF(CLASS!$N105:$S105,BM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BN$2),SUMIF(CLASS!$N105:$S105,BN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BO$2),SUMIF(CLASS!$N105:$S105,BO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BP$2),SUMIF(CLASS!$N105:$S105,BP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BQ$2),SUMIF(CLASS!$N105:$S105,BQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BR$2),SUMIF(CLASS!$N105:$S105,BR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BS$2),SUMIF(CLASS!$N105:$S105,BS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BT$2),SUMIF(CLASS!$N105:$S105,BT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BU$2),SUMIF(CLASS!$N105:$S105,BU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BV$2),SUMIF(CLASS!$N105:$S105,BV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BW$2),SUMIF(CLASS!$N105:$S105,BW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BX$2),SUMIF(CLASS!$N105:$S105,BX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BY$2),SUMIF(CLASS!$N105:$S105,BY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BZ$2),SUMIF(CLASS!$N105:$S105,BZ$3,CLASS!$E105:$J105))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,E$2),SUMIF(CLASS!$N106:$S106,E$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,F$2),SUMIF(CLASS!$N106:$S106,F$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,G$2),SUMIF(CLASS!$N106:$S106,G$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,H$2),SUMIF(CLASS!$N106:$S106,H$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,I$2),SUMIF(CLASS!$N106:$S106,I$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,J$2),SUMIF(CLASS!$N106:$S106,J$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,K$2),SUMIF(CLASS!$N106:$S106,K$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,L$2),SUMIF(CLASS!$N106:$S106,L$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,M$2),SUMIF(CLASS!$N106:$S106,M$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,N$2),SUMIF(CLASS!$N106:$S106,N$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,O$2),SUMIF(CLASS!$N106:$S106,O$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,P$2),SUMIF(CLASS!$N106:$S106,P$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Q$2),SUMIF(CLASS!$N106:$S106,Q$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,R$2),SUMIF(CLASS!$N106:$S106,R$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,S$2),SUMIF(CLASS!$N106:$S106,S$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,T$2),SUMIF(CLASS!$N106:$S106,T$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,U$2),SUMIF(CLASS!$N106:$S106,U$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,V$2),SUMIF(CLASS!$N106:$S106,V$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,W$2),SUMIF(CLASS!$N106:$S106,W$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,X$2),SUMIF(CLASS!$N106:$S106,X$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Y$2),SUMIF(CLASS!$N106:$S106,Y$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Z$2),SUMIF(CLASS!$N106:$S106,Z$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AA$2),SUMIF(CLASS!$N106:$S106,AA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AB$2),SUMIF(CLASS!$N106:$S106,AB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AC$2),SUMIF(CLASS!$N106:$S106,AC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AD$2),SUMIF(CLASS!$N106:$S106,AD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AE$2),SUMIF(CLASS!$N106:$S106,AE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AF$2),SUMIF(CLASS!$N106:$S106,AF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AG$2),SUMIF(CLASS!$N106:$S106,AG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AH$2),SUMIF(CLASS!$N106:$S106,AH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AI$2),SUMIF(CLASS!$N106:$S106,AI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AJ$2),SUMIF(CLASS!$N106:$S106,AJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AK$2),SUMIF(CLASS!$N106:$S106,AK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AL$2),SUMIF(CLASS!$N106:$S106,AL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AM$2),SUMIF(CLASS!$N106:$S106,AM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AN$2),SUMIF(CLASS!$N106:$S106,AN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AO$2),SUMIF(CLASS!$N106:$S106,AO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AP$2),SUMIF(CLASS!$N106:$S106,AP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AQ$2),SUMIF(CLASS!$N106:$S106,AQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AR$2),SUMIF(CLASS!$N106:$S106,AR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AS$2),SUMIF(CLASS!$N106:$S106,AS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AT$2),SUMIF(CLASS!$N106:$S106,AT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AU$2),SUMIF(CLASS!$N106:$S106,AU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AV$2),SUMIF(CLASS!$N106:$S106,AV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AW$2),SUMIF(CLASS!$N106:$S106,AW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AX$2),SUMIF(CLASS!$N106:$S106,AX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AY$2),SUMIF(CLASS!$N106:$S106,AY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AZ$2),SUMIF(CLASS!$N106:$S106,AZ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BA$2),SUMIF(CLASS!$N106:$S106,BA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BB$2),SUMIF(CLASS!$N106:$S106,BB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BC$2),SUMIF(CLASS!$N106:$S106,BC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BD$2),SUMIF(CLASS!$N106:$S106,BD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BE$2),SUMIF(CLASS!$N106:$S106,BE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BF$2),SUMIF(CLASS!$N106:$S106,BF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BG$2),SUMIF(CLASS!$N106:$S106,BG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BH$2),SUMIF(CLASS!$N106:$S106,BH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BI$2),SUMIF(CLASS!$N106:$S106,BI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BJ$2),SUMIF(CLASS!$N106:$S106,BJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BK$2),SUMIF(CLASS!$N106:$S106,BK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BL$2),SUMIF(CLASS!$N106:$S106,BL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BM$2),SUMIF(CLASS!$N106:$S106,BM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BN$2),SUMIF(CLASS!$N106:$S106,BN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BO$2),SUMIF(CLASS!$N106:$S106,BO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BP$2),SUMIF(CLASS!$N106:$S106,BP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BQ$2),SUMIF(CLASS!$N106:$S106,BQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BR$2),SUMIF(CLASS!$N106:$S106,BR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BS$2),SUMIF(CLASS!$N106:$S106,BS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BT$2),SUMIF(CLASS!$N106:$S106,BT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BU$2),SUMIF(CLASS!$N106:$S106,BU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BV$2),SUMIF(CLASS!$N106:$S106,BV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BW$2),SUMIF(CLASS!$N106:$S106,BW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BX$2),SUMIF(CLASS!$N106:$S106,BX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BY$2),SUMIF(CLASS!$N106:$S106,BY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BZ$2),SUMIF(CLASS!$N106:$S106,BZ$3,CLASS!$E106:$J106))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,E$2),SUMIF(CLASS!$N107:$S107,E$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,F$2),SUMIF(CLASS!$N107:$S107,F$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,G$2),SUMIF(CLASS!$N107:$S107,G$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,H$2),SUMIF(CLASS!$N107:$S107,H$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,I$2),SUMIF(CLASS!$N107:$S107,I$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,J$2),SUMIF(CLASS!$N107:$S107,J$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,K$2),SUMIF(CLASS!$N107:$S107,K$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,L$2),SUMIF(CLASS!$N107:$S107,L$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,M$2),SUMIF(CLASS!$N107:$S107,M$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,N$2),SUMIF(CLASS!$N107:$S107,N$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,O$2),SUMIF(CLASS!$N107:$S107,O$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,P$2),SUMIF(CLASS!$N107:$S107,P$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Q$2),SUMIF(CLASS!$N107:$S107,Q$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,R$2),SUMIF(CLASS!$N107:$S107,R$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,S$2),SUMIF(CLASS!$N107:$S107,S$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,T$2),SUMIF(CLASS!$N107:$S107,T$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,U$2),SUMIF(CLASS!$N107:$S107,U$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,V$2),SUMIF(CLASS!$N107:$S107,V$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,W$2),SUMIF(CLASS!$N107:$S107,W$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,X$2),SUMIF(CLASS!$N107:$S107,X$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Y$2),SUMIF(CLASS!$N107:$S107,Y$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Z$2),SUMIF(CLASS!$N107:$S107,Z$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AA$2),SUMIF(CLASS!$N107:$S107,AA$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AB$2),SUMIF(CLASS!$N107:$S107,AB$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AC$2),SUMIF(CLASS!$N107:$S107,AC$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AD$2),SUMIF(CLASS!$N107:$S107,AD$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AE$2),SUMIF(CLASS!$N107:$S107,AE$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AF$2),SUMIF(CLASS!$N107:$S107,AF$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AG$2),SUMIF(CLASS!$N107:$S107,AG$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AH$2),SUMIF(CLASS!$N107:$S107,AH$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AI$2),SUMIF(CLASS!$N107:$S107,AI$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AJ$2),SUMIF(CLASS!$N107:$S107,AJ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AK$2),SUMIF(CLASS!$N107:$S107,AK$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AL$2),SUMIF(CLASS!$N107:$S107,AL$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AM$2),SUMIF(CLASS!$N107:$S107,AM$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AN$2),SUMIF(CLASS!$N107:$S107,AN$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AO$2),SUMIF(CLASS!$N107:$S107,AO$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AP$2),SUMIF(CLASS!$N107:$S107,AP$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AQ$2),SUMIF(CLASS!$N107:$S107,AQ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AR$2),SUMIF(CLASS!$N107:$S107,AR$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AS$2),SUMIF(CLASS!$N107:$S107,AS$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AT$2),SUMIF(CLASS!$N107:$S107,AT$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AU$2),SUMIF(CLASS!$N107:$S107,AU$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AV$2),SUMIF(CLASS!$N107:$S107,AV$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AW$2),SUMIF(CLASS!$N107:$S107,AW$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AX$2),SUMIF(CLASS!$N107:$S107,AX$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AY$2),SUMIF(CLASS!$N107:$S107,AY$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AZ$2),SUMIF(CLASS!$N107:$S107,AZ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BA$2),SUMIF(CLASS!$N107:$S107,BA$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BB$2),SUMIF(CLASS!$N107:$S107,BB$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BC$2),SUMIF(CLASS!$N107:$S107,BC$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BD$2),SUMIF(CLASS!$N107:$S107,BD$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BE$2),SUMIF(CLASS!$N107:$S107,BE$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BF$2),SUMIF(CLASS!$N107:$S107,BF$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BG$2),SUMIF(CLASS!$N107:$S107,BG$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BH$2),SUMIF(CLASS!$N107:$S107,BH$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BI$2),SUMIF(CLASS!$N107:$S107,BI$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BJ$2),SUMIF(CLASS!$N107:$S107,BJ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BK$2),SUMIF(CLASS!$N107:$S107,BK$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BL$2),SUMIF(CLASS!$N107:$S107,BL$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BM$2),SUMIF(CLASS!$N107:$S107,BM$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BN$2),SUMIF(CLASS!$N107:$S107,BN$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BO$2),SUMIF(CLASS!$N107:$S107,BO$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BP$2),SUMIF(CLASS!$N107:$S107,BP$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BQ$2),SUMIF(CLASS!$N107:$S107,BQ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BR$2),SUMIF(CLASS!$N107:$S107,BR$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BS$2),SUMIF(CLASS!$N107:$S107,BS$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BT$2),SUMIF(CLASS!$N107:$S107,BT$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BU$2),SUMIF(CLASS!$N107:$S107,BU$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BV$2),SUMIF(CLASS!$N107:$S107,BV$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BW$2),SUMIF(CLASS!$N107:$S107,BW$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BX$2),SUMIF(CLASS!$N107:$S107,BX$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BY$2),SUMIF(CLASS!$N107:$S107,BY$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOC!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BZ$2),SUMIF(CLASS!$N107:$S107,BZ$3,CLASS!$E107:$J107))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,E$2),SUMIF(CLASS!$N108:$S108,E$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,F$2),SUMIF(CLASS!$N108:$S108,F$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,G$2),SUMIF(CLASS!$N108:$S108,G$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,H$2),SUMIF(CLASS!$N108:$S108,H$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,I$2),SUMIF(CLASS!$N108:$S108,I$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,J$2),SUMIF(CLASS!$N108:$S108,J$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,K$2),SUMIF(CLASS!$N108:$S108,K$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,L$2),SUMIF(CLASS!$N108:$S108,L$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,M$2),SUMIF(CLASS!$N108:$S108,M$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,N$2),SUMIF(CLASS!$N108:$S108,N$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,O$2),SUMIF(CLASS!$N108:$S108,O$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,P$2),SUMIF(CLASS!$N108:$S108,P$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Q$2),SUMIF(CLASS!$N108:$S108,Q$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,R$2),SUMIF(CLASS!$N108:$S108,R$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,S$2),SUMIF(CLASS!$N108:$S108,S$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,T$2),SUMIF(CLASS!$N108:$S108,T$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,U$2),SUMIF(CLASS!$N108:$S108,U$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,V$2),SUMIF(CLASS!$N108:$S108,V$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,W$2),SUMIF(CLASS!$N108:$S108,W$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,X$2),SUMIF(CLASS!$N108:$S108,X$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Y$2),SUMIF(CLASS!$N108:$S108,Y$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Z$2),SUMIF(CLASS!$N108:$S108,Z$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AA$2),SUMIF(CLASS!$N108:$S108,AA$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AB$2),SUMIF(CLASS!$N108:$S108,AB$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AC$2),SUMIF(CLASS!$N108:$S108,AC$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AD$2),SUMIF(CLASS!$N108:$S108,AD$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AE$2),SUMIF(CLASS!$N108:$S108,AE$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AF$2),SUMIF(CLASS!$N108:$S108,AF$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AG$2),SUMIF(CLASS!$N108:$S108,AG$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AH$2),SUMIF(CLASS!$N108:$S108,AH$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AI$2),SUMIF(CLASS!$N108:$S108,AI$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AJ$2),SUMIF(CLASS!$N108:$S108,AJ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AK$2),SUMIF(CLASS!$N108:$S108,AK$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AL$2),SUMIF(CLASS!$N108:$S108,AL$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AM$2),SUMIF(CLASS!$N108:$S108,AM$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AN$2),SUMIF(CLASS!$N108:$S108,AN$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AO$2),SUMIF(CLASS!$N108:$S108,AO$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AP$2),SUMIF(CLASS!$N108:$S108,AP$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AQ$2),SUMIF(CLASS!$N108:$S108,AQ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AR$2),SUMIF(CLASS!$N108:$S108,AR$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AS$2),SUMIF(CLASS!$N108:$S108,AS$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AT$2),SUMIF(CLASS!$N108:$S108,AT$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AU$2),SUMIF(CLASS!$N108:$S108,AU$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AV$2),SUMIF(CLASS!$N108:$S108,AV$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AW$2),SUMIF(CLASS!$N108:$S108,AW$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AX$2),SUMIF(CLASS!$N108:$S108,AX$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AY$2),SUMIF(CLASS!$N108:$S108,AY$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AZ$2),SUMIF(CLASS!$N108:$S108,AZ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BA$2),SUMIF(CLASS!$N108:$S108,BA$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BB$2),SUMIF(CLASS!$N108:$S108,BB$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BC$2),SUMIF(CLASS!$N108:$S108,BC$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BD$2),SUMIF(CLASS!$N108:$S108,BD$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BE$2),SUMIF(CLASS!$N108:$S108,BE$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BF$2),SUMIF(CLASS!$N108:$S108,BF$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BG$2),SUMIF(CLASS!$N108:$S108,BG$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BH$2),SUMIF(CLASS!$N108:$S108,BH$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BI$2),SUMIF(CLASS!$N108:$S108,BI$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BJ$2),SUMIF(CLASS!$N108:$S108,BJ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BK$2),SUMIF(CLASS!$N108:$S108,BK$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BL$2),SUMIF(CLASS!$N108:$S108,BL$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BM$2),SUMIF(CLASS!$N108:$S108,BM$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BN$2),SUMIF(CLASS!$N108:$S108,BN$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BO$2),SUMIF(CLASS!$N108:$S108,BO$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BP$2),SUMIF(CLASS!$N108:$S108,BP$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BQ$2),SUMIF(CLASS!$N108:$S108,BQ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BR$2),SUMIF(CLASS!$N108:$S108,BR$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BS$2),SUMIF(CLASS!$N108:$S108,BS$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BT$2),SUMIF(CLASS!$N108:$S108,BT$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BU$2),SUMIF(CLASS!$N108:$S108,BU$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BV$2),SUMIF(CLASS!$N108:$S108,BV$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BW$2),SUMIF(CLASS!$N108:$S108,BW$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BX$2),SUMIF(CLASS!$N108:$S108,BX$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BY$2),SUMIF(CLASS!$N108:$S108,BY$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOC!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BZ$2),SUMIF(CLASS!$N108:$S108,BZ$3,CLASS!$E108:$J108))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,E$2),SUMIF(CLASS!$N109:$S109,E$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,F$2),SUMIF(CLASS!$N109:$S109,F$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,G$2),SUMIF(CLASS!$N109:$S109,G$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,H$2),SUMIF(CLASS!$N109:$S109,H$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,I$2),SUMIF(CLASS!$N109:$S109,I$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,J$2),SUMIF(CLASS!$N109:$S109,J$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,K$2),SUMIF(CLASS!$N109:$S109,K$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,L$2),SUMIF(CLASS!$N109:$S109,L$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,M$2),SUMIF(CLASS!$N109:$S109,M$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,N$2),SUMIF(CLASS!$N109:$S109,N$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,O$2),SUMIF(CLASS!$N109:$S109,O$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,P$2),SUMIF(CLASS!$N109:$S109,P$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Q$2),SUMIF(CLASS!$N109:$S109,Q$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,R$2),SUMIF(CLASS!$N109:$S109,R$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,S$2),SUMIF(CLASS!$N109:$S109,S$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,T$2),SUMIF(CLASS!$N109:$S109,T$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,U$2),SUMIF(CLASS!$N109:$S109,U$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,V$2),SUMIF(CLASS!$N109:$S109,V$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,W$2),SUMIF(CLASS!$N109:$S109,W$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,X$2),SUMIF(CLASS!$N109:$S109,X$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Y$2),SUMIF(CLASS!$N109:$S109,Y$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Z$2),SUMIF(CLASS!$N109:$S109,Z$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AA$2),SUMIF(CLASS!$N109:$S109,AA$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AB$2),SUMIF(CLASS!$N109:$S109,AB$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AC$2),SUMIF(CLASS!$N109:$S109,AC$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AD$2),SUMIF(CLASS!$N109:$S109,AD$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AE$2),SUMIF(CLASS!$N109:$S109,AE$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AF$2),SUMIF(CLASS!$N109:$S109,AF$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AG$2),SUMIF(CLASS!$N109:$S109,AG$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AH$2),SUMIF(CLASS!$N109:$S109,AH$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AI$2),SUMIF(CLASS!$N109:$S109,AI$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AJ$2),SUMIF(CLASS!$N109:$S109,AJ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AK$2),SUMIF(CLASS!$N109:$S109,AK$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AL$2),SUMIF(CLASS!$N109:$S109,AL$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AM$2),SUMIF(CLASS!$N109:$S109,AM$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AN$2),SUMIF(CLASS!$N109:$S109,AN$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AO$2),SUMIF(CLASS!$N109:$S109,AO$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AP$2),SUMIF(CLASS!$N109:$S109,AP$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AQ$2),SUMIF(CLASS!$N109:$S109,AQ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AR$2),SUMIF(CLASS!$N109:$S109,AR$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AS$2),SUMIF(CLASS!$N109:$S109,AS$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AT$2),SUMIF(CLASS!$N109:$S109,AT$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AU$2),SUMIF(CLASS!$N109:$S109,AU$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AV$2),SUMIF(CLASS!$N109:$S109,AV$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AW$2),SUMIF(CLASS!$N109:$S109,AW$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AX$2),SUMIF(CLASS!$N109:$S109,AX$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AY$2),SUMIF(CLASS!$N109:$S109,AY$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AZ$2),SUMIF(CLASS!$N109:$S109,AZ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BA$2),SUMIF(CLASS!$N109:$S109,BA$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BB$2),SUMIF(CLASS!$N109:$S109,BB$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BC$2),SUMIF(CLASS!$N109:$S109,BC$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BD$2),SUMIF(CLASS!$N109:$S109,BD$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BE$2),SUMIF(CLASS!$N109:$S109,BE$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BF$2),SUMIF(CLASS!$N109:$S109,BF$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BG$2),SUMIF(CLASS!$N109:$S109,BG$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BH$2),SUMIF(CLASS!$N109:$S109,BH$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BI$2),SUMIF(CLASS!$N109:$S109,BI$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BJ$2),SUMIF(CLASS!$N109:$S109,BJ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BK$2),SUMIF(CLASS!$N109:$S109,BK$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BL$2),SUMIF(CLASS!$N109:$S109,BL$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BM$2),SUMIF(CLASS!$N109:$S109,BM$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BN$2),SUMIF(CLASS!$N109:$S109,BN$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BO$2),SUMIF(CLASS!$N109:$S109,BO$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BP$2),SUMIF(CLASS!$N109:$S109,BP$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BQ$2),SUMIF(CLASS!$N109:$S109,BQ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BR$2),SUMIF(CLASS!$N109:$S109,BR$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BS$2),SUMIF(CLASS!$N109:$S109,BS$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BT$2),SUMIF(CLASS!$N109:$S109,BT$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BU$2),SUMIF(CLASS!$N109:$S109,BU$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BV$2),SUMIF(CLASS!$N109:$S109,BV$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BW$2),SUMIF(CLASS!$N109:$S109,BW$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BX$2),SUMIF(CLASS!$N109:$S109,BX$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BY$2),SUMIF(CLASS!$N109:$S109,BY$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOC!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BZ$2),SUMIF(CLASS!$N109:$S109,BZ$3,CLASS!$E109:$J109))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,E$2),SUMIF(CLASS!$N110:$S110,E$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,F$2),SUMIF(CLASS!$N110:$S110,F$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,G$2),SUMIF(CLASS!$N110:$S110,G$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,H$2),SUMIF(CLASS!$N110:$S110,H$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,I$2),SUMIF(CLASS!$N110:$S110,I$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,J$2),SUMIF(CLASS!$N110:$S110,J$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,K$2),SUMIF(CLASS!$N110:$S110,K$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,L$2),SUMIF(CLASS!$N110:$S110,L$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,M$2),SUMIF(CLASS!$N110:$S110,M$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,N$2),SUMIF(CLASS!$N110:$S110,N$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,O$2),SUMIF(CLASS!$N110:$S110,O$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,P$2),SUMIF(CLASS!$N110:$S110,P$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Q$2),SUMIF(CLASS!$N110:$S110,Q$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,R$2),SUMIF(CLASS!$N110:$S110,R$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,S$2),SUMIF(CLASS!$N110:$S110,S$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,T$2),SUMIF(CLASS!$N110:$S110,T$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,U$2),SUMIF(CLASS!$N110:$S110,U$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,V$2),SUMIF(CLASS!$N110:$S110,V$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,W$2),SUMIF(CLASS!$N110:$S110,W$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,X$2),SUMIF(CLASS!$N110:$S110,X$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Y$2),SUMIF(CLASS!$N110:$S110,Y$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Z$2),SUMIF(CLASS!$N110:$S110,Z$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AA$2),SUMIF(CLASS!$N110:$S110,AA$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AB$2),SUMIF(CLASS!$N110:$S110,AB$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AC$2),SUMIF(CLASS!$N110:$S110,AC$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AD$2),SUMIF(CLASS!$N110:$S110,AD$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AE$2),SUMIF(CLASS!$N110:$S110,AE$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AF$2),SUMIF(CLASS!$N110:$S110,AF$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AG$2),SUMIF(CLASS!$N110:$S110,AG$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AH$2),SUMIF(CLASS!$N110:$S110,AH$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AI$2),SUMIF(CLASS!$N110:$S110,AI$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AJ$2),SUMIF(CLASS!$N110:$S110,AJ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AK$2),SUMIF(CLASS!$N110:$S110,AK$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AL$2),SUMIF(CLASS!$N110:$S110,AL$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AM$2),SUMIF(CLASS!$N110:$S110,AM$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AN$2),SUMIF(CLASS!$N110:$S110,AN$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AO$2),SUMIF(CLASS!$N110:$S110,AO$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AP$2),SUMIF(CLASS!$N110:$S110,AP$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AQ$2),SUMIF(CLASS!$N110:$S110,AQ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AR$2),SUMIF(CLASS!$N110:$S110,AR$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AS$2),SUMIF(CLASS!$N110:$S110,AS$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AT$2),SUMIF(CLASS!$N110:$S110,AT$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AU$2),SUMIF(CLASS!$N110:$S110,AU$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AV$2),SUMIF(CLASS!$N110:$S110,AV$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AW$2),SUMIF(CLASS!$N110:$S110,AW$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AX$2),SUMIF(CLASS!$N110:$S110,AX$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AY$2),SUMIF(CLASS!$N110:$S110,AY$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AZ$2),SUMIF(CLASS!$N110:$S110,AZ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BA$2),SUMIF(CLASS!$N110:$S110,BA$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BB$2),SUMIF(CLASS!$N110:$S110,BB$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BC$2),SUMIF(CLASS!$N110:$S110,BC$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BD$2),SUMIF(CLASS!$N110:$S110,BD$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BE$2),SUMIF(CLASS!$N110:$S110,BE$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BF$2),SUMIF(CLASS!$N110:$S110,BF$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BG$2),SUMIF(CLASS!$N110:$S110,BG$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BH$2),SUMIF(CLASS!$N110:$S110,BH$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BI$2),SUMIF(CLASS!$N110:$S110,BI$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BJ$2),SUMIF(CLASS!$N110:$S110,BJ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BK$2),SUMIF(CLASS!$N110:$S110,BK$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BL$2),SUMIF(CLASS!$N110:$S110,BL$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BM$2),SUMIF(CLASS!$N110:$S110,BM$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BN$2),SUMIF(CLASS!$N110:$S110,BN$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BO$2),SUMIF(CLASS!$N110:$S110,BO$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BP$2),SUMIF(CLASS!$N110:$S110,BP$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BQ$2),SUMIF(CLASS!$N110:$S110,BQ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BR$2),SUMIF(CLASS!$N110:$S110,BR$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BS$2),SUMIF(CLASS!$N110:$S110,BS$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BT$2),SUMIF(CLASS!$N110:$S110,BT$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BU$2),SUMIF(CLASS!$N110:$S110,BU$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BV$2),SUMIF(CLASS!$N110:$S110,BV$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BW$2),SUMIF(CLASS!$N110:$S110,BW$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BX$2),SUMIF(CLASS!$N110:$S110,BX$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BY$2),SUMIF(CLASS!$N110:$S110,BY$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOC!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BZ$2),SUMIF(CLASS!$N110:$S110,BZ$3,CLASS!$E110:$J110))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,E$2),SUMIF(CLASS!$N111:$S111,E$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,F$2),SUMIF(CLASS!$N111:$S111,F$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,G$2),SUMIF(CLASS!$N111:$S111,G$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,H$2),SUMIF(CLASS!$N111:$S111,H$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,I$2),SUMIF(CLASS!$N111:$S111,I$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,J$2),SUMIF(CLASS!$N111:$S111,J$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,K$2),SUMIF(CLASS!$N111:$S111,K$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,L$2),SUMIF(CLASS!$N111:$S111,L$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,M$2),SUMIF(CLASS!$N111:$S111,M$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,N$2),SUMIF(CLASS!$N111:$S111,N$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,O$2),SUMIF(CLASS!$N111:$S111,O$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,P$2),SUMIF(CLASS!$N111:$S111,P$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Q$2),SUMIF(CLASS!$N111:$S111,Q$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,R$2),SUMIF(CLASS!$N111:$S111,R$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,S$2),SUMIF(CLASS!$N111:$S111,S$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,T$2),SUMIF(CLASS!$N111:$S111,T$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,U$2),SUMIF(CLASS!$N111:$S111,U$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,V$2),SUMIF(CLASS!$N111:$S111,V$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,W$2),SUMIF(CLASS!$N111:$S111,W$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,X$2),SUMIF(CLASS!$N111:$S111,X$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Y$2),SUMIF(CLASS!$N111:$S111,Y$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Z$2),SUMIF(CLASS!$N111:$S111,Z$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AA$2),SUMIF(CLASS!$N111:$S111,AA$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AB$2),SUMIF(CLASS!$N111:$S111,AB$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AC$2),SUMIF(CLASS!$N111:$S111,AC$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AD$2),SUMIF(CLASS!$N111:$S111,AD$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AE$2),SUMIF(CLASS!$N111:$S111,AE$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AF$2),SUMIF(CLASS!$N111:$S111,AF$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AG$2),SUMIF(CLASS!$N111:$S111,AG$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AH$2),SUMIF(CLASS!$N111:$S111,AH$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AI$2),SUMIF(CLASS!$N111:$S111,AI$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AJ$2),SUMIF(CLASS!$N111:$S111,AJ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AK$2),SUMIF(CLASS!$N111:$S111,AK$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AL$2),SUMIF(CLASS!$N111:$S111,AL$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AM$2),SUMIF(CLASS!$N111:$S111,AM$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AN$2),SUMIF(CLASS!$N111:$S111,AN$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AO$2),SUMIF(CLASS!$N111:$S111,AO$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AP$2),SUMIF(CLASS!$N111:$S111,AP$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AQ$2),SUMIF(CLASS!$N111:$S111,AQ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AR$2),SUMIF(CLASS!$N111:$S111,AR$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AS$2),SUMIF(CLASS!$N111:$S111,AS$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AT$2),SUMIF(CLASS!$N111:$S111,AT$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AU$2),SUMIF(CLASS!$N111:$S111,AU$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AV$2),SUMIF(CLASS!$N111:$S111,AV$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AW$2),SUMIF(CLASS!$N111:$S111,AW$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AX$2),SUMIF(CLASS!$N111:$S111,AX$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AY$2),SUMIF(CLASS!$N111:$S111,AY$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AZ$2),SUMIF(CLASS!$N111:$S111,AZ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BA$2),SUMIF(CLASS!$N111:$S111,BA$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BB$2),SUMIF(CLASS!$N111:$S111,BB$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BC$2),SUMIF(CLASS!$N111:$S111,BC$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BD$2),SUMIF(CLASS!$N111:$S111,BD$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BE$2),SUMIF(CLASS!$N111:$S111,BE$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BF$2),SUMIF(CLASS!$N111:$S111,BF$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BG$2),SUMIF(CLASS!$N111:$S111,BG$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BH$2),SUMIF(CLASS!$N111:$S111,BH$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BI$2),SUMIF(CLASS!$N111:$S111,BI$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BJ$2),SUMIF(CLASS!$N111:$S111,BJ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BK$2),SUMIF(CLASS!$N111:$S111,BK$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BL$2),SUMIF(CLASS!$N111:$S111,BL$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BM$2),SUMIF(CLASS!$N111:$S111,BM$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BN$2),SUMIF(CLASS!$N111:$S111,BN$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BO$2),SUMIF(CLASS!$N111:$S111,BO$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BP$2),SUMIF(CLASS!$N111:$S111,BP$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BQ$2),SUMIF(CLASS!$N111:$S111,BQ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BR$2),SUMIF(CLASS!$N111:$S111,BR$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BS$2),SUMIF(CLASS!$N111:$S111,BS$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BT$2),SUMIF(CLASS!$N111:$S111,BT$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BU$2),SUMIF(CLASS!$N111:$S111,BU$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BV$2),SUMIF(CLASS!$N111:$S111,BV$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BW$2),SUMIF(CLASS!$N111:$S111,BW$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BX$2),SUMIF(CLASS!$N111:$S111,BX$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BY$2),SUMIF(CLASS!$N111:$S111,BY$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOC!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BZ$2),SUMIF(CLASS!$N111:$S111,BZ$3,CLASS!$E111:$J111))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B112","v":"Sub-total"},{"$f":"SUM(C100:C111)","v":-1169887191},0,{"$f":"SUM(E100:E111)","v":0},-222278566.29000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-947608624.71000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS100:AS111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB100:BB111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC100:CC111)","v":-222278566.29000002},-947608624.71000004,0,0,0,0,-1169887191,null,{"$f":"SUM(CK100:CK111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS100:CS111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA100:DA111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI100:DI111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ100:DQ111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY100:DY111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG100:EG111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO100:EO111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW100:EW111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE100:FE111)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B114","v":"Transmisson Plant"},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,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,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,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]
[{"$f":"ACCOUNTS!A115","v":"108.04_IG"},{"$f":"ACCOUNTS!B115","v":"Accum Depreciation Integrating Gen Transmisson Plant"},{"$f":"ACCOUNTS!C115","v":-95119778},0,{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,E$2),SUMIF(CLASS!$N115:$S115,E$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,F$2),SUMIF(CLASS!$N115:$S115,F$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,G$2),SUMIF(CLASS!$N115:$S115,G$3,CLASS!$E115:$J115))","v":-18072757.82},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,H$2),SUMIF(CLASS!$N115:$S115,H$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,I$2),SUMIF(CLASS!$N115:$S115,I$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,J$2),SUMIF(CLASS!$N115:$S115,J$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,K$2),SUMIF(CLASS!$N115:$S115,K$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,L$2),SUMIF(CLASS!$N115:$S115,L$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,M$2),SUMIF(CLASS!$N115:$S115,M$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,N$2),SUMIF(CLASS!$N115:$S115,N$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,O$2),SUMIF(CLASS!$N115:$S115,O$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,P$2),SUMIF(CLASS!$N115:$S115,P$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,Q$2),SUMIF(CLASS!$N115:$S115,Q$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,R$2),SUMIF(CLASS!$N115:$S115,R$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,S$2),SUMIF(CLASS!$N115:$S115,S$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,T$2),SUMIF(CLASS!$N115:$S115,T$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,U$2),SUMIF(CLASS!$N115:$S115,U$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,V$2),SUMIF(CLASS!$N115:$S115,V$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,W$2),SUMIF(CLASS!$N115:$S115,W$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,X$2),SUMIF(CLASS!$N115:$S115,X$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,Y$2),SUMIF(CLASS!$N115:$S115,Y$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,Z$2),SUMIF(CLASS!$N115:$S115,Z$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AA$2),SUMIF(CLASS!$N115:$S115,AA$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AB$2),SUMIF(CLASS!$N115:$S115,AB$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AC$2),SUMIF(CLASS!$N115:$S115,AC$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AD$2),SUMIF(CLASS!$N115:$S115,AD$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AE$2),SUMIF(CLASS!$N115:$S115,AE$3,CLASS!$E115:$J115))","v":-77047020.180000007},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AF$2),SUMIF(CLASS!$N115:$S115,AF$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AG$2),SUMIF(CLASS!$N115:$S115,AG$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AH$2),SUMIF(CLASS!$N115:$S115,AH$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AI$2),SUMIF(CLASS!$N115:$S115,AI$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AJ$2),SUMIF(CLASS!$N115:$S115,AJ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AK$2),SUMIF(CLASS!$N115:$S115,AK$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AL$2),SUMIF(CLASS!$N115:$S115,AL$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AM$2),SUMIF(CLASS!$N115:$S115,AM$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AN$2),SUMIF(CLASS!$N115:$S115,AN$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AO$2),SUMIF(CLASS!$N115:$S115,AO$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AP$2),SUMIF(CLASS!$N115:$S115,AP$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AQ$2),SUMIF(CLASS!$N115:$S115,AQ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AR$2),SUMIF(CLASS!$N115:$S115,AR$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AS$2),SUMIF(CLASS!$N115:$S115,AS$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AT$2),SUMIF(CLASS!$N115:$S115,AT$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AU$2),SUMIF(CLASS!$N115:$S115,AU$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AV$2),SUMIF(CLASS!$N115:$S115,AV$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AW$2),SUMIF(CLASS!$N115:$S115,AW$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AX$2),SUMIF(CLASS!$N115:$S115,AX$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AY$2),SUMIF(CLASS!$N115:$S115,AY$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,AZ$2),SUMIF(CLASS!$N115:$S115,AZ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BA$2),SUMIF(CLASS!$N115:$S115,BA$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BB$2),SUMIF(CLASS!$N115:$S115,BB$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BC$2),SUMIF(CLASS!$N115:$S115,BC$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BD$2),SUMIF(CLASS!$N115:$S115,BD$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BE$2),SUMIF(CLASS!$N115:$S115,BE$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BF$2),SUMIF(CLASS!$N115:$S115,BF$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BG$2),SUMIF(CLASS!$N115:$S115,BG$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BH$2),SUMIF(CLASS!$N115:$S115,BH$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BI$2),SUMIF(CLASS!$N115:$S115,BI$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BJ$2),SUMIF(CLASS!$N115:$S115,BJ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BK$2),SUMIF(CLASS!$N115:$S115,BK$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BL$2),SUMIF(CLASS!$N115:$S115,BL$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BM$2),SUMIF(CLASS!$N115:$S115,BM$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BN$2),SUMIF(CLASS!$N115:$S115,BN$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BO$2),SUMIF(CLASS!$N115:$S115,BO$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BP$2),SUMIF(CLASS!$N115:$S115,BP$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BQ$2),SUMIF(CLASS!$N115:$S115,BQ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BR$2),SUMIF(CLASS!$N115:$S115,BR$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BS$2),SUMIF(CLASS!$N115:$S115,BS$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BT$2),SUMIF(CLASS!$N115:$S115,BT$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BU$2),SUMIF(CLASS!$N115:$S115,BU$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BV$2),SUMIF(CLASS!$N115:$S115,BV$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BW$2),SUMIF(CLASS!$N115:$S115,BW$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BX$2),SUMIF(CLASS!$N115:$S115,BX$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BY$2),SUMIF(CLASS!$N115:$S115,BY$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$R115),2,BZ$2),SUMIF(CLASS!$N115:$S115,BZ$3,CLASS!$E115:$J115))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E115:$BL115)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E115:$BA115)","v":0},0,0,{"$f":"SUM(CC115:CH115)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E115:$BL115)","v":-18072757.82},-77047020.180000007,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E115:$BA115)","v":0},0,0,{"$f":"SUM(CK115:CP115)","v":-95119778},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E115:$BL115)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E115:$BA115)","v":0},0,0,{"$f":"SUM(CS115:CX115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(DA115:DF115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(DI115:DN115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(DQ115:DV115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(DY115:ED115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(EG115:EL115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(EO115:ET115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(EW115:FB115)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E115:$BA115)","v":0},0,0,0,0,0,{"$f":"SUM(FE115:FJ115)","v":0},0]
[{"$f":"ACCOUNTS!A116","v":"108.04_BT"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Bulk Transmisson Plant >230kV"},{"$f":"ACCOUNTS!C116","v":-52064525},0,{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,E$2),SUMIF(CLASS!$N116:$S116,E$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,F$2),SUMIF(CLASS!$N116:$S116,F$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,G$2),SUMIF(CLASS!$N116:$S116,G$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,H$2),SUMIF(CLASS!$N116:$S116,H$3,CLASS!$E116:$J116))","v":-9892259.75},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,I$2),SUMIF(CLASS!$N116:$S116,I$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,J$2),SUMIF(CLASS!$N116:$S116,J$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,K$2),SUMIF(CLASS!$N116:$S116,K$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,L$2),SUMIF(CLASS!$N116:$S116,L$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,M$2),SUMIF(CLASS!$N116:$S116,M$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,N$2),SUMIF(CLASS!$N116:$S116,N$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,O$2),SUMIF(CLASS!$N116:$S116,O$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,P$2),SUMIF(CLASS!$N116:$S116,P$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Q$2),SUMIF(CLASS!$N116:$S116,Q$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,R$2),SUMIF(CLASS!$N116:$S116,R$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,S$2),SUMIF(CLASS!$N116:$S116,S$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,T$2),SUMIF(CLASS!$N116:$S116,T$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,U$2),SUMIF(CLASS!$N116:$S116,U$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,V$2),SUMIF(CLASS!$N116:$S116,V$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,W$2),SUMIF(CLASS!$N116:$S116,W$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,X$2),SUMIF(CLASS!$N116:$S116,X$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Y$2),SUMIF(CLASS!$N116:$S116,Y$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Z$2),SUMIF(CLASS!$N116:$S116,Z$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AA$2),SUMIF(CLASS!$N116:$S116,AA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AB$2),SUMIF(CLASS!$N116:$S116,AB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AC$2),SUMIF(CLASS!$N116:$S116,AC$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AD$2),SUMIF(CLASS!$N116:$S116,AD$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AE$2),SUMIF(CLASS!$N116:$S116,AE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AF$2),SUMIF(CLASS!$N116:$S116,AF$3,CLASS!$E116:$J116))","v":-42172265.25},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AG$2),SUMIF(CLASS!$N116:$S116,AG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AH$2),SUMIF(CLASS!$N116:$S116,AH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AI$2),SUMIF(CLASS!$N116:$S116,AI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AJ$2),SUMIF(CLASS!$N116:$S116,AJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AK$2),SUMIF(CLASS!$N116:$S116,AK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AL$2),SUMIF(CLASS!$N116:$S116,AL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AM$2),SUMIF(CLASS!$N116:$S116,AM$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AN$2),SUMIF(CLASS!$N116:$S116,AN$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AO$2),SUMIF(CLASS!$N116:$S116,AO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AP$2),SUMIF(CLASS!$N116:$S116,AP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AQ$2),SUMIF(CLASS!$N116:$S116,AQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AR$2),SUMIF(CLASS!$N116:$S116,AR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AS$2),SUMIF(CLASS!$N116:$S116,AS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AT$2),SUMIF(CLASS!$N116:$S116,AT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AU$2),SUMIF(CLASS!$N116:$S116,AU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AV$2),SUMIF(CLASS!$N116:$S116,AV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AW$2),SUMIF(CLASS!$N116:$S116,AW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AX$2),SUMIF(CLASS!$N116:$S116,AX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AY$2),SUMIF(CLASS!$N116:$S116,AY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AZ$2),SUMIF(CLASS!$N116:$S116,AZ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BA$2),SUMIF(CLASS!$N116:$S116,BA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BB$2),SUMIF(CLASS!$N116:$S116,BB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BC$2),SUMIF(CLASS!$N116:$S116,BC$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BD$2),SUMIF(CLASS!$N116:$S116,BD$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BE$2),SUMIF(CLASS!$N116:$S116,BE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BF$2),SUMIF(CLASS!$N116:$S116,BF$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BG$2),SUMIF(CLASS!$N116:$S116,BG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BH$2),SUMIF(CLASS!$N116:$S116,BH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BI$2),SUMIF(CLASS!$N116:$S116,BI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BJ$2),SUMIF(CLASS!$N116:$S116,BJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BK$2),SUMIF(CLASS!$N116:$S116,BK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BL$2),SUMIF(CLASS!$N116:$S116,BL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BM$2),SUMIF(CLASS!$N116:$S116,BM$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BN$2),SUMIF(CLASS!$N116:$S116,BN$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BO$2),SUMIF(CLASS!$N116:$S116,BO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BP$2),SUMIF(CLASS!$N116:$S116,BP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BQ$2),SUMIF(CLASS!$N116:$S116,BQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BR$2),SUMIF(CLASS!$N116:$S116,BR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BS$2),SUMIF(CLASS!$N116:$S116,BS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BT$2),SUMIF(CLASS!$N116:$S116,BT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BU$2),SUMIF(CLASS!$N116:$S116,BU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BV$2),SUMIF(CLASS!$N116:$S116,BV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BW$2),SUMIF(CLASS!$N116:$S116,BW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BX$2),SUMIF(CLASS!$N116:$S116,BX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BY$2),SUMIF(CLASS!$N116:$S116,BY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BZ$2),SUMIF(CLASS!$N116:$S116,BZ$3,CLASS!$E116:$J116))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC116:CH116)","v":0},null,-9892259.75,-42172265.25,0,0,0,0,{"$f":"SUM(CK116:CP116)","v":-52064525},null,0,0,0,0,0,0,{"$f":"SUM(CS116:CX116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA116:DF116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI116:DN116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ116:DV116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY116:ED116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG116:EL116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO116:ET116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW116:FB116)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A117","v":"108.04_ST"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Sub Transmisson Plant <230kV"},{"$f":"ACCOUNTS!C117","v":-3100548},0,{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,E$2),SUMIF(CLASS!$N117:$S117,E$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,F$2),SUMIF(CLASS!$N117:$S117,F$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,G$2),SUMIF(CLASS!$N117:$S117,G$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,H$2),SUMIF(CLASS!$N117:$S117,H$3,CLASS!$E117:$J117))","v":-589104.12},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,I$2),SUMIF(CLASS!$N117:$S117,I$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,J$2),SUMIF(CLASS!$N117:$S117,J$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,K$2),SUMIF(CLASS!$N117:$S117,K$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,L$2),SUMIF(CLASS!$N117:$S117,L$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,M$2),SUMIF(CLASS!$N117:$S117,M$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,N$2),SUMIF(CLASS!$N117:$S117,N$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,O$2),SUMIF(CLASS!$N117:$S117,O$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,P$2),SUMIF(CLASS!$N117:$S117,P$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Q$2),SUMIF(CLASS!$N117:$S117,Q$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,R$2),SUMIF(CLASS!$N117:$S117,R$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,S$2),SUMIF(CLASS!$N117:$S117,S$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,T$2),SUMIF(CLASS!$N117:$S117,T$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,U$2),SUMIF(CLASS!$N117:$S117,U$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,V$2),SUMIF(CLASS!$N117:$S117,V$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,W$2),SUMIF(CLASS!$N117:$S117,W$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,X$2),SUMIF(CLASS!$N117:$S117,X$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Y$2),SUMIF(CLASS!$N117:$S117,Y$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Z$2),SUMIF(CLASS!$N117:$S117,Z$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AA$2),SUMIF(CLASS!$N117:$S117,AA$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AB$2),SUMIF(CLASS!$N117:$S117,AB$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AC$2),SUMIF(CLASS!$N117:$S117,AC$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AD$2),SUMIF(CLASS!$N117:$S117,AD$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AE$2),SUMIF(CLASS!$N117:$S117,AE$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AF$2),SUMIF(CLASS!$N117:$S117,AF$3,CLASS!$E117:$J117))","v":-2511443.8800000004},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AG$2),SUMIF(CLASS!$N117:$S117,AG$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AH$2),SUMIF(CLASS!$N117:$S117,AH$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AI$2),SUMIF(CLASS!$N117:$S117,AI$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AJ$2),SUMIF(CLASS!$N117:$S117,AJ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AK$2),SUMIF(CLASS!$N117:$S117,AK$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AL$2),SUMIF(CLASS!$N117:$S117,AL$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AM$2),SUMIF(CLASS!$N117:$S117,AM$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AN$2),SUMIF(CLASS!$N117:$S117,AN$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AO$2),SUMIF(CLASS!$N117:$S117,AO$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AP$2),SUMIF(CLASS!$N117:$S117,AP$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AQ$2),SUMIF(CLASS!$N117:$S117,AQ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AR$2),SUMIF(CLASS!$N117:$S117,AR$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AS$2),SUMIF(CLASS!$N117:$S117,AS$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AT$2),SUMIF(CLASS!$N117:$S117,AT$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AU$2),SUMIF(CLASS!$N117:$S117,AU$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AV$2),SUMIF(CLASS!$N117:$S117,AV$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AW$2),SUMIF(CLASS!$N117:$S117,AW$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AX$2),SUMIF(CLASS!$N117:$S117,AX$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AY$2),SUMIF(CLASS!$N117:$S117,AY$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AZ$2),SUMIF(CLASS!$N117:$S117,AZ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BA$2),SUMIF(CLASS!$N117:$S117,BA$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BB$2),SUMIF(CLASS!$N117:$S117,BB$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BC$2),SUMIF(CLASS!$N117:$S117,BC$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BD$2),SUMIF(CLASS!$N117:$S117,BD$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BE$2),SUMIF(CLASS!$N117:$S117,BE$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BF$2),SUMIF(CLASS!$N117:$S117,BF$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BG$2),SUMIF(CLASS!$N117:$S117,BG$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BH$2),SUMIF(CLASS!$N117:$S117,BH$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BI$2),SUMIF(CLASS!$N117:$S117,BI$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BJ$2),SUMIF(CLASS!$N117:$S117,BJ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BK$2),SUMIF(CLASS!$N117:$S117,BK$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BL$2),SUMIF(CLASS!$N117:$S117,BL$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BM$2),SUMIF(CLASS!$N117:$S117,BM$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BN$2),SUMIF(CLASS!$N117:$S117,BN$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BO$2),SUMIF(CLASS!$N117:$S117,BO$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BP$2),SUMIF(CLASS!$N117:$S117,BP$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BQ$2),SUMIF(CLASS!$N117:$S117,BQ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BR$2),SUMIF(CLASS!$N117:$S117,BR$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BS$2),SUMIF(CLASS!$N117:$S117,BS$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BT$2),SUMIF(CLASS!$N117:$S117,BT$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BU$2),SUMIF(CLASS!$N117:$S117,BU$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BV$2),SUMIF(CLASS!$N117:$S117,BV$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BW$2),SUMIF(CLASS!$N117:$S117,BW$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BX$2),SUMIF(CLASS!$N117:$S117,BX$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BY$2),SUMIF(CLASS!$N117:$S117,BY$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOC!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BZ$2),SUMIF(CLASS!$N117:$S117,BZ$3,CLASS!$E117:$J117))","v":0},null,null,0,0,0,0,0,0,0,null,-589104.12,-2511443.8800000004,0,0,0,0,-3100548.0000000005,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A118","v":"~"},{"$f":"ACCOUNTS!B118","v":"~"},{"$f":"ACCOUNTS!C118","v":0},0,{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,E$2),SUMIF(CLASS!$N118:$S118,E$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,F$2),SUMIF(CLASS!$N118:$S118,F$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,G$2),SUMIF(CLASS!$N118:$S118,G$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,H$2),SUMIF(CLASS!$N118:$S118,H$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,I$2),SUMIF(CLASS!$N118:$S118,I$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,J$2),SUMIF(CLASS!$N118:$S118,J$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,K$2),SUMIF(CLASS!$N118:$S118,K$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,L$2),SUMIF(CLASS!$N118:$S118,L$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,M$2),SUMIF(CLASS!$N118:$S118,M$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,N$2),SUMIF(CLASS!$N118:$S118,N$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,O$2),SUMIF(CLASS!$N118:$S118,O$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,P$2),SUMIF(CLASS!$N118:$S118,P$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Q$2),SUMIF(CLASS!$N118:$S118,Q$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,R$2),SUMIF(CLASS!$N118:$S118,R$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,S$2),SUMIF(CLASS!$N118:$S118,S$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,T$2),SUMIF(CLASS!$N118:$S118,T$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,U$2),SUMIF(CLASS!$N118:$S118,U$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,V$2),SUMIF(CLASS!$N118:$S118,V$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,W$2),SUMIF(CLASS!$N118:$S118,W$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,X$2),SUMIF(CLASS!$N118:$S118,X$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Y$2),SUMIF(CLASS!$N118:$S118,Y$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Z$2),SUMIF(CLASS!$N118:$S118,Z$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AA$2),SUMIF(CLASS!$N118:$S118,AA$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AB$2),SUMIF(CLASS!$N118:$S118,AB$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AC$2),SUMIF(CLASS!$N118:$S118,AC$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AD$2),SUMIF(CLASS!$N118:$S118,AD$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AE$2),SUMIF(CLASS!$N118:$S118,AE$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AF$2),SUMIF(CLASS!$N118:$S118,AF$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AG$2),SUMIF(CLASS!$N118:$S118,AG$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AH$2),SUMIF(CLASS!$N118:$S118,AH$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AI$2),SUMIF(CLASS!$N118:$S118,AI$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AJ$2),SUMIF(CLASS!$N118:$S118,AJ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AK$2),SUMIF(CLASS!$N118:$S118,AK$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AL$2),SUMIF(CLASS!$N118:$S118,AL$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AM$2),SUMIF(CLASS!$N118:$S118,AM$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AN$2),SUMIF(CLASS!$N118:$S118,AN$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AO$2),SUMIF(CLASS!$N118:$S118,AO$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AP$2),SUMIF(CLASS!$N118:$S118,AP$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AQ$2),SUMIF(CLASS!$N118:$S118,AQ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AR$2),SUMIF(CLASS!$N118:$S118,AR$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AS$2),SUMIF(CLASS!$N118:$S118,AS$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AT$2),SUMIF(CLASS!$N118:$S118,AT$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AU$2),SUMIF(CLASS!$N118:$S118,AU$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AV$2),SUMIF(CLASS!$N118:$S118,AV$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AW$2),SUMIF(CLASS!$N118:$S118,AW$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AX$2),SUMIF(CLASS!$N118:$S118,AX$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AY$2),SUMIF(CLASS!$N118:$S118,AY$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AZ$2),SUMIF(CLASS!$N118:$S118,AZ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BA$2),SUMIF(CLASS!$N118:$S118,BA$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BB$2),SUMIF(CLASS!$N118:$S118,BB$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BC$2),SUMIF(CLASS!$N118:$S118,BC$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BD$2),SUMIF(CLASS!$N118:$S118,BD$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BE$2),SUMIF(CLASS!$N118:$S118,BE$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BF$2),SUMIF(CLASS!$N118:$S118,BF$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BG$2),SUMIF(CLASS!$N118:$S118,BG$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BH$2),SUMIF(CLASS!$N118:$S118,BH$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BI$2),SUMIF(CLASS!$N118:$S118,BI$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BJ$2),SUMIF(CLASS!$N118:$S118,BJ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BK$2),SUMIF(CLASS!$N118:$S118,BK$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BL$2),SUMIF(CLASS!$N118:$S118,BL$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BM$2),SUMIF(CLASS!$N118:$S118,BM$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BN$2),SUMIF(CLASS!$N118:$S118,BN$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BO$2),SUMIF(CLASS!$N118:$S118,BO$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BP$2),SUMIF(CLASS!$N118:$S118,BP$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BQ$2),SUMIF(CLASS!$N118:$S118,BQ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BR$2),SUMIF(CLASS!$N118:$S118,BR$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BS$2),SUMIF(CLASS!$N118:$S118,BS$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BT$2),SUMIF(CLASS!$N118:$S118,BT$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BU$2),SUMIF(CLASS!$N118:$S118,BU$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BV$2),SUMIF(CLASS!$N118:$S118,BV$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BW$2),SUMIF(CLASS!$N118:$S118,BW$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BX$2),SUMIF(CLASS!$N118:$S118,BX$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BY$2),SUMIF(CLASS!$N118:$S118,BY$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOC!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BZ$2),SUMIF(CLASS!$N118:$S118,BZ$3,CLASS!$E118:$J118))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A119","v":"~"},{"$f":"ACCOUNTS!B119","v":"~"},{"$f":"ACCOUNTS!C119","v":0},0,{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,E$2),SUMIF(CLASS!$N119:$S119,E$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,F$2),SUMIF(CLASS!$N119:$S119,F$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,G$2),SUMIF(CLASS!$N119:$S119,G$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,H$2),SUMIF(CLASS!$N119:$S119,H$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,I$2),SUMIF(CLASS!$N119:$S119,I$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,J$2),SUMIF(CLASS!$N119:$S119,J$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,K$2),SUMIF(CLASS!$N119:$S119,K$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,L$2),SUMIF(CLASS!$N119:$S119,L$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,M$2),SUMIF(CLASS!$N119:$S119,M$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,N$2),SUMIF(CLASS!$N119:$S119,N$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,O$2),SUMIF(CLASS!$N119:$S119,O$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,P$2),SUMIF(CLASS!$N119:$S119,P$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Q$2),SUMIF(CLASS!$N119:$S119,Q$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,R$2),SUMIF(CLASS!$N119:$S119,R$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,S$2),SUMIF(CLASS!$N119:$S119,S$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,T$2),SUMIF(CLASS!$N119:$S119,T$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,U$2),SUMIF(CLASS!$N119:$S119,U$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,V$2),SUMIF(CLASS!$N119:$S119,V$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,W$2),SUMIF(CLASS!$N119:$S119,W$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,X$2),SUMIF(CLASS!$N119:$S119,X$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Y$2),SUMIF(CLASS!$N119:$S119,Y$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Z$2),SUMIF(CLASS!$N119:$S119,Z$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AA$2),SUMIF(CLASS!$N119:$S119,AA$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AB$2),SUMIF(CLASS!$N119:$S119,AB$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AC$2),SUMIF(CLASS!$N119:$S119,AC$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AD$2),SUMIF(CLASS!$N119:$S119,AD$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AE$2),SUMIF(CLASS!$N119:$S119,AE$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AF$2),SUMIF(CLASS!$N119:$S119,AF$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AG$2),SUMIF(CLASS!$N119:$S119,AG$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AH$2),SUMIF(CLASS!$N119:$S119,AH$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AI$2),SUMIF(CLASS!$N119:$S119,AI$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AJ$2),SUMIF(CLASS!$N119:$S119,AJ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AK$2),SUMIF(CLASS!$N119:$S119,AK$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AL$2),SUMIF(CLASS!$N119:$S119,AL$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AM$2),SUMIF(CLASS!$N119:$S119,AM$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AN$2),SUMIF(CLASS!$N119:$S119,AN$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AO$2),SUMIF(CLASS!$N119:$S119,AO$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AP$2),SUMIF(CLASS!$N119:$S119,AP$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AQ$2),SUMIF(CLASS!$N119:$S119,AQ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AR$2),SUMIF(CLASS!$N119:$S119,AR$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AS$2),SUMIF(CLASS!$N119:$S119,AS$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AT$2),SUMIF(CLASS!$N119:$S119,AT$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AU$2),SUMIF(CLASS!$N119:$S119,AU$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AV$2),SUMIF(CLASS!$N119:$S119,AV$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AW$2),SUMIF(CLASS!$N119:$S119,AW$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AX$2),SUMIF(CLASS!$N119:$S119,AX$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AY$2),SUMIF(CLASS!$N119:$S119,AY$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AZ$2),SUMIF(CLASS!$N119:$S119,AZ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BA$2),SUMIF(CLASS!$N119:$S119,BA$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BB$2),SUMIF(CLASS!$N119:$S119,BB$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BC$2),SUMIF(CLASS!$N119:$S119,BC$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BD$2),SUMIF(CLASS!$N119:$S119,BD$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BE$2),SUMIF(CLASS!$N119:$S119,BE$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BF$2),SUMIF(CLASS!$N119:$S119,BF$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BG$2),SUMIF(CLASS!$N119:$S119,BG$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BH$2),SUMIF(CLASS!$N119:$S119,BH$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BI$2),SUMIF(CLASS!$N119:$S119,BI$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BJ$2),SUMIF(CLASS!$N119:$S119,BJ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BK$2),SUMIF(CLASS!$N119:$S119,BK$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BL$2),SUMIF(CLASS!$N119:$S119,BL$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BM$2),SUMIF(CLASS!$N119:$S119,BM$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BN$2),SUMIF(CLASS!$N119:$S119,BN$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BO$2),SUMIF(CLASS!$N119:$S119,BO$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BP$2),SUMIF(CLASS!$N119:$S119,BP$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BQ$2),SUMIF(CLASS!$N119:$S119,BQ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BR$2),SUMIF(CLASS!$N119:$S119,BR$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BS$2),SUMIF(CLASS!$N119:$S119,BS$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BT$2),SUMIF(CLASS!$N119:$S119,BT$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BU$2),SUMIF(CLASS!$N119:$S119,BU$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BV$2),SUMIF(CLASS!$N119:$S119,BV$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BW$2),SUMIF(CLASS!$N119:$S119,BW$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BX$2),SUMIF(CLASS!$N119:$S119,BX$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BY$2),SUMIF(CLASS!$N119:$S119,BY$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOC!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BZ$2),SUMIF(CLASS!$N119:$S119,BZ$3,CLASS!$E119:$J119))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,E$2),SUMIF(CLASS!$N120:$S120,E$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,F$2),SUMIF(CLASS!$N120:$S120,F$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,G$2),SUMIF(CLASS!$N120:$S120,G$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,H$2),SUMIF(CLASS!$N120:$S120,H$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,I$2),SUMIF(CLASS!$N120:$S120,I$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,J$2),SUMIF(CLASS!$N120:$S120,J$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,K$2),SUMIF(CLASS!$N120:$S120,K$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,L$2),SUMIF(CLASS!$N120:$S120,L$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,M$2),SUMIF(CLASS!$N120:$S120,M$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,N$2),SUMIF(CLASS!$N120:$S120,N$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,O$2),SUMIF(CLASS!$N120:$S120,O$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,P$2),SUMIF(CLASS!$N120:$S120,P$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Q$2),SUMIF(CLASS!$N120:$S120,Q$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,R$2),SUMIF(CLASS!$N120:$S120,R$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,S$2),SUMIF(CLASS!$N120:$S120,S$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,T$2),SUMIF(CLASS!$N120:$S120,T$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,U$2),SUMIF(CLASS!$N120:$S120,U$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,V$2),SUMIF(CLASS!$N120:$S120,V$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,W$2),SUMIF(CLASS!$N120:$S120,W$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,X$2),SUMIF(CLASS!$N120:$S120,X$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Y$2),SUMIF(CLASS!$N120:$S120,Y$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Z$2),SUMIF(CLASS!$N120:$S120,Z$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AA$2),SUMIF(CLASS!$N120:$S120,AA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AB$2),SUMIF(CLASS!$N120:$S120,AB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AC$2),SUMIF(CLASS!$N120:$S120,AC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AD$2),SUMIF(CLASS!$N120:$S120,AD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AE$2),SUMIF(CLASS!$N120:$S120,AE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AF$2),SUMIF(CLASS!$N120:$S120,AF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AG$2),SUMIF(CLASS!$N120:$S120,AG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AH$2),SUMIF(CLASS!$N120:$S120,AH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AI$2),SUMIF(CLASS!$N120:$S120,AI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AJ$2),SUMIF(CLASS!$N120:$S120,AJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AK$2),SUMIF(CLASS!$N120:$S120,AK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AL$2),SUMIF(CLASS!$N120:$S120,AL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AM$2),SUMIF(CLASS!$N120:$S120,AM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AN$2),SUMIF(CLASS!$N120:$S120,AN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AO$2),SUMIF(CLASS!$N120:$S120,AO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AP$2),SUMIF(CLASS!$N120:$S120,AP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AQ$2),SUMIF(CLASS!$N120:$S120,AQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AR$2),SUMIF(CLASS!$N120:$S120,AR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AS$2),SUMIF(CLASS!$N120:$S120,AS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AT$2),SUMIF(CLASS!$N120:$S120,AT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AU$2),SUMIF(CLASS!$N120:$S120,AU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AV$2),SUMIF(CLASS!$N120:$S120,AV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AW$2),SUMIF(CLASS!$N120:$S120,AW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AX$2),SUMIF(CLASS!$N120:$S120,AX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AY$2),SUMIF(CLASS!$N120:$S120,AY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AZ$2),SUMIF(CLASS!$N120:$S120,AZ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BA$2),SUMIF(CLASS!$N120:$S120,BA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BB$2),SUMIF(CLASS!$N120:$S120,BB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BC$2),SUMIF(CLASS!$N120:$S120,BC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BD$2),SUMIF(CLASS!$N120:$S120,BD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BE$2),SUMIF(CLASS!$N120:$S120,BE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BF$2),SUMIF(CLASS!$N120:$S120,BF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BG$2),SUMIF(CLASS!$N120:$S120,BG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BH$2),SUMIF(CLASS!$N120:$S120,BH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BI$2),SUMIF(CLASS!$N120:$S120,BI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BJ$2),SUMIF(CLASS!$N120:$S120,BJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BK$2),SUMIF(CLASS!$N120:$S120,BK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BL$2),SUMIF(CLASS!$N120:$S120,BL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BM$2),SUMIF(CLASS!$N120:$S120,BM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BN$2),SUMIF(CLASS!$N120:$S120,BN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BO$2),SUMIF(CLASS!$N120:$S120,BO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BP$2),SUMIF(CLASS!$N120:$S120,BP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BQ$2),SUMIF(CLASS!$N120:$S120,BQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BR$2),SUMIF(CLASS!$N120:$S120,BR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BS$2),SUMIF(CLASS!$N120:$S120,BS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BT$2),SUMIF(CLASS!$N120:$S120,BT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BU$2),SUMIF(CLASS!$N120:$S120,BU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BV$2),SUMIF(CLASS!$N120:$S120,BV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BW$2),SUMIF(CLASS!$N120:$S120,BW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BX$2),SUMIF(CLASS!$N120:$S120,BX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BY$2),SUMIF(CLASS!$N120:$S120,BY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BZ$2),SUMIF(CLASS!$N120:$S120,BZ$3,CLASS!$E120:$J120))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,E$2),SUMIF(CLASS!$N121:$S121,E$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,F$2),SUMIF(CLASS!$N121:$S121,F$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,G$2),SUMIF(CLASS!$N121:$S121,G$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,H$2),SUMIF(CLASS!$N121:$S121,H$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,I$2),SUMIF(CLASS!$N121:$S121,I$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,J$2),SUMIF(CLASS!$N121:$S121,J$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,K$2),SUMIF(CLASS!$N121:$S121,K$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,L$2),SUMIF(CLASS!$N121:$S121,L$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,M$2),SUMIF(CLASS!$N121:$S121,M$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,N$2),SUMIF(CLASS!$N121:$S121,N$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,O$2),SUMIF(CLASS!$N121:$S121,O$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,P$2),SUMIF(CLASS!$N121:$S121,P$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Q$2),SUMIF(CLASS!$N121:$S121,Q$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,R$2),SUMIF(CLASS!$N121:$S121,R$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,S$2),SUMIF(CLASS!$N121:$S121,S$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,T$2),SUMIF(CLASS!$N121:$S121,T$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,U$2),SUMIF(CLASS!$N121:$S121,U$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,V$2),SUMIF(CLASS!$N121:$S121,V$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,W$2),SUMIF(CLASS!$N121:$S121,W$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,X$2),SUMIF(CLASS!$N121:$S121,X$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Y$2),SUMIF(CLASS!$N121:$S121,Y$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Z$2),SUMIF(CLASS!$N121:$S121,Z$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AA$2),SUMIF(CLASS!$N121:$S121,AA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AB$2),SUMIF(CLASS!$N121:$S121,AB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AC$2),SUMIF(CLASS!$N121:$S121,AC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AD$2),SUMIF(CLASS!$N121:$S121,AD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AE$2),SUMIF(CLASS!$N121:$S121,AE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AF$2),SUMIF(CLASS!$N121:$S121,AF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AG$2),SUMIF(CLASS!$N121:$S121,AG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AH$2),SUMIF(CLASS!$N121:$S121,AH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AI$2),SUMIF(CLASS!$N121:$S121,AI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AJ$2),SUMIF(CLASS!$N121:$S121,AJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AK$2),SUMIF(CLASS!$N121:$S121,AK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AL$2),SUMIF(CLASS!$N121:$S121,AL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AM$2),SUMIF(CLASS!$N121:$S121,AM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AN$2),SUMIF(CLASS!$N121:$S121,AN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AO$2),SUMIF(CLASS!$N121:$S121,AO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AP$2),SUMIF(CLASS!$N121:$S121,AP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AQ$2),SUMIF(CLASS!$N121:$S121,AQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AR$2),SUMIF(CLASS!$N121:$S121,AR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AS$2),SUMIF(CLASS!$N121:$S121,AS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AT$2),SUMIF(CLASS!$N121:$S121,AT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AU$2),SUMIF(CLASS!$N121:$S121,AU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AV$2),SUMIF(CLASS!$N121:$S121,AV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AW$2),SUMIF(CLASS!$N121:$S121,AW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AX$2),SUMIF(CLASS!$N121:$S121,AX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AY$2),SUMIF(CLASS!$N121:$S121,AY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AZ$2),SUMIF(CLASS!$N121:$S121,AZ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BA$2),SUMIF(CLASS!$N121:$S121,BA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BB$2),SUMIF(CLASS!$N121:$S121,BB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BC$2),SUMIF(CLASS!$N121:$S121,BC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BD$2),SUMIF(CLASS!$N121:$S121,BD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BE$2),SUMIF(CLASS!$N121:$S121,BE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BF$2),SUMIF(CLASS!$N121:$S121,BF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BG$2),SUMIF(CLASS!$N121:$S121,BG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BH$2),SUMIF(CLASS!$N121:$S121,BH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BI$2),SUMIF(CLASS!$N121:$S121,BI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BJ$2),SUMIF(CLASS!$N121:$S121,BJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BK$2),SUMIF(CLASS!$N121:$S121,BK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BL$2),SUMIF(CLASS!$N121:$S121,BL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BM$2),SUMIF(CLASS!$N121:$S121,BM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BN$2),SUMIF(CLASS!$N121:$S121,BN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BO$2),SUMIF(CLASS!$N121:$S121,BO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BP$2),SUMIF(CLASS!$N121:$S121,BP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BQ$2),SUMIF(CLASS!$N121:$S121,BQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BR$2),SUMIF(CLASS!$N121:$S121,BR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BS$2),SUMIF(CLASS!$N121:$S121,BS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BT$2),SUMIF(CLASS!$N121:$S121,BT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BU$2),SUMIF(CLASS!$N121:$S121,BU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BV$2),SUMIF(CLASS!$N121:$S121,BV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BW$2),SUMIF(CLASS!$N121:$S121,BW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BX$2),SUMIF(CLASS!$N121:$S121,BX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BY$2),SUMIF(CLASS!$N121:$S121,BY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BZ$2),SUMIF(CLASS!$N121:$S121,BZ$3,CLASS!$E121:$J121))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,E$2),SUMIF(CLASS!$N122:$S122,E$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,F$2),SUMIF(CLASS!$N122:$S122,F$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,G$2),SUMIF(CLASS!$N122:$S122,G$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,H$2),SUMIF(CLASS!$N122:$S122,H$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,I$2),SUMIF(CLASS!$N122:$S122,I$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,J$2),SUMIF(CLASS!$N122:$S122,J$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,K$2),SUMIF(CLASS!$N122:$S122,K$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,L$2),SUMIF(CLASS!$N122:$S122,L$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,M$2),SUMIF(CLASS!$N122:$S122,M$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,N$2),SUMIF(CLASS!$N122:$S122,N$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,O$2),SUMIF(CLASS!$N122:$S122,O$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,P$2),SUMIF(CLASS!$N122:$S122,P$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Q$2),SUMIF(CLASS!$N122:$S122,Q$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,R$2),SUMIF(CLASS!$N122:$S122,R$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,S$2),SUMIF(CLASS!$N122:$S122,S$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,T$2),SUMIF(CLASS!$N122:$S122,T$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,U$2),SUMIF(CLASS!$N122:$S122,U$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,V$2),SUMIF(CLASS!$N122:$S122,V$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,W$2),SUMIF(CLASS!$N122:$S122,W$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,X$2),SUMIF(CLASS!$N122:$S122,X$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Y$2),SUMIF(CLASS!$N122:$S122,Y$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Z$2),SUMIF(CLASS!$N122:$S122,Z$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AA$2),SUMIF(CLASS!$N122:$S122,AA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AB$2),SUMIF(CLASS!$N122:$S122,AB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AC$2),SUMIF(CLASS!$N122:$S122,AC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AD$2),SUMIF(CLASS!$N122:$S122,AD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AE$2),SUMIF(CLASS!$N122:$S122,AE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AF$2),SUMIF(CLASS!$N122:$S122,AF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AG$2),SUMIF(CLASS!$N122:$S122,AG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AH$2),SUMIF(CLASS!$N122:$S122,AH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AI$2),SUMIF(CLASS!$N122:$S122,AI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AJ$2),SUMIF(CLASS!$N122:$S122,AJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AK$2),SUMIF(CLASS!$N122:$S122,AK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AL$2),SUMIF(CLASS!$N122:$S122,AL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AM$2),SUMIF(CLASS!$N122:$S122,AM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AN$2),SUMIF(CLASS!$N122:$S122,AN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AO$2),SUMIF(CLASS!$N122:$S122,AO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AP$2),SUMIF(CLASS!$N122:$S122,AP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AQ$2),SUMIF(CLASS!$N122:$S122,AQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AR$2),SUMIF(CLASS!$N122:$S122,AR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AS$2),SUMIF(CLASS!$N122:$S122,AS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AT$2),SUMIF(CLASS!$N122:$S122,AT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AU$2),SUMIF(CLASS!$N122:$S122,AU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AV$2),SUMIF(CLASS!$N122:$S122,AV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AW$2),SUMIF(CLASS!$N122:$S122,AW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AX$2),SUMIF(CLASS!$N122:$S122,AX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AY$2),SUMIF(CLASS!$N122:$S122,AY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AZ$2),SUMIF(CLASS!$N122:$S122,AZ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BA$2),SUMIF(CLASS!$N122:$S122,BA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BB$2),SUMIF(CLASS!$N122:$S122,BB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BC$2),SUMIF(CLASS!$N122:$S122,BC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BD$2),SUMIF(CLASS!$N122:$S122,BD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BE$2),SUMIF(CLASS!$N122:$S122,BE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BF$2),SUMIF(CLASS!$N122:$S122,BF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BG$2),SUMIF(CLASS!$N122:$S122,BG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BH$2),SUMIF(CLASS!$N122:$S122,BH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BI$2),SUMIF(CLASS!$N122:$S122,BI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BJ$2),SUMIF(CLASS!$N122:$S122,BJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BK$2),SUMIF(CLASS!$N122:$S122,BK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BL$2),SUMIF(CLASS!$N122:$S122,BL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BM$2),SUMIF(CLASS!$N122:$S122,BM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BN$2),SUMIF(CLASS!$N122:$S122,BN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BO$2),SUMIF(CLASS!$N122:$S122,BO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BP$2),SUMIF(CLASS!$N122:$S122,BP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BQ$2),SUMIF(CLASS!$N122:$S122,BQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BR$2),SUMIF(CLASS!$N122:$S122,BR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BS$2),SUMIF(CLASS!$N122:$S122,BS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BT$2),SUMIF(CLASS!$N122:$S122,BT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BU$2),SUMIF(CLASS!$N122:$S122,BU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BV$2),SUMIF(CLASS!$N122:$S122,BV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BW$2),SUMIF(CLASS!$N122:$S122,BW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BX$2),SUMIF(CLASS!$N122:$S122,BX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BY$2),SUMIF(CLASS!$N122:$S122,BY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BZ$2),SUMIF(CLASS!$N122:$S122,BZ$3,CLASS!$E122:$J122))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B123","v":"Sub-total"},{"$f":"SUM(C115:C122)","v":-150284851},0,{"$f":"SUM(E115:E122)","v":0},0,-18072757.82,-10481363.869999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-77047020.180000007,-44683709.130000003,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS115:AS122)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB115:BB122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC115:CC122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK115:CK122)","v":-28554121.690000001},-121730729.31,0,0,0,0,-150284851,null,{"$f":"SUM(CS115:CS122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA115:DA122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI115:DI122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ115:DQ122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY115:DY122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG115:EG122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO115:EO122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW115:EW122)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE115:FE122)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B125","v":"Distribution Plant"},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,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,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,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]
[{"$f":"ACCOUNTS!A126","v":"108.05_360a"},{"$f":"ACCOUNTS!B126","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C126","v":-115.96229503004115},0,{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,E$2),SUMIF(CLASS!$N126:$S126,E$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,F$2),SUMIF(CLASS!$N126:$S126,F$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,G$2),SUMIF(CLASS!$N126:$S126,G$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,H$2),SUMIF(CLASS!$N126:$S126,H$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,I$2),SUMIF(CLASS!$N126:$S126,I$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,J$2),SUMIF(CLASS!$N126:$S126,J$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,K$2),SUMIF(CLASS!$N126:$S126,K$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,L$2),SUMIF(CLASS!$N126:$S126,L$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,M$2),SUMIF(CLASS!$N126:$S126,M$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,N$2),SUMIF(CLASS!$N126:$S126,N$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,O$2),SUMIF(CLASS!$N126:$S126,O$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,P$2),SUMIF(CLASS!$N126:$S126,P$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,Q$2),SUMIF(CLASS!$N126:$S126,Q$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,R$2),SUMIF(CLASS!$N126:$S126,R$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,S$2),SUMIF(CLASS!$N126:$S126,S$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,T$2),SUMIF(CLASS!$N126:$S126,T$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,U$2),SUMIF(CLASS!$N126:$S126,U$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,V$2),SUMIF(CLASS!$N126:$S126,V$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,W$2),SUMIF(CLASS!$N126:$S126,W$3,CLASS!$E126:$J126))","v":-115.96229503004115},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,X$2),SUMIF(CLASS!$N126:$S126,X$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,Y$2),SUMIF(CLASS!$N126:$S126,Y$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,Z$2),SUMIF(CLASS!$N126:$S126,Z$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AA$2),SUMIF(CLASS!$N126:$S126,AA$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AB$2),SUMIF(CLASS!$N126:$S126,AB$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AC$2),SUMIF(CLASS!$N126:$S126,AC$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AD$2),SUMIF(CLASS!$N126:$S126,AD$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AE$2),SUMIF(CLASS!$N126:$S126,AE$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AF$2),SUMIF(CLASS!$N126:$S126,AF$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AG$2),SUMIF(CLASS!$N126:$S126,AG$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AH$2),SUMIF(CLASS!$N126:$S126,AH$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AI$2),SUMIF(CLASS!$N126:$S126,AI$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AJ$2),SUMIF(CLASS!$N126:$S126,AJ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AK$2),SUMIF(CLASS!$N126:$S126,AK$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AL$2),SUMIF(CLASS!$N126:$S126,AL$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AM$2),SUMIF(CLASS!$N126:$S126,AM$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AN$2),SUMIF(CLASS!$N126:$S126,AN$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AO$2),SUMIF(CLASS!$N126:$S126,AO$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AP$2),SUMIF(CLASS!$N126:$S126,AP$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AQ$2),SUMIF(CLASS!$N126:$S126,AQ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AR$2),SUMIF(CLASS!$N126:$S126,AR$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AS$2),SUMIF(CLASS!$N126:$S126,AS$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AT$2),SUMIF(CLASS!$N126:$S126,AT$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AU$2),SUMIF(CLASS!$N126:$S126,AU$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AV$2),SUMIF(CLASS!$N126:$S126,AV$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AW$2),SUMIF(CLASS!$N126:$S126,AW$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AX$2),SUMIF(CLASS!$N126:$S126,AX$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AY$2),SUMIF(CLASS!$N126:$S126,AY$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,AZ$2),SUMIF(CLASS!$N126:$S126,AZ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BA$2),SUMIF(CLASS!$N126:$S126,BA$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BB$2),SUMIF(CLASS!$N126:$S126,BB$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BC$2),SUMIF(CLASS!$N126:$S126,BC$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BD$2),SUMIF(CLASS!$N126:$S126,BD$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BE$2),SUMIF(CLASS!$N126:$S126,BE$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BF$2),SUMIF(CLASS!$N126:$S126,BF$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BG$2),SUMIF(CLASS!$N126:$S126,BG$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BH$2),SUMIF(CLASS!$N126:$S126,BH$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BI$2),SUMIF(CLASS!$N126:$S126,BI$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BJ$2),SUMIF(CLASS!$N126:$S126,BJ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BK$2),SUMIF(CLASS!$N126:$S126,BK$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BL$2),SUMIF(CLASS!$N126:$S126,BL$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BM$2),SUMIF(CLASS!$N126:$S126,BM$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BN$2),SUMIF(CLASS!$N126:$S126,BN$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BO$2),SUMIF(CLASS!$N126:$S126,BO$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BP$2),SUMIF(CLASS!$N126:$S126,BP$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BQ$2),SUMIF(CLASS!$N126:$S126,BQ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BR$2),SUMIF(CLASS!$N126:$S126,BR$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BS$2),SUMIF(CLASS!$N126:$S126,BS$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BT$2),SUMIF(CLASS!$N126:$S126,BT$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BU$2),SUMIF(CLASS!$N126:$S126,BU$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BV$2),SUMIF(CLASS!$N126:$S126,BV$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BW$2),SUMIF(CLASS!$N126:$S126,BW$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BX$2),SUMIF(CLASS!$N126:$S126,BX$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BY$2),SUMIF(CLASS!$N126:$S126,BY$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$R126),2,BZ$2),SUMIF(CLASS!$N126:$S126,BZ$3,CLASS!$E126:$J126))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E126:$BL126)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E126:$BA126)","v":0},0,0,{"$f":"SUM(CC126:CH126)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E126:$BL126)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E126:$BA126)","v":0},0,0,{"$f":"SUM(CK126:CP126)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E126:$BL126)","v":-115.96229503004115},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E126:$BA126)","v":0},0,0,{"$f":"SUM(CS126:CX126)","v":-115.96229503004115},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(DA126:DF126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(DI126:DN126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(DQ126:DV126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(DY126:ED126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(EG126:EL126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(EO126:ET126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(EW126:FB126)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E126:$BA126)","v":0},0,0,0,0,0,{"$f":"SUM(FE126:FJ126)","v":0},{"$f":"ROUND((SUM(FK126,FC126,EU126,EM126,EE126,DW126,DO126,DG126,CY126,CQ126,CI126)-C126),1)","v":0}]
[{"$f":"ACCOUNTS!A127","v":"108.05_360b"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Allocated"},{"$f":"ACCOUNTS!C127","v":-2653199.6102049723},0,{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,E$2),SUMIF(CLASS!$N127:$S127,E$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,F$2),SUMIF(CLASS!$N127:$S127,F$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,G$2),SUMIF(CLASS!$N127:$S127,G$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,H$2),SUMIF(CLASS!$N127:$S127,H$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,I$2),SUMIF(CLASS!$N127:$S127,I$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,J$2),SUMIF(CLASS!$N127:$S127,J$3,CLASS!$E127:$J127))","v":-2653199.6102049723},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,K$2),SUMIF(CLASS!$N127:$S127,K$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,L$2),SUMIF(CLASS!$N127:$S127,L$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,M$2),SUMIF(CLASS!$N127:$S127,M$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,N$2),SUMIF(CLASS!$N127:$S127,N$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,O$2),SUMIF(CLASS!$N127:$S127,O$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,P$2),SUMIF(CLASS!$N127:$S127,P$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Q$2),SUMIF(CLASS!$N127:$S127,Q$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,R$2),SUMIF(CLASS!$N127:$S127,R$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,S$2),SUMIF(CLASS!$N127:$S127,S$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,T$2),SUMIF(CLASS!$N127:$S127,T$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,U$2),SUMIF(CLASS!$N127:$S127,U$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,V$2),SUMIF(CLASS!$N127:$S127,V$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,W$2),SUMIF(CLASS!$N127:$S127,W$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,X$2),SUMIF(CLASS!$N127:$S127,X$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Y$2),SUMIF(CLASS!$N127:$S127,Y$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Z$2),SUMIF(CLASS!$N127:$S127,Z$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AA$2),SUMIF(CLASS!$N127:$S127,AA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AB$2),SUMIF(CLASS!$N127:$S127,AB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AC$2),SUMIF(CLASS!$N127:$S127,AC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AD$2),SUMIF(CLASS!$N127:$S127,AD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AE$2),SUMIF(CLASS!$N127:$S127,AE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AF$2),SUMIF(CLASS!$N127:$S127,AF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AG$2),SUMIF(CLASS!$N127:$S127,AG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AH$2),SUMIF(CLASS!$N127:$S127,AH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AI$2),SUMIF(CLASS!$N127:$S127,AI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AJ$2),SUMIF(CLASS!$N127:$S127,AJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AK$2),SUMIF(CLASS!$N127:$S127,AK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AL$2),SUMIF(CLASS!$N127:$S127,AL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AM$2),SUMIF(CLASS!$N127:$S127,AM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AN$2),SUMIF(CLASS!$N127:$S127,AN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AO$2),SUMIF(CLASS!$N127:$S127,AO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AP$2),SUMIF(CLASS!$N127:$S127,AP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AQ$2),SUMIF(CLASS!$N127:$S127,AQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AR$2),SUMIF(CLASS!$N127:$S127,AR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AS$2),SUMIF(CLASS!$N127:$S127,AS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AT$2),SUMIF(CLASS!$N127:$S127,AT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AU$2),SUMIF(CLASS!$N127:$S127,AU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AV$2),SUMIF(CLASS!$N127:$S127,AV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AW$2),SUMIF(CLASS!$N127:$S127,AW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AX$2),SUMIF(CLASS!$N127:$S127,AX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AY$2),SUMIF(CLASS!$N127:$S127,AY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AZ$2),SUMIF(CLASS!$N127:$S127,AZ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BA$2),SUMIF(CLASS!$N127:$S127,BA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BB$2),SUMIF(CLASS!$N127:$S127,BB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BC$2),SUMIF(CLASS!$N127:$S127,BC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BD$2),SUMIF(CLASS!$N127:$S127,BD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BE$2),SUMIF(CLASS!$N127:$S127,BE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BF$2),SUMIF(CLASS!$N127:$S127,BF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BG$2),SUMIF(CLASS!$N127:$S127,BG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BH$2),SUMIF(CLASS!$N127:$S127,BH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BI$2),SUMIF(CLASS!$N127:$S127,BI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BJ$2),SUMIF(CLASS!$N127:$S127,BJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BK$2),SUMIF(CLASS!$N127:$S127,BK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BL$2),SUMIF(CLASS!$N127:$S127,BL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BM$2),SUMIF(CLASS!$N127:$S127,BM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BN$2),SUMIF(CLASS!$N127:$S127,BN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BO$2),SUMIF(CLASS!$N127:$S127,BO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BP$2),SUMIF(CLASS!$N127:$S127,BP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BQ$2),SUMIF(CLASS!$N127:$S127,BQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BR$2),SUMIF(CLASS!$N127:$S127,BR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BS$2),SUMIF(CLASS!$N127:$S127,BS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BT$2),SUMIF(CLASS!$N127:$S127,BT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BU$2),SUMIF(CLASS!$N127:$S127,BU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BV$2),SUMIF(CLASS!$N127:$S127,BV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BW$2),SUMIF(CLASS!$N127:$S127,BW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BX$2),SUMIF(CLASS!$N127:$S127,BX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BY$2),SUMIF(CLASS!$N127:$S127,BY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BZ$2),SUMIF(CLASS!$N127:$S127,BZ$3,CLASS!$E127:$J127))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-2653199.6102049723,0,0,0,0,0,-2653199.6102049723,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A128","v":"108.05_360c"},{"$f":"ACCOUNTS!B128","v":"Land Rights - HV Distribution"},{"$f":"ACCOUNTS!C128","v":-7126614.2799999965},0,{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,E$2),SUMIF(CLASS!$N128:$S128,E$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,F$2),SUMIF(CLASS!$N128:$S128,F$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,G$2),SUMIF(CLASS!$N128:$S128,G$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,H$2),SUMIF(CLASS!$N128:$S128,H$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,I$2),SUMIF(CLASS!$N128:$S128,I$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,J$2),SUMIF(CLASS!$N128:$S128,J$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,K$2),SUMIF(CLASS!$N128:$S128,K$3,CLASS!$E128:$J128))","v":-1354056.7131999994},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,L$2),SUMIF(CLASS!$N128:$S128,L$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,M$2),SUMIF(CLASS!$N128:$S128,M$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,N$2),SUMIF(CLASS!$N128:$S128,N$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,O$2),SUMIF(CLASS!$N128:$S128,O$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,P$2),SUMIF(CLASS!$N128:$S128,P$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,Q$2),SUMIF(CLASS!$N128:$S128,Q$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,R$2),SUMIF(CLASS!$N128:$S128,R$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,S$2),SUMIF(CLASS!$N128:$S128,S$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,T$2),SUMIF(CLASS!$N128:$S128,T$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,U$2),SUMIF(CLASS!$N128:$S128,U$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,V$2),SUMIF(CLASS!$N128:$S128,V$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,W$2),SUMIF(CLASS!$N128:$S128,W$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,X$2),SUMIF(CLASS!$N128:$S128,X$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,Y$2),SUMIF(CLASS!$N128:$S128,Y$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,Z$2),SUMIF(CLASS!$N128:$S128,Z$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AA$2),SUMIF(CLASS!$N128:$S128,AA$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AB$2),SUMIF(CLASS!$N128:$S128,AB$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AC$2),SUMIF(CLASS!$N128:$S128,AC$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AD$2),SUMIF(CLASS!$N128:$S128,AD$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AE$2),SUMIF(CLASS!$N128:$S128,AE$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AF$2),SUMIF(CLASS!$N128:$S128,AF$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AG$2),SUMIF(CLASS!$N128:$S128,AG$3,CLASS!$E128:$J128))","v":-5772557.5667999974},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AH$2),SUMIF(CLASS!$N128:$S128,AH$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AI$2),SUMIF(CLASS!$N128:$S128,AI$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AJ$2),SUMIF(CLASS!$N128:$S128,AJ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AK$2),SUMIF(CLASS!$N128:$S128,AK$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AL$2),SUMIF(CLASS!$N128:$S128,AL$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AM$2),SUMIF(CLASS!$N128:$S128,AM$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AN$2),SUMIF(CLASS!$N128:$S128,AN$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AO$2),SUMIF(CLASS!$N128:$S128,AO$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AP$2),SUMIF(CLASS!$N128:$S128,AP$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AQ$2),SUMIF(CLASS!$N128:$S128,AQ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AR$2),SUMIF(CLASS!$N128:$S128,AR$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AS$2),SUMIF(CLASS!$N128:$S128,AS$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AT$2),SUMIF(CLASS!$N128:$S128,AT$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AU$2),SUMIF(CLASS!$N128:$S128,AU$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AV$2),SUMIF(CLASS!$N128:$S128,AV$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AW$2),SUMIF(CLASS!$N128:$S128,AW$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AX$2),SUMIF(CLASS!$N128:$S128,AX$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AY$2),SUMIF(CLASS!$N128:$S128,AY$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,AZ$2),SUMIF(CLASS!$N128:$S128,AZ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BA$2),SUMIF(CLASS!$N128:$S128,BA$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BB$2),SUMIF(CLASS!$N128:$S128,BB$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BC$2),SUMIF(CLASS!$N128:$S128,BC$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BD$2),SUMIF(CLASS!$N128:$S128,BD$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BE$2),SUMIF(CLASS!$N128:$S128,BE$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BF$2),SUMIF(CLASS!$N128:$S128,BF$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BG$2),SUMIF(CLASS!$N128:$S128,BG$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BH$2),SUMIF(CLASS!$N128:$S128,BH$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BI$2),SUMIF(CLASS!$N128:$S128,BI$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BJ$2),SUMIF(CLASS!$N128:$S128,BJ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BK$2),SUMIF(CLASS!$N128:$S128,BK$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BL$2),SUMIF(CLASS!$N128:$S128,BL$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BM$2),SUMIF(CLASS!$N128:$S128,BM$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BN$2),SUMIF(CLASS!$N128:$S128,BN$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BO$2),SUMIF(CLASS!$N128:$S128,BO$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BP$2),SUMIF(CLASS!$N128:$S128,BP$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BQ$2),SUMIF(CLASS!$N128:$S128,BQ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BR$2),SUMIF(CLASS!$N128:$S128,BR$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BS$2),SUMIF(CLASS!$N128:$S128,BS$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BT$2),SUMIF(CLASS!$N128:$S128,BT$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BU$2),SUMIF(CLASS!$N128:$S128,BU$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BV$2),SUMIF(CLASS!$N128:$S128,BV$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BW$2),SUMIF(CLASS!$N128:$S128,BW$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BX$2),SUMIF(CLASS!$N128:$S128,BX$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BY$2),SUMIF(CLASS!$N128:$S128,BY$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$R128),2,BZ$2),SUMIF(CLASS!$N128:$S128,BZ$3,CLASS!$E128:$J128))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-1354056.7131999994,-5772557.5667999974,0,0,0,0,-7126614.2799999965,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C129","v":-135708.54654463782},0,{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,E$2),SUMIF(CLASS!$N129:$S129,E$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,F$2),SUMIF(CLASS!$N129:$S129,F$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,G$2),SUMIF(CLASS!$N129:$S129,G$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,H$2),SUMIF(CLASS!$N129:$S129,H$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,I$2),SUMIF(CLASS!$N129:$S129,I$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,J$2),SUMIF(CLASS!$N129:$S129,J$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,K$2),SUMIF(CLASS!$N129:$S129,K$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,L$2),SUMIF(CLASS!$N129:$S129,L$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,M$2),SUMIF(CLASS!$N129:$S129,M$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,N$2),SUMIF(CLASS!$N129:$S129,N$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,O$2),SUMIF(CLASS!$N129:$S129,O$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,P$2),SUMIF(CLASS!$N129:$S129,P$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,Q$2),SUMIF(CLASS!$N129:$S129,Q$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,R$2),SUMIF(CLASS!$N129:$S129,R$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,S$2),SUMIF(CLASS!$N129:$S129,S$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,T$2),SUMIF(CLASS!$N129:$S129,T$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,U$2),SUMIF(CLASS!$N129:$S129,U$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,V$2),SUMIF(CLASS!$N129:$S129,V$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,W$2),SUMIF(CLASS!$N129:$S129,W$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,X$2),SUMIF(CLASS!$N129:$S129,X$3,CLASS!$E129:$J129))","v":-135708.54654463782},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,Y$2),SUMIF(CLASS!$N129:$S129,Y$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,Z$2),SUMIF(CLASS!$N129:$S129,Z$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AA$2),SUMIF(CLASS!$N129:$S129,AA$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AB$2),SUMIF(CLASS!$N129:$S129,AB$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AC$2),SUMIF(CLASS!$N129:$S129,AC$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AD$2),SUMIF(CLASS!$N129:$S129,AD$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AE$2),SUMIF(CLASS!$N129:$S129,AE$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AF$2),SUMIF(CLASS!$N129:$S129,AF$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AG$2),SUMIF(CLASS!$N129:$S129,AG$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AH$2),SUMIF(CLASS!$N129:$S129,AH$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AI$2),SUMIF(CLASS!$N129:$S129,AI$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AJ$2),SUMIF(CLASS!$N129:$S129,AJ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AK$2),SUMIF(CLASS!$N129:$S129,AK$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AL$2),SUMIF(CLASS!$N129:$S129,AL$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AM$2),SUMIF(CLASS!$N129:$S129,AM$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AN$2),SUMIF(CLASS!$N129:$S129,AN$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AO$2),SUMIF(CLASS!$N129:$S129,AO$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AP$2),SUMIF(CLASS!$N129:$S129,AP$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AQ$2),SUMIF(CLASS!$N129:$S129,AQ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AR$2),SUMIF(CLASS!$N129:$S129,AR$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AS$2),SUMIF(CLASS!$N129:$S129,AS$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AT$2),SUMIF(CLASS!$N129:$S129,AT$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AU$2),SUMIF(CLASS!$N129:$S129,AU$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AV$2),SUMIF(CLASS!$N129:$S129,AV$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AW$2),SUMIF(CLASS!$N129:$S129,AW$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AX$2),SUMIF(CLASS!$N129:$S129,AX$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AY$2),SUMIF(CLASS!$N129:$S129,AY$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,AZ$2),SUMIF(CLASS!$N129:$S129,AZ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BA$2),SUMIF(CLASS!$N129:$S129,BA$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BB$2),SUMIF(CLASS!$N129:$S129,BB$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BC$2),SUMIF(CLASS!$N129:$S129,BC$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BD$2),SUMIF(CLASS!$N129:$S129,BD$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BE$2),SUMIF(CLASS!$N129:$S129,BE$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BF$2),SUMIF(CLASS!$N129:$S129,BF$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BG$2),SUMIF(CLASS!$N129:$S129,BG$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BH$2),SUMIF(CLASS!$N129:$S129,BH$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BI$2),SUMIF(CLASS!$N129:$S129,BI$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BJ$2),SUMIF(CLASS!$N129:$S129,BJ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BK$2),SUMIF(CLASS!$N129:$S129,BK$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BL$2),SUMIF(CLASS!$N129:$S129,BL$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BM$2),SUMIF(CLASS!$N129:$S129,BM$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BN$2),SUMIF(CLASS!$N129:$S129,BN$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BO$2),SUMIF(CLASS!$N129:$S129,BO$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BP$2),SUMIF(CLASS!$N129:$S129,BP$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BQ$2),SUMIF(CLASS!$N129:$S129,BQ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BR$2),SUMIF(CLASS!$N129:$S129,BR$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BS$2),SUMIF(CLASS!$N129:$S129,BS$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BT$2),SUMIF(CLASS!$N129:$S129,BT$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BU$2),SUMIF(CLASS!$N129:$S129,BU$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BV$2),SUMIF(CLASS!$N129:$S129,BV$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BW$2),SUMIF(CLASS!$N129:$S129,BW$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BX$2),SUMIF(CLASS!$N129:$S129,BX$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BY$2),SUMIF(CLASS!$N129:$S129,BY$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$R129),2,BZ$2),SUMIF(CLASS!$N129:$S129,BZ$3,CLASS!$E129:$J129))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-135708.54654463782,0,0,0,0,0,-135708.54654463782,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C130","v":-1116104.6584553523},0,{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,E$2),SUMIF(CLASS!$N130:$S130,E$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,F$2),SUMIF(CLASS!$N130:$S130,F$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,G$2),SUMIF(CLASS!$N130:$S130,G$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,H$2),SUMIF(CLASS!$N130:$S130,H$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,I$2),SUMIF(CLASS!$N130:$S130,I$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,J$2),SUMIF(CLASS!$N130:$S130,J$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,K$2),SUMIF(CLASS!$N130:$S130,K$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,L$2),SUMIF(CLASS!$N130:$S130,L$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,M$2),SUMIF(CLASS!$N130:$S130,M$3,CLASS!$E130:$J130))","v":-1116104.6584553523},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,N$2),SUMIF(CLASS!$N130:$S130,N$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,O$2),SUMIF(CLASS!$N130:$S130,O$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,P$2),SUMIF(CLASS!$N130:$S130,P$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,Q$2),SUMIF(CLASS!$N130:$S130,Q$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,R$2),SUMIF(CLASS!$N130:$S130,R$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,S$2),SUMIF(CLASS!$N130:$S130,S$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,T$2),SUMIF(CLASS!$N130:$S130,T$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,U$2),SUMIF(CLASS!$N130:$S130,U$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,V$2),SUMIF(CLASS!$N130:$S130,V$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,W$2),SUMIF(CLASS!$N130:$S130,W$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,X$2),SUMIF(CLASS!$N130:$S130,X$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,Y$2),SUMIF(CLASS!$N130:$S130,Y$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,Z$2),SUMIF(CLASS!$N130:$S130,Z$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AA$2),SUMIF(CLASS!$N130:$S130,AA$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AB$2),SUMIF(CLASS!$N130:$S130,AB$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AC$2),SUMIF(CLASS!$N130:$S130,AC$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AD$2),SUMIF(CLASS!$N130:$S130,AD$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AE$2),SUMIF(CLASS!$N130:$S130,AE$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AF$2),SUMIF(CLASS!$N130:$S130,AF$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AG$2),SUMIF(CLASS!$N130:$S130,AG$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AH$2),SUMIF(CLASS!$N130:$S130,AH$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AI$2),SUMIF(CLASS!$N130:$S130,AI$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AJ$2),SUMIF(CLASS!$N130:$S130,AJ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AK$2),SUMIF(CLASS!$N130:$S130,AK$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AL$2),SUMIF(CLASS!$N130:$S130,AL$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AM$2),SUMIF(CLASS!$N130:$S130,AM$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AN$2),SUMIF(CLASS!$N130:$S130,AN$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AO$2),SUMIF(CLASS!$N130:$S130,AO$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AP$2),SUMIF(CLASS!$N130:$S130,AP$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AQ$2),SUMIF(CLASS!$N130:$S130,AQ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AR$2),SUMIF(CLASS!$N130:$S130,AR$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AS$2),SUMIF(CLASS!$N130:$S130,AS$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AT$2),SUMIF(CLASS!$N130:$S130,AT$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AU$2),SUMIF(CLASS!$N130:$S130,AU$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AV$2),SUMIF(CLASS!$N130:$S130,AV$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AW$2),SUMIF(CLASS!$N130:$S130,AW$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AX$2),SUMIF(CLASS!$N130:$S130,AX$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AY$2),SUMIF(CLASS!$N130:$S130,AY$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,AZ$2),SUMIF(CLASS!$N130:$S130,AZ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BA$2),SUMIF(CLASS!$N130:$S130,BA$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BB$2),SUMIF(CLASS!$N130:$S130,BB$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BC$2),SUMIF(CLASS!$N130:$S130,BC$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BD$2),SUMIF(CLASS!$N130:$S130,BD$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BE$2),SUMIF(CLASS!$N130:$S130,BE$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BF$2),SUMIF(CLASS!$N130:$S130,BF$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BG$2),SUMIF(CLASS!$N130:$S130,BG$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BH$2),SUMIF(CLASS!$N130:$S130,BH$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BI$2),SUMIF(CLASS!$N130:$S130,BI$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BJ$2),SUMIF(CLASS!$N130:$S130,BJ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BK$2),SUMIF(CLASS!$N130:$S130,BK$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BL$2),SUMIF(CLASS!$N130:$S130,BL$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BM$2),SUMIF(CLASS!$N130:$S130,BM$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BN$2),SUMIF(CLASS!$N130:$S130,BN$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BO$2),SUMIF(CLASS!$N130:$S130,BO$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BP$2),SUMIF(CLASS!$N130:$S130,BP$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BQ$2),SUMIF(CLASS!$N130:$S130,BQ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BR$2),SUMIF(CLASS!$N130:$S130,BR$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BS$2),SUMIF(CLASS!$N130:$S130,BS$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BT$2),SUMIF(CLASS!$N130:$S130,BT$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BU$2),SUMIF(CLASS!$N130:$S130,BU$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BV$2),SUMIF(CLASS!$N130:$S130,BV$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BW$2),SUMIF(CLASS!$N130:$S130,BW$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BX$2),SUMIF(CLASS!$N130:$S130,BX$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BY$2),SUMIF(CLASS!$N130:$S130,BY$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$R130),2,BZ$2),SUMIF(CLASS!$N130:$S130,BZ$3,CLASS!$E130:$J130))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC130:CH130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK130:CP130)","v":0},null,-1116104.6584553523,0,0,0,0,0,{"$f":"SUM(CS130:CX130)","v":-1116104.6584553523},null,0,0,0,0,0,0,{"$f":"SUM(DA130:DF130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI130:DN130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ130:DV130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY130:ED130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG130:EL130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO130:ET130)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW130:FB130)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A131","v":"108.05_361c"},{"$f":"ACCOUNTS!B131","v":"Structures & Improve - HV Distribution"},{"$f":"ACCOUNTS!C131","v":-1142919.3899999999},0,{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,E$2),SUMIF(CLASS!$N131:$S131,E$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,F$2),SUMIF(CLASS!$N131:$S131,F$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,G$2),SUMIF(CLASS!$N131:$S131,G$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,H$2),SUMIF(CLASS!$N131:$S131,H$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,I$2),SUMIF(CLASS!$N131:$S131,I$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,J$2),SUMIF(CLASS!$N131:$S131,J$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,K$2),SUMIF(CLASS!$N131:$S131,K$3,CLASS!$E131:$J131))","v":-217154.68409999998},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,L$2),SUMIF(CLASS!$N131:$S131,L$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,M$2),SUMIF(CLASS!$N131:$S131,M$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,N$2),SUMIF(CLASS!$N131:$S131,N$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,O$2),SUMIF(CLASS!$N131:$S131,O$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,P$2),SUMIF(CLASS!$N131:$S131,P$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,Q$2),SUMIF(CLASS!$N131:$S131,Q$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,R$2),SUMIF(CLASS!$N131:$S131,R$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,S$2),SUMIF(CLASS!$N131:$S131,S$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,T$2),SUMIF(CLASS!$N131:$S131,T$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,U$2),SUMIF(CLASS!$N131:$S131,U$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,V$2),SUMIF(CLASS!$N131:$S131,V$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,W$2),SUMIF(CLASS!$N131:$S131,W$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,X$2),SUMIF(CLASS!$N131:$S131,X$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,Y$2),SUMIF(CLASS!$N131:$S131,Y$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,Z$2),SUMIF(CLASS!$N131:$S131,Z$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AA$2),SUMIF(CLASS!$N131:$S131,AA$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AB$2),SUMIF(CLASS!$N131:$S131,AB$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AC$2),SUMIF(CLASS!$N131:$S131,AC$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AD$2),SUMIF(CLASS!$N131:$S131,AD$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AE$2),SUMIF(CLASS!$N131:$S131,AE$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AF$2),SUMIF(CLASS!$N131:$S131,AF$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AG$2),SUMIF(CLASS!$N131:$S131,AG$3,CLASS!$E131:$J131))","v":-925764.70589999994},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AH$2),SUMIF(CLASS!$N131:$S131,AH$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AI$2),SUMIF(CLASS!$N131:$S131,AI$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AJ$2),SUMIF(CLASS!$N131:$S131,AJ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AK$2),SUMIF(CLASS!$N131:$S131,AK$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AL$2),SUMIF(CLASS!$N131:$S131,AL$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AM$2),SUMIF(CLASS!$N131:$S131,AM$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AN$2),SUMIF(CLASS!$N131:$S131,AN$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AO$2),SUMIF(CLASS!$N131:$S131,AO$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AP$2),SUMIF(CLASS!$N131:$S131,AP$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AQ$2),SUMIF(CLASS!$N131:$S131,AQ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AR$2),SUMIF(CLASS!$N131:$S131,AR$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AS$2),SUMIF(CLASS!$N131:$S131,AS$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AT$2),SUMIF(CLASS!$N131:$S131,AT$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AU$2),SUMIF(CLASS!$N131:$S131,AU$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AV$2),SUMIF(CLASS!$N131:$S131,AV$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AW$2),SUMIF(CLASS!$N131:$S131,AW$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AX$2),SUMIF(CLASS!$N131:$S131,AX$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AY$2),SUMIF(CLASS!$N131:$S131,AY$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,AZ$2),SUMIF(CLASS!$N131:$S131,AZ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BA$2),SUMIF(CLASS!$N131:$S131,BA$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BB$2),SUMIF(CLASS!$N131:$S131,BB$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BC$2),SUMIF(CLASS!$N131:$S131,BC$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BD$2),SUMIF(CLASS!$N131:$S131,BD$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BE$2),SUMIF(CLASS!$N131:$S131,BE$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BF$2),SUMIF(CLASS!$N131:$S131,BF$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BG$2),SUMIF(CLASS!$N131:$S131,BG$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BH$2),SUMIF(CLASS!$N131:$S131,BH$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BI$2),SUMIF(CLASS!$N131:$S131,BI$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BJ$2),SUMIF(CLASS!$N131:$S131,BJ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BK$2),SUMIF(CLASS!$N131:$S131,BK$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BL$2),SUMIF(CLASS!$N131:$S131,BL$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BM$2),SUMIF(CLASS!$N131:$S131,BM$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BN$2),SUMIF(CLASS!$N131:$S131,BN$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BO$2),SUMIF(CLASS!$N131:$S131,BO$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BP$2),SUMIF(CLASS!$N131:$S131,BP$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BQ$2),SUMIF(CLASS!$N131:$S131,BQ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BR$2),SUMIF(CLASS!$N131:$S131,BR$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BS$2),SUMIF(CLASS!$N131:$S131,BS$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BT$2),SUMIF(CLASS!$N131:$S131,BT$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BU$2),SUMIF(CLASS!$N131:$S131,BU$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BV$2),SUMIF(CLASS!$N131:$S131,BV$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BW$2),SUMIF(CLASS!$N131:$S131,BW$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BX$2),SUMIF(CLASS!$N131:$S131,BX$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BY$2),SUMIF(CLASS!$N131:$S131,BY$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$R131),2,BZ$2),SUMIF(CLASS!$N131:$S131,BZ$3,CLASS!$E131:$J131))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-217154.68409999998,-925764.70589999994,0,0,0,0,-1142919.3899999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A132","v":"108.05_362a"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C132","v":-10263908.912008496},0,{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,E$2),SUMIF(CLASS!$N132:$S132,E$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,F$2),SUMIF(CLASS!$N132:$S132,F$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,G$2),SUMIF(CLASS!$N132:$S132,G$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,H$2),SUMIF(CLASS!$N132:$S132,H$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,I$2),SUMIF(CLASS!$N132:$S132,I$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,J$2),SUMIF(CLASS!$N132:$S132,J$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,K$2),SUMIF(CLASS!$N132:$S132,K$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,L$2),SUMIF(CLASS!$N132:$S132,L$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,M$2),SUMIF(CLASS!$N132:$S132,M$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,N$2),SUMIF(CLASS!$N132:$S132,N$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,O$2),SUMIF(CLASS!$N132:$S132,O$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,P$2),SUMIF(CLASS!$N132:$S132,P$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Q$2),SUMIF(CLASS!$N132:$S132,Q$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,R$2),SUMIF(CLASS!$N132:$S132,R$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,S$2),SUMIF(CLASS!$N132:$S132,S$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,T$2),SUMIF(CLASS!$N132:$S132,T$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,U$2),SUMIF(CLASS!$N132:$S132,U$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,V$2),SUMIF(CLASS!$N132:$S132,V$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,W$2),SUMIF(CLASS!$N132:$S132,W$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,X$2),SUMIF(CLASS!$N132:$S132,X$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Y$2),SUMIF(CLASS!$N132:$S132,Y$3,CLASS!$E132:$J132))","v":-10263908.912008496},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Z$2),SUMIF(CLASS!$N132:$S132,Z$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AA$2),SUMIF(CLASS!$N132:$S132,AA$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AB$2),SUMIF(CLASS!$N132:$S132,AB$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AC$2),SUMIF(CLASS!$N132:$S132,AC$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AD$2),SUMIF(CLASS!$N132:$S132,AD$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AE$2),SUMIF(CLASS!$N132:$S132,AE$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AF$2),SUMIF(CLASS!$N132:$S132,AF$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AG$2),SUMIF(CLASS!$N132:$S132,AG$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AH$2),SUMIF(CLASS!$N132:$S132,AH$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AI$2),SUMIF(CLASS!$N132:$S132,AI$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AJ$2),SUMIF(CLASS!$N132:$S132,AJ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AK$2),SUMIF(CLASS!$N132:$S132,AK$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AL$2),SUMIF(CLASS!$N132:$S132,AL$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AM$2),SUMIF(CLASS!$N132:$S132,AM$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AN$2),SUMIF(CLASS!$N132:$S132,AN$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AO$2),SUMIF(CLASS!$N132:$S132,AO$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AP$2),SUMIF(CLASS!$N132:$S132,AP$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AQ$2),SUMIF(CLASS!$N132:$S132,AQ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AR$2),SUMIF(CLASS!$N132:$S132,AR$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AS$2),SUMIF(CLASS!$N132:$S132,AS$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AT$2),SUMIF(CLASS!$N132:$S132,AT$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AU$2),SUMIF(CLASS!$N132:$S132,AU$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AV$2),SUMIF(CLASS!$N132:$S132,AV$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AW$2),SUMIF(CLASS!$N132:$S132,AW$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AX$2),SUMIF(CLASS!$N132:$S132,AX$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AY$2),SUMIF(CLASS!$N132:$S132,AY$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AZ$2),SUMIF(CLASS!$N132:$S132,AZ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BA$2),SUMIF(CLASS!$N132:$S132,BA$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BB$2),SUMIF(CLASS!$N132:$S132,BB$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BC$2),SUMIF(CLASS!$N132:$S132,BC$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BD$2),SUMIF(CLASS!$N132:$S132,BD$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BE$2),SUMIF(CLASS!$N132:$S132,BE$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BF$2),SUMIF(CLASS!$N132:$S132,BF$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BG$2),SUMIF(CLASS!$N132:$S132,BG$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BH$2),SUMIF(CLASS!$N132:$S132,BH$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BI$2),SUMIF(CLASS!$N132:$S132,BI$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BJ$2),SUMIF(CLASS!$N132:$S132,BJ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BK$2),SUMIF(CLASS!$N132:$S132,BK$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BL$2),SUMIF(CLASS!$N132:$S132,BL$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BM$2),SUMIF(CLASS!$N132:$S132,BM$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BN$2),SUMIF(CLASS!$N132:$S132,BN$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BO$2),SUMIF(CLASS!$N132:$S132,BO$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BP$2),SUMIF(CLASS!$N132:$S132,BP$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BQ$2),SUMIF(CLASS!$N132:$S132,BQ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BR$2),SUMIF(CLASS!$N132:$S132,BR$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BS$2),SUMIF(CLASS!$N132:$S132,BS$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BT$2),SUMIF(CLASS!$N132:$S132,BT$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BU$2),SUMIF(CLASS!$N132:$S132,BU$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BV$2),SUMIF(CLASS!$N132:$S132,BV$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BW$2),SUMIF(CLASS!$N132:$S132,BW$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BX$2),SUMIF(CLASS!$N132:$S132,BX$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BY$2),SUMIF(CLASS!$N132:$S132,BY$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOC!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BZ$2),SUMIF(CLASS!$N132:$S132,BZ$3,CLASS!$E132:$J132))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC132:CH132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK132:CP132)","v":0},null,-10263908.912008496,0,0,0,0,0,{"$f":"SUM(CS132:CX132)","v":-10263908.912008496},null,0,0,0,0,0,0,{"$f":"SUM(DA132:DF132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI132:DN132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ132:DV132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY132:ED132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG132:EL132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO132:ET132)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW132:FB132)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A133","v":"108.05_362b"},{"$f":"ACCOUNTS!B133","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C133","v":-94216767.024657398},0,{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,E$2),SUMIF(CLASS!$N133:$S133,E$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,F$2),SUMIF(CLASS!$N133:$S133,F$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,G$2),SUMIF(CLASS!$N133:$S133,G$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,H$2),SUMIF(CLASS!$N133:$S133,H$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,I$2),SUMIF(CLASS!$N133:$S133,I$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,J$2),SUMIF(CLASS!$N133:$S133,J$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,K$2),SUMIF(CLASS!$N133:$S133,K$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,L$2),SUMIF(CLASS!$N133:$S133,L$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,M$2),SUMIF(CLASS!$N133:$S133,M$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,N$2),SUMIF(CLASS!$N133:$S133,N$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,O$2),SUMIF(CLASS!$N133:$S133,O$3,CLASS!$E133:$J133))","v":-94216767.024657398},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,P$2),SUMIF(CLASS!$N133:$S133,P$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,Q$2),SUMIF(CLASS!$N133:$S133,Q$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,R$2),SUMIF(CLASS!$N133:$S133,R$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,S$2),SUMIF(CLASS!$N133:$S133,S$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,T$2),SUMIF(CLASS!$N133:$S133,T$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,U$2),SUMIF(CLASS!$N133:$S133,U$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,V$2),SUMIF(CLASS!$N133:$S133,V$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,W$2),SUMIF(CLASS!$N133:$S133,W$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,X$2),SUMIF(CLASS!$N133:$S133,X$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,Y$2),SUMIF(CLASS!$N133:$S133,Y$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,Z$2),SUMIF(CLASS!$N133:$S133,Z$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AA$2),SUMIF(CLASS!$N133:$S133,AA$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AB$2),SUMIF(CLASS!$N133:$S133,AB$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AC$2),SUMIF(CLASS!$N133:$S133,AC$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AD$2),SUMIF(CLASS!$N133:$S133,AD$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AE$2),SUMIF(CLASS!$N133:$S133,AE$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AF$2),SUMIF(CLASS!$N133:$S133,AF$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AG$2),SUMIF(CLASS!$N133:$S133,AG$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AH$2),SUMIF(CLASS!$N133:$S133,AH$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AI$2),SUMIF(CLASS!$N133:$S133,AI$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AJ$2),SUMIF(CLASS!$N133:$S133,AJ$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AK$2),SUMIF(CLASS!$N133:$S133,AK$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AL$2),SUMIF(CLASS!$N133:$S133,AL$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AM$2),SUMIF(CLASS!$N133:$S133,AM$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AN$2),SUMIF(CLASS!$N133:$S133,AN$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AO$2),SUMIF(CLASS!$N133:$S133,AO$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AP$2),SUMIF(CLASS!$N133:$S133,AP$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AQ$2),SUMIF(CLASS!$N133:$S133,AQ$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AR$2),SUMIF(CLASS!$N133:$S133,AR$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AS$2),SUMIF(CLASS!$N133:$S133,AS$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AT$2),SUMIF(CLASS!$N133:$S133,AT$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AU$2),SUMIF(CLASS!$N133:$S133,AU$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AV$2),SUMIF(CLASS!$N133:$S133,AV$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AW$2),SUMIF(CLASS!$N133:$S133,AW$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AX$2),SUMIF(CLASS!$N133:$S133,AX$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AY$2),SUMIF(CLASS!$N133:$S133,AY$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,AZ$2),SUMIF(CLASS!$N133:$S133,AZ$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BA$2),SUMIF(CLASS!$N133:$S133,BA$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BB$2),SUMIF(CLASS!$N133:$S133,BB$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BC$2),SUMIF(CLASS!$N133:$S133,BC$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BD$2),SUMIF(CLASS!$N133:$S133,BD$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BE$2),SUMIF(CLASS!$N133:$S133,BE$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BF$2),SUMIF(CLASS!$N133:$S133,BF$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BG$2),SUMIF(CLASS!$N133:$S133,BG$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BH$2),SUMIF(CLASS!$N133:$S133,BH$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BI$2),SUMIF(CLASS!$N133:$S133,BI$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BJ$2),SUMIF(CLASS!$N133:$S133,BJ$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BK$2),SUMIF(CLASS!$N133:$S133,BK$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BL$2),SUMIF(CLASS!$N133:$S133,BL$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BM$2),SUMIF(CLASS!$N133:$S133,BM$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BN$2),SUMIF(CLASS!$N133:$S133,BN$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BO$2),SUMIF(CLASS!$N133:$S133,BO$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BP$2),SUMIF(CLASS!$N133:$S133,BP$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BQ$2),SUMIF(CLASS!$N133:$S133,BQ$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BR$2),SUMIF(CLASS!$N133:$S133,BR$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BS$2),SUMIF(CLASS!$N133:$S133,BS$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BT$2),SUMIF(CLASS!$N133:$S133,BT$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BU$2),SUMIF(CLASS!$N133:$S133,BU$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BV$2),SUMIF(CLASS!$N133:$S133,BV$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BW$2),SUMIF(CLASS!$N133:$S133,BW$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BX$2),SUMIF(CLASS!$N133:$S133,BX$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BY$2),SUMIF(CLASS!$N133:$S133,BY$3,CLASS!$E133:$J133))","v":0},{"$f":"IF(CLASS!$L133<>0,FUNCALLOC!$C133*INDEX(INDIRECT(ACCOUNTS!$R133),2,BZ$2),SUMIF(CLASS!$N133:$S133,BZ$3,CLASS!$E133:$J133))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-94216767.024657398,0,0,0,0,0,-94216767.024657398,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A134","v":"108.05_362c"},{"$f":"ACCOUNTS!B134","v":"Station Equipment - HV Distribution"},{"$f":"ACCOUNTS!C134","v":-70157723.850000113},0,{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,E$2),SUMIF(CLASS!$N134:$S134,E$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,F$2),SUMIF(CLASS!$N134:$S134,F$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,G$2),SUMIF(CLASS!$N134:$S134,G$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,H$2),SUMIF(CLASS!$N134:$S134,H$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,I$2),SUMIF(CLASS!$N134:$S134,I$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,J$2),SUMIF(CLASS!$N134:$S134,J$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,K$2),SUMIF(CLASS!$N134:$S134,K$3,CLASS!$E134:$J134))","v":-13329967.531500021},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,L$2),SUMIF(CLASS!$N134:$S134,L$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,M$2),SUMIF(CLASS!$N134:$S134,M$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,N$2),SUMIF(CLASS!$N134:$S134,N$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,O$2),SUMIF(CLASS!$N134:$S134,O$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,P$2),SUMIF(CLASS!$N134:$S134,P$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,Q$2),SUMIF(CLASS!$N134:$S134,Q$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,R$2),SUMIF(CLASS!$N134:$S134,R$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,S$2),SUMIF(CLASS!$N134:$S134,S$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,T$2),SUMIF(CLASS!$N134:$S134,T$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,U$2),SUMIF(CLASS!$N134:$S134,U$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,V$2),SUMIF(CLASS!$N134:$S134,V$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,W$2),SUMIF(CLASS!$N134:$S134,W$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,X$2),SUMIF(CLASS!$N134:$S134,X$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,Y$2),SUMIF(CLASS!$N134:$S134,Y$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,Z$2),SUMIF(CLASS!$N134:$S134,Z$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AA$2),SUMIF(CLASS!$N134:$S134,AA$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AB$2),SUMIF(CLASS!$N134:$S134,AB$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AC$2),SUMIF(CLASS!$N134:$S134,AC$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AD$2),SUMIF(CLASS!$N134:$S134,AD$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AE$2),SUMIF(CLASS!$N134:$S134,AE$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AF$2),SUMIF(CLASS!$N134:$S134,AF$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AG$2),SUMIF(CLASS!$N134:$S134,AG$3,CLASS!$E134:$J134))","v":-56827756.318500094},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AH$2),SUMIF(CLASS!$N134:$S134,AH$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AI$2),SUMIF(CLASS!$N134:$S134,AI$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AJ$2),SUMIF(CLASS!$N134:$S134,AJ$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AK$2),SUMIF(CLASS!$N134:$S134,AK$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AL$2),SUMIF(CLASS!$N134:$S134,AL$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AM$2),SUMIF(CLASS!$N134:$S134,AM$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AN$2),SUMIF(CLASS!$N134:$S134,AN$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AO$2),SUMIF(CLASS!$N134:$S134,AO$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AP$2),SUMIF(CLASS!$N134:$S134,AP$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AQ$2),SUMIF(CLASS!$N134:$S134,AQ$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AR$2),SUMIF(CLASS!$N134:$S134,AR$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AS$2),SUMIF(CLASS!$N134:$S134,AS$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AT$2),SUMIF(CLASS!$N134:$S134,AT$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AU$2),SUMIF(CLASS!$N134:$S134,AU$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AV$2),SUMIF(CLASS!$N134:$S134,AV$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AW$2),SUMIF(CLASS!$N134:$S134,AW$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AX$2),SUMIF(CLASS!$N134:$S134,AX$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AY$2),SUMIF(CLASS!$N134:$S134,AY$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,AZ$2),SUMIF(CLASS!$N134:$S134,AZ$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BA$2),SUMIF(CLASS!$N134:$S134,BA$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BB$2),SUMIF(CLASS!$N134:$S134,BB$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BC$2),SUMIF(CLASS!$N134:$S134,BC$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BD$2),SUMIF(CLASS!$N134:$S134,BD$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BE$2),SUMIF(CLASS!$N134:$S134,BE$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BF$2),SUMIF(CLASS!$N134:$S134,BF$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BG$2),SUMIF(CLASS!$N134:$S134,BG$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BH$2),SUMIF(CLASS!$N134:$S134,BH$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BI$2),SUMIF(CLASS!$N134:$S134,BI$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BJ$2),SUMIF(CLASS!$N134:$S134,BJ$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BK$2),SUMIF(CLASS!$N134:$S134,BK$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BL$2),SUMIF(CLASS!$N134:$S134,BL$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BM$2),SUMIF(CLASS!$N134:$S134,BM$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BN$2),SUMIF(CLASS!$N134:$S134,BN$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BO$2),SUMIF(CLASS!$N134:$S134,BO$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BP$2),SUMIF(CLASS!$N134:$S134,BP$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BQ$2),SUMIF(CLASS!$N134:$S134,BQ$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BR$2),SUMIF(CLASS!$N134:$S134,BR$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BS$2),SUMIF(CLASS!$N134:$S134,BS$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BT$2),SUMIF(CLASS!$N134:$S134,BT$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BU$2),SUMIF(CLASS!$N134:$S134,BU$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BV$2),SUMIF(CLASS!$N134:$S134,BV$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BW$2),SUMIF(CLASS!$N134:$S134,BW$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BX$2),SUMIF(CLASS!$N134:$S134,BX$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BY$2),SUMIF(CLASS!$N134:$S134,BY$3,CLASS!$E134:$J134))","v":0},{"$f":"IF(CLASS!$L134<>0,FUNCALLOC!$C134*INDEX(INDIRECT(ACCOUNTS!$R134),2,BZ$2),SUMIF(CLASS!$N134:$S134,BZ$3,CLASS!$E134:$J134))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-13329967.531500021,-56827756.318500094,0,0,0,0,-70157723.850000113,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A135","v":"108.10_364a"},{"$f":"ACCOUNTS!B135","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C135","v":-81822774.530000001},0,{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,E$2),SUMIF(CLASS!$N135:$S135,E$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,F$2),SUMIF(CLASS!$N135:$S135,F$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,G$2),SUMIF(CLASS!$N135:$S135,G$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,H$2),SUMIF(CLASS!$N135:$S135,H$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,I$2),SUMIF(CLASS!$N135:$S135,I$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,J$2),SUMIF(CLASS!$N135:$S135,J$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,K$2),SUMIF(CLASS!$N135:$S135,K$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,L$2),SUMIF(CLASS!$N135:$S135,L$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,M$2),SUMIF(CLASS!$N135:$S135,M$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,N$2),SUMIF(CLASS!$N135:$S135,N$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,O$2),SUMIF(CLASS!$N135:$S135,O$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,P$2),SUMIF(CLASS!$N135:$S135,P$3,CLASS!$E135:$J135))","v":-81822774.530000001},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,Q$2),SUMIF(CLASS!$N135:$S135,Q$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,R$2),SUMIF(CLASS!$N135:$S135,R$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,S$2),SUMIF(CLASS!$N135:$S135,S$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,T$2),SUMIF(CLASS!$N135:$S135,T$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,U$2),SUMIF(CLASS!$N135:$S135,U$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,V$2),SUMIF(CLASS!$N135:$S135,V$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,W$2),SUMIF(CLASS!$N135:$S135,W$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,X$2),SUMIF(CLASS!$N135:$S135,X$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,Y$2),SUMIF(CLASS!$N135:$S135,Y$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,Z$2),SUMIF(CLASS!$N135:$S135,Z$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AA$2),SUMIF(CLASS!$N135:$S135,AA$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AB$2),SUMIF(CLASS!$N135:$S135,AB$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AC$2),SUMIF(CLASS!$N135:$S135,AC$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AD$2),SUMIF(CLASS!$N135:$S135,AD$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AE$2),SUMIF(CLASS!$N135:$S135,AE$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AF$2),SUMIF(CLASS!$N135:$S135,AF$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AG$2),SUMIF(CLASS!$N135:$S135,AG$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AH$2),SUMIF(CLASS!$N135:$S135,AH$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AI$2),SUMIF(CLASS!$N135:$S135,AI$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AJ$2),SUMIF(CLASS!$N135:$S135,AJ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AK$2),SUMIF(CLASS!$N135:$S135,AK$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AL$2),SUMIF(CLASS!$N135:$S135,AL$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AM$2),SUMIF(CLASS!$N135:$S135,AM$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AN$2),SUMIF(CLASS!$N135:$S135,AN$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AO$2),SUMIF(CLASS!$N135:$S135,AO$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AP$2),SUMIF(CLASS!$N135:$S135,AP$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AQ$2),SUMIF(CLASS!$N135:$S135,AQ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AR$2),SUMIF(CLASS!$N135:$S135,AR$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AS$2),SUMIF(CLASS!$N135:$S135,AS$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AT$2),SUMIF(CLASS!$N135:$S135,AT$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AU$2),SUMIF(CLASS!$N135:$S135,AU$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AV$2),SUMIF(CLASS!$N135:$S135,AV$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AW$2),SUMIF(CLASS!$N135:$S135,AW$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AX$2),SUMIF(CLASS!$N135:$S135,AX$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AY$2),SUMIF(CLASS!$N135:$S135,AY$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,AZ$2),SUMIF(CLASS!$N135:$S135,AZ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BA$2),SUMIF(CLASS!$N135:$S135,BA$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BB$2),SUMIF(CLASS!$N135:$S135,BB$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BC$2),SUMIF(CLASS!$N135:$S135,BC$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BD$2),SUMIF(CLASS!$N135:$S135,BD$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BE$2),SUMIF(CLASS!$N135:$S135,BE$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BF$2),SUMIF(CLASS!$N135:$S135,BF$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BG$2),SUMIF(CLASS!$N135:$S135,BG$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BH$2),SUMIF(CLASS!$N135:$S135,BH$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BI$2),SUMIF(CLASS!$N135:$S135,BI$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BJ$2),SUMIF(CLASS!$N135:$S135,BJ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BK$2),SUMIF(CLASS!$N135:$S135,BK$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BL$2),SUMIF(CLASS!$N135:$S135,BL$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BM$2),SUMIF(CLASS!$N135:$S135,BM$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BN$2),SUMIF(CLASS!$N135:$S135,BN$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BO$2),SUMIF(CLASS!$N135:$S135,BO$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BP$2),SUMIF(CLASS!$N135:$S135,BP$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BQ$2),SUMIF(CLASS!$N135:$S135,BQ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BR$2),SUMIF(CLASS!$N135:$S135,BR$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BS$2),SUMIF(CLASS!$N135:$S135,BS$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BT$2),SUMIF(CLASS!$N135:$S135,BT$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BU$2),SUMIF(CLASS!$N135:$S135,BU$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BV$2),SUMIF(CLASS!$N135:$S135,BV$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BW$2),SUMIF(CLASS!$N135:$S135,BW$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BX$2),SUMIF(CLASS!$N135:$S135,BX$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BY$2),SUMIF(CLASS!$N135:$S135,BY$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$R135),2,BZ$2),SUMIF(CLASS!$N135:$S135,BZ$3,CLASS!$E135:$J135))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC135:CH135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK135:CP135)","v":0},null,-81822774.530000001,0,0,0,0,0,{"$f":"SUM(CS135:CX135)","v":-81822774.530000001},null,0,0,0,0,0,0,{"$f":"SUM(DA135:DF135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI135:DN135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ135:DV135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY135:ED135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG135:EL135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO135:ET135)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW135:FB135)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A136","v":"108.10_364b"},{"$f":"ACCOUNTS!B136","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C136","v":-33613605.129999995},0,{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,E$2),SUMIF(CLASS!$N136:$S136,E$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,F$2),SUMIF(CLASS!$N136:$S136,F$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,G$2),SUMIF(CLASS!$N136:$S136,G$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,H$2),SUMIF(CLASS!$N136:$S136,H$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,I$2),SUMIF(CLASS!$N136:$S136,I$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,J$2),SUMIF(CLASS!$N136:$S136,J$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,K$2),SUMIF(CLASS!$N136:$S136,K$3,CLASS!$E136:$J136))","v":-6386584.9746999992},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,L$2),SUMIF(CLASS!$N136:$S136,L$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,M$2),SUMIF(CLASS!$N136:$S136,M$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,N$2),SUMIF(CLASS!$N136:$S136,N$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,O$2),SUMIF(CLASS!$N136:$S136,O$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,P$2),SUMIF(CLASS!$N136:$S136,P$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,Q$2),SUMIF(CLASS!$N136:$S136,Q$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,R$2),SUMIF(CLASS!$N136:$S136,R$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,S$2),SUMIF(CLASS!$N136:$S136,S$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,T$2),SUMIF(CLASS!$N136:$S136,T$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,U$2),SUMIF(CLASS!$N136:$S136,U$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,V$2),SUMIF(CLASS!$N136:$S136,V$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,W$2),SUMIF(CLASS!$N136:$S136,W$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,X$2),SUMIF(CLASS!$N136:$S136,X$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,Y$2),SUMIF(CLASS!$N136:$S136,Y$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,Z$2),SUMIF(CLASS!$N136:$S136,Z$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AA$2),SUMIF(CLASS!$N136:$S136,AA$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AB$2),SUMIF(CLASS!$N136:$S136,AB$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AC$2),SUMIF(CLASS!$N136:$S136,AC$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AD$2),SUMIF(CLASS!$N136:$S136,AD$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AE$2),SUMIF(CLASS!$N136:$S136,AE$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AF$2),SUMIF(CLASS!$N136:$S136,AF$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AG$2),SUMIF(CLASS!$N136:$S136,AG$3,CLASS!$E136:$J136))","v":-27227020.155299999},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AH$2),SUMIF(CLASS!$N136:$S136,AH$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AI$2),SUMIF(CLASS!$N136:$S136,AI$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AJ$2),SUMIF(CLASS!$N136:$S136,AJ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AK$2),SUMIF(CLASS!$N136:$S136,AK$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AL$2),SUMIF(CLASS!$N136:$S136,AL$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AM$2),SUMIF(CLASS!$N136:$S136,AM$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AN$2),SUMIF(CLASS!$N136:$S136,AN$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AO$2),SUMIF(CLASS!$N136:$S136,AO$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AP$2),SUMIF(CLASS!$N136:$S136,AP$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AQ$2),SUMIF(CLASS!$N136:$S136,AQ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AR$2),SUMIF(CLASS!$N136:$S136,AR$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AS$2),SUMIF(CLASS!$N136:$S136,AS$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AT$2),SUMIF(CLASS!$N136:$S136,AT$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AU$2),SUMIF(CLASS!$N136:$S136,AU$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AV$2),SUMIF(CLASS!$N136:$S136,AV$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AW$2),SUMIF(CLASS!$N136:$S136,AW$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AX$2),SUMIF(CLASS!$N136:$S136,AX$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AY$2),SUMIF(CLASS!$N136:$S136,AY$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,AZ$2),SUMIF(CLASS!$N136:$S136,AZ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BA$2),SUMIF(CLASS!$N136:$S136,BA$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BB$2),SUMIF(CLASS!$N136:$S136,BB$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BC$2),SUMIF(CLASS!$N136:$S136,BC$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BD$2),SUMIF(CLASS!$N136:$S136,BD$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BE$2),SUMIF(CLASS!$N136:$S136,BE$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BF$2),SUMIF(CLASS!$N136:$S136,BF$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BG$2),SUMIF(CLASS!$N136:$S136,BG$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BH$2),SUMIF(CLASS!$N136:$S136,BH$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BI$2),SUMIF(CLASS!$N136:$S136,BI$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BJ$2),SUMIF(CLASS!$N136:$S136,BJ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BK$2),SUMIF(CLASS!$N136:$S136,BK$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BL$2),SUMIF(CLASS!$N136:$S136,BL$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BM$2),SUMIF(CLASS!$N136:$S136,BM$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BN$2),SUMIF(CLASS!$N136:$S136,BN$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BO$2),SUMIF(CLASS!$N136:$S136,BO$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BP$2),SUMIF(CLASS!$N136:$S136,BP$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BQ$2),SUMIF(CLASS!$N136:$S136,BQ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BR$2),SUMIF(CLASS!$N136:$S136,BR$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BS$2),SUMIF(CLASS!$N136:$S136,BS$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BT$2),SUMIF(CLASS!$N136:$S136,BT$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BU$2),SUMIF(CLASS!$N136:$S136,BU$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BV$2),SUMIF(CLASS!$N136:$S136,BV$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BW$2),SUMIF(CLASS!$N136:$S136,BW$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BX$2),SUMIF(CLASS!$N136:$S136,BX$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BY$2),SUMIF(CLASS!$N136:$S136,BY$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$R136),2,BZ$2),SUMIF(CLASS!$N136:$S136,BZ$3,CLASS!$E136:$J136))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E136:$BA136)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E136:$BA136)","v":0},0,0,0,null,-6386584.9746999992,-27227020.155299999,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E136:$BA136)","v":0},0,0,-33613605.129999995,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E136:$BA136)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E136:$BA136)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A137","v":"108.10_364c"},{"$f":"ACCOUNTS!B137","v":"Poles & OH Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-2218090.2235365938},0,{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,E$2),SUMIF(CLASS!$N137:$S137,E$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,F$2),SUMIF(CLASS!$N137:$S137,F$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,G$2),SUMIF(CLASS!$N137:$S137,G$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,H$2),SUMIF(CLASS!$N137:$S137,H$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,I$2),SUMIF(CLASS!$N137:$S137,I$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,J$2),SUMIF(CLASS!$N137:$S137,J$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,K$2),SUMIF(CLASS!$N137:$S137,K$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,L$2),SUMIF(CLASS!$N137:$S137,L$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,M$2),SUMIF(CLASS!$N137:$S137,M$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,N$2),SUMIF(CLASS!$N137:$S137,N$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,O$2),SUMIF(CLASS!$N137:$S137,O$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,P$2),SUMIF(CLASS!$N137:$S137,P$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Q$2),SUMIF(CLASS!$N137:$S137,Q$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,R$2),SUMIF(CLASS!$N137:$S137,R$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,S$2),SUMIF(CLASS!$N137:$S137,S$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,T$2),SUMIF(CLASS!$N137:$S137,T$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,U$2),SUMIF(CLASS!$N137:$S137,U$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,V$2),SUMIF(CLASS!$N137:$S137,V$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,W$2),SUMIF(CLASS!$N137:$S137,W$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,X$2),SUMIF(CLASS!$N137:$S137,X$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Y$2),SUMIF(CLASS!$N137:$S137,Y$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Z$2),SUMIF(CLASS!$N137:$S137,Z$3,CLASS!$E137:$J137))","v":-2218090.2235365938},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AA$2),SUMIF(CLASS!$N137:$S137,AA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AB$2),SUMIF(CLASS!$N137:$S137,AB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AC$2),SUMIF(CLASS!$N137:$S137,AC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AD$2),SUMIF(CLASS!$N137:$S137,AD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AE$2),SUMIF(CLASS!$N137:$S137,AE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AF$2),SUMIF(CLASS!$N137:$S137,AF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AG$2),SUMIF(CLASS!$N137:$S137,AG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AH$2),SUMIF(CLASS!$N137:$S137,AH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AI$2),SUMIF(CLASS!$N137:$S137,AI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AJ$2),SUMIF(CLASS!$N137:$S137,AJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AK$2),SUMIF(CLASS!$N137:$S137,AK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AL$2),SUMIF(CLASS!$N137:$S137,AL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AM$2),SUMIF(CLASS!$N137:$S137,AM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AN$2),SUMIF(CLASS!$N137:$S137,AN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AO$2),SUMIF(CLASS!$N137:$S137,AO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AP$2),SUMIF(CLASS!$N137:$S137,AP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AQ$2),SUMIF(CLASS!$N137:$S137,AQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AR$2),SUMIF(CLASS!$N137:$S137,AR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AS$2),SUMIF(CLASS!$N137:$S137,AS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AT$2),SUMIF(CLASS!$N137:$S137,AT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AU$2),SUMIF(CLASS!$N137:$S137,AU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AV$2),SUMIF(CLASS!$N137:$S137,AV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AW$2),SUMIF(CLASS!$N137:$S137,AW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AX$2),SUMIF(CLASS!$N137:$S137,AX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AY$2),SUMIF(CLASS!$N137:$S137,AY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AZ$2),SUMIF(CLASS!$N137:$S137,AZ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BA$2),SUMIF(CLASS!$N137:$S137,BA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BB$2),SUMIF(CLASS!$N137:$S137,BB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BC$2),SUMIF(CLASS!$N137:$S137,BC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BD$2),SUMIF(CLASS!$N137:$S137,BD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BE$2),SUMIF(CLASS!$N137:$S137,BE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BF$2),SUMIF(CLASS!$N137:$S137,BF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BG$2),SUMIF(CLASS!$N137:$S137,BG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BH$2),SUMIF(CLASS!$N137:$S137,BH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BI$2),SUMIF(CLASS!$N137:$S137,BI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BJ$2),SUMIF(CLASS!$N137:$S137,BJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BK$2),SUMIF(CLASS!$N137:$S137,BK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BL$2),SUMIF(CLASS!$N137:$S137,BL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BM$2),SUMIF(CLASS!$N137:$S137,BM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BN$2),SUMIF(CLASS!$N137:$S137,BN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BO$2),SUMIF(CLASS!$N137:$S137,BO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BP$2),SUMIF(CLASS!$N137:$S137,BP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BQ$2),SUMIF(CLASS!$N137:$S137,BQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BR$2),SUMIF(CLASS!$N137:$S137,BR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BS$2),SUMIF(CLASS!$N137:$S137,BS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BT$2),SUMIF(CLASS!$N137:$S137,BT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BU$2),SUMIF(CLASS!$N137:$S137,BU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BV$2),SUMIF(CLASS!$N137:$S137,BV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BW$2),SUMIF(CLASS!$N137:$S137,BW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BX$2),SUMIF(CLASS!$N137:$S137,BX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BY$2),SUMIF(CLASS!$N137:$S137,BY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BZ$2),SUMIF(CLASS!$N137:$S137,BZ$3,CLASS!$E137:$J137))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC137:CH137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK137:CP137)","v":0},null,-2218090.2235365938,0,0,0,0,0,{"$f":"SUM(CS137:CX137)","v":-2218090.2235365938},null,0,0,0,0,0,0,{"$f":"SUM(DA137:DF137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI137:DN137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ137:DV137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY137:ED137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG137:EL137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO137:ET137)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW137:FB137)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A138","v":"108.10_365a"},{"$f":"ACCOUNTS!B138","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C138","v":-116942254.66396241},{"$f":"ROUND((SUM(E138:BZ138)-C138),1)","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,E$2),SUMIF(CLASS!$N138:$S138,E$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,F$2),SUMIF(CLASS!$N138:$S138,F$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,G$2),SUMIF(CLASS!$N138:$S138,G$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,H$2),SUMIF(CLASS!$N138:$S138,H$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,I$2),SUMIF(CLASS!$N138:$S138,I$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,J$2),SUMIF(CLASS!$N138:$S138,J$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,K$2),SUMIF(CLASS!$N138:$S138,K$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,L$2),SUMIF(CLASS!$N138:$S138,L$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,M$2),SUMIF(CLASS!$N138:$S138,M$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,N$2),SUMIF(CLASS!$N138:$S138,N$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,O$2),SUMIF(CLASS!$N138:$S138,O$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,P$2),SUMIF(CLASS!$N138:$S138,P$3,CLASS!$E138:$J138))","v":-116942254.66396241},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Q$2),SUMIF(CLASS!$N138:$S138,Q$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,R$2),SUMIF(CLASS!$N138:$S138,R$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,S$2),SUMIF(CLASS!$N138:$S138,S$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,T$2),SUMIF(CLASS!$N138:$S138,T$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,U$2),SUMIF(CLASS!$N138:$S138,U$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,V$2),SUMIF(CLASS!$N138:$S138,V$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,W$2),SUMIF(CLASS!$N138:$S138,W$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,X$2),SUMIF(CLASS!$N138:$S138,X$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Y$2),SUMIF(CLASS!$N138:$S138,Y$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Z$2),SUMIF(CLASS!$N138:$S138,Z$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AA$2),SUMIF(CLASS!$N138:$S138,AA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AB$2),SUMIF(CLASS!$N138:$S138,AB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AC$2),SUMIF(CLASS!$N138:$S138,AC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AD$2),SUMIF(CLASS!$N138:$S138,AD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AE$2),SUMIF(CLASS!$N138:$S138,AE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AF$2),SUMIF(CLASS!$N138:$S138,AF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AG$2),SUMIF(CLASS!$N138:$S138,AG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AH$2),SUMIF(CLASS!$N138:$S138,AH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AI$2),SUMIF(CLASS!$N138:$S138,AI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AJ$2),SUMIF(CLASS!$N138:$S138,AJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AK$2),SUMIF(CLASS!$N138:$S138,AK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AL$2),SUMIF(CLASS!$N138:$S138,AL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AM$2),SUMIF(CLASS!$N138:$S138,AM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AN$2),SUMIF(CLASS!$N138:$S138,AN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AO$2),SUMIF(CLASS!$N138:$S138,AO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AP$2),SUMIF(CLASS!$N138:$S138,AP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AQ$2),SUMIF(CLASS!$N138:$S138,AQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AR$2),SUMIF(CLASS!$N138:$S138,AR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AS$2),SUMIF(CLASS!$N138:$S138,AS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AT$2),SUMIF(CLASS!$N138:$S138,AT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AU$2),SUMIF(CLASS!$N138:$S138,AU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AV$2),SUMIF(CLASS!$N138:$S138,AV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AW$2),SUMIF(CLASS!$N138:$S138,AW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AX$2),SUMIF(CLASS!$N138:$S138,AX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AY$2),SUMIF(CLASS!$N138:$S138,AY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AZ$2),SUMIF(CLASS!$N138:$S138,AZ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BA$2),SUMIF(CLASS!$N138:$S138,BA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BB$2),SUMIF(CLASS!$N138:$S138,BB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BC$2),SUMIF(CLASS!$N138:$S138,BC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BD$2),SUMIF(CLASS!$N138:$S138,BD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BE$2),SUMIF(CLASS!$N138:$S138,BE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BF$2),SUMIF(CLASS!$N138:$S138,BF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BG$2),SUMIF(CLASS!$N138:$S138,BG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BH$2),SUMIF(CLASS!$N138:$S138,BH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BI$2),SUMIF(CLASS!$N138:$S138,BI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BJ$2),SUMIF(CLASS!$N138:$S138,BJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BK$2),SUMIF(CLASS!$N138:$S138,BK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BL$2),SUMIF(CLASS!$N138:$S138,BL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BM$2),SUMIF(CLASS!$N138:$S138,BM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BN$2),SUMIF(CLASS!$N138:$S138,BN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BO$2),SUMIF(CLASS!$N138:$S138,BO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BP$2),SUMIF(CLASS!$N138:$S138,BP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BQ$2),SUMIF(CLASS!$N138:$S138,BQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BR$2),SUMIF(CLASS!$N138:$S138,BR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BS$2),SUMIF(CLASS!$N138:$S138,BS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BT$2),SUMIF(CLASS!$N138:$S138,BT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BU$2),SUMIF(CLASS!$N138:$S138,BU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BV$2),SUMIF(CLASS!$N138:$S138,BV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BW$2),SUMIF(CLASS!$N138:$S138,BW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BX$2),SUMIF(CLASS!$N138:$S138,BX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BY$2),SUMIF(CLASS!$N138:$S138,BY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BZ$2),SUMIF(CLASS!$N138:$S138,BZ$3,CLASS!$E138:$J138))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-116942254.66396241,0,0,0,0,0,-116942254.66396241,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A139","v":"108.10_365b"},{"$f":"ACCOUNTS!B139","v":"OVHD Cond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C139","v":-57157053.349999987},0,{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,E$2),SUMIF(CLASS!$N139:$S139,E$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,F$2),SUMIF(CLASS!$N139:$S139,F$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,G$2),SUMIF(CLASS!$N139:$S139,G$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,H$2),SUMIF(CLASS!$N139:$S139,H$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,I$2),SUMIF(CLASS!$N139:$S139,I$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,J$2),SUMIF(CLASS!$N139:$S139,J$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,K$2),SUMIF(CLASS!$N139:$S139,K$3,CLASS!$E139:$J139))","v":-10859840.136499997},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,L$2),SUMIF(CLASS!$N139:$S139,L$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,M$2),SUMIF(CLASS!$N139:$S139,M$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,N$2),SUMIF(CLASS!$N139:$S139,N$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,O$2),SUMIF(CLASS!$N139:$S139,O$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,P$2),SUMIF(CLASS!$N139:$S139,P$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,Q$2),SUMIF(CLASS!$N139:$S139,Q$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,R$2),SUMIF(CLASS!$N139:$S139,R$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,S$2),SUMIF(CLASS!$N139:$S139,S$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,T$2),SUMIF(CLASS!$N139:$S139,T$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,U$2),SUMIF(CLASS!$N139:$S139,U$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,V$2),SUMIF(CLASS!$N139:$S139,V$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,W$2),SUMIF(CLASS!$N139:$S139,W$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,X$2),SUMIF(CLASS!$N139:$S139,X$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,Y$2),SUMIF(CLASS!$N139:$S139,Y$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,Z$2),SUMIF(CLASS!$N139:$S139,Z$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AA$2),SUMIF(CLASS!$N139:$S139,AA$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AB$2),SUMIF(CLASS!$N139:$S139,AB$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AC$2),SUMIF(CLASS!$N139:$S139,AC$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AD$2),SUMIF(CLASS!$N139:$S139,AD$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AE$2),SUMIF(CLASS!$N139:$S139,AE$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AF$2),SUMIF(CLASS!$N139:$S139,AF$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AG$2),SUMIF(CLASS!$N139:$S139,AG$3,CLASS!$E139:$J139))","v":-46297213.213499993},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AH$2),SUMIF(CLASS!$N139:$S139,AH$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AI$2),SUMIF(CLASS!$N139:$S139,AI$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AJ$2),SUMIF(CLASS!$N139:$S139,AJ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AK$2),SUMIF(CLASS!$N139:$S139,AK$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AL$2),SUMIF(CLASS!$N139:$S139,AL$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AM$2),SUMIF(CLASS!$N139:$S139,AM$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AN$2),SUMIF(CLASS!$N139:$S139,AN$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AO$2),SUMIF(CLASS!$N139:$S139,AO$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AP$2),SUMIF(CLASS!$N139:$S139,AP$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AQ$2),SUMIF(CLASS!$N139:$S139,AQ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AR$2),SUMIF(CLASS!$N139:$S139,AR$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AS$2),SUMIF(CLASS!$N139:$S139,AS$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AT$2),SUMIF(CLASS!$N139:$S139,AT$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AU$2),SUMIF(CLASS!$N139:$S139,AU$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AV$2),SUMIF(CLASS!$N139:$S139,AV$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AW$2),SUMIF(CLASS!$N139:$S139,AW$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AX$2),SUMIF(CLASS!$N139:$S139,AX$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AY$2),SUMIF(CLASS!$N139:$S139,AY$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,AZ$2),SUMIF(CLASS!$N139:$S139,AZ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BA$2),SUMIF(CLASS!$N139:$S139,BA$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BB$2),SUMIF(CLASS!$N139:$S139,BB$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BC$2),SUMIF(CLASS!$N139:$S139,BC$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BD$2),SUMIF(CLASS!$N139:$S139,BD$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BE$2),SUMIF(CLASS!$N139:$S139,BE$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BF$2),SUMIF(CLASS!$N139:$S139,BF$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BG$2),SUMIF(CLASS!$N139:$S139,BG$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BH$2),SUMIF(CLASS!$N139:$S139,BH$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BI$2),SUMIF(CLASS!$N139:$S139,BI$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BJ$2),SUMIF(CLASS!$N139:$S139,BJ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BK$2),SUMIF(CLASS!$N139:$S139,BK$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BL$2),SUMIF(CLASS!$N139:$S139,BL$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BM$2),SUMIF(CLASS!$N139:$S139,BM$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BN$2),SUMIF(CLASS!$N139:$S139,BN$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BO$2),SUMIF(CLASS!$N139:$S139,BO$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BP$2),SUMIF(CLASS!$N139:$S139,BP$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BQ$2),SUMIF(CLASS!$N139:$S139,BQ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BR$2),SUMIF(CLASS!$N139:$S139,BR$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BS$2),SUMIF(CLASS!$N139:$S139,BS$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BT$2),SUMIF(CLASS!$N139:$S139,BT$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BU$2),SUMIF(CLASS!$N139:$S139,BU$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BV$2),SUMIF(CLASS!$N139:$S139,BV$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BW$2),SUMIF(CLASS!$N139:$S139,BW$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BX$2),SUMIF(CLASS!$N139:$S139,BX$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BY$2),SUMIF(CLASS!$N139:$S139,BY$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$R139),2,BZ$2),SUMIF(CLASS!$N139:$S139,BZ$3,CLASS!$E139:$J139))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC139:CH139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK139:CP139)","v":0},null,-10859840.136499997,-46297213.213499993,0,0,0,0,{"$f":"SUM(CS139:CX139)","v":-57157053.349999994},null,0,0,0,0,0,0,{"$f":"SUM(DA139:DF139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI139:DN139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ139:DV139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY139:ED139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG139:EL139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO139:ET139)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW139:FB139)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A140","v":"108.10_366a"},{"$f":"ACCOUNTS!B140","v":"UNGD Conduit "},{"$f":"ACCOUNTS!C140","v":-178851778.15857771},0,{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,E$2),SUMIF(CLASS!$N140:$S140,E$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,F$2),SUMIF(CLASS!$N140:$S140,F$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,G$2),SUMIF(CLASS!$N140:$S140,G$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,H$2),SUMIF(CLASS!$N140:$S140,H$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,I$2),SUMIF(CLASS!$N140:$S140,I$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,J$2),SUMIF(CLASS!$N140:$S140,J$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,K$2),SUMIF(CLASS!$N140:$S140,K$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,L$2),SUMIF(CLASS!$N140:$S140,L$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,M$2),SUMIF(CLASS!$N140:$S140,M$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,N$2),SUMIF(CLASS!$N140:$S140,N$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,O$2),SUMIF(CLASS!$N140:$S140,O$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,P$2),SUMIF(CLASS!$N140:$S140,P$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,Q$2),SUMIF(CLASS!$N140:$S140,Q$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,R$2),SUMIF(CLASS!$N140:$S140,R$3,CLASS!$E140:$J140))","v":-178851778.15857771},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,S$2),SUMIF(CLASS!$N140:$S140,S$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,T$2),SUMIF(CLASS!$N140:$S140,T$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,U$2),SUMIF(CLASS!$N140:$S140,U$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,V$2),SUMIF(CLASS!$N140:$S140,V$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,W$2),SUMIF(CLASS!$N140:$S140,W$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,X$2),SUMIF(CLASS!$N140:$S140,X$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,Y$2),SUMIF(CLASS!$N140:$S140,Y$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,Z$2),SUMIF(CLASS!$N140:$S140,Z$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AA$2),SUMIF(CLASS!$N140:$S140,AA$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AB$2),SUMIF(CLASS!$N140:$S140,AB$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AC$2),SUMIF(CLASS!$N140:$S140,AC$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AD$2),SUMIF(CLASS!$N140:$S140,AD$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AE$2),SUMIF(CLASS!$N140:$S140,AE$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AF$2),SUMIF(CLASS!$N140:$S140,AF$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AG$2),SUMIF(CLASS!$N140:$S140,AG$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AH$2),SUMIF(CLASS!$N140:$S140,AH$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AI$2),SUMIF(CLASS!$N140:$S140,AI$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AJ$2),SUMIF(CLASS!$N140:$S140,AJ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AK$2),SUMIF(CLASS!$N140:$S140,AK$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AL$2),SUMIF(CLASS!$N140:$S140,AL$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AM$2),SUMIF(CLASS!$N140:$S140,AM$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AN$2),SUMIF(CLASS!$N140:$S140,AN$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AO$2),SUMIF(CLASS!$N140:$S140,AO$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AP$2),SUMIF(CLASS!$N140:$S140,AP$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AQ$2),SUMIF(CLASS!$N140:$S140,AQ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AR$2),SUMIF(CLASS!$N140:$S140,AR$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AS$2),SUMIF(CLASS!$N140:$S140,AS$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AT$2),SUMIF(CLASS!$N140:$S140,AT$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AU$2),SUMIF(CLASS!$N140:$S140,AU$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AV$2),SUMIF(CLASS!$N140:$S140,AV$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AW$2),SUMIF(CLASS!$N140:$S140,AW$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AX$2),SUMIF(CLASS!$N140:$S140,AX$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AY$2),SUMIF(CLASS!$N140:$S140,AY$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,AZ$2),SUMIF(CLASS!$N140:$S140,AZ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BA$2),SUMIF(CLASS!$N140:$S140,BA$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BB$2),SUMIF(CLASS!$N140:$S140,BB$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BC$2),SUMIF(CLASS!$N140:$S140,BC$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BD$2),SUMIF(CLASS!$N140:$S140,BD$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BE$2),SUMIF(CLASS!$N140:$S140,BE$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BF$2),SUMIF(CLASS!$N140:$S140,BF$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BG$2),SUMIF(CLASS!$N140:$S140,BG$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BH$2),SUMIF(CLASS!$N140:$S140,BH$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BI$2),SUMIF(CLASS!$N140:$S140,BI$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BJ$2),SUMIF(CLASS!$N140:$S140,BJ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BK$2),SUMIF(CLASS!$N140:$S140,BK$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BL$2),SUMIF(CLASS!$N140:$S140,BL$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BM$2),SUMIF(CLASS!$N140:$S140,BM$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BN$2),SUMIF(CLASS!$N140:$S140,BN$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BO$2),SUMIF(CLASS!$N140:$S140,BO$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BP$2),SUMIF(CLASS!$N140:$S140,BP$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BQ$2),SUMIF(CLASS!$N140:$S140,BQ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BR$2),SUMIF(CLASS!$N140:$S140,BR$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BS$2),SUMIF(CLASS!$N140:$S140,BS$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BT$2),SUMIF(CLASS!$N140:$S140,BT$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BU$2),SUMIF(CLASS!$N140:$S140,BU$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BV$2),SUMIF(CLASS!$N140:$S140,BV$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BW$2),SUMIF(CLASS!$N140:$S140,BW$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BX$2),SUMIF(CLASS!$N140:$S140,BX$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BY$2),SUMIF(CLASS!$N140:$S140,BY$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$R140),2,BZ$2),SUMIF(CLASS!$N140:$S140,BZ$3,CLASS!$E140:$J140))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-178851778.15857771,0,0,0,0,0,-178851778.15857771,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A141","v":"108.10_366b"},{"$f":"ACCOUNTS!B141","v":"UNGD Conduit - HV Distribution"},{"$f":"ACCOUNTS!C141","v":-284426.74},0,{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,E$2),SUMIF(CLASS!$N141:$S141,E$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,F$2),SUMIF(CLASS!$N141:$S141,F$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,G$2),SUMIF(CLASS!$N141:$S141,G$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,H$2),SUMIF(CLASS!$N141:$S141,H$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,I$2),SUMIF(CLASS!$N141:$S141,I$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,J$2),SUMIF(CLASS!$N141:$S141,J$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,K$2),SUMIF(CLASS!$N141:$S141,K$3,CLASS!$E141:$J141))","v":-54041.080600000001},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,L$2),SUMIF(CLASS!$N141:$S141,L$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,M$2),SUMIF(CLASS!$N141:$S141,M$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,N$2),SUMIF(CLASS!$N141:$S141,N$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,O$2),SUMIF(CLASS!$N141:$S141,O$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,P$2),SUMIF(CLASS!$N141:$S141,P$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,Q$2),SUMIF(CLASS!$N141:$S141,Q$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,R$2),SUMIF(CLASS!$N141:$S141,R$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,S$2),SUMIF(CLASS!$N141:$S141,S$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,T$2),SUMIF(CLASS!$N141:$S141,T$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,U$2),SUMIF(CLASS!$N141:$S141,U$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,V$2),SUMIF(CLASS!$N141:$S141,V$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,W$2),SUMIF(CLASS!$N141:$S141,W$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,X$2),SUMIF(CLASS!$N141:$S141,X$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,Y$2),SUMIF(CLASS!$N141:$S141,Y$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,Z$2),SUMIF(CLASS!$N141:$S141,Z$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AA$2),SUMIF(CLASS!$N141:$S141,AA$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AB$2),SUMIF(CLASS!$N141:$S141,AB$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AC$2),SUMIF(CLASS!$N141:$S141,AC$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AD$2),SUMIF(CLASS!$N141:$S141,AD$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AE$2),SUMIF(CLASS!$N141:$S141,AE$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AF$2),SUMIF(CLASS!$N141:$S141,AF$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AG$2),SUMIF(CLASS!$N141:$S141,AG$3,CLASS!$E141:$J141))","v":-230385.6594},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AH$2),SUMIF(CLASS!$N141:$S141,AH$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AI$2),SUMIF(CLASS!$N141:$S141,AI$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AJ$2),SUMIF(CLASS!$N141:$S141,AJ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AK$2),SUMIF(CLASS!$N141:$S141,AK$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AL$2),SUMIF(CLASS!$N141:$S141,AL$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AM$2),SUMIF(CLASS!$N141:$S141,AM$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AN$2),SUMIF(CLASS!$N141:$S141,AN$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AO$2),SUMIF(CLASS!$N141:$S141,AO$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AP$2),SUMIF(CLASS!$N141:$S141,AP$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AQ$2),SUMIF(CLASS!$N141:$S141,AQ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AR$2),SUMIF(CLASS!$N141:$S141,AR$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AS$2),SUMIF(CLASS!$N141:$S141,AS$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AT$2),SUMIF(CLASS!$N141:$S141,AT$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AU$2),SUMIF(CLASS!$N141:$S141,AU$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AV$2),SUMIF(CLASS!$N141:$S141,AV$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AW$2),SUMIF(CLASS!$N141:$S141,AW$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AX$2),SUMIF(CLASS!$N141:$S141,AX$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AY$2),SUMIF(CLASS!$N141:$S141,AY$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,AZ$2),SUMIF(CLASS!$N141:$S141,AZ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BA$2),SUMIF(CLASS!$N141:$S141,BA$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BB$2),SUMIF(CLASS!$N141:$S141,BB$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BC$2),SUMIF(CLASS!$N141:$S141,BC$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BD$2),SUMIF(CLASS!$N141:$S141,BD$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BE$2),SUMIF(CLASS!$N141:$S141,BE$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BF$2),SUMIF(CLASS!$N141:$S141,BF$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BG$2),SUMIF(CLASS!$N141:$S141,BG$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BH$2),SUMIF(CLASS!$N141:$S141,BH$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BI$2),SUMIF(CLASS!$N141:$S141,BI$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BJ$2),SUMIF(CLASS!$N141:$S141,BJ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BK$2),SUMIF(CLASS!$N141:$S141,BK$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BL$2),SUMIF(CLASS!$N141:$S141,BL$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BM$2),SUMIF(CLASS!$N141:$S141,BM$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BN$2),SUMIF(CLASS!$N141:$S141,BN$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BO$2),SUMIF(CLASS!$N141:$S141,BO$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BP$2),SUMIF(CLASS!$N141:$S141,BP$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BQ$2),SUMIF(CLASS!$N141:$S141,BQ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BR$2),SUMIF(CLASS!$N141:$S141,BR$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BS$2),SUMIF(CLASS!$N141:$S141,BS$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BT$2),SUMIF(CLASS!$N141:$S141,BT$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BU$2),SUMIF(CLASS!$N141:$S141,BU$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BV$2),SUMIF(CLASS!$N141:$S141,BV$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BW$2),SUMIF(CLASS!$N141:$S141,BW$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BX$2),SUMIF(CLASS!$N141:$S141,BX$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BY$2),SUMIF(CLASS!$N141:$S141,BY$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$R141),2,BZ$2),SUMIF(CLASS!$N141:$S141,BZ$3,CLASS!$E141:$J141))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC141:CH141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK141:CP141)","v":0},null,-54041.080600000001,-230385.6594,0,0,0,0,{"$f":"SUM(CS141:CX141)","v":-284426.74},null,0,0,0,0,0,0,{"$f":"SUM(DA141:DF141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI141:DN141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ141:DV141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY141:ED141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG141:EL141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO141:ET141)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW141:FB141)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A142","v":"108.10_366c"},{"$f":"ACCOUNTS!B142","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C142","v":-9245198.3151722848},0,{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,E$2),SUMIF(CLASS!$N142:$S142,E$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,F$2),SUMIF(CLASS!$N142:$S142,F$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,G$2),SUMIF(CLASS!$N142:$S142,G$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,H$2),SUMIF(CLASS!$N142:$S142,H$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,I$2),SUMIF(CLASS!$N142:$S142,I$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,J$2),SUMIF(CLASS!$N142:$S142,J$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,K$2),SUMIF(CLASS!$N142:$S142,K$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,L$2),SUMIF(CLASS!$N142:$S142,L$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,M$2),SUMIF(CLASS!$N142:$S142,M$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,N$2),SUMIF(CLASS!$N142:$S142,N$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,O$2),SUMIF(CLASS!$N142:$S142,O$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,P$2),SUMIF(CLASS!$N142:$S142,P$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,Q$2),SUMIF(CLASS!$N142:$S142,Q$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,R$2),SUMIF(CLASS!$N142:$S142,R$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,S$2),SUMIF(CLASS!$N142:$S142,S$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,T$2),SUMIF(CLASS!$N142:$S142,T$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,U$2),SUMIF(CLASS!$N142:$S142,U$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,V$2),SUMIF(CLASS!$N142:$S142,V$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,W$2),SUMIF(CLASS!$N142:$S142,W$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,X$2),SUMIF(CLASS!$N142:$S142,X$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,Y$2),SUMIF(CLASS!$N142:$S142,Y$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,Z$2),SUMIF(CLASS!$N142:$S142,Z$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AA$2),SUMIF(CLASS!$N142:$S142,AA$3,CLASS!$E142:$J142))","v":-9245198.3151722848},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AB$2),SUMIF(CLASS!$N142:$S142,AB$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AC$2),SUMIF(CLASS!$N142:$S142,AC$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AD$2),SUMIF(CLASS!$N142:$S142,AD$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AE$2),SUMIF(CLASS!$N142:$S142,AE$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AF$2),SUMIF(CLASS!$N142:$S142,AF$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AG$2),SUMIF(CLASS!$N142:$S142,AG$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AH$2),SUMIF(CLASS!$N142:$S142,AH$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AI$2),SUMIF(CLASS!$N142:$S142,AI$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AJ$2),SUMIF(CLASS!$N142:$S142,AJ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AK$2),SUMIF(CLASS!$N142:$S142,AK$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AL$2),SUMIF(CLASS!$N142:$S142,AL$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AM$2),SUMIF(CLASS!$N142:$S142,AM$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AN$2),SUMIF(CLASS!$N142:$S142,AN$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AO$2),SUMIF(CLASS!$N142:$S142,AO$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AP$2),SUMIF(CLASS!$N142:$S142,AP$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AQ$2),SUMIF(CLASS!$N142:$S142,AQ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AR$2),SUMIF(CLASS!$N142:$S142,AR$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AS$2),SUMIF(CLASS!$N142:$S142,AS$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AT$2),SUMIF(CLASS!$N142:$S142,AT$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AU$2),SUMIF(CLASS!$N142:$S142,AU$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AV$2),SUMIF(CLASS!$N142:$S142,AV$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AW$2),SUMIF(CLASS!$N142:$S142,AW$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AX$2),SUMIF(CLASS!$N142:$S142,AX$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AY$2),SUMIF(CLASS!$N142:$S142,AY$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,AZ$2),SUMIF(CLASS!$N142:$S142,AZ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BA$2),SUMIF(CLASS!$N142:$S142,BA$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BB$2),SUMIF(CLASS!$N142:$S142,BB$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BC$2),SUMIF(CLASS!$N142:$S142,BC$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BD$2),SUMIF(CLASS!$N142:$S142,BD$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BE$2),SUMIF(CLASS!$N142:$S142,BE$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BF$2),SUMIF(CLASS!$N142:$S142,BF$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BG$2),SUMIF(CLASS!$N142:$S142,BG$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BH$2),SUMIF(CLASS!$N142:$S142,BH$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BI$2),SUMIF(CLASS!$N142:$S142,BI$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BJ$2),SUMIF(CLASS!$N142:$S142,BJ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BK$2),SUMIF(CLASS!$N142:$S142,BK$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BL$2),SUMIF(CLASS!$N142:$S142,BL$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BM$2),SUMIF(CLASS!$N142:$S142,BM$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BN$2),SUMIF(CLASS!$N142:$S142,BN$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BO$2),SUMIF(CLASS!$N142:$S142,BO$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BP$2),SUMIF(CLASS!$N142:$S142,BP$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BQ$2),SUMIF(CLASS!$N142:$S142,BQ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BR$2),SUMIF(CLASS!$N142:$S142,BR$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BS$2),SUMIF(CLASS!$N142:$S142,BS$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BT$2),SUMIF(CLASS!$N142:$S142,BT$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BU$2),SUMIF(CLASS!$N142:$S142,BU$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BV$2),SUMIF(CLASS!$N142:$S142,BV$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BW$2),SUMIF(CLASS!$N142:$S142,BW$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BX$2),SUMIF(CLASS!$N142:$S142,BX$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BY$2),SUMIF(CLASS!$N142:$S142,BY$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$R142),2,BZ$2),SUMIF(CLASS!$N142:$S142,BZ$3,CLASS!$E142:$J142))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-9245198.3151722848,0,0,0,0,0,-9245198.3151722848,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A143","v":"108.10_367a"},{"$f":"ACCOUNTS!B143","v":"UNGDCond & Devices "},{"$f":"ACCOUNTS!C143","v":-235499958.58750001},0,{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,E$2),SUMIF(CLASS!$N143:$S143,E$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,F$2),SUMIF(CLASS!$N143:$S143,F$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,G$2),SUMIF(CLASS!$N143:$S143,G$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,H$2),SUMIF(CLASS!$N143:$S143,H$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,I$2),SUMIF(CLASS!$N143:$S143,I$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,J$2),SUMIF(CLASS!$N143:$S143,J$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,K$2),SUMIF(CLASS!$N143:$S143,K$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,L$2),SUMIF(CLASS!$N143:$S143,L$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,M$2),SUMIF(CLASS!$N143:$S143,M$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,N$2),SUMIF(CLASS!$N143:$S143,N$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,O$2),SUMIF(CLASS!$N143:$S143,O$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,P$2),SUMIF(CLASS!$N143:$S143,P$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Q$2),SUMIF(CLASS!$N143:$S143,Q$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,R$2),SUMIF(CLASS!$N143:$S143,R$3,CLASS!$E143:$J143))","v":-235499958.58750001},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,S$2),SUMIF(CLASS!$N143:$S143,S$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,T$2),SUMIF(CLASS!$N143:$S143,T$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,U$2),SUMIF(CLASS!$N143:$S143,U$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,V$2),SUMIF(CLASS!$N143:$S143,V$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,W$2),SUMIF(CLASS!$N143:$S143,W$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,X$2),SUMIF(CLASS!$N143:$S143,X$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Y$2),SUMIF(CLASS!$N143:$S143,Y$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Z$2),SUMIF(CLASS!$N143:$S143,Z$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AA$2),SUMIF(CLASS!$N143:$S143,AA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AB$2),SUMIF(CLASS!$N143:$S143,AB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AC$2),SUMIF(CLASS!$N143:$S143,AC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AD$2),SUMIF(CLASS!$N143:$S143,AD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AE$2),SUMIF(CLASS!$N143:$S143,AE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AF$2),SUMIF(CLASS!$N143:$S143,AF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AG$2),SUMIF(CLASS!$N143:$S143,AG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AH$2),SUMIF(CLASS!$N143:$S143,AH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AI$2),SUMIF(CLASS!$N143:$S143,AI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AJ$2),SUMIF(CLASS!$N143:$S143,AJ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AK$2),SUMIF(CLASS!$N143:$S143,AK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AL$2),SUMIF(CLASS!$N143:$S143,AL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AM$2),SUMIF(CLASS!$N143:$S143,AM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AN$2),SUMIF(CLASS!$N143:$S143,AN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AO$2),SUMIF(CLASS!$N143:$S143,AO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AP$2),SUMIF(CLASS!$N143:$S143,AP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AQ$2),SUMIF(CLASS!$N143:$S143,AQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AR$2),SUMIF(CLASS!$N143:$S143,AR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AS$2),SUMIF(CLASS!$N143:$S143,AS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AT$2),SUMIF(CLASS!$N143:$S143,AT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AU$2),SUMIF(CLASS!$N143:$S143,AU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AV$2),SUMIF(CLASS!$N143:$S143,AV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AW$2),SUMIF(CLASS!$N143:$S143,AW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AX$2),SUMIF(CLASS!$N143:$S143,AX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AY$2),SUMIF(CLASS!$N143:$S143,AY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AZ$2),SUMIF(CLASS!$N143:$S143,AZ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BA$2),SUMIF(CLASS!$N143:$S143,BA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BB$2),SUMIF(CLASS!$N143:$S143,BB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BC$2),SUMIF(CLASS!$N143:$S143,BC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BD$2),SUMIF(CLASS!$N143:$S143,BD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BE$2),SUMIF(CLASS!$N143:$S143,BE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BF$2),SUMIF(CLASS!$N143:$S143,BF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BG$2),SUMIF(CLASS!$N143:$S143,BG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BH$2),SUMIF(CLASS!$N143:$S143,BH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BI$2),SUMIF(CLASS!$N143:$S143,BI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BJ$2),SUMIF(CLASS!$N143:$S143,BJ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BK$2),SUMIF(CLASS!$N143:$S143,BK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BL$2),SUMIF(CLASS!$N143:$S143,BL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BM$2),SUMIF(CLASS!$N143:$S143,BM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BN$2),SUMIF(CLASS!$N143:$S143,BN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BO$2),SUMIF(CLASS!$N143:$S143,BO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BP$2),SUMIF(CLASS!$N143:$S143,BP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BQ$2),SUMIF(CLASS!$N143:$S143,BQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BR$2),SUMIF(CLASS!$N143:$S143,BR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BS$2),SUMIF(CLASS!$N143:$S143,BS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BT$2),SUMIF(CLASS!$N143:$S143,BT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BU$2),SUMIF(CLASS!$N143:$S143,BU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BV$2),SUMIF(CLASS!$N143:$S143,BV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BW$2),SUMIF(CLASS!$N143:$S143,BW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BX$2),SUMIF(CLASS!$N143:$S143,BX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BY$2),SUMIF(CLASS!$N143:$S143,BY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BZ$2),SUMIF(CLASS!$N143:$S143,BZ$3,CLASS!$E143:$J143))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC143:CH143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK143:CP143)","v":0},null,-235499958.58750001,0,0,0,0,0,{"$f":"SUM(CS143:CX143)","v":-235499958.58750001},null,0,0,0,0,0,0,{"$f":"SUM(DA143:DF143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI143:DN143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ143:DV143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY143:ED143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG143:EL143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO143:ET143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW143:FB143)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A144","v":"108.10_367b"},{"$f":"ACCOUNTS!B144","v":"UNGDCond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C144","v":-1922520.53},0,{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,E$2),SUMIF(CLASS!$N144:$S144,E$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,F$2),SUMIF(CLASS!$N144:$S144,F$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,G$2),SUMIF(CLASS!$N144:$S144,G$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,H$2),SUMIF(CLASS!$N144:$S144,H$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,I$2),SUMIF(CLASS!$N144:$S144,I$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,J$2),SUMIF(CLASS!$N144:$S144,J$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,K$2),SUMIF(CLASS!$N144:$S144,K$3,CLASS!$E144:$J144))","v":-365278.9007},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,L$2),SUMIF(CLASS!$N144:$S144,L$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,M$2),SUMIF(CLASS!$N144:$S144,M$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,N$2),SUMIF(CLASS!$N144:$S144,N$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,O$2),SUMIF(CLASS!$N144:$S144,O$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,P$2),SUMIF(CLASS!$N144:$S144,P$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,Q$2),SUMIF(CLASS!$N144:$S144,Q$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,R$2),SUMIF(CLASS!$N144:$S144,R$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,S$2),SUMIF(CLASS!$N144:$S144,S$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,T$2),SUMIF(CLASS!$N144:$S144,T$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,U$2),SUMIF(CLASS!$N144:$S144,U$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,V$2),SUMIF(CLASS!$N144:$S144,V$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,W$2),SUMIF(CLASS!$N144:$S144,W$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,X$2),SUMIF(CLASS!$N144:$S144,X$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,Y$2),SUMIF(CLASS!$N144:$S144,Y$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,Z$2),SUMIF(CLASS!$N144:$S144,Z$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AA$2),SUMIF(CLASS!$N144:$S144,AA$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AB$2),SUMIF(CLASS!$N144:$S144,AB$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AC$2),SUMIF(CLASS!$N144:$S144,AC$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AD$2),SUMIF(CLASS!$N144:$S144,AD$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AE$2),SUMIF(CLASS!$N144:$S144,AE$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AF$2),SUMIF(CLASS!$N144:$S144,AF$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AG$2),SUMIF(CLASS!$N144:$S144,AG$3,CLASS!$E144:$J144))","v":-1557241.6293000001},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AH$2),SUMIF(CLASS!$N144:$S144,AH$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AI$2),SUMIF(CLASS!$N144:$S144,AI$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AJ$2),SUMIF(CLASS!$N144:$S144,AJ$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AK$2),SUMIF(CLASS!$N144:$S144,AK$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AL$2),SUMIF(CLASS!$N144:$S144,AL$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AM$2),SUMIF(CLASS!$N144:$S144,AM$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AN$2),SUMIF(CLASS!$N144:$S144,AN$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AO$2),SUMIF(CLASS!$N144:$S144,AO$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AP$2),SUMIF(CLASS!$N144:$S144,AP$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AQ$2),SUMIF(CLASS!$N144:$S144,AQ$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AR$2),SUMIF(CLASS!$N144:$S144,AR$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AS$2),SUMIF(CLASS!$N144:$S144,AS$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AT$2),SUMIF(CLASS!$N144:$S144,AT$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AU$2),SUMIF(CLASS!$N144:$S144,AU$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AV$2),SUMIF(CLASS!$N144:$S144,AV$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AW$2),SUMIF(CLASS!$N144:$S144,AW$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AX$2),SUMIF(CLASS!$N144:$S144,AX$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AY$2),SUMIF(CLASS!$N144:$S144,AY$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,AZ$2),SUMIF(CLASS!$N144:$S144,AZ$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BA$2),SUMIF(CLASS!$N144:$S144,BA$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BB$2),SUMIF(CLASS!$N144:$S144,BB$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BC$2),SUMIF(CLASS!$N144:$S144,BC$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BD$2),SUMIF(CLASS!$N144:$S144,BD$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BE$2),SUMIF(CLASS!$N144:$S144,BE$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BF$2),SUMIF(CLASS!$N144:$S144,BF$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BG$2),SUMIF(CLASS!$N144:$S144,BG$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BH$2),SUMIF(CLASS!$N144:$S144,BH$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BI$2),SUMIF(CLASS!$N144:$S144,BI$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BJ$2),SUMIF(CLASS!$N144:$S144,BJ$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BK$2),SUMIF(CLASS!$N144:$S144,BK$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BL$2),SUMIF(CLASS!$N144:$S144,BL$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BM$2),SUMIF(CLASS!$N144:$S144,BM$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BN$2),SUMIF(CLASS!$N144:$S144,BN$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BO$2),SUMIF(CLASS!$N144:$S144,BO$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BP$2),SUMIF(CLASS!$N144:$S144,BP$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BQ$2),SUMIF(CLASS!$N144:$S144,BQ$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BR$2),SUMIF(CLASS!$N144:$S144,BR$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BS$2),SUMIF(CLASS!$N144:$S144,BS$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BT$2),SUMIF(CLASS!$N144:$S144,BT$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BU$2),SUMIF(CLASS!$N144:$S144,BU$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BV$2),SUMIF(CLASS!$N144:$S144,BV$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BW$2),SUMIF(CLASS!$N144:$S144,BW$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BX$2),SUMIF(CLASS!$N144:$S144,BX$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BY$2),SUMIF(CLASS!$N144:$S144,BY$3,CLASS!$E144:$J144))","v":0},{"$f":"IF(CLASS!$L144<>0,FUNCALLOC!$C144*INDEX(INDIRECT(ACCOUNTS!$R144),2,BZ$2),SUMIF(CLASS!$N144:$S144,BZ$3,CLASS!$E144:$J144))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC144:CH144)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK144:CP144)","v":0},null,-365278.9007,-1557241.6293000001,0,0,0,0,{"$f":"SUM(CS144:CX144)","v":-1922520.5300000003},null,0,0,0,0,0,0,{"$f":"SUM(DA144:DF144)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI144:DN144)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ144:DV144)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A145","v":"108.10_368"},{"$f":"ACCOUNTS!B145","v":"Line Transformers"},{"$f":"ACCOUNTS!C145","v":-140230940.69041601},0,{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,E$2),SUMIF(CLASS!$N145:$S145,E$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,F$2),SUMIF(CLASS!$N145:$S145,F$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,G$2),SUMIF(CLASS!$N145:$S145,G$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,H$2),SUMIF(CLASS!$N145:$S145,H$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,I$2),SUMIF(CLASS!$N145:$S145,I$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,J$2),SUMIF(CLASS!$N145:$S145,J$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,K$2),SUMIF(CLASS!$N145:$S145,K$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,L$2),SUMIF(CLASS!$N145:$S145,L$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,M$2),SUMIF(CLASS!$N145:$S145,M$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,N$2),SUMIF(CLASS!$N145:$S145,N$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,O$2),SUMIF(CLASS!$N145:$S145,O$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,P$2),SUMIF(CLASS!$N145:$S145,P$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,Q$2),SUMIF(CLASS!$N145:$S145,Q$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,R$2),SUMIF(CLASS!$N145:$S145,R$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,S$2),SUMIF(CLASS!$N145:$S145,S$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,T$2),SUMIF(CLASS!$N145:$S145,T$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,U$2),SUMIF(CLASS!$N145:$S145,U$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,V$2),SUMIF(CLASS!$N145:$S145,V$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,W$2),SUMIF(CLASS!$N145:$S145,W$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,X$2),SUMIF(CLASS!$N145:$S145,X$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,Y$2),SUMIF(CLASS!$N145:$S145,Y$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,Z$2),SUMIF(CLASS!$N145:$S145,Z$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AA$2),SUMIF(CLASS!$N145:$S145,AA$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AB$2),SUMIF(CLASS!$N145:$S145,AB$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AC$2),SUMIF(CLASS!$N145:$S145,AC$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AD$2),SUMIF(CLASS!$N145:$S145,AD$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AE$2),SUMIF(CLASS!$N145:$S145,AE$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AF$2),SUMIF(CLASS!$N145:$S145,AF$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AG$2),SUMIF(CLASS!$N145:$S145,AG$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AH$2),SUMIF(CLASS!$N145:$S145,AH$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AI$2),SUMIF(CLASS!$N145:$S145,AI$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AJ$2),SUMIF(CLASS!$N145:$S145,AJ$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AK$2),SUMIF(CLASS!$N145:$S145,AK$3,CLASS!$E145:$J145))","v":-48042019.082942419},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AL$2),SUMIF(CLASS!$N145:$S145,AL$3,CLASS!$E145:$J145))","v":-90882174.747434884},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AM$2),SUMIF(CLASS!$N145:$S145,AM$3,CLASS!$E145:$J145))","v":-1306746.8600386837},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AN$2),SUMIF(CLASS!$N145:$S145,AN$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AO$2),SUMIF(CLASS!$N145:$S145,AO$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AP$2),SUMIF(CLASS!$N145:$S145,AP$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AQ$2),SUMIF(CLASS!$N145:$S145,AQ$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AR$2),SUMIF(CLASS!$N145:$S145,AR$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AS$2),SUMIF(CLASS!$N145:$S145,AS$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AT$2),SUMIF(CLASS!$N145:$S145,AT$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AU$2),SUMIF(CLASS!$N145:$S145,AU$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AV$2),SUMIF(CLASS!$N145:$S145,AV$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AW$2),SUMIF(CLASS!$N145:$S145,AW$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AX$2),SUMIF(CLASS!$N145:$S145,AX$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AY$2),SUMIF(CLASS!$N145:$S145,AY$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,AZ$2),SUMIF(CLASS!$N145:$S145,AZ$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BA$2),SUMIF(CLASS!$N145:$S145,BA$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BB$2),SUMIF(CLASS!$N145:$S145,BB$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BC$2),SUMIF(CLASS!$N145:$S145,BC$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BD$2),SUMIF(CLASS!$N145:$S145,BD$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BE$2),SUMIF(CLASS!$N145:$S145,BE$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BF$2),SUMIF(CLASS!$N145:$S145,BF$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BG$2),SUMIF(CLASS!$N145:$S145,BG$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BH$2),SUMIF(CLASS!$N145:$S145,BH$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BI$2),SUMIF(CLASS!$N145:$S145,BI$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BJ$2),SUMIF(CLASS!$N145:$S145,BJ$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BK$2),SUMIF(CLASS!$N145:$S145,BK$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BL$2),SUMIF(CLASS!$N145:$S145,BL$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BM$2),SUMIF(CLASS!$N145:$S145,BM$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BN$2),SUMIF(CLASS!$N145:$S145,BN$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BO$2),SUMIF(CLASS!$N145:$S145,BO$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BP$2),SUMIF(CLASS!$N145:$S145,BP$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BQ$2),SUMIF(CLASS!$N145:$S145,BQ$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BR$2),SUMIF(CLASS!$N145:$S145,BR$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BS$2),SUMIF(CLASS!$N145:$S145,BS$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BT$2),SUMIF(CLASS!$N145:$S145,BT$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BU$2),SUMIF(CLASS!$N145:$S145,BU$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BV$2),SUMIF(CLASS!$N145:$S145,BV$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BW$2),SUMIF(CLASS!$N145:$S145,BW$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BX$2),SUMIF(CLASS!$N145:$S145,BX$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BY$2),SUMIF(CLASS!$N145:$S145,BY$3,CLASS!$E145:$J145))","v":0},{"$f":"IF(CLASS!$L145<>0,FUNCALLOC!$C145*INDEX(INDIRECT(ACCOUNTS!$R145),2,BZ$2),SUMIF(CLASS!$N145:$S145,BZ$3,CLASS!$E145:$J145))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC145:CH145)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK145:CP145)","v":0},null,0,0,-140230940.69041601,0,0,0,{"$f":"SUM(CS145:CX145)","v":-140230940.69041601},null,0,0,0,0,0,0,{"$f":"SUM(DA145:DF145)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI145:DN145)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ145:DV145)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A146","v":"108.10_369"},{"$f":"ACCOUNTS!B146","v":"Services"},{"$f":"ACCOUNTS!C146","v":-102504204},{"$f":"ROUND((SUM(E146:BZ146)-C146),1)","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,E$2),SUMIF(CLASS!$N146:$S146,E$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,F$2),SUMIF(CLASS!$N146:$S146,F$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,G$2),SUMIF(CLASS!$N146:$S146,G$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,H$2),SUMIF(CLASS!$N146:$S146,H$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,I$2),SUMIF(CLASS!$N146:$S146,I$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,J$2),SUMIF(CLASS!$N146:$S146,J$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,K$2),SUMIF(CLASS!$N146:$S146,K$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,L$2),SUMIF(CLASS!$N146:$S146,L$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,M$2),SUMIF(CLASS!$N146:$S146,M$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,N$2),SUMIF(CLASS!$N146:$S146,N$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,O$2),SUMIF(CLASS!$N146:$S146,O$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,P$2),SUMIF(CLASS!$N146:$S146,P$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,Q$2),SUMIF(CLASS!$N146:$S146,Q$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,R$2),SUMIF(CLASS!$N146:$S146,R$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,S$2),SUMIF(CLASS!$N146:$S146,S$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,T$2),SUMIF(CLASS!$N146:$S146,T$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,U$2),SUMIF(CLASS!$N146:$S146,U$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,V$2),SUMIF(CLASS!$N146:$S146,V$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,W$2),SUMIF(CLASS!$N146:$S146,W$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,X$2),SUMIF(CLASS!$N146:$S146,X$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,Y$2),SUMIF(CLASS!$N146:$S146,Y$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,Z$2),SUMIF(CLASS!$N146:$S146,Z$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AA$2),SUMIF(CLASS!$N146:$S146,AA$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AB$2),SUMIF(CLASS!$N146:$S146,AB$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AC$2),SUMIF(CLASS!$N146:$S146,AC$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AD$2),SUMIF(CLASS!$N146:$S146,AD$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AE$2),SUMIF(CLASS!$N146:$S146,AE$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AF$2),SUMIF(CLASS!$N146:$S146,AF$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AG$2),SUMIF(CLASS!$N146:$S146,AG$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AH$2),SUMIF(CLASS!$N146:$S146,AH$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AI$2),SUMIF(CLASS!$N146:$S146,AI$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AJ$2),SUMIF(CLASS!$N146:$S146,AJ$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AK$2),SUMIF(CLASS!$N146:$S146,AK$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AL$2),SUMIF(CLASS!$N146:$S146,AL$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AM$2),SUMIF(CLASS!$N146:$S146,AM$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AN$2),SUMIF(CLASS!$N146:$S146,AN$3,CLASS!$E146:$J146))","v":-24086126.385723099},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AO$2),SUMIF(CLASS!$N146:$S146,AO$3,CLASS!$E146:$J146))","v":-78418077.614276886},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AP$2),SUMIF(CLASS!$N146:$S146,AP$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AQ$2),SUMIF(CLASS!$N146:$S146,AQ$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AR$2),SUMIF(CLASS!$N146:$S146,AR$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AS$2),SUMIF(CLASS!$N146:$S146,AS$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AT$2),SUMIF(CLASS!$N146:$S146,AT$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AU$2),SUMIF(CLASS!$N146:$S146,AU$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AV$2),SUMIF(CLASS!$N146:$S146,AV$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AW$2),SUMIF(CLASS!$N146:$S146,AW$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AX$2),SUMIF(CLASS!$N146:$S146,AX$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AY$2),SUMIF(CLASS!$N146:$S146,AY$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,AZ$2),SUMIF(CLASS!$N146:$S146,AZ$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BA$2),SUMIF(CLASS!$N146:$S146,BA$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BB$2),SUMIF(CLASS!$N146:$S146,BB$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BC$2),SUMIF(CLASS!$N146:$S146,BC$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BD$2),SUMIF(CLASS!$N146:$S146,BD$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BE$2),SUMIF(CLASS!$N146:$S146,BE$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BF$2),SUMIF(CLASS!$N146:$S146,BF$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BG$2),SUMIF(CLASS!$N146:$S146,BG$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BH$2),SUMIF(CLASS!$N146:$S146,BH$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BI$2),SUMIF(CLASS!$N146:$S146,BI$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BJ$2),SUMIF(CLASS!$N146:$S146,BJ$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BK$2),SUMIF(CLASS!$N146:$S146,BK$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BL$2),SUMIF(CLASS!$N146:$S146,BL$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BM$2),SUMIF(CLASS!$N146:$S146,BM$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BN$2),SUMIF(CLASS!$N146:$S146,BN$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BO$2),SUMIF(CLASS!$N146:$S146,BO$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BP$2),SUMIF(CLASS!$N146:$S146,BP$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BQ$2),SUMIF(CLASS!$N146:$S146,BQ$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BR$2),SUMIF(CLASS!$N146:$S146,BR$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BS$2),SUMIF(CLASS!$N146:$S146,BS$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BT$2),SUMIF(CLASS!$N146:$S146,BT$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BU$2),SUMIF(CLASS!$N146:$S146,BU$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BV$2),SUMIF(CLASS!$N146:$S146,BV$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BW$2),SUMIF(CLASS!$N146:$S146,BW$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BX$2),SUMIF(CLASS!$N146:$S146,BX$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BY$2),SUMIF(CLASS!$N146:$S146,BY$3,CLASS!$E146:$J146))","v":0},{"$f":"IF(CLASS!$L146<>0,FUNCALLOC!$C146*INDEX(INDIRECT(ACCOUNTS!$R146),2,BZ$2),SUMIF(CLASS!$N146:$S146,BZ$3,CLASS!$E146:$J146))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC146:CH146)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK146:CP146)","v":0},null,0,0,-102504203.99999999,0,0,0,{"$f":"SUM(CS146:CX146)","v":-102504203.99999999},null,0,0,0,0,0,0,{"$f":"SUM(DA146:DF146)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI146:DN146)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ146:DV146)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE146:FJ146)","v":0},{"$f":"ROUND((SUM(FK146,FC146,EU146,EM146,EE146,DW146,DO146,DG146,CY146,CQ146,CI146)-C146),1)","v":0}]
[{"$f":"ACCOUNTS!A147","v":"108.10_370"},{"$f":"ACCOUNTS!B147","v":"Meters"},{"$f":"ACCOUNTS!C147","v":-39554358},0,{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,E$2),SUMIF(CLASS!$N147:$S147,E$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,F$2),SUMIF(CLASS!$N147:$S147,F$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,G$2),SUMIF(CLASS!$N147:$S147,G$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,H$2),SUMIF(CLASS!$N147:$S147,H$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,I$2),SUMIF(CLASS!$N147:$S147,I$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,J$2),SUMIF(CLASS!$N147:$S147,J$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,K$2),SUMIF(CLASS!$N147:$S147,K$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,L$2),SUMIF(CLASS!$N147:$S147,L$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,M$2),SUMIF(CLASS!$N147:$S147,M$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,N$2),SUMIF(CLASS!$N147:$S147,N$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,O$2),SUMIF(CLASS!$N147:$S147,O$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,P$2),SUMIF(CLASS!$N147:$S147,P$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,Q$2),SUMIF(CLASS!$N147:$S147,Q$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,R$2),SUMIF(CLASS!$N147:$S147,R$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,S$2),SUMIF(CLASS!$N147:$S147,S$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,T$2),SUMIF(CLASS!$N147:$S147,T$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,U$2),SUMIF(CLASS!$N147:$S147,U$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,V$2),SUMIF(CLASS!$N147:$S147,V$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,W$2),SUMIF(CLASS!$N147:$S147,W$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,X$2),SUMIF(CLASS!$N147:$S147,X$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,Y$2),SUMIF(CLASS!$N147:$S147,Y$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,Z$2),SUMIF(CLASS!$N147:$S147,Z$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AA$2),SUMIF(CLASS!$N147:$S147,AA$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AB$2),SUMIF(CLASS!$N147:$S147,AB$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AC$2),SUMIF(CLASS!$N147:$S147,AC$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AD$2),SUMIF(CLASS!$N147:$S147,AD$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AE$2),SUMIF(CLASS!$N147:$S147,AE$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AF$2),SUMIF(CLASS!$N147:$S147,AF$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AG$2),SUMIF(CLASS!$N147:$S147,AG$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AH$2),SUMIF(CLASS!$N147:$S147,AH$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AI$2),SUMIF(CLASS!$N147:$S147,AI$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AJ$2),SUMIF(CLASS!$N147:$S147,AJ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AK$2),SUMIF(CLASS!$N147:$S147,AK$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AL$2),SUMIF(CLASS!$N147:$S147,AL$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AM$2),SUMIF(CLASS!$N147:$S147,AM$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AN$2),SUMIF(CLASS!$N147:$S147,AN$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AO$2),SUMIF(CLASS!$N147:$S147,AO$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AP$2),SUMIF(CLASS!$N147:$S147,AP$3,CLASS!$E147:$J147))","v":-39554358},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AQ$2),SUMIF(CLASS!$N147:$S147,AQ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AR$2),SUMIF(CLASS!$N147:$S147,AR$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AS$2),SUMIF(CLASS!$N147:$S147,AS$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AT$2),SUMIF(CLASS!$N147:$S147,AT$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AU$2),SUMIF(CLASS!$N147:$S147,AU$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AV$2),SUMIF(CLASS!$N147:$S147,AV$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AW$2),SUMIF(CLASS!$N147:$S147,AW$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AX$2),SUMIF(CLASS!$N147:$S147,AX$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AY$2),SUMIF(CLASS!$N147:$S147,AY$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,AZ$2),SUMIF(CLASS!$N147:$S147,AZ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BA$2),SUMIF(CLASS!$N147:$S147,BA$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BB$2),SUMIF(CLASS!$N147:$S147,BB$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BC$2),SUMIF(CLASS!$N147:$S147,BC$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BD$2),SUMIF(CLASS!$N147:$S147,BD$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BE$2),SUMIF(CLASS!$N147:$S147,BE$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BF$2),SUMIF(CLASS!$N147:$S147,BF$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BG$2),SUMIF(CLASS!$N147:$S147,BG$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BH$2),SUMIF(CLASS!$N147:$S147,BH$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BI$2),SUMIF(CLASS!$N147:$S147,BI$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BJ$2),SUMIF(CLASS!$N147:$S147,BJ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BK$2),SUMIF(CLASS!$N147:$S147,BK$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BL$2),SUMIF(CLASS!$N147:$S147,BL$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BM$2),SUMIF(CLASS!$N147:$S147,BM$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BN$2),SUMIF(CLASS!$N147:$S147,BN$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BO$2),SUMIF(CLASS!$N147:$S147,BO$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BP$2),SUMIF(CLASS!$N147:$S147,BP$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BQ$2),SUMIF(CLASS!$N147:$S147,BQ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BR$2),SUMIF(CLASS!$N147:$S147,BR$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BS$2),SUMIF(CLASS!$N147:$S147,BS$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BT$2),SUMIF(CLASS!$N147:$S147,BT$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BU$2),SUMIF(CLASS!$N147:$S147,BU$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BV$2),SUMIF(CLASS!$N147:$S147,BV$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BW$2),SUMIF(CLASS!$N147:$S147,BW$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BX$2),SUMIF(CLASS!$N147:$S147,BX$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BY$2),SUMIF(CLASS!$N147:$S147,BY$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$R147),2,BZ$2),SUMIF(CLASS!$N147:$S147,BZ$3,CLASS!$E147:$J147))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-39554358,0,0,0,-39554358,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A148","v":"108.10_372"},{"$f":"ACCOUNTS!B148","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C148","v":-737043.09541666601},0,{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,E$2),SUMIF(CLASS!$N148:$S148,E$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,F$2),SUMIF(CLASS!$N148:$S148,F$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,G$2),SUMIF(CLASS!$N148:$S148,G$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,H$2),SUMIF(CLASS!$N148:$S148,H$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,I$2),SUMIF(CLASS!$N148:$S148,I$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,J$2),SUMIF(CLASS!$N148:$S148,J$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,K$2),SUMIF(CLASS!$N148:$S148,K$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,L$2),SUMIF(CLASS!$N148:$S148,L$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,M$2),SUMIF(CLASS!$N148:$S148,M$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,N$2),SUMIF(CLASS!$N148:$S148,N$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,O$2),SUMIF(CLASS!$N148:$S148,O$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,P$2),SUMIF(CLASS!$N148:$S148,P$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Q$2),SUMIF(CLASS!$N148:$S148,Q$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,R$2),SUMIF(CLASS!$N148:$S148,R$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,S$2),SUMIF(CLASS!$N148:$S148,S$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,T$2),SUMIF(CLASS!$N148:$S148,T$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,U$2),SUMIF(CLASS!$N148:$S148,U$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,V$2),SUMIF(CLASS!$N148:$S148,V$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,W$2),SUMIF(CLASS!$N148:$S148,W$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,X$2),SUMIF(CLASS!$N148:$S148,X$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Y$2),SUMIF(CLASS!$N148:$S148,Y$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Z$2),SUMIF(CLASS!$N148:$S148,Z$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AA$2),SUMIF(CLASS!$N148:$S148,AA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AB$2),SUMIF(CLASS!$N148:$S148,AB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AC$2),SUMIF(CLASS!$N148:$S148,AC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AD$2),SUMIF(CLASS!$N148:$S148,AD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AE$2),SUMIF(CLASS!$N148:$S148,AE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AF$2),SUMIF(CLASS!$N148:$S148,AF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AG$2),SUMIF(CLASS!$N148:$S148,AG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AH$2),SUMIF(CLASS!$N148:$S148,AH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AI$2),SUMIF(CLASS!$N148:$S148,AI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AJ$2),SUMIF(CLASS!$N148:$S148,AJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AK$2),SUMIF(CLASS!$N148:$S148,AK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AL$2),SUMIF(CLASS!$N148:$S148,AL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AM$2),SUMIF(CLASS!$N148:$S148,AM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AN$2),SUMIF(CLASS!$N148:$S148,AN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AO$2),SUMIF(CLASS!$N148:$S148,AO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AP$2),SUMIF(CLASS!$N148:$S148,AP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AQ$2),SUMIF(CLASS!$N148:$S148,AQ$3,CLASS!$E148:$J148))","v":-737043.09541666601},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AR$2),SUMIF(CLASS!$N148:$S148,AR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AS$2),SUMIF(CLASS!$N148:$S148,AS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AT$2),SUMIF(CLASS!$N148:$S148,AT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AU$2),SUMIF(CLASS!$N148:$S148,AU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AV$2),SUMIF(CLASS!$N148:$S148,AV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AW$2),SUMIF(CLASS!$N148:$S148,AW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AX$2),SUMIF(CLASS!$N148:$S148,AX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AY$2),SUMIF(CLASS!$N148:$S148,AY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AZ$2),SUMIF(CLASS!$N148:$S148,AZ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BA$2),SUMIF(CLASS!$N148:$S148,BA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BB$2),SUMIF(CLASS!$N148:$S148,BB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BC$2),SUMIF(CLASS!$N148:$S148,BC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BD$2),SUMIF(CLASS!$N148:$S148,BD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BE$2),SUMIF(CLASS!$N148:$S148,BE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BF$2),SUMIF(CLASS!$N148:$S148,BF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BG$2),SUMIF(CLASS!$N148:$S148,BG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BH$2),SUMIF(CLASS!$N148:$S148,BH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BI$2),SUMIF(CLASS!$N148:$S148,BI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BJ$2),SUMIF(CLASS!$N148:$S148,BJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BK$2),SUMIF(CLASS!$N148:$S148,BK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BL$2),SUMIF(CLASS!$N148:$S148,BL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BM$2),SUMIF(CLASS!$N148:$S148,BM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BN$2),SUMIF(CLASS!$N148:$S148,BN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BO$2),SUMIF(CLASS!$N148:$S148,BO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BP$2),SUMIF(CLASS!$N148:$S148,BP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BQ$2),SUMIF(CLASS!$N148:$S148,BQ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BR$2),SUMIF(CLASS!$N148:$S148,BR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BS$2),SUMIF(CLASS!$N148:$S148,BS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BT$2),SUMIF(CLASS!$N148:$S148,BT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BU$2),SUMIF(CLASS!$N148:$S148,BU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BV$2),SUMIF(CLASS!$N148:$S148,BV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BW$2),SUMIF(CLASS!$N148:$S148,BW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BX$2),SUMIF(CLASS!$N148:$S148,BX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BY$2),SUMIF(CLASS!$N148:$S148,BY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BZ$2),SUMIF(CLASS!$N148:$S148,BZ$3,CLASS!$E148:$J148))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-737043.09541666601,0,0,0,-737043.09541666601,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A149","v":"108.10_373"},{"$f":"ACCOUNTS!B149","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C149","v":-24008418.440416601},0,{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,E$2),SUMIF(CLASS!$N149:$S149,E$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,F$2),SUMIF(CLASS!$N149:$S149,F$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,G$2),SUMIF(CLASS!$N149:$S149,G$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,H$2),SUMIF(CLASS!$N149:$S149,H$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,I$2),SUMIF(CLASS!$N149:$S149,I$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,J$2),SUMIF(CLASS!$N149:$S149,J$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,K$2),SUMIF(CLASS!$N149:$S149,K$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,L$2),SUMIF(CLASS!$N149:$S149,L$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,M$2),SUMIF(CLASS!$N149:$S149,M$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,N$2),SUMIF(CLASS!$N149:$S149,N$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,O$2),SUMIF(CLASS!$N149:$S149,O$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,P$2),SUMIF(CLASS!$N149:$S149,P$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,Q$2),SUMIF(CLASS!$N149:$S149,Q$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,R$2),SUMIF(CLASS!$N149:$S149,R$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,S$2),SUMIF(CLASS!$N149:$S149,S$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,T$2),SUMIF(CLASS!$N149:$S149,T$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,U$2),SUMIF(CLASS!$N149:$S149,U$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,V$2),SUMIF(CLASS!$N149:$S149,V$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,W$2),SUMIF(CLASS!$N149:$S149,W$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,X$2),SUMIF(CLASS!$N149:$S149,X$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,Y$2),SUMIF(CLASS!$N149:$S149,Y$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,Z$2),SUMIF(CLASS!$N149:$S149,Z$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AA$2),SUMIF(CLASS!$N149:$S149,AA$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AB$2),SUMIF(CLASS!$N149:$S149,AB$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AC$2),SUMIF(CLASS!$N149:$S149,AC$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AD$2),SUMIF(CLASS!$N149:$S149,AD$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AE$2),SUMIF(CLASS!$N149:$S149,AE$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AF$2),SUMIF(CLASS!$N149:$S149,AF$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AG$2),SUMIF(CLASS!$N149:$S149,AG$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AH$2),SUMIF(CLASS!$N149:$S149,AH$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AI$2),SUMIF(CLASS!$N149:$S149,AI$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AJ$2),SUMIF(CLASS!$N149:$S149,AJ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AK$2),SUMIF(CLASS!$N149:$S149,AK$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AL$2),SUMIF(CLASS!$N149:$S149,AL$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AM$2),SUMIF(CLASS!$N149:$S149,AM$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AN$2),SUMIF(CLASS!$N149:$S149,AN$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AO$2),SUMIF(CLASS!$N149:$S149,AO$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AP$2),SUMIF(CLASS!$N149:$S149,AP$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AQ$2),SUMIF(CLASS!$N149:$S149,AQ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AR$2),SUMIF(CLASS!$N149:$S149,AR$3,CLASS!$E149:$J149))","v":-24008418.440416601},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AS$2),SUMIF(CLASS!$N149:$S149,AS$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AT$2),SUMIF(CLASS!$N149:$S149,AT$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AU$2),SUMIF(CLASS!$N149:$S149,AU$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AV$2),SUMIF(CLASS!$N149:$S149,AV$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AW$2),SUMIF(CLASS!$N149:$S149,AW$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AX$2),SUMIF(CLASS!$N149:$S149,AX$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AY$2),SUMIF(CLASS!$N149:$S149,AY$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,AZ$2),SUMIF(CLASS!$N149:$S149,AZ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BA$2),SUMIF(CLASS!$N149:$S149,BA$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BB$2),SUMIF(CLASS!$N149:$S149,BB$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BC$2),SUMIF(CLASS!$N149:$S149,BC$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BD$2),SUMIF(CLASS!$N149:$S149,BD$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BE$2),SUMIF(CLASS!$N149:$S149,BE$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BF$2),SUMIF(CLASS!$N149:$S149,BF$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BG$2),SUMIF(CLASS!$N149:$S149,BG$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BH$2),SUMIF(CLASS!$N149:$S149,BH$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BI$2),SUMIF(CLASS!$N149:$S149,BI$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BJ$2),SUMIF(CLASS!$N149:$S149,BJ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BK$2),SUMIF(CLASS!$N149:$S149,BK$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BL$2),SUMIF(CLASS!$N149:$S149,BL$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BM$2),SUMIF(CLASS!$N149:$S149,BM$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BN$2),SUMIF(CLASS!$N149:$S149,BN$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BO$2),SUMIF(CLASS!$N149:$S149,BO$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BP$2),SUMIF(CLASS!$N149:$S149,BP$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BQ$2),SUMIF(CLASS!$N149:$S149,BQ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BR$2),SUMIF(CLASS!$N149:$S149,BR$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BS$2),SUMIF(CLASS!$N149:$S149,BS$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BT$2),SUMIF(CLASS!$N149:$S149,BT$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BU$2),SUMIF(CLASS!$N149:$S149,BU$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BV$2),SUMIF(CLASS!$N149:$S149,BV$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BW$2),SUMIF(CLASS!$N149:$S149,BW$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BX$2),SUMIF(CLASS!$N149:$S149,BX$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BY$2),SUMIF(CLASS!$N149:$S149,BY$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$R149),2,BZ$2),SUMIF(CLASS!$N149:$S149,BZ$3,CLASS!$E149:$J149))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-24008418.440416601,0,0,0,-24008418.440416601,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A150","v":"108.10_374"},{"$f":"ACCOUNTS!B150","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C150","v":-3565319.3758333302},0,{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,E$2),SUMIF(CLASS!$N150:$S150,E$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,F$2),SUMIF(CLASS!$N150:$S150,F$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,G$2),SUMIF(CLASS!$N150:$S150,G$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,H$2),SUMIF(CLASS!$N150:$S150,H$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,I$2),SUMIF(CLASS!$N150:$S150,I$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,J$2),SUMIF(CLASS!$N150:$S150,J$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,K$2),SUMIF(CLASS!$N150:$S150,K$3,CLASS!$E150:$J150))","v":-101404.76808720449},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,L$2),SUMIF(CLASS!$N150:$S150,L$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,M$2),SUMIF(CLASS!$N150:$S150,M$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,N$2),SUMIF(CLASS!$N150:$S150,N$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,O$2),SUMIF(CLASS!$N150:$S150,O$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,P$2),SUMIF(CLASS!$N150:$S150,P$3,CLASS!$E150:$J150))","v":-894178.60237853322},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,Q$2),SUMIF(CLASS!$N150:$S150,Q$3,CLASS!$E150:$J150))","v":-4402.075907090275},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,R$2),SUMIF(CLASS!$N150:$S150,R$3,CLASS!$E150:$J150))","v":-2089019.7282805573},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,S$2),SUMIF(CLASS!$N150:$S150,S$3,CLASS!$E150:$J150))","v":-44009.663545020441},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,T$2),SUMIF(CLASS!$N150:$S150,T$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,U$2),SUMIF(CLASS!$N150:$S150,U$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,V$2),SUMIF(CLASS!$N150:$S150,V$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,W$2),SUMIF(CLASS!$N150:$S150,W$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,X$2),SUMIF(CLASS!$N150:$S150,X$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,Y$2),SUMIF(CLASS!$N150:$S150,Y$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,Z$2),SUMIF(CLASS!$N150:$S150,Z$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AA$2),SUMIF(CLASS!$N150:$S150,AA$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AB$2),SUMIF(CLASS!$N150:$S150,AB$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AC$2),SUMIF(CLASS!$N150:$S150,AC$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AD$2),SUMIF(CLASS!$N150:$S150,AD$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AE$2),SUMIF(CLASS!$N150:$S150,AE$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AF$2),SUMIF(CLASS!$N150:$S150,AF$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AG$2),SUMIF(CLASS!$N150:$S150,AG$3,CLASS!$E150:$J150))","v":-432304.53763492446},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AH$2),SUMIF(CLASS!$N150:$S150,AH$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AI$2),SUMIF(CLASS!$N150:$S150,AI$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AJ$2),SUMIF(CLASS!$N150:$S150,AJ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AK$2),SUMIF(CLASS!$N150:$S150,AK$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AL$2),SUMIF(CLASS!$N150:$S150,AL$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AM$2),SUMIF(CLASS!$N150:$S150,AM$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AN$2),SUMIF(CLASS!$N150:$S150,AN$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AO$2),SUMIF(CLASS!$N150:$S150,AO$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AP$2),SUMIF(CLASS!$N150:$S150,AP$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AQ$2),SUMIF(CLASS!$N150:$S150,AQ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AR$2),SUMIF(CLASS!$N150:$S150,AR$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AS$2),SUMIF(CLASS!$N150:$S150,AS$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AT$2),SUMIF(CLASS!$N150:$S150,AT$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AU$2),SUMIF(CLASS!$N150:$S150,AU$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AV$2),SUMIF(CLASS!$N150:$S150,AV$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AW$2),SUMIF(CLASS!$N150:$S150,AW$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AX$2),SUMIF(CLASS!$N150:$S150,AX$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AY$2),SUMIF(CLASS!$N150:$S150,AY$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,AZ$2),SUMIF(CLASS!$N150:$S150,AZ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BA$2),SUMIF(CLASS!$N150:$S150,BA$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BB$2),SUMIF(CLASS!$N150:$S150,BB$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BC$2),SUMIF(CLASS!$N150:$S150,BC$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BD$2),SUMIF(CLASS!$N150:$S150,BD$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BE$2),SUMIF(CLASS!$N150:$S150,BE$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BF$2),SUMIF(CLASS!$N150:$S150,BF$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BG$2),SUMIF(CLASS!$N150:$S150,BG$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BH$2),SUMIF(CLASS!$N150:$S150,BH$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BI$2),SUMIF(CLASS!$N150:$S150,BI$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BJ$2),SUMIF(CLASS!$N150:$S150,BJ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BK$2),SUMIF(CLASS!$N150:$S150,BK$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BL$2),SUMIF(CLASS!$N150:$S150,BL$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BM$2),SUMIF(CLASS!$N150:$S150,BM$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BN$2),SUMIF(CLASS!$N150:$S150,BN$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BO$2),SUMIF(CLASS!$N150:$S150,BO$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BP$2),SUMIF(CLASS!$N150:$S150,BP$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BQ$2),SUMIF(CLASS!$N150:$S150,BQ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BR$2),SUMIF(CLASS!$N150:$S150,BR$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BS$2),SUMIF(CLASS!$N150:$S150,BS$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BT$2),SUMIF(CLASS!$N150:$S150,BT$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BU$2),SUMIF(CLASS!$N150:$S150,BU$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BV$2),SUMIF(CLASS!$N150:$S150,BV$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BW$2),SUMIF(CLASS!$N150:$S150,BW$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BX$2),SUMIF(CLASS!$N150:$S150,BX$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BY$2),SUMIF(CLASS!$N150:$S150,BY$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$R150),2,BZ$2),SUMIF(CLASS!$N150:$S150,BZ$3,CLASS!$E150:$J150))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-3133014.8381984057,-432304.53763492446,0,0,0,0,-3565319.3758333302,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A151","v":"~"},{"$f":"ACCOUNTS!B151","v":"~"},{"$f":"ACCOUNTS!C151","v":0},0,{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,E$2),SUMIF(CLASS!$N151:$S151,E$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,F$2),SUMIF(CLASS!$N151:$S151,F$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,G$2),SUMIF(CLASS!$N151:$S151,G$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,H$2),SUMIF(CLASS!$N151:$S151,H$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,I$2),SUMIF(CLASS!$N151:$S151,I$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,J$2),SUMIF(CLASS!$N151:$S151,J$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,K$2),SUMIF(CLASS!$N151:$S151,K$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,L$2),SUMIF(CLASS!$N151:$S151,L$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,M$2),SUMIF(CLASS!$N151:$S151,M$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,N$2),SUMIF(CLASS!$N151:$S151,N$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,O$2),SUMIF(CLASS!$N151:$S151,O$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,P$2),SUMIF(CLASS!$N151:$S151,P$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,Q$2),SUMIF(CLASS!$N151:$S151,Q$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,R$2),SUMIF(CLASS!$N151:$S151,R$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,S$2),SUMIF(CLASS!$N151:$S151,S$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,T$2),SUMIF(CLASS!$N151:$S151,T$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,U$2),SUMIF(CLASS!$N151:$S151,U$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,V$2),SUMIF(CLASS!$N151:$S151,V$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,W$2),SUMIF(CLASS!$N151:$S151,W$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,X$2),SUMIF(CLASS!$N151:$S151,X$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,Y$2),SUMIF(CLASS!$N151:$S151,Y$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,Z$2),SUMIF(CLASS!$N151:$S151,Z$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AA$2),SUMIF(CLASS!$N151:$S151,AA$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AB$2),SUMIF(CLASS!$N151:$S151,AB$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AC$2),SUMIF(CLASS!$N151:$S151,AC$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AD$2),SUMIF(CLASS!$N151:$S151,AD$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AE$2),SUMIF(CLASS!$N151:$S151,AE$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AF$2),SUMIF(CLASS!$N151:$S151,AF$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AG$2),SUMIF(CLASS!$N151:$S151,AG$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AH$2),SUMIF(CLASS!$N151:$S151,AH$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AI$2),SUMIF(CLASS!$N151:$S151,AI$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AJ$2),SUMIF(CLASS!$N151:$S151,AJ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AK$2),SUMIF(CLASS!$N151:$S151,AK$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AL$2),SUMIF(CLASS!$N151:$S151,AL$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AM$2),SUMIF(CLASS!$N151:$S151,AM$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AN$2),SUMIF(CLASS!$N151:$S151,AN$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AO$2),SUMIF(CLASS!$N151:$S151,AO$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AP$2),SUMIF(CLASS!$N151:$S151,AP$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AQ$2),SUMIF(CLASS!$N151:$S151,AQ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AR$2),SUMIF(CLASS!$N151:$S151,AR$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AS$2),SUMIF(CLASS!$N151:$S151,AS$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AT$2),SUMIF(CLASS!$N151:$S151,AT$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AU$2),SUMIF(CLASS!$N151:$S151,AU$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AV$2),SUMIF(CLASS!$N151:$S151,AV$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AW$2),SUMIF(CLASS!$N151:$S151,AW$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AX$2),SUMIF(CLASS!$N151:$S151,AX$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AY$2),SUMIF(CLASS!$N151:$S151,AY$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,AZ$2),SUMIF(CLASS!$N151:$S151,AZ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BA$2),SUMIF(CLASS!$N151:$S151,BA$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BB$2),SUMIF(CLASS!$N151:$S151,BB$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BC$2),SUMIF(CLASS!$N151:$S151,BC$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BD$2),SUMIF(CLASS!$N151:$S151,BD$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BE$2),SUMIF(CLASS!$N151:$S151,BE$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BF$2),SUMIF(CLASS!$N151:$S151,BF$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BG$2),SUMIF(CLASS!$N151:$S151,BG$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BH$2),SUMIF(CLASS!$N151:$S151,BH$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BI$2),SUMIF(CLASS!$N151:$S151,BI$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BJ$2),SUMIF(CLASS!$N151:$S151,BJ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BK$2),SUMIF(CLASS!$N151:$S151,BK$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BL$2),SUMIF(CLASS!$N151:$S151,BL$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BM$2),SUMIF(CLASS!$N151:$S151,BM$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BN$2),SUMIF(CLASS!$N151:$S151,BN$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BO$2),SUMIF(CLASS!$N151:$S151,BO$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BP$2),SUMIF(CLASS!$N151:$S151,BP$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BQ$2),SUMIF(CLASS!$N151:$S151,BQ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BR$2),SUMIF(CLASS!$N151:$S151,BR$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BS$2),SUMIF(CLASS!$N151:$S151,BS$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BT$2),SUMIF(CLASS!$N151:$S151,BT$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BU$2),SUMIF(CLASS!$N151:$S151,BU$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BV$2),SUMIF(CLASS!$N151:$S151,BV$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BW$2),SUMIF(CLASS!$N151:$S151,BW$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BX$2),SUMIF(CLASS!$N151:$S151,BX$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BY$2),SUMIF(CLASS!$N151:$S151,BY$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$R151),2,BZ$2),SUMIF(CLASS!$N151:$S151,BZ$3,CLASS!$E151:$J151))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,E$2),SUMIF(CLASS!$N152:$S152,E$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,F$2),SUMIF(CLASS!$N152:$S152,F$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,G$2),SUMIF(CLASS!$N152:$S152,G$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,H$2),SUMIF(CLASS!$N152:$S152,H$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,I$2),SUMIF(CLASS!$N152:$S152,I$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,J$2),SUMIF(CLASS!$N152:$S152,J$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,K$2),SUMIF(CLASS!$N152:$S152,K$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,L$2),SUMIF(CLASS!$N152:$S152,L$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,M$2),SUMIF(CLASS!$N152:$S152,M$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,N$2),SUMIF(CLASS!$N152:$S152,N$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,O$2),SUMIF(CLASS!$N152:$S152,O$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,P$2),SUMIF(CLASS!$N152:$S152,P$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,Q$2),SUMIF(CLASS!$N152:$S152,Q$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,R$2),SUMIF(CLASS!$N152:$S152,R$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,S$2),SUMIF(CLASS!$N152:$S152,S$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,T$2),SUMIF(CLASS!$N152:$S152,T$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,U$2),SUMIF(CLASS!$N152:$S152,U$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,V$2),SUMIF(CLASS!$N152:$S152,V$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,W$2),SUMIF(CLASS!$N152:$S152,W$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,X$2),SUMIF(CLASS!$N152:$S152,X$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,Y$2),SUMIF(CLASS!$N152:$S152,Y$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,Z$2),SUMIF(CLASS!$N152:$S152,Z$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AA$2),SUMIF(CLASS!$N152:$S152,AA$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AB$2),SUMIF(CLASS!$N152:$S152,AB$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AC$2),SUMIF(CLASS!$N152:$S152,AC$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AD$2),SUMIF(CLASS!$N152:$S152,AD$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AE$2),SUMIF(CLASS!$N152:$S152,AE$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AF$2),SUMIF(CLASS!$N152:$S152,AF$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AG$2),SUMIF(CLASS!$N152:$S152,AG$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AH$2),SUMIF(CLASS!$N152:$S152,AH$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AI$2),SUMIF(CLASS!$N152:$S152,AI$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AJ$2),SUMIF(CLASS!$N152:$S152,AJ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AK$2),SUMIF(CLASS!$N152:$S152,AK$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AL$2),SUMIF(CLASS!$N152:$S152,AL$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AM$2),SUMIF(CLASS!$N152:$S152,AM$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AN$2),SUMIF(CLASS!$N152:$S152,AN$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AO$2),SUMIF(CLASS!$N152:$S152,AO$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AP$2),SUMIF(CLASS!$N152:$S152,AP$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AQ$2),SUMIF(CLASS!$N152:$S152,AQ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AR$2),SUMIF(CLASS!$N152:$S152,AR$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AS$2),SUMIF(CLASS!$N152:$S152,AS$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AT$2),SUMIF(CLASS!$N152:$S152,AT$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AU$2),SUMIF(CLASS!$N152:$S152,AU$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AV$2),SUMIF(CLASS!$N152:$S152,AV$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AW$2),SUMIF(CLASS!$N152:$S152,AW$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AX$2),SUMIF(CLASS!$N152:$S152,AX$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AY$2),SUMIF(CLASS!$N152:$S152,AY$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,AZ$2),SUMIF(CLASS!$N152:$S152,AZ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BA$2),SUMIF(CLASS!$N152:$S152,BA$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BB$2),SUMIF(CLASS!$N152:$S152,BB$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BC$2),SUMIF(CLASS!$N152:$S152,BC$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BD$2),SUMIF(CLASS!$N152:$S152,BD$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BE$2),SUMIF(CLASS!$N152:$S152,BE$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BF$2),SUMIF(CLASS!$N152:$S152,BF$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BG$2),SUMIF(CLASS!$N152:$S152,BG$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BH$2),SUMIF(CLASS!$N152:$S152,BH$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BI$2),SUMIF(CLASS!$N152:$S152,BI$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BJ$2),SUMIF(CLASS!$N152:$S152,BJ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BK$2),SUMIF(CLASS!$N152:$S152,BK$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BL$2),SUMIF(CLASS!$N152:$S152,BL$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BM$2),SUMIF(CLASS!$N152:$S152,BM$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BN$2),SUMIF(CLASS!$N152:$S152,BN$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BO$2),SUMIF(CLASS!$N152:$S152,BO$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BP$2),SUMIF(CLASS!$N152:$S152,BP$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BQ$2),SUMIF(CLASS!$N152:$S152,BQ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BR$2),SUMIF(CLASS!$N152:$S152,BR$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BS$2),SUMIF(CLASS!$N152:$S152,BS$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BT$2),SUMIF(CLASS!$N152:$S152,BT$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BU$2),SUMIF(CLASS!$N152:$S152,BU$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BV$2),SUMIF(CLASS!$N152:$S152,BV$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BW$2),SUMIF(CLASS!$N152:$S152,BW$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BX$2),SUMIF(CLASS!$N152:$S152,BX$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BY$2),SUMIF(CLASS!$N152:$S152,BY$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$R152),2,BZ$2),SUMIF(CLASS!$N152:$S152,BZ$3,CLASS!$E152:$J152))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,E$2),SUMIF(CLASS!$N153:$S153,E$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,F$2),SUMIF(CLASS!$N153:$S153,F$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,G$2),SUMIF(CLASS!$N153:$S153,G$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,H$2),SUMIF(CLASS!$N153:$S153,H$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,I$2),SUMIF(CLASS!$N153:$S153,I$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,J$2),SUMIF(CLASS!$N153:$S153,J$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,K$2),SUMIF(CLASS!$N153:$S153,K$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,L$2),SUMIF(CLASS!$N153:$S153,L$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,M$2),SUMIF(CLASS!$N153:$S153,M$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,N$2),SUMIF(CLASS!$N153:$S153,N$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,O$2),SUMIF(CLASS!$N153:$S153,O$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,P$2),SUMIF(CLASS!$N153:$S153,P$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Q$2),SUMIF(CLASS!$N153:$S153,Q$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,R$2),SUMIF(CLASS!$N153:$S153,R$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,S$2),SUMIF(CLASS!$N153:$S153,S$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,T$2),SUMIF(CLASS!$N153:$S153,T$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,U$2),SUMIF(CLASS!$N153:$S153,U$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,V$2),SUMIF(CLASS!$N153:$S153,V$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,W$2),SUMIF(CLASS!$N153:$S153,W$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,X$2),SUMIF(CLASS!$N153:$S153,X$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Y$2),SUMIF(CLASS!$N153:$S153,Y$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Z$2),SUMIF(CLASS!$N153:$S153,Z$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AA$2),SUMIF(CLASS!$N153:$S153,AA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AB$2),SUMIF(CLASS!$N153:$S153,AB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AC$2),SUMIF(CLASS!$N153:$S153,AC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AD$2),SUMIF(CLASS!$N153:$S153,AD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AE$2),SUMIF(CLASS!$N153:$S153,AE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AF$2),SUMIF(CLASS!$N153:$S153,AF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AG$2),SUMIF(CLASS!$N153:$S153,AG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AH$2),SUMIF(CLASS!$N153:$S153,AH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AI$2),SUMIF(CLASS!$N153:$S153,AI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AJ$2),SUMIF(CLASS!$N153:$S153,AJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AK$2),SUMIF(CLASS!$N153:$S153,AK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AL$2),SUMIF(CLASS!$N153:$S153,AL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AM$2),SUMIF(CLASS!$N153:$S153,AM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AN$2),SUMIF(CLASS!$N153:$S153,AN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AO$2),SUMIF(CLASS!$N153:$S153,AO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AP$2),SUMIF(CLASS!$N153:$S153,AP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AQ$2),SUMIF(CLASS!$N153:$S153,AQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AR$2),SUMIF(CLASS!$N153:$S153,AR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AS$2),SUMIF(CLASS!$N153:$S153,AS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AT$2),SUMIF(CLASS!$N153:$S153,AT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AU$2),SUMIF(CLASS!$N153:$S153,AU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AV$2),SUMIF(CLASS!$N153:$S153,AV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AW$2),SUMIF(CLASS!$N153:$S153,AW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AX$2),SUMIF(CLASS!$N153:$S153,AX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AY$2),SUMIF(CLASS!$N153:$S153,AY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AZ$2),SUMIF(CLASS!$N153:$S153,AZ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BA$2),SUMIF(CLASS!$N153:$S153,BA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BB$2),SUMIF(CLASS!$N153:$S153,BB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BC$2),SUMIF(CLASS!$N153:$S153,BC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BD$2),SUMIF(CLASS!$N153:$S153,BD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BE$2),SUMIF(CLASS!$N153:$S153,BE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BF$2),SUMIF(CLASS!$N153:$S153,BF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BG$2),SUMIF(CLASS!$N153:$S153,BG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BH$2),SUMIF(CLASS!$N153:$S153,BH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BI$2),SUMIF(CLASS!$N153:$S153,BI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BJ$2),SUMIF(CLASS!$N153:$S153,BJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BK$2),SUMIF(CLASS!$N153:$S153,BK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BL$2),SUMIF(CLASS!$N153:$S153,BL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BM$2),SUMIF(CLASS!$N153:$S153,BM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BN$2),SUMIF(CLASS!$N153:$S153,BN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BO$2),SUMIF(CLASS!$N153:$S153,BO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BP$2),SUMIF(CLASS!$N153:$S153,BP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BQ$2),SUMIF(CLASS!$N153:$S153,BQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BR$2),SUMIF(CLASS!$N153:$S153,BR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BS$2),SUMIF(CLASS!$N153:$S153,BS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BT$2),SUMIF(CLASS!$N153:$S153,BT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BU$2),SUMIF(CLASS!$N153:$S153,BU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BV$2),SUMIF(CLASS!$N153:$S153,BV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BW$2),SUMIF(CLASS!$N153:$S153,BW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BX$2),SUMIF(CLASS!$N153:$S153,BX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BY$2),SUMIF(CLASS!$N153:$S153,BY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BZ$2),SUMIF(CLASS!$N153:$S153,BZ$3,CLASS!$E153:$J153))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,E$2),SUMIF(CLASS!$N154:$S154,E$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,F$2),SUMIF(CLASS!$N154:$S154,F$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,G$2),SUMIF(CLASS!$N154:$S154,G$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,H$2),SUMIF(CLASS!$N154:$S154,H$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,I$2),SUMIF(CLASS!$N154:$S154,I$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,J$2),SUMIF(CLASS!$N154:$S154,J$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,K$2),SUMIF(CLASS!$N154:$S154,K$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,L$2),SUMIF(CLASS!$N154:$S154,L$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,M$2),SUMIF(CLASS!$N154:$S154,M$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,N$2),SUMIF(CLASS!$N154:$S154,N$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,O$2),SUMIF(CLASS!$N154:$S154,O$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,P$2),SUMIF(CLASS!$N154:$S154,P$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Q$2),SUMIF(CLASS!$N154:$S154,Q$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,R$2),SUMIF(CLASS!$N154:$S154,R$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,S$2),SUMIF(CLASS!$N154:$S154,S$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,T$2),SUMIF(CLASS!$N154:$S154,T$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,U$2),SUMIF(CLASS!$N154:$S154,U$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,V$2),SUMIF(CLASS!$N154:$S154,V$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,W$2),SUMIF(CLASS!$N154:$S154,W$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,X$2),SUMIF(CLASS!$N154:$S154,X$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Y$2),SUMIF(CLASS!$N154:$S154,Y$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Z$2),SUMIF(CLASS!$N154:$S154,Z$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AA$2),SUMIF(CLASS!$N154:$S154,AA$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AB$2),SUMIF(CLASS!$N154:$S154,AB$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AC$2),SUMIF(CLASS!$N154:$S154,AC$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AD$2),SUMIF(CLASS!$N154:$S154,AD$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AE$2),SUMIF(CLASS!$N154:$S154,AE$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AF$2),SUMIF(CLASS!$N154:$S154,AF$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AG$2),SUMIF(CLASS!$N154:$S154,AG$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AH$2),SUMIF(CLASS!$N154:$S154,AH$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AI$2),SUMIF(CLASS!$N154:$S154,AI$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AJ$2),SUMIF(CLASS!$N154:$S154,AJ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AK$2),SUMIF(CLASS!$N154:$S154,AK$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AL$2),SUMIF(CLASS!$N154:$S154,AL$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AM$2),SUMIF(CLASS!$N154:$S154,AM$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AN$2),SUMIF(CLASS!$N154:$S154,AN$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AO$2),SUMIF(CLASS!$N154:$S154,AO$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AP$2),SUMIF(CLASS!$N154:$S154,AP$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AQ$2),SUMIF(CLASS!$N154:$S154,AQ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AR$2),SUMIF(CLASS!$N154:$S154,AR$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AS$2),SUMIF(CLASS!$N154:$S154,AS$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AT$2),SUMIF(CLASS!$N154:$S154,AT$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AU$2),SUMIF(CLASS!$N154:$S154,AU$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AV$2),SUMIF(CLASS!$N154:$S154,AV$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AW$2),SUMIF(CLASS!$N154:$S154,AW$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AX$2),SUMIF(CLASS!$N154:$S154,AX$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AY$2),SUMIF(CLASS!$N154:$S154,AY$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AZ$2),SUMIF(CLASS!$N154:$S154,AZ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BA$2),SUMIF(CLASS!$N154:$S154,BA$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BB$2),SUMIF(CLASS!$N154:$S154,BB$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BC$2),SUMIF(CLASS!$N154:$S154,BC$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BD$2),SUMIF(CLASS!$N154:$S154,BD$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BE$2),SUMIF(CLASS!$N154:$S154,BE$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BF$2),SUMIF(CLASS!$N154:$S154,BF$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BG$2),SUMIF(CLASS!$N154:$S154,BG$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BH$2),SUMIF(CLASS!$N154:$S154,BH$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BI$2),SUMIF(CLASS!$N154:$S154,BI$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BJ$2),SUMIF(CLASS!$N154:$S154,BJ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BK$2),SUMIF(CLASS!$N154:$S154,BK$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BL$2),SUMIF(CLASS!$N154:$S154,BL$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BM$2),SUMIF(CLASS!$N154:$S154,BM$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BN$2),SUMIF(CLASS!$N154:$S154,BN$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BO$2),SUMIF(CLASS!$N154:$S154,BO$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BP$2),SUMIF(CLASS!$N154:$S154,BP$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BQ$2),SUMIF(CLASS!$N154:$S154,BQ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BR$2),SUMIF(CLASS!$N154:$S154,BR$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BS$2),SUMIF(CLASS!$N154:$S154,BS$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BT$2),SUMIF(CLASS!$N154:$S154,BT$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BU$2),SUMIF(CLASS!$N154:$S154,BU$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BV$2),SUMIF(CLASS!$N154:$S154,BV$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BW$2),SUMIF(CLASS!$N154:$S154,BW$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BX$2),SUMIF(CLASS!$N154:$S154,BX$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BY$2),SUMIF(CLASS!$N154:$S154,BY$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOC!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BZ$2),SUMIF(CLASS!$N154:$S154,BZ$3,CLASS!$E154:$J154))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC154:CH154)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK154:CP154)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS154:CX154)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA154:DF154)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI154:DN154)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ154:DV154)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B155","v":"Sub-total"},{"$f":"SUM(C126:C154)","v":-1214971006.0649974},0,{"$f":"SUM(E126:E154)","v":0},0,0,0,0,-2653199.6102049723,-32668328.789387222,0,-1116104.6584553523,0,-94216767.024657398,-199659207.79634094,-4402.075907090275,-416440756.47435826,-44009.663545020441,0,0,0,-115.96229503004115,-135708.54654463782,-10263908.912008496,-2218090.2235365938,-9245198.3151722848,0,0,0,0,0,-139270243.78633502,0,0,0,-48042019.082942419,-90882174.747434884,-1306746.8600386837,-24086126.385723099,-78418077.614276886,-39554358,-737043.09541666601,-24008418.440416601,{"$f":"SUM(AS126:AS154)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB126:BB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC126:CC154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK126:CK154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS126:CS154)","v":-768665798.05241334},-139270243.78633502,-307034964.22624922,0,0,0,-1214971006.0649974,null,{"$f":"SUM(DA126:DA154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI126:DI154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ126:DQ154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY126:DY154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG126:EG154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO126:EO154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW126:EW154)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE126:FE154)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B157","v":"General Plant"},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,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,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,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]
[{"$f":"ACCOUNTS!A158","v":108.06},{"$f":"ACCOUNTS!B158","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C158","v":-75827762},0,{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,E$2),SUMIF(CLASS!$N158:$S158,E$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,F$2),SUMIF(CLASS!$N158:$S158,F$3,CLASS!$E158:$J158))","v":-5723680.1380750742},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,G$2),SUMIF(CLASS!$N158:$S158,G$3,CLASS!$E158:$J158))","v":-416972.72361878201},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,H$2),SUMIF(CLASS!$N158:$S158,H$3,CLASS!$E158:$J158))","v":-348191.15231885761},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,I$2),SUMIF(CLASS!$N158:$S158,I$3,CLASS!$E158:$J158))","v":-13910.223723383842},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,J$2),SUMIF(CLASS!$N158:$S158,J$3,CLASS!$E158:$J158))","v":-218977.32926045096},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,K$2),SUMIF(CLASS!$N158:$S158,K$3,CLASS!$E158:$J158))","v":-957216.78745560104},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,L$2),SUMIF(CLASS!$N158:$S158,L$3,CLASS!$E158:$J158))","v":-3609.6268020629609},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,M$2),SUMIF(CLASS!$N158:$S158,M$3,CLASS!$E158:$J158))","v":-44617.316003618951},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,N$2),SUMIF(CLASS!$N158:$S158,N$3,CLASS!$E158:$J158))","v":-215523.83389653047},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,O$2),SUMIF(CLASS!$N158:$S158,O$3,CLASS!$E158:$J158))","v":-2653968.5078208703},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,P$2),SUMIF(CLASS!$N158:$S158,P$3,CLASS!$E158:$J158))","v":-4442230.9604897965},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,Q$2),SUMIF(CLASS!$N158:$S158,Q$3,CLASS!$E158:$J158))","v":-21869.275145799536},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,R$2),SUMIF(CLASS!$N158:$S158,R$3,CLASS!$E158:$J158))","v":-10378137.085093664},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,S$2),SUMIF(CLASS!$N158:$S158,S$3,CLASS!$E158:$J158))","v":-218637.62948519684},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,T$2),SUMIF(CLASS!$N158:$S158,T$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,U$2),SUMIF(CLASS!$N158:$S158,U$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,V$2),SUMIF(CLASS!$N158:$S158,V$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,W$2),SUMIF(CLASS!$N158:$S158,W$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,X$2),SUMIF(CLASS!$N158:$S158,X$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,Y$2),SUMIF(CLASS!$N158:$S158,Y$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,Z$2),SUMIF(CLASS!$N158:$S158,Z$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AA$2),SUMIF(CLASS!$N158:$S158,AA$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AB$2),SUMIF(CLASS!$N158:$S158,AB$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AC$2),SUMIF(CLASS!$N158:$S158,AC$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AD$2),SUMIF(CLASS!$N158:$S158,AD$3,CLASS!$E158:$J158))","v":-24400952.167583209},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AE$2),SUMIF(CLASS!$N158:$S158,AE$3,CLASS!$E158:$J158))","v":-1777620.5585853339},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AF$2),SUMIF(CLASS!$N158:$S158,AF$3,CLASS!$E158:$J158))","v":-1484393.8598856565},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AG$2),SUMIF(CLASS!$N158:$S158,AG$3,CLASS!$E158:$J158))","v":-4080766.3044159841},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AH$2),SUMIF(CLASS!$N158:$S158,AH$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AI$2),SUMIF(CLASS!$N158:$S158,AI$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AJ$2),SUMIF(CLASS!$N158:$S158,AJ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AK$2),SUMIF(CLASS!$N158:$S158,AK$3,CLASS!$E158:$J158))","v":-1192300.4604091891},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AL$2),SUMIF(CLASS!$N158:$S158,AL$3,CLASS!$E158:$J158))","v":-2255501.7641385603},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AM$2),SUMIF(CLASS!$N158:$S158,AM$3,CLASS!$E158:$J158))","v":-32430.670329914872},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AN$2),SUMIF(CLASS!$N158:$S158,AN$3,CLASS!$E158:$J158))","v":-361427.40183292818},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AO$2),SUMIF(CLASS!$N158:$S158,AO$3,CLASS!$E158:$J158))","v":-1176712.3361795866},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AP$2),SUMIF(CLASS!$N158:$S158,AP$3,CLASS!$E158:$J158))","v":-1098140.7633460555},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AQ$2),SUMIF(CLASS!$N158:$S158,AQ$3,CLASS!$E158:$J158))","v":-5532.7679504073103},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AR$2),SUMIF(CLASS!$N158:$S158,AR$3,CLASS!$E158:$J158))","v":-566805.85757075797},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AS$2),SUMIF(CLASS!$N158:$S158,AS$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AT$2),SUMIF(CLASS!$N158:$S158,AT$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AU$2),SUMIF(CLASS!$N158:$S158,AU$3,CLASS!$E158:$J158))","v":-3956435.9410095923},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AV$2),SUMIF(CLASS!$N158:$S158,AV$3,CLASS!$E158:$J158))","v":-4865197.232159568},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AW$2),SUMIF(CLASS!$N158:$S158,AW$3,CLASS!$E158:$J158))","v":-1974255.0181957642},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AX$2),SUMIF(CLASS!$N158:$S158,AX$3,CLASS!$E158:$J158))","v":-941746.30721783522},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AY$2),SUMIF(CLASS!$N158:$S158,AY$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,AZ$2),SUMIF(CLASS!$N158:$S158,AZ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BA$2),SUMIF(CLASS!$N158:$S158,BA$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BB$2),SUMIF(CLASS!$N158:$S158,BB$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BC$2),SUMIF(CLASS!$N158:$S158,BC$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BD$2),SUMIF(CLASS!$N158:$S158,BD$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BE$2),SUMIF(CLASS!$N158:$S158,BE$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BF$2),SUMIF(CLASS!$N158:$S158,BF$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BG$2),SUMIF(CLASS!$N158:$S158,BG$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BH$2),SUMIF(CLASS!$N158:$S158,BH$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BI$2),SUMIF(CLASS!$N158:$S158,BI$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BJ$2),SUMIF(CLASS!$N158:$S158,BJ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BK$2),SUMIF(CLASS!$N158:$S158,BK$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BL$2),SUMIF(CLASS!$N158:$S158,BL$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BM$2),SUMIF(CLASS!$N158:$S158,BM$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BN$2),SUMIF(CLASS!$N158:$S158,BN$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BO$2),SUMIF(CLASS!$N158:$S158,BO$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BP$2),SUMIF(CLASS!$N158:$S158,BP$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BQ$2),SUMIF(CLASS!$N158:$S158,BQ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BR$2),SUMIF(CLASS!$N158:$S158,BR$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BS$2),SUMIF(CLASS!$N158:$S158,BS$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BT$2),SUMIF(CLASS!$N158:$S158,BT$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BU$2),SUMIF(CLASS!$N158:$S158,BU$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BV$2),SUMIF(CLASS!$N158:$S158,BV$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BW$2),SUMIF(CLASS!$N158:$S158,BW$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BX$2),SUMIF(CLASS!$N158:$S158,BX$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BY$2),SUMIF(CLASS!$N158:$S158,BY$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$R158),2,BZ$2),SUMIF(CLASS!$N158:$S158,BZ$3,CLASS!$E158:$J158))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E158:$BL158)","v":-5723680.1380750742},-24400952.167583209,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E158:$BA158)","v":0},0,0,{"$f":"SUM(CC158:CH158)","v":-30124632.305658281},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E158:$BL158)","v":-765163.87593763962},-3262014.4184709904,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E158:$BA158)","v":0},0,0,{"$f":"SUM(CK158:CP158)","v":-4027178.2944086301},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E158:$BL158)","v":-19168698.575176977},-4080766.3044159841,-18426486.520340163,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E158:$BA158)","v":0},0,0,{"$f":"SUM(CS158:CX158)","v":-41675951.39993313},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(DA158:DF158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(DI158:DN158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(DQ158:DV158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(DY158:ED158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(EG158:EL158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(EO158:ET158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(EW158:FB158)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E158:$BA158)","v":0},0,0,0,0,0,{"$f":"SUM(FE158:FJ158)","v":0},0]
[{"$f":"ACCOUNTS!A159","v":108.07},{"$f":"ACCOUNTS!B159","v":"RWIP"},{"$f":"ACCOUNTS!C159","v":7210608},0,{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,E$2),SUMIF(CLASS!$N159:$S159,E$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,F$2),SUMIF(CLASS!$N159:$S159,F$3,CLASS!$E159:$J159))","v":622036.20195579075},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,G$2),SUMIF(CLASS!$N159:$S159,G$3,CLASS!$E159:$J159))","v":44252.170339911703},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,H$2),SUMIF(CLASS!$N159:$S159,H$3,CLASS!$E159:$J159))","v":36952.571020811461},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,I$2),SUMIF(CLASS!$N159:$S159,I$3,CLASS!$E159:$J159))","v":1614.5720842436895},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,J$2),SUMIF(CLASS!$N159:$S159,J$3,CLASS!$E159:$J159))","v":25416.894072797564},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,K$2),SUMIF(CLASS!$N159:$S159,K$3,CLASS!$E159:$J159))","v":111105.00695953412},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,L$2),SUMIF(CLASS!$N159:$S159,L$3,CLASS!$E159:$J159))","v":418.97260497338289},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,M$2),SUMIF(CLASS!$N159:$S159,M$3,CLASS!$E159:$J159))","v":5178.7716952548199},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,N$2),SUMIF(CLASS!$N159:$S159,N$3,CLASS!$E159:$J159))","v":25016.043783216854},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,O$2),SUMIF(CLASS!$N159:$S159,O$3,CLASS!$E159:$J159))","v":308048.49371229729},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,P$2),SUMIF(CLASS!$N159:$S159,P$3,CLASS!$E159:$J159))","v":515613.71284868888},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Q$2),SUMIF(CLASS!$N159:$S159,Q$3,CLASS!$E159:$J159))","v":2538.3862873244125},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,R$2),SUMIF(CLASS!$N159:$S159,R$3,CLASS!$E159:$J159))","v":1204599.6352940197},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,S$2),SUMIF(CLASS!$N159:$S159,S$3,CLASS!$E159:$J159))","v":25377.464816657925},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,T$2),SUMIF(CLASS!$N159:$S159,T$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,U$2),SUMIF(CLASS!$N159:$S159,U$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,V$2),SUMIF(CLASS!$N159:$S159,V$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,W$2),SUMIF(CLASS!$N159:$S159,W$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,X$2),SUMIF(CLASS!$N159:$S159,X$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Y$2),SUMIF(CLASS!$N159:$S159,Y$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Z$2),SUMIF(CLASS!$N159:$S159,Z$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AA$2),SUMIF(CLASS!$N159:$S159,AA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AB$2),SUMIF(CLASS!$N159:$S159,AB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AC$2),SUMIF(CLASS!$N159:$S159,AC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AD$2),SUMIF(CLASS!$N159:$S159,AD$3,CLASS!$E159:$J159))","v":2651838.5451799505},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AE$2),SUMIF(CLASS!$N159:$S159,AE$3,CLASS!$E159:$J159))","v":188653.98934383411},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AF$2),SUMIF(CLASS!$N159:$S159,AF$3,CLASS!$E159:$J159))","v":157534.64487819621},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AG$2),SUMIF(CLASS!$N159:$S159,AG$3,CLASS!$E159:$J159))","v":473658.18756432971},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AH$2),SUMIF(CLASS!$N159:$S159,AH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AI$2),SUMIF(CLASS!$N159:$S159,AI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AJ$2),SUMIF(CLASS!$N159:$S159,AJ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AK$2),SUMIF(CLASS!$N159:$S159,AK$3,CLASS!$E159:$J159))","v":138391.37872178521},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AL$2),SUMIF(CLASS!$N159:$S159,AL$3,CLASS!$E159:$J159))","v":261798.10309007947},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AM$2),SUMIF(CLASS!$N159:$S159,AM$3,CLASS!$E159:$J159))","v":3764.2568537533894},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AN$2),SUMIF(CLASS!$N159:$S159,AN$3,CLASS!$E159:$J159))","v":41951.201151365523},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AO$2),SUMIF(CLASS!$N159:$S159,AO$3,CLASS!$E159:$J159))","v":136582.05122804191},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AP$2),SUMIF(CLASS!$N159:$S159,AP$3,CLASS!$E159:$J159))","v":127462.1786339814},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AQ$2),SUMIF(CLASS!$N159:$S159,AQ$3,CLASS!$E159:$J159))","v":642.19331471347016},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AR$2),SUMIF(CLASS!$N159:$S159,AR$3,CLASS!$E159:$J159))","v":55234.465291328161},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AS$2),SUMIF(CLASS!$N159:$S159,AS$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AT$2),SUMIF(CLASS!$N159:$S159,AT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AU$2),SUMIF(CLASS!$N159:$S159,AU$3,CLASS!$E159:$J159))","v":15143.970202103475},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AV$2),SUMIF(CLASS!$N159:$S159,AV$3,CLASS!$E159:$J159))","v":18622.417501439377},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AW$2),SUMIF(CLASS!$N159:$S159,AW$3,CLASS!$E159:$J159))","v":7556.8161882789409},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AX$2),SUMIF(CLASS!$N159:$S159,AX$3,CLASS!$E159:$J159))","v":3604.7033812984218},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AY$2),SUMIF(CLASS!$N159:$S159,AY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AZ$2),SUMIF(CLASS!$N159:$S159,AZ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BA$2),SUMIF(CLASS!$N159:$S159,BA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BB$2),SUMIF(CLASS!$N159:$S159,BB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BC$2),SUMIF(CLASS!$N159:$S159,BC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BD$2),SUMIF(CLASS!$N159:$S159,BD$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BE$2),SUMIF(CLASS!$N159:$S159,BE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BF$2),SUMIF(CLASS!$N159:$S159,BF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BG$2),SUMIF(CLASS!$N159:$S159,BG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BH$2),SUMIF(CLASS!$N159:$S159,BH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BI$2),SUMIF(CLASS!$N159:$S159,BI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BJ$2),SUMIF(CLASS!$N159:$S159,BJ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BK$2),SUMIF(CLASS!$N159:$S159,BK$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BL$2),SUMIF(CLASS!$N159:$S159,BL$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BM$2),SUMIF(CLASS!$N159:$S159,BM$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BN$2),SUMIF(CLASS!$N159:$S159,BN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BO$2),SUMIF(CLASS!$N159:$S159,BO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BP$2),SUMIF(CLASS!$N159:$S159,BP$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BQ$2),SUMIF(CLASS!$N159:$S159,BQ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BR$2),SUMIF(CLASS!$N159:$S159,BR$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BS$2),SUMIF(CLASS!$N159:$S159,BS$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BT$2),SUMIF(CLASS!$N159:$S159,BT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BU$2),SUMIF(CLASS!$N159:$S159,BU$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BV$2),SUMIF(CLASS!$N159:$S159,BV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BW$2),SUMIF(CLASS!$N159:$S159,BW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BX$2),SUMIF(CLASS!$N159:$S159,BX$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BY$2),SUMIF(CLASS!$N159:$S159,BY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BZ$2),SUMIF(CLASS!$N159:$S159,BZ$3,CLASS!$E159:$J159))","v":0},null,null,622036.20195579075,2651838.5451799505,0,0,0,0,3273874.7471357412,null,81204.741360723157,346188.63422203029,0,0,0,0,427393.37558275345,null,2224927.9541590083,473658.18756432971,810753.73555816873,0,0,0,3509339.8772815065,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A160","v":"~"},{"$f":"ACCOUNTS!B160","v":"~"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,E$2),SUMIF(CLASS!$N160:$S160,E$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,F$2),SUMIF(CLASS!$N160:$S160,F$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,G$2),SUMIF(CLASS!$N160:$S160,G$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,H$2),SUMIF(CLASS!$N160:$S160,H$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,I$2),SUMIF(CLASS!$N160:$S160,I$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,J$2),SUMIF(CLASS!$N160:$S160,J$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,K$2),SUMIF(CLASS!$N160:$S160,K$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,L$2),SUMIF(CLASS!$N160:$S160,L$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,M$2),SUMIF(CLASS!$N160:$S160,M$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,N$2),SUMIF(CLASS!$N160:$S160,N$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,O$2),SUMIF(CLASS!$N160:$S160,O$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,P$2),SUMIF(CLASS!$N160:$S160,P$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,Q$2),SUMIF(CLASS!$N160:$S160,Q$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,R$2),SUMIF(CLASS!$N160:$S160,R$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,S$2),SUMIF(CLASS!$N160:$S160,S$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,T$2),SUMIF(CLASS!$N160:$S160,T$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,U$2),SUMIF(CLASS!$N160:$S160,U$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,V$2),SUMIF(CLASS!$N160:$S160,V$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,W$2),SUMIF(CLASS!$N160:$S160,W$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,X$2),SUMIF(CLASS!$N160:$S160,X$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,Y$2),SUMIF(CLASS!$N160:$S160,Y$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,Z$2),SUMIF(CLASS!$N160:$S160,Z$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AA$2),SUMIF(CLASS!$N160:$S160,AA$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AB$2),SUMIF(CLASS!$N160:$S160,AB$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AC$2),SUMIF(CLASS!$N160:$S160,AC$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AD$2),SUMIF(CLASS!$N160:$S160,AD$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AE$2),SUMIF(CLASS!$N160:$S160,AE$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AF$2),SUMIF(CLASS!$N160:$S160,AF$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AG$2),SUMIF(CLASS!$N160:$S160,AG$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AH$2),SUMIF(CLASS!$N160:$S160,AH$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AI$2),SUMIF(CLASS!$N160:$S160,AI$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AJ$2),SUMIF(CLASS!$N160:$S160,AJ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AK$2),SUMIF(CLASS!$N160:$S160,AK$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AL$2),SUMIF(CLASS!$N160:$S160,AL$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AM$2),SUMIF(CLASS!$N160:$S160,AM$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AN$2),SUMIF(CLASS!$N160:$S160,AN$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AO$2),SUMIF(CLASS!$N160:$S160,AO$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AP$2),SUMIF(CLASS!$N160:$S160,AP$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AQ$2),SUMIF(CLASS!$N160:$S160,AQ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AR$2),SUMIF(CLASS!$N160:$S160,AR$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AS$2),SUMIF(CLASS!$N160:$S160,AS$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AT$2),SUMIF(CLASS!$N160:$S160,AT$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AU$2),SUMIF(CLASS!$N160:$S160,AU$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AV$2),SUMIF(CLASS!$N160:$S160,AV$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AW$2),SUMIF(CLASS!$N160:$S160,AW$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AX$2),SUMIF(CLASS!$N160:$S160,AX$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AY$2),SUMIF(CLASS!$N160:$S160,AY$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,AZ$2),SUMIF(CLASS!$N160:$S160,AZ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BA$2),SUMIF(CLASS!$N160:$S160,BA$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BB$2),SUMIF(CLASS!$N160:$S160,BB$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BC$2),SUMIF(CLASS!$N160:$S160,BC$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BD$2),SUMIF(CLASS!$N160:$S160,BD$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BE$2),SUMIF(CLASS!$N160:$S160,BE$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BF$2),SUMIF(CLASS!$N160:$S160,BF$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BG$2),SUMIF(CLASS!$N160:$S160,BG$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BH$2),SUMIF(CLASS!$N160:$S160,BH$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BI$2),SUMIF(CLASS!$N160:$S160,BI$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BJ$2),SUMIF(CLASS!$N160:$S160,BJ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BK$2),SUMIF(CLASS!$N160:$S160,BK$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BL$2),SUMIF(CLASS!$N160:$S160,BL$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BM$2),SUMIF(CLASS!$N160:$S160,BM$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BN$2),SUMIF(CLASS!$N160:$S160,BN$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BO$2),SUMIF(CLASS!$N160:$S160,BO$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BP$2),SUMIF(CLASS!$N160:$S160,BP$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BQ$2),SUMIF(CLASS!$N160:$S160,BQ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BR$2),SUMIF(CLASS!$N160:$S160,BR$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BS$2),SUMIF(CLASS!$N160:$S160,BS$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BT$2),SUMIF(CLASS!$N160:$S160,BT$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BU$2),SUMIF(CLASS!$N160:$S160,BU$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BV$2),SUMIF(CLASS!$N160:$S160,BV$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BW$2),SUMIF(CLASS!$N160:$S160,BW$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BX$2),SUMIF(CLASS!$N160:$S160,BX$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BY$2),SUMIF(CLASS!$N160:$S160,BY$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$R160),2,BZ$2),SUMIF(CLASS!$N160:$S160,BZ$3,CLASS!$E160:$J160))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A161","v":"~"},{"$f":"ACCOUNTS!B161","v":"~"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,E$2),SUMIF(CLASS!$N161:$S161,E$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,F$2),SUMIF(CLASS!$N161:$S161,F$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,G$2),SUMIF(CLASS!$N161:$S161,G$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,H$2),SUMIF(CLASS!$N161:$S161,H$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,I$2),SUMIF(CLASS!$N161:$S161,I$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,J$2),SUMIF(CLASS!$N161:$S161,J$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,K$2),SUMIF(CLASS!$N161:$S161,K$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,L$2),SUMIF(CLASS!$N161:$S161,L$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,M$2),SUMIF(CLASS!$N161:$S161,M$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,N$2),SUMIF(CLASS!$N161:$S161,N$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,O$2),SUMIF(CLASS!$N161:$S161,O$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,P$2),SUMIF(CLASS!$N161:$S161,P$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,Q$2),SUMIF(CLASS!$N161:$S161,Q$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,R$2),SUMIF(CLASS!$N161:$S161,R$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,S$2),SUMIF(CLASS!$N161:$S161,S$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,T$2),SUMIF(CLASS!$N161:$S161,T$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,U$2),SUMIF(CLASS!$N161:$S161,U$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,V$2),SUMIF(CLASS!$N161:$S161,V$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,W$2),SUMIF(CLASS!$N161:$S161,W$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,X$2),SUMIF(CLASS!$N161:$S161,X$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,Y$2),SUMIF(CLASS!$N161:$S161,Y$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,Z$2),SUMIF(CLASS!$N161:$S161,Z$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AA$2),SUMIF(CLASS!$N161:$S161,AA$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AB$2),SUMIF(CLASS!$N161:$S161,AB$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AC$2),SUMIF(CLASS!$N161:$S161,AC$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AD$2),SUMIF(CLASS!$N161:$S161,AD$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AE$2),SUMIF(CLASS!$N161:$S161,AE$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AF$2),SUMIF(CLASS!$N161:$S161,AF$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AG$2),SUMIF(CLASS!$N161:$S161,AG$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AH$2),SUMIF(CLASS!$N161:$S161,AH$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AI$2),SUMIF(CLASS!$N161:$S161,AI$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AJ$2),SUMIF(CLASS!$N161:$S161,AJ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AK$2),SUMIF(CLASS!$N161:$S161,AK$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AL$2),SUMIF(CLASS!$N161:$S161,AL$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AM$2),SUMIF(CLASS!$N161:$S161,AM$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AN$2),SUMIF(CLASS!$N161:$S161,AN$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AO$2),SUMIF(CLASS!$N161:$S161,AO$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AP$2),SUMIF(CLASS!$N161:$S161,AP$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AQ$2),SUMIF(CLASS!$N161:$S161,AQ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AR$2),SUMIF(CLASS!$N161:$S161,AR$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AS$2),SUMIF(CLASS!$N161:$S161,AS$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AT$2),SUMIF(CLASS!$N161:$S161,AT$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AU$2),SUMIF(CLASS!$N161:$S161,AU$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AV$2),SUMIF(CLASS!$N161:$S161,AV$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AW$2),SUMIF(CLASS!$N161:$S161,AW$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AX$2),SUMIF(CLASS!$N161:$S161,AX$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AY$2),SUMIF(CLASS!$N161:$S161,AY$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,AZ$2),SUMIF(CLASS!$N161:$S161,AZ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BA$2),SUMIF(CLASS!$N161:$S161,BA$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BB$2),SUMIF(CLASS!$N161:$S161,BB$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BC$2),SUMIF(CLASS!$N161:$S161,BC$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BD$2),SUMIF(CLASS!$N161:$S161,BD$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BE$2),SUMIF(CLASS!$N161:$S161,BE$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BF$2),SUMIF(CLASS!$N161:$S161,BF$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BG$2),SUMIF(CLASS!$N161:$S161,BG$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BH$2),SUMIF(CLASS!$N161:$S161,BH$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BI$2),SUMIF(CLASS!$N161:$S161,BI$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BJ$2),SUMIF(CLASS!$N161:$S161,BJ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BK$2),SUMIF(CLASS!$N161:$S161,BK$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BL$2),SUMIF(CLASS!$N161:$S161,BL$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BM$2),SUMIF(CLASS!$N161:$S161,BM$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BN$2),SUMIF(CLASS!$N161:$S161,BN$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BO$2),SUMIF(CLASS!$N161:$S161,BO$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BP$2),SUMIF(CLASS!$N161:$S161,BP$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BQ$2),SUMIF(CLASS!$N161:$S161,BQ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BR$2),SUMIF(CLASS!$N161:$S161,BR$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BS$2),SUMIF(CLASS!$N161:$S161,BS$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BT$2),SUMIF(CLASS!$N161:$S161,BT$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BU$2),SUMIF(CLASS!$N161:$S161,BU$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BV$2),SUMIF(CLASS!$N161:$S161,BV$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BW$2),SUMIF(CLASS!$N161:$S161,BW$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BX$2),SUMIF(CLASS!$N161:$S161,BX$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BY$2),SUMIF(CLASS!$N161:$S161,BY$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$R161),2,BZ$2),SUMIF(CLASS!$N161:$S161,BZ$3,CLASS!$E161:$J161))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,E$2),SUMIF(CLASS!$N162:$S162,E$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,F$2),SUMIF(CLASS!$N162:$S162,F$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,G$2),SUMIF(CLASS!$N162:$S162,G$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,H$2),SUMIF(CLASS!$N162:$S162,H$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,I$2),SUMIF(CLASS!$N162:$S162,I$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,J$2),SUMIF(CLASS!$N162:$S162,J$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,K$2),SUMIF(CLASS!$N162:$S162,K$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,L$2),SUMIF(CLASS!$N162:$S162,L$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,M$2),SUMIF(CLASS!$N162:$S162,M$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,N$2),SUMIF(CLASS!$N162:$S162,N$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,O$2),SUMIF(CLASS!$N162:$S162,O$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,P$2),SUMIF(CLASS!$N162:$S162,P$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,Q$2),SUMIF(CLASS!$N162:$S162,Q$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,R$2),SUMIF(CLASS!$N162:$S162,R$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,S$2),SUMIF(CLASS!$N162:$S162,S$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,T$2),SUMIF(CLASS!$N162:$S162,T$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,U$2),SUMIF(CLASS!$N162:$S162,U$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,V$2),SUMIF(CLASS!$N162:$S162,V$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,W$2),SUMIF(CLASS!$N162:$S162,W$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,X$2),SUMIF(CLASS!$N162:$S162,X$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,Y$2),SUMIF(CLASS!$N162:$S162,Y$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,Z$2),SUMIF(CLASS!$N162:$S162,Z$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AA$2),SUMIF(CLASS!$N162:$S162,AA$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AB$2),SUMIF(CLASS!$N162:$S162,AB$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AC$2),SUMIF(CLASS!$N162:$S162,AC$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AD$2),SUMIF(CLASS!$N162:$S162,AD$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AE$2),SUMIF(CLASS!$N162:$S162,AE$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AF$2),SUMIF(CLASS!$N162:$S162,AF$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AG$2),SUMIF(CLASS!$N162:$S162,AG$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AH$2),SUMIF(CLASS!$N162:$S162,AH$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AI$2),SUMIF(CLASS!$N162:$S162,AI$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AJ$2),SUMIF(CLASS!$N162:$S162,AJ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AK$2),SUMIF(CLASS!$N162:$S162,AK$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AL$2),SUMIF(CLASS!$N162:$S162,AL$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AM$2),SUMIF(CLASS!$N162:$S162,AM$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AN$2),SUMIF(CLASS!$N162:$S162,AN$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AO$2),SUMIF(CLASS!$N162:$S162,AO$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AP$2),SUMIF(CLASS!$N162:$S162,AP$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AQ$2),SUMIF(CLASS!$N162:$S162,AQ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AR$2),SUMIF(CLASS!$N162:$S162,AR$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AS$2),SUMIF(CLASS!$N162:$S162,AS$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AT$2),SUMIF(CLASS!$N162:$S162,AT$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AU$2),SUMIF(CLASS!$N162:$S162,AU$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AV$2),SUMIF(CLASS!$N162:$S162,AV$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AW$2),SUMIF(CLASS!$N162:$S162,AW$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AX$2),SUMIF(CLASS!$N162:$S162,AX$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AY$2),SUMIF(CLASS!$N162:$S162,AY$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,AZ$2),SUMIF(CLASS!$N162:$S162,AZ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BA$2),SUMIF(CLASS!$N162:$S162,BA$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BB$2),SUMIF(CLASS!$N162:$S162,BB$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BC$2),SUMIF(CLASS!$N162:$S162,BC$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BD$2),SUMIF(CLASS!$N162:$S162,BD$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BE$2),SUMIF(CLASS!$N162:$S162,BE$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BF$2),SUMIF(CLASS!$N162:$S162,BF$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BG$2),SUMIF(CLASS!$N162:$S162,BG$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BH$2),SUMIF(CLASS!$N162:$S162,BH$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BI$2),SUMIF(CLASS!$N162:$S162,BI$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BJ$2),SUMIF(CLASS!$N162:$S162,BJ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BK$2),SUMIF(CLASS!$N162:$S162,BK$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BL$2),SUMIF(CLASS!$N162:$S162,BL$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BM$2),SUMIF(CLASS!$N162:$S162,BM$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BN$2),SUMIF(CLASS!$N162:$S162,BN$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BO$2),SUMIF(CLASS!$N162:$S162,BO$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BP$2),SUMIF(CLASS!$N162:$S162,BP$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BQ$2),SUMIF(CLASS!$N162:$S162,BQ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BR$2),SUMIF(CLASS!$N162:$S162,BR$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BS$2),SUMIF(CLASS!$N162:$S162,BS$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BT$2),SUMIF(CLASS!$N162:$S162,BT$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BU$2),SUMIF(CLASS!$N162:$S162,BU$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BV$2),SUMIF(CLASS!$N162:$S162,BV$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BW$2),SUMIF(CLASS!$N162:$S162,BW$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BX$2),SUMIF(CLASS!$N162:$S162,BX$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BY$2),SUMIF(CLASS!$N162:$S162,BY$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$R162),2,BZ$2),SUMIF(CLASS!$N162:$S162,BZ$3,CLASS!$E162:$J162))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,E$2),SUMIF(CLASS!$N163:$S163,E$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,F$2),SUMIF(CLASS!$N163:$S163,F$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,G$2),SUMIF(CLASS!$N163:$S163,G$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,H$2),SUMIF(CLASS!$N163:$S163,H$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,I$2),SUMIF(CLASS!$N163:$S163,I$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,J$2),SUMIF(CLASS!$N163:$S163,J$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,K$2),SUMIF(CLASS!$N163:$S163,K$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,L$2),SUMIF(CLASS!$N163:$S163,L$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,M$2),SUMIF(CLASS!$N163:$S163,M$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,N$2),SUMIF(CLASS!$N163:$S163,N$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,O$2),SUMIF(CLASS!$N163:$S163,O$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,P$2),SUMIF(CLASS!$N163:$S163,P$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,Q$2),SUMIF(CLASS!$N163:$S163,Q$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,R$2),SUMIF(CLASS!$N163:$S163,R$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,S$2),SUMIF(CLASS!$N163:$S163,S$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,T$2),SUMIF(CLASS!$N163:$S163,T$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,U$2),SUMIF(CLASS!$N163:$S163,U$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,V$2),SUMIF(CLASS!$N163:$S163,V$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,W$2),SUMIF(CLASS!$N163:$S163,W$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,X$2),SUMIF(CLASS!$N163:$S163,X$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,Y$2),SUMIF(CLASS!$N163:$S163,Y$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,Z$2),SUMIF(CLASS!$N163:$S163,Z$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AA$2),SUMIF(CLASS!$N163:$S163,AA$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AB$2),SUMIF(CLASS!$N163:$S163,AB$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AC$2),SUMIF(CLASS!$N163:$S163,AC$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AD$2),SUMIF(CLASS!$N163:$S163,AD$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AE$2),SUMIF(CLASS!$N163:$S163,AE$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AF$2),SUMIF(CLASS!$N163:$S163,AF$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AG$2),SUMIF(CLASS!$N163:$S163,AG$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AH$2),SUMIF(CLASS!$N163:$S163,AH$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AI$2),SUMIF(CLASS!$N163:$S163,AI$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AJ$2),SUMIF(CLASS!$N163:$S163,AJ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AK$2),SUMIF(CLASS!$N163:$S163,AK$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AL$2),SUMIF(CLASS!$N163:$S163,AL$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AM$2),SUMIF(CLASS!$N163:$S163,AM$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AN$2),SUMIF(CLASS!$N163:$S163,AN$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AO$2),SUMIF(CLASS!$N163:$S163,AO$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AP$2),SUMIF(CLASS!$N163:$S163,AP$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AQ$2),SUMIF(CLASS!$N163:$S163,AQ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AR$2),SUMIF(CLASS!$N163:$S163,AR$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AS$2),SUMIF(CLASS!$N163:$S163,AS$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AT$2),SUMIF(CLASS!$N163:$S163,AT$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AU$2),SUMIF(CLASS!$N163:$S163,AU$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AV$2),SUMIF(CLASS!$N163:$S163,AV$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AW$2),SUMIF(CLASS!$N163:$S163,AW$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AX$2),SUMIF(CLASS!$N163:$S163,AX$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AY$2),SUMIF(CLASS!$N163:$S163,AY$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,AZ$2),SUMIF(CLASS!$N163:$S163,AZ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BA$2),SUMIF(CLASS!$N163:$S163,BA$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BB$2),SUMIF(CLASS!$N163:$S163,BB$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BC$2),SUMIF(CLASS!$N163:$S163,BC$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BD$2),SUMIF(CLASS!$N163:$S163,BD$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BE$2),SUMIF(CLASS!$N163:$S163,BE$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BF$2),SUMIF(CLASS!$N163:$S163,BF$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BG$2),SUMIF(CLASS!$N163:$S163,BG$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BH$2),SUMIF(CLASS!$N163:$S163,BH$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BI$2),SUMIF(CLASS!$N163:$S163,BI$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BJ$2),SUMIF(CLASS!$N163:$S163,BJ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BK$2),SUMIF(CLASS!$N163:$S163,BK$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BL$2),SUMIF(CLASS!$N163:$S163,BL$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BM$2),SUMIF(CLASS!$N163:$S163,BM$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BN$2),SUMIF(CLASS!$N163:$S163,BN$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BO$2),SUMIF(CLASS!$N163:$S163,BO$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BP$2),SUMIF(CLASS!$N163:$S163,BP$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BQ$2),SUMIF(CLASS!$N163:$S163,BQ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BR$2),SUMIF(CLASS!$N163:$S163,BR$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BS$2),SUMIF(CLASS!$N163:$S163,BS$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BT$2),SUMIF(CLASS!$N163:$S163,BT$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BU$2),SUMIF(CLASS!$N163:$S163,BU$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BV$2),SUMIF(CLASS!$N163:$S163,BV$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BW$2),SUMIF(CLASS!$N163:$S163,BW$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BX$2),SUMIF(CLASS!$N163:$S163,BX$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BY$2),SUMIF(CLASS!$N163:$S163,BY$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$R163),2,BZ$2),SUMIF(CLASS!$N163:$S163,BZ$3,CLASS!$E163:$J163))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,E$2),SUMIF(CLASS!$N164:$S164,E$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,F$2),SUMIF(CLASS!$N164:$S164,F$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,G$2),SUMIF(CLASS!$N164:$S164,G$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,H$2),SUMIF(CLASS!$N164:$S164,H$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,I$2),SUMIF(CLASS!$N164:$S164,I$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,J$2),SUMIF(CLASS!$N164:$S164,J$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,K$2),SUMIF(CLASS!$N164:$S164,K$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,L$2),SUMIF(CLASS!$N164:$S164,L$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,M$2),SUMIF(CLASS!$N164:$S164,M$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,N$2),SUMIF(CLASS!$N164:$S164,N$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,O$2),SUMIF(CLASS!$N164:$S164,O$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,P$2),SUMIF(CLASS!$N164:$S164,P$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Q$2),SUMIF(CLASS!$N164:$S164,Q$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,R$2),SUMIF(CLASS!$N164:$S164,R$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,S$2),SUMIF(CLASS!$N164:$S164,S$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,T$2),SUMIF(CLASS!$N164:$S164,T$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,U$2),SUMIF(CLASS!$N164:$S164,U$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,V$2),SUMIF(CLASS!$N164:$S164,V$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,W$2),SUMIF(CLASS!$N164:$S164,W$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,X$2),SUMIF(CLASS!$N164:$S164,X$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Y$2),SUMIF(CLASS!$N164:$S164,Y$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Z$2),SUMIF(CLASS!$N164:$S164,Z$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AA$2),SUMIF(CLASS!$N164:$S164,AA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AB$2),SUMIF(CLASS!$N164:$S164,AB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AC$2),SUMIF(CLASS!$N164:$S164,AC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AD$2),SUMIF(CLASS!$N164:$S164,AD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AE$2),SUMIF(CLASS!$N164:$S164,AE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AF$2),SUMIF(CLASS!$N164:$S164,AF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AG$2),SUMIF(CLASS!$N164:$S164,AG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AH$2),SUMIF(CLASS!$N164:$S164,AH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AI$2),SUMIF(CLASS!$N164:$S164,AI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AJ$2),SUMIF(CLASS!$N164:$S164,AJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AK$2),SUMIF(CLASS!$N164:$S164,AK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AL$2),SUMIF(CLASS!$N164:$S164,AL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AM$2),SUMIF(CLASS!$N164:$S164,AM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AN$2),SUMIF(CLASS!$N164:$S164,AN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AO$2),SUMIF(CLASS!$N164:$S164,AO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AP$2),SUMIF(CLASS!$N164:$S164,AP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AQ$2),SUMIF(CLASS!$N164:$S164,AQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AR$2),SUMIF(CLASS!$N164:$S164,AR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AS$2),SUMIF(CLASS!$N164:$S164,AS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AT$2),SUMIF(CLASS!$N164:$S164,AT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AU$2),SUMIF(CLASS!$N164:$S164,AU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AV$2),SUMIF(CLASS!$N164:$S164,AV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AW$2),SUMIF(CLASS!$N164:$S164,AW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AX$2),SUMIF(CLASS!$N164:$S164,AX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AY$2),SUMIF(CLASS!$N164:$S164,AY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AZ$2),SUMIF(CLASS!$N164:$S164,AZ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BA$2),SUMIF(CLASS!$N164:$S164,BA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BB$2),SUMIF(CLASS!$N164:$S164,BB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BC$2),SUMIF(CLASS!$N164:$S164,BC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BD$2),SUMIF(CLASS!$N164:$S164,BD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BE$2),SUMIF(CLASS!$N164:$S164,BE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BF$2),SUMIF(CLASS!$N164:$S164,BF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BG$2),SUMIF(CLASS!$N164:$S164,BG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BH$2),SUMIF(CLASS!$N164:$S164,BH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BI$2),SUMIF(CLASS!$N164:$S164,BI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BJ$2),SUMIF(CLASS!$N164:$S164,BJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BK$2),SUMIF(CLASS!$N164:$S164,BK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BL$2),SUMIF(CLASS!$N164:$S164,BL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BM$2),SUMIF(CLASS!$N164:$S164,BM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BN$2),SUMIF(CLASS!$N164:$S164,BN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BO$2),SUMIF(CLASS!$N164:$S164,BO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BP$2),SUMIF(CLASS!$N164:$S164,BP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BQ$2),SUMIF(CLASS!$N164:$S164,BQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BR$2),SUMIF(CLASS!$N164:$S164,BR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BS$2),SUMIF(CLASS!$N164:$S164,BS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BT$2),SUMIF(CLASS!$N164:$S164,BT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BU$2),SUMIF(CLASS!$N164:$S164,BU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BV$2),SUMIF(CLASS!$N164:$S164,BV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BW$2),SUMIF(CLASS!$N164:$S164,BW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BX$2),SUMIF(CLASS!$N164:$S164,BX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BY$2),SUMIF(CLASS!$N164:$S164,BY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BZ$2),SUMIF(CLASS!$N164:$S164,BZ$3,CLASS!$E164:$J164))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A165","v":"~"},{"$f":"ACCOUNTS!B165","v":"~"},{"$f":"ACCOUNTS!C165","v":0},0,{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,E$2),SUMIF(CLASS!$N165:$S165,E$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,F$2),SUMIF(CLASS!$N165:$S165,F$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,G$2),SUMIF(CLASS!$N165:$S165,G$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,H$2),SUMIF(CLASS!$N165:$S165,H$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,I$2),SUMIF(CLASS!$N165:$S165,I$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,J$2),SUMIF(CLASS!$N165:$S165,J$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,K$2),SUMIF(CLASS!$N165:$S165,K$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,L$2),SUMIF(CLASS!$N165:$S165,L$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,M$2),SUMIF(CLASS!$N165:$S165,M$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,N$2),SUMIF(CLASS!$N165:$S165,N$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,O$2),SUMIF(CLASS!$N165:$S165,O$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,P$2),SUMIF(CLASS!$N165:$S165,P$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,Q$2),SUMIF(CLASS!$N165:$S165,Q$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,R$2),SUMIF(CLASS!$N165:$S165,R$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,S$2),SUMIF(CLASS!$N165:$S165,S$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,T$2),SUMIF(CLASS!$N165:$S165,T$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,U$2),SUMIF(CLASS!$N165:$S165,U$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,V$2),SUMIF(CLASS!$N165:$S165,V$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,W$2),SUMIF(CLASS!$N165:$S165,W$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,X$2),SUMIF(CLASS!$N165:$S165,X$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,Y$2),SUMIF(CLASS!$N165:$S165,Y$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,Z$2),SUMIF(CLASS!$N165:$S165,Z$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AA$2),SUMIF(CLASS!$N165:$S165,AA$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AB$2),SUMIF(CLASS!$N165:$S165,AB$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AC$2),SUMIF(CLASS!$N165:$S165,AC$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AD$2),SUMIF(CLASS!$N165:$S165,AD$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AE$2),SUMIF(CLASS!$N165:$S165,AE$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AF$2),SUMIF(CLASS!$N165:$S165,AF$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AG$2),SUMIF(CLASS!$N165:$S165,AG$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AH$2),SUMIF(CLASS!$N165:$S165,AH$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AI$2),SUMIF(CLASS!$N165:$S165,AI$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AJ$2),SUMIF(CLASS!$N165:$S165,AJ$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AK$2),SUMIF(CLASS!$N165:$S165,AK$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AL$2),SUMIF(CLASS!$N165:$S165,AL$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AM$2),SUMIF(CLASS!$N165:$S165,AM$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AN$2),SUMIF(CLASS!$N165:$S165,AN$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AO$2),SUMIF(CLASS!$N165:$S165,AO$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AP$2),SUMIF(CLASS!$N165:$S165,AP$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AQ$2),SUMIF(CLASS!$N165:$S165,AQ$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AR$2),SUMIF(CLASS!$N165:$S165,AR$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AS$2),SUMIF(CLASS!$N165:$S165,AS$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AT$2),SUMIF(CLASS!$N165:$S165,AT$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AU$2),SUMIF(CLASS!$N165:$S165,AU$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AV$2),SUMIF(CLASS!$N165:$S165,AV$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AW$2),SUMIF(CLASS!$N165:$S165,AW$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AX$2),SUMIF(CLASS!$N165:$S165,AX$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AY$2),SUMIF(CLASS!$N165:$S165,AY$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,AZ$2),SUMIF(CLASS!$N165:$S165,AZ$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BA$2),SUMIF(CLASS!$N165:$S165,BA$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BB$2),SUMIF(CLASS!$N165:$S165,BB$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BC$2),SUMIF(CLASS!$N165:$S165,BC$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BD$2),SUMIF(CLASS!$N165:$S165,BD$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BE$2),SUMIF(CLASS!$N165:$S165,BE$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BF$2),SUMIF(CLASS!$N165:$S165,BF$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BG$2),SUMIF(CLASS!$N165:$S165,BG$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BH$2),SUMIF(CLASS!$N165:$S165,BH$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BI$2),SUMIF(CLASS!$N165:$S165,BI$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BJ$2),SUMIF(CLASS!$N165:$S165,BJ$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BK$2),SUMIF(CLASS!$N165:$S165,BK$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BL$2),SUMIF(CLASS!$N165:$S165,BL$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BM$2),SUMIF(CLASS!$N165:$S165,BM$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BN$2),SUMIF(CLASS!$N165:$S165,BN$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BO$2),SUMIF(CLASS!$N165:$S165,BO$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BP$2),SUMIF(CLASS!$N165:$S165,BP$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BQ$2),SUMIF(CLASS!$N165:$S165,BQ$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BR$2),SUMIF(CLASS!$N165:$S165,BR$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BS$2),SUMIF(CLASS!$N165:$S165,BS$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BT$2),SUMIF(CLASS!$N165:$S165,BT$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BU$2),SUMIF(CLASS!$N165:$S165,BU$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BV$2),SUMIF(CLASS!$N165:$S165,BV$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BW$2),SUMIF(CLASS!$N165:$S165,BW$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BX$2),SUMIF(CLASS!$N165:$S165,BX$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BY$2),SUMIF(CLASS!$N165:$S165,BY$3,CLASS!$E165:$J165))","v":0},{"$f":"IF(CLASS!$L165<>0,FUNCALLOC!$C165*INDEX(INDIRECT(ACCOUNTS!$R165),2,BZ$2),SUMIF(CLASS!$N165:$S165,BZ$3,CLASS!$E165:$J165))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK165,FC165,EU165,EM165,EE165,DW165,DO165,DG165,CY165,CQ165,CI165)-C165),1)","v":0}]
[{"$f":"ACCOUNTS!A166","v":"~"},{"$f":"ACCOUNTS!B166","v":"~"},{"$f":"ACCOUNTS!C166","v":0},0,{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,E$2),SUMIF(CLASS!$N166:$S166,E$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,F$2),SUMIF(CLASS!$N166:$S166,F$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,G$2),SUMIF(CLASS!$N166:$S166,G$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,H$2),SUMIF(CLASS!$N166:$S166,H$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,I$2),SUMIF(CLASS!$N166:$S166,I$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,J$2),SUMIF(CLASS!$N166:$S166,J$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,K$2),SUMIF(CLASS!$N166:$S166,K$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,L$2),SUMIF(CLASS!$N166:$S166,L$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,M$2),SUMIF(CLASS!$N166:$S166,M$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,N$2),SUMIF(CLASS!$N166:$S166,N$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,O$2),SUMIF(CLASS!$N166:$S166,O$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,P$2),SUMIF(CLASS!$N166:$S166,P$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,Q$2),SUMIF(CLASS!$N166:$S166,Q$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,R$2),SUMIF(CLASS!$N166:$S166,R$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,S$2),SUMIF(CLASS!$N166:$S166,S$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,T$2),SUMIF(CLASS!$N166:$S166,T$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,U$2),SUMIF(CLASS!$N166:$S166,U$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,V$2),SUMIF(CLASS!$N166:$S166,V$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,W$2),SUMIF(CLASS!$N166:$S166,W$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,X$2),SUMIF(CLASS!$N166:$S166,X$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,Y$2),SUMIF(CLASS!$N166:$S166,Y$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,Z$2),SUMIF(CLASS!$N166:$S166,Z$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AA$2),SUMIF(CLASS!$N166:$S166,AA$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AB$2),SUMIF(CLASS!$N166:$S166,AB$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AC$2),SUMIF(CLASS!$N166:$S166,AC$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AD$2),SUMIF(CLASS!$N166:$S166,AD$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AE$2),SUMIF(CLASS!$N166:$S166,AE$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AF$2),SUMIF(CLASS!$N166:$S166,AF$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AG$2),SUMIF(CLASS!$N166:$S166,AG$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AH$2),SUMIF(CLASS!$N166:$S166,AH$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AI$2),SUMIF(CLASS!$N166:$S166,AI$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AJ$2),SUMIF(CLASS!$N166:$S166,AJ$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AK$2),SUMIF(CLASS!$N166:$S166,AK$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AL$2),SUMIF(CLASS!$N166:$S166,AL$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AM$2),SUMIF(CLASS!$N166:$S166,AM$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AN$2),SUMIF(CLASS!$N166:$S166,AN$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AO$2),SUMIF(CLASS!$N166:$S166,AO$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AP$2),SUMIF(CLASS!$N166:$S166,AP$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AQ$2),SUMIF(CLASS!$N166:$S166,AQ$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AR$2),SUMIF(CLASS!$N166:$S166,AR$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AS$2),SUMIF(CLASS!$N166:$S166,AS$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AT$2),SUMIF(CLASS!$N166:$S166,AT$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AU$2),SUMIF(CLASS!$N166:$S166,AU$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AV$2),SUMIF(CLASS!$N166:$S166,AV$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AW$2),SUMIF(CLASS!$N166:$S166,AW$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AX$2),SUMIF(CLASS!$N166:$S166,AX$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AY$2),SUMIF(CLASS!$N166:$S166,AY$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,AZ$2),SUMIF(CLASS!$N166:$S166,AZ$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BA$2),SUMIF(CLASS!$N166:$S166,BA$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BB$2),SUMIF(CLASS!$N166:$S166,BB$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BC$2),SUMIF(CLASS!$N166:$S166,BC$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BD$2),SUMIF(CLASS!$N166:$S166,BD$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BE$2),SUMIF(CLASS!$N166:$S166,BE$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BF$2),SUMIF(CLASS!$N166:$S166,BF$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BG$2),SUMIF(CLASS!$N166:$S166,BG$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BH$2),SUMIF(CLASS!$N166:$S166,BH$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BI$2),SUMIF(CLASS!$N166:$S166,BI$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BJ$2),SUMIF(CLASS!$N166:$S166,BJ$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BK$2),SUMIF(CLASS!$N166:$S166,BK$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BL$2),SUMIF(CLASS!$N166:$S166,BL$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BM$2),SUMIF(CLASS!$N166:$S166,BM$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BN$2),SUMIF(CLASS!$N166:$S166,BN$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BO$2),SUMIF(CLASS!$N166:$S166,BO$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BP$2),SUMIF(CLASS!$N166:$S166,BP$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BQ$2),SUMIF(CLASS!$N166:$S166,BQ$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BR$2),SUMIF(CLASS!$N166:$S166,BR$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BS$2),SUMIF(CLASS!$N166:$S166,BS$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BT$2),SUMIF(CLASS!$N166:$S166,BT$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BU$2),SUMIF(CLASS!$N166:$S166,BU$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BV$2),SUMIF(CLASS!$N166:$S166,BV$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BW$2),SUMIF(CLASS!$N166:$S166,BW$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BX$2),SUMIF(CLASS!$N166:$S166,BX$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BY$2),SUMIF(CLASS!$N166:$S166,BY$3,CLASS!$E166:$J166))","v":0},{"$f":"IF(CLASS!$L166<>0,FUNCALLOC!$C166*INDEX(INDIRECT(ACCOUNTS!$R166),2,BZ$2),SUMIF(CLASS!$N166:$S166,BZ$3,CLASS!$E166:$J166))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A167","v":"~"},{"$f":"ACCOUNTS!B167","v":"~"},{"$f":"ACCOUNTS!C167","v":0},0,{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,E$2),SUMIF(CLASS!$N167:$S167,E$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,F$2),SUMIF(CLASS!$N167:$S167,F$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,G$2),SUMIF(CLASS!$N167:$S167,G$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,H$2),SUMIF(CLASS!$N167:$S167,H$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,I$2),SUMIF(CLASS!$N167:$S167,I$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,J$2),SUMIF(CLASS!$N167:$S167,J$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,K$2),SUMIF(CLASS!$N167:$S167,K$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,L$2),SUMIF(CLASS!$N167:$S167,L$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,M$2),SUMIF(CLASS!$N167:$S167,M$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,N$2),SUMIF(CLASS!$N167:$S167,N$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,O$2),SUMIF(CLASS!$N167:$S167,O$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,P$2),SUMIF(CLASS!$N167:$S167,P$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,Q$2),SUMIF(CLASS!$N167:$S167,Q$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,R$2),SUMIF(CLASS!$N167:$S167,R$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,S$2),SUMIF(CLASS!$N167:$S167,S$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,T$2),SUMIF(CLASS!$N167:$S167,T$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,U$2),SUMIF(CLASS!$N167:$S167,U$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,V$2),SUMIF(CLASS!$N167:$S167,V$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,W$2),SUMIF(CLASS!$N167:$S167,W$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,X$2),SUMIF(CLASS!$N167:$S167,X$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,Y$2),SUMIF(CLASS!$N167:$S167,Y$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,Z$2),SUMIF(CLASS!$N167:$S167,Z$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AA$2),SUMIF(CLASS!$N167:$S167,AA$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AB$2),SUMIF(CLASS!$N167:$S167,AB$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AC$2),SUMIF(CLASS!$N167:$S167,AC$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AD$2),SUMIF(CLASS!$N167:$S167,AD$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AE$2),SUMIF(CLASS!$N167:$S167,AE$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AF$2),SUMIF(CLASS!$N167:$S167,AF$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AG$2),SUMIF(CLASS!$N167:$S167,AG$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AH$2),SUMIF(CLASS!$N167:$S167,AH$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AI$2),SUMIF(CLASS!$N167:$S167,AI$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AJ$2),SUMIF(CLASS!$N167:$S167,AJ$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AK$2),SUMIF(CLASS!$N167:$S167,AK$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AL$2),SUMIF(CLASS!$N167:$S167,AL$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AM$2),SUMIF(CLASS!$N167:$S167,AM$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AN$2),SUMIF(CLASS!$N167:$S167,AN$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AO$2),SUMIF(CLASS!$N167:$S167,AO$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AP$2),SUMIF(CLASS!$N167:$S167,AP$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AQ$2),SUMIF(CLASS!$N167:$S167,AQ$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AR$2),SUMIF(CLASS!$N167:$S167,AR$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AS$2),SUMIF(CLASS!$N167:$S167,AS$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AT$2),SUMIF(CLASS!$N167:$S167,AT$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AU$2),SUMIF(CLASS!$N167:$S167,AU$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AV$2),SUMIF(CLASS!$N167:$S167,AV$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AW$2),SUMIF(CLASS!$N167:$S167,AW$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AX$2),SUMIF(CLASS!$N167:$S167,AX$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AY$2),SUMIF(CLASS!$N167:$S167,AY$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,AZ$2),SUMIF(CLASS!$N167:$S167,AZ$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BA$2),SUMIF(CLASS!$N167:$S167,BA$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BB$2),SUMIF(CLASS!$N167:$S167,BB$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BC$2),SUMIF(CLASS!$N167:$S167,BC$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BD$2),SUMIF(CLASS!$N167:$S167,BD$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BE$2),SUMIF(CLASS!$N167:$S167,BE$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BF$2),SUMIF(CLASS!$N167:$S167,BF$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BG$2),SUMIF(CLASS!$N167:$S167,BG$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BH$2),SUMIF(CLASS!$N167:$S167,BH$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BI$2),SUMIF(CLASS!$N167:$S167,BI$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BJ$2),SUMIF(CLASS!$N167:$S167,BJ$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BK$2),SUMIF(CLASS!$N167:$S167,BK$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BL$2),SUMIF(CLASS!$N167:$S167,BL$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BM$2),SUMIF(CLASS!$N167:$S167,BM$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BN$2),SUMIF(CLASS!$N167:$S167,BN$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BO$2),SUMIF(CLASS!$N167:$S167,BO$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BP$2),SUMIF(CLASS!$N167:$S167,BP$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BQ$2),SUMIF(CLASS!$N167:$S167,BQ$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BR$2),SUMIF(CLASS!$N167:$S167,BR$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BS$2),SUMIF(CLASS!$N167:$S167,BS$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BT$2),SUMIF(CLASS!$N167:$S167,BT$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BU$2),SUMIF(CLASS!$N167:$S167,BU$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BV$2),SUMIF(CLASS!$N167:$S167,BV$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BW$2),SUMIF(CLASS!$N167:$S167,BW$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BX$2),SUMIF(CLASS!$N167:$S167,BX$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BY$2),SUMIF(CLASS!$N167:$S167,BY$3,CLASS!$E167:$J167))","v":0},{"$f":"IF(CLASS!$L167<>0,FUNCALLOC!$C167*INDEX(INDIRECT(ACCOUNTS!$R167),2,BZ$2),SUMIF(CLASS!$N167:$S167,BZ$3,CLASS!$E167:$J167))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A168","v":"~"},{"$f":"ACCOUNTS!B168","v":"~"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,E$2),SUMIF(CLASS!$N168:$S168,E$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,F$2),SUMIF(CLASS!$N168:$S168,F$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,G$2),SUMIF(CLASS!$N168:$S168,G$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,H$2),SUMIF(CLASS!$N168:$S168,H$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,I$2),SUMIF(CLASS!$N168:$S168,I$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,J$2),SUMIF(CLASS!$N168:$S168,J$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,K$2),SUMIF(CLASS!$N168:$S168,K$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,L$2),SUMIF(CLASS!$N168:$S168,L$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,M$2),SUMIF(CLASS!$N168:$S168,M$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,N$2),SUMIF(CLASS!$N168:$S168,N$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,O$2),SUMIF(CLASS!$N168:$S168,O$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,P$2),SUMIF(CLASS!$N168:$S168,P$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,Q$2),SUMIF(CLASS!$N168:$S168,Q$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,R$2),SUMIF(CLASS!$N168:$S168,R$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,S$2),SUMIF(CLASS!$N168:$S168,S$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,T$2),SUMIF(CLASS!$N168:$S168,T$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,U$2),SUMIF(CLASS!$N168:$S168,U$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,V$2),SUMIF(CLASS!$N168:$S168,V$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,W$2),SUMIF(CLASS!$N168:$S168,W$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,X$2),SUMIF(CLASS!$N168:$S168,X$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,Y$2),SUMIF(CLASS!$N168:$S168,Y$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,Z$2),SUMIF(CLASS!$N168:$S168,Z$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AA$2),SUMIF(CLASS!$N168:$S168,AA$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AB$2),SUMIF(CLASS!$N168:$S168,AB$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AC$2),SUMIF(CLASS!$N168:$S168,AC$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AD$2),SUMIF(CLASS!$N168:$S168,AD$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AE$2),SUMIF(CLASS!$N168:$S168,AE$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AF$2),SUMIF(CLASS!$N168:$S168,AF$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AG$2),SUMIF(CLASS!$N168:$S168,AG$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AH$2),SUMIF(CLASS!$N168:$S168,AH$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AI$2),SUMIF(CLASS!$N168:$S168,AI$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AJ$2),SUMIF(CLASS!$N168:$S168,AJ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AK$2),SUMIF(CLASS!$N168:$S168,AK$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AL$2),SUMIF(CLASS!$N168:$S168,AL$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AM$2),SUMIF(CLASS!$N168:$S168,AM$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AN$2),SUMIF(CLASS!$N168:$S168,AN$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AO$2),SUMIF(CLASS!$N168:$S168,AO$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AP$2),SUMIF(CLASS!$N168:$S168,AP$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AQ$2),SUMIF(CLASS!$N168:$S168,AQ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AR$2),SUMIF(CLASS!$N168:$S168,AR$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AS$2),SUMIF(CLASS!$N168:$S168,AS$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AT$2),SUMIF(CLASS!$N168:$S168,AT$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AU$2),SUMIF(CLASS!$N168:$S168,AU$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AV$2),SUMIF(CLASS!$N168:$S168,AV$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AW$2),SUMIF(CLASS!$N168:$S168,AW$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AX$2),SUMIF(CLASS!$N168:$S168,AX$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AY$2),SUMIF(CLASS!$N168:$S168,AY$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,AZ$2),SUMIF(CLASS!$N168:$S168,AZ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BA$2),SUMIF(CLASS!$N168:$S168,BA$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BB$2),SUMIF(CLASS!$N168:$S168,BB$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BC$2),SUMIF(CLASS!$N168:$S168,BC$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BD$2),SUMIF(CLASS!$N168:$S168,BD$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BE$2),SUMIF(CLASS!$N168:$S168,BE$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BF$2),SUMIF(CLASS!$N168:$S168,BF$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BG$2),SUMIF(CLASS!$N168:$S168,BG$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BH$2),SUMIF(CLASS!$N168:$S168,BH$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BI$2),SUMIF(CLASS!$N168:$S168,BI$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BJ$2),SUMIF(CLASS!$N168:$S168,BJ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BK$2),SUMIF(CLASS!$N168:$S168,BK$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BL$2),SUMIF(CLASS!$N168:$S168,BL$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BM$2),SUMIF(CLASS!$N168:$S168,BM$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BN$2),SUMIF(CLASS!$N168:$S168,BN$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BO$2),SUMIF(CLASS!$N168:$S168,BO$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BP$2),SUMIF(CLASS!$N168:$S168,BP$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BQ$2),SUMIF(CLASS!$N168:$S168,BQ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BR$2),SUMIF(CLASS!$N168:$S168,BR$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BS$2),SUMIF(CLASS!$N168:$S168,BS$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BT$2),SUMIF(CLASS!$N168:$S168,BT$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BU$2),SUMIF(CLASS!$N168:$S168,BU$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BV$2),SUMIF(CLASS!$N168:$S168,BV$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BW$2),SUMIF(CLASS!$N168:$S168,BW$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BX$2),SUMIF(CLASS!$N168:$S168,BX$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BY$2),SUMIF(CLASS!$N168:$S168,BY$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$R168),2,BZ$2),SUMIF(CLASS!$N168:$S168,BZ$3,CLASS!$E168:$J168))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,E$2),SUMIF(CLASS!$N169:$S169,E$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,F$2),SUMIF(CLASS!$N169:$S169,F$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,G$2),SUMIF(CLASS!$N169:$S169,G$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,H$2),SUMIF(CLASS!$N169:$S169,H$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,I$2),SUMIF(CLASS!$N169:$S169,I$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,J$2),SUMIF(CLASS!$N169:$S169,J$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,K$2),SUMIF(CLASS!$N169:$S169,K$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,L$2),SUMIF(CLASS!$N169:$S169,L$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,M$2),SUMIF(CLASS!$N169:$S169,M$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,N$2),SUMIF(CLASS!$N169:$S169,N$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,O$2),SUMIF(CLASS!$N169:$S169,O$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,P$2),SUMIF(CLASS!$N169:$S169,P$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Q$2),SUMIF(CLASS!$N169:$S169,Q$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,R$2),SUMIF(CLASS!$N169:$S169,R$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,S$2),SUMIF(CLASS!$N169:$S169,S$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,T$2),SUMIF(CLASS!$N169:$S169,T$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,U$2),SUMIF(CLASS!$N169:$S169,U$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,V$2),SUMIF(CLASS!$N169:$S169,V$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,W$2),SUMIF(CLASS!$N169:$S169,W$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,X$2),SUMIF(CLASS!$N169:$S169,X$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Y$2),SUMIF(CLASS!$N169:$S169,Y$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Z$2),SUMIF(CLASS!$N169:$S169,Z$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AA$2),SUMIF(CLASS!$N169:$S169,AA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AB$2),SUMIF(CLASS!$N169:$S169,AB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AC$2),SUMIF(CLASS!$N169:$S169,AC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AD$2),SUMIF(CLASS!$N169:$S169,AD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AE$2),SUMIF(CLASS!$N169:$S169,AE$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AF$2),SUMIF(CLASS!$N169:$S169,AF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AG$2),SUMIF(CLASS!$N169:$S169,AG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AH$2),SUMIF(CLASS!$N169:$S169,AH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AI$2),SUMIF(CLASS!$N169:$S169,AI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AJ$2),SUMIF(CLASS!$N169:$S169,AJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AK$2),SUMIF(CLASS!$N169:$S169,AK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AL$2),SUMIF(CLASS!$N169:$S169,AL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AM$2),SUMIF(CLASS!$N169:$S169,AM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AN$2),SUMIF(CLASS!$N169:$S169,AN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AO$2),SUMIF(CLASS!$N169:$S169,AO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AP$2),SUMIF(CLASS!$N169:$S169,AP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AQ$2),SUMIF(CLASS!$N169:$S169,AQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AR$2),SUMIF(CLASS!$N169:$S169,AR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AS$2),SUMIF(CLASS!$N169:$S169,AS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AT$2),SUMIF(CLASS!$N169:$S169,AT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AU$2),SUMIF(CLASS!$N169:$S169,AU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AV$2),SUMIF(CLASS!$N169:$S169,AV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AW$2),SUMIF(CLASS!$N169:$S169,AW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AX$2),SUMIF(CLASS!$N169:$S169,AX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AY$2),SUMIF(CLASS!$N169:$S169,AY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AZ$2),SUMIF(CLASS!$N169:$S169,AZ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BA$2),SUMIF(CLASS!$N169:$S169,BA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BB$2),SUMIF(CLASS!$N169:$S169,BB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BC$2),SUMIF(CLASS!$N169:$S169,BC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BD$2),SUMIF(CLASS!$N169:$S169,BD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BE$2),SUMIF(CLASS!$N169:$S169,BE$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BF$2),SUMIF(CLASS!$N169:$S169,BF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BG$2),SUMIF(CLASS!$N169:$S169,BG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BH$2),SUMIF(CLASS!$N169:$S169,BH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BI$2),SUMIF(CLASS!$N169:$S169,BI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BJ$2),SUMIF(CLASS!$N169:$S169,BJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BK$2),SUMIF(CLASS!$N169:$S169,BK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BL$2),SUMIF(CLASS!$N169:$S169,BL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BM$2),SUMIF(CLASS!$N169:$S169,BM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BN$2),SUMIF(CLASS!$N169:$S169,BN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BO$2),SUMIF(CLASS!$N169:$S169,BO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BP$2),SUMIF(CLASS!$N169:$S169,BP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BQ$2),SUMIF(CLASS!$N169:$S169,BQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BR$2),SUMIF(CLASS!$N169:$S169,BR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BS$2),SUMIF(CLASS!$N169:$S169,BS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BT$2),SUMIF(CLASS!$N169:$S169,BT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BU$2),SUMIF(CLASS!$N169:$S169,BU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BV$2),SUMIF(CLASS!$N169:$S169,BV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BW$2),SUMIF(CLASS!$N169:$S169,BW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BX$2),SUMIF(CLASS!$N169:$S169,BX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BY$2),SUMIF(CLASS!$N169:$S169,BY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BZ$2),SUMIF(CLASS!$N169:$S169,BZ$3,CLASS!$E169:$J169))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,E$2),SUMIF(CLASS!$N170:$S170,E$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,F$2),SUMIF(CLASS!$N170:$S170,F$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,G$2),SUMIF(CLASS!$N170:$S170,G$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,H$2),SUMIF(CLASS!$N170:$S170,H$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,I$2),SUMIF(CLASS!$N170:$S170,I$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,J$2),SUMIF(CLASS!$N170:$S170,J$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,K$2),SUMIF(CLASS!$N170:$S170,K$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,L$2),SUMIF(CLASS!$N170:$S170,L$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,M$2),SUMIF(CLASS!$N170:$S170,M$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,N$2),SUMIF(CLASS!$N170:$S170,N$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,O$2),SUMIF(CLASS!$N170:$S170,O$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,P$2),SUMIF(CLASS!$N170:$S170,P$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Q$2),SUMIF(CLASS!$N170:$S170,Q$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,R$2),SUMIF(CLASS!$N170:$S170,R$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,S$2),SUMIF(CLASS!$N170:$S170,S$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,T$2),SUMIF(CLASS!$N170:$S170,T$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,U$2),SUMIF(CLASS!$N170:$S170,U$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,V$2),SUMIF(CLASS!$N170:$S170,V$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,W$2),SUMIF(CLASS!$N170:$S170,W$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,X$2),SUMIF(CLASS!$N170:$S170,X$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Y$2),SUMIF(CLASS!$N170:$S170,Y$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Z$2),SUMIF(CLASS!$N170:$S170,Z$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AA$2),SUMIF(CLASS!$N170:$S170,AA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AB$2),SUMIF(CLASS!$N170:$S170,AB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AC$2),SUMIF(CLASS!$N170:$S170,AC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AD$2),SUMIF(CLASS!$N170:$S170,AD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AE$2),SUMIF(CLASS!$N170:$S170,AE$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AF$2),SUMIF(CLASS!$N170:$S170,AF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AG$2),SUMIF(CLASS!$N170:$S170,AG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AH$2),SUMIF(CLASS!$N170:$S170,AH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AI$2),SUMIF(CLASS!$N170:$S170,AI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AJ$2),SUMIF(CLASS!$N170:$S170,AJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AK$2),SUMIF(CLASS!$N170:$S170,AK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AL$2),SUMIF(CLASS!$N170:$S170,AL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AM$2),SUMIF(CLASS!$N170:$S170,AM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AN$2),SUMIF(CLASS!$N170:$S170,AN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AO$2),SUMIF(CLASS!$N170:$S170,AO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AP$2),SUMIF(CLASS!$N170:$S170,AP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AQ$2),SUMIF(CLASS!$N170:$S170,AQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AR$2),SUMIF(CLASS!$N170:$S170,AR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AS$2),SUMIF(CLASS!$N170:$S170,AS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AT$2),SUMIF(CLASS!$N170:$S170,AT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AU$2),SUMIF(CLASS!$N170:$S170,AU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AV$2),SUMIF(CLASS!$N170:$S170,AV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AW$2),SUMIF(CLASS!$N170:$S170,AW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AX$2),SUMIF(CLASS!$N170:$S170,AX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AY$2),SUMIF(CLASS!$N170:$S170,AY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AZ$2),SUMIF(CLASS!$N170:$S170,AZ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BA$2),SUMIF(CLASS!$N170:$S170,BA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BB$2),SUMIF(CLASS!$N170:$S170,BB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BC$2),SUMIF(CLASS!$N170:$S170,BC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BD$2),SUMIF(CLASS!$N170:$S170,BD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BE$2),SUMIF(CLASS!$N170:$S170,BE$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BF$2),SUMIF(CLASS!$N170:$S170,BF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BG$2),SUMIF(CLASS!$N170:$S170,BG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BH$2),SUMIF(CLASS!$N170:$S170,BH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BI$2),SUMIF(CLASS!$N170:$S170,BI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BJ$2),SUMIF(CLASS!$N170:$S170,BJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BK$2),SUMIF(CLASS!$N170:$S170,BK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BL$2),SUMIF(CLASS!$N170:$S170,BL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BM$2),SUMIF(CLASS!$N170:$S170,BM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BN$2),SUMIF(CLASS!$N170:$S170,BN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BO$2),SUMIF(CLASS!$N170:$S170,BO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BP$2),SUMIF(CLASS!$N170:$S170,BP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BQ$2),SUMIF(CLASS!$N170:$S170,BQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BR$2),SUMIF(CLASS!$N170:$S170,BR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BS$2),SUMIF(CLASS!$N170:$S170,BS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BT$2),SUMIF(CLASS!$N170:$S170,BT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BU$2),SUMIF(CLASS!$N170:$S170,BU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BV$2),SUMIF(CLASS!$N170:$S170,BV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BW$2),SUMIF(CLASS!$N170:$S170,BW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BX$2),SUMIF(CLASS!$N170:$S170,BX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BY$2),SUMIF(CLASS!$N170:$S170,BY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BZ$2),SUMIF(CLASS!$N170:$S170,BZ$3,CLASS!$E170:$J170))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B171","v":"Sub-total"},{"$f":"SUM(C158:C170)","v":-68617154},0,{"$f":"SUM(E158:E170)","v":0},-5101643.9361192835,-372720.5532788703,-311238.58129804616,-12295.651639140153,-193560.43518765341,-846111.7804960669,-3190.6541970895778,-39438.544308364129,-190507.79011331362,-2345920.0141085731,-3926617.2476411075,-19330.888858475126,-9173537.4497996438,-193260.16466853893,0,0,0,0,0,0,0,0,0,0,-21749113.622403257,-1588966.5692414998,-1326859.2150074602,-3607108.1168516544,0,0,0,-1053909.0816874038,-1993703.6610484808,-28666.413476161484,-319476.20068156265,-1040130.2849515447,-970678.58471207414,-4890.5746356938398,-511571.39227942983,{"$f":"SUM(AS158:AS170)","v":0},0,-3941291.970807489,-4846574.8146581287,-1966698.2020074853,-938141.60383653676,0,0,0,{"$f":"SUM(BB158:BB170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC158:CC170)","v":-5101643.9361192835},-21749113.622403257,0,0,0,0,-26850757.558522541,null,{"$f":"SUM(CK158:CK170)","v":-683959.13457691646},-2915825.7842489602,0,0,0,0,-3599784.9188258769,null,{"$f":"SUM(CS158:CS170)","v":-16943770.62101797},-3607108.1168516544,-17615732.784781996,0,0,0,-38166611.52265162,null,{"$f":"SUM(DA158:DA170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI158:DI170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ158:DQ170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY158:DY170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG158:EG170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO158:EO170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW158:EW170)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE158:FE170)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B173","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},{"$f":"SUM(C171,C155,C123,C112,C97)","v":-2699587026.0649977},0,{"$f":"SUM(E171,E155,E123,E112,E97)","v":0},-234999847.51121518,-18953871.718673572,-11217133.972755691,-29255.670300661292,-3113747.8138541859,-34681525.650698878,-7591.6860669941316,-1209942.7959763182,-453284.88971833291,-99798534.018283978,-209002008.24037758,-50397.044507373714,-438267821.43997532,-503843.41825195448,0,0,0,-115.96229503004115,-135708.54654463782,-10263908.912008496,-2218090.2235365938,-9245198.3151722848,0,0,-1001841455.1793909,-80803347.853292599,-47820413.252274267,-147852819.87929523,0,0,0,-50549638.648429357,-95625895.42989029,-1374954.3179249631,-24846272.384516321,-80892912.586781293,-41863943.004169397,-748679.4887792744,-25211066.993856244,{"$f":"SUM(AS171,AS155,AS123,AS112,AS97)","v":0},0,-8765170.3445129246,-10778458.980596956,-4373805.5654149111,-2086364.3256597123,0,0,0,{"$f":"SUM(BB171,BB155,BB123,BB112,BB97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC171,CC155,CC123,CC112,CC97)","v":-234999847.51121518},-1001841455.1793909,0,0,0,0,-1236841302.6906061,null,{"$f":"SUM(CK171,CK155,CK123,CK112,CK97)","v":-30171005.691429265},-128623761.10556686,0,0,0,0,{"$f":"SUM(CQ171,CQ155,CQ123,CQ112,CQ97)","v":-158794766.79699612},null,{"$f":"SUM(CS171,CS155,CS123,CS112,CS97)","v":-808980974.6275686},-147852819.87929523,-347117162.07053161,0,0,0,{"$f":"SUM(CY171,CY155,CY123,CY112,CY97)","v":-1303950956.5773954},null,{"$f":"SUM(DA171,DA155,DA123,DA112,DA97)","v":0},0,0,0,0,0,{"$f":"SUM(DG171,DG155,DG123,DG112,DG97)","v":0},null,{"$f":"SUM(DI171,DI155,DI123,DI112,DI97)","v":0},0,0,0,0,0,{"$f":"SUM(DO171,DO155,DO123,DO112,DO97)","v":0},null,{"$f":"SUM(DQ171,DQ155,DQ123,DQ112,DQ97)","v":0},0,0,0,0,0,{"$f":"SUM(DW171,DW155,DW123,DW112,DW97)","v":0},null,{"$f":"SUM(DY171,DY155,DY123,DY112,DY97)","v":0},0,0,0,0,0,{"$f":"SUM(EE171,EE155,EE123,EE112,EE97)","v":0},null,{"$f":"SUM(EG171,EG155,EG123,EG112,EG97)","v":0},0,0,0,0,0,{"$f":"SUM(EM171,EM155,EM123,EM112,EM97)","v":0},null,{"$f":"SUM(EO171,EO155,EO123,EO112,EO97)","v":0},0,0,0,0,0,{"$f":"SUM(EU171,EU155,EU123,EU112,EU97)","v":0},null,{"$f":"SUM(EW171,EW155,EW123,EW112,EW97)","v":0},0,0,0,0,0,{"$f":"SUM(FC171,FC155,FC123,FC112,FC97)","v":0},null,{"$f":"SUM(FE171,FE155,FE123,FE112,FE97)","v":0},0,0,0,0,0,{"$f":"SUM(FK171,FK155,FK123,FK112,FK97)","v":0},0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A175","v":"Rate Base Adjustments and Working Capital"},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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B177","v":"Construction Complete, Not Classified"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A178","v":"~"},{"$f":"ACCOUNTS!B178","v":"~"},{"$f":"ACCOUNTS!C178","v":0},0,{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,E$2),SUMIF(CLASS!$N178:$S178,E$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,F$2),SUMIF(CLASS!$N178:$S178,F$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,G$2),SUMIF(CLASS!$N178:$S178,G$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,H$2),SUMIF(CLASS!$N178:$S178,H$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,I$2),SUMIF(CLASS!$N178:$S178,I$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,J$2),SUMIF(CLASS!$N178:$S178,J$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,K$2),SUMIF(CLASS!$N178:$S178,K$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,L$2),SUMIF(CLASS!$N178:$S178,L$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,M$2),SUMIF(CLASS!$N178:$S178,M$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,N$2),SUMIF(CLASS!$N178:$S178,N$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,O$2),SUMIF(CLASS!$N178:$S178,O$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,P$2),SUMIF(CLASS!$N178:$S178,P$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,Q$2),SUMIF(CLASS!$N178:$S178,Q$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,R$2),SUMIF(CLASS!$N178:$S178,R$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,S$2),SUMIF(CLASS!$N178:$S178,S$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,T$2),SUMIF(CLASS!$N178:$S178,T$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,U$2),SUMIF(CLASS!$N178:$S178,U$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,V$2),SUMIF(CLASS!$N178:$S178,V$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,W$2),SUMIF(CLASS!$N178:$S178,W$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,X$2),SUMIF(CLASS!$N178:$S178,X$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,Y$2),SUMIF(CLASS!$N178:$S178,Y$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,Z$2),SUMIF(CLASS!$N178:$S178,Z$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AA$2),SUMIF(CLASS!$N178:$S178,AA$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AB$2),SUMIF(CLASS!$N178:$S178,AB$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AC$2),SUMIF(CLASS!$N178:$S178,AC$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AD$2),SUMIF(CLASS!$N178:$S178,AD$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AE$2),SUMIF(CLASS!$N178:$S178,AE$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AF$2),SUMIF(CLASS!$N178:$S178,AF$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AG$2),SUMIF(CLASS!$N178:$S178,AG$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AH$2),SUMIF(CLASS!$N178:$S178,AH$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AI$2),SUMIF(CLASS!$N178:$S178,AI$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AJ$2),SUMIF(CLASS!$N178:$S178,AJ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AK$2),SUMIF(CLASS!$N178:$S178,AK$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AL$2),SUMIF(CLASS!$N178:$S178,AL$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AM$2),SUMIF(CLASS!$N178:$S178,AM$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AN$2),SUMIF(CLASS!$N178:$S178,AN$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AO$2),SUMIF(CLASS!$N178:$S178,AO$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AP$2),SUMIF(CLASS!$N178:$S178,AP$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AQ$2),SUMIF(CLASS!$N178:$S178,AQ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AR$2),SUMIF(CLASS!$N178:$S178,AR$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AS$2),SUMIF(CLASS!$N178:$S178,AS$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AT$2),SUMIF(CLASS!$N178:$S178,AT$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AU$2),SUMIF(CLASS!$N178:$S178,AU$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AV$2),SUMIF(CLASS!$N178:$S178,AV$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AW$2),SUMIF(CLASS!$N178:$S178,AW$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AX$2),SUMIF(CLASS!$N178:$S178,AX$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AY$2),SUMIF(CLASS!$N178:$S178,AY$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,AZ$2),SUMIF(CLASS!$N178:$S178,AZ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BA$2),SUMIF(CLASS!$N178:$S178,BA$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BB$2),SUMIF(CLASS!$N178:$S178,BB$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BC$2),SUMIF(CLASS!$N178:$S178,BC$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BD$2),SUMIF(CLASS!$N178:$S178,BD$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BE$2),SUMIF(CLASS!$N178:$S178,BE$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BF$2),SUMIF(CLASS!$N178:$S178,BF$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BG$2),SUMIF(CLASS!$N178:$S178,BG$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BH$2),SUMIF(CLASS!$N178:$S178,BH$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BI$2),SUMIF(CLASS!$N178:$S178,BI$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BJ$2),SUMIF(CLASS!$N178:$S178,BJ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BK$2),SUMIF(CLASS!$N178:$S178,BK$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BL$2),SUMIF(CLASS!$N178:$S178,BL$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BM$2),SUMIF(CLASS!$N178:$S178,BM$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BN$2),SUMIF(CLASS!$N178:$S178,BN$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BO$2),SUMIF(CLASS!$N178:$S178,BO$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BP$2),SUMIF(CLASS!$N178:$S178,BP$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BQ$2),SUMIF(CLASS!$N178:$S178,BQ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BR$2),SUMIF(CLASS!$N178:$S178,BR$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BS$2),SUMIF(CLASS!$N178:$S178,BS$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BT$2),SUMIF(CLASS!$N178:$S178,BT$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BU$2),SUMIF(CLASS!$N178:$S178,BU$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BV$2),SUMIF(CLASS!$N178:$S178,BV$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BW$2),SUMIF(CLASS!$N178:$S178,BW$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BX$2),SUMIF(CLASS!$N178:$S178,BX$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BY$2),SUMIF(CLASS!$N178:$S178,BY$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$R178),2,BZ$2),SUMIF(CLASS!$N178:$S178,BZ$3,CLASS!$E178:$J178))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E178:$BL178)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E178:$BA178)","v":0},0,0,{"$f":"SUM(CC178:CH178)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E178:$BL178)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E178:$BA178)","v":0},0,0,{"$f":"SUM(CK178:CP178)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E178:$BL178)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E178:$BA178)","v":0},0,0,{"$f":"SUM(CS178:CX178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(DA178:DF178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(DI178:DN178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(DQ178:DV178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(DY178:ED178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(EG178:EL178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(EO178:ET178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(EW178:FB178)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E178:$BA178)","v":0},0,0,0,0,0,{"$f":"SUM(FE178:FJ178)","v":0},0]
[{"$f":"ACCOUNTS!A179","v":"~"},{"$f":"ACCOUNTS!B179","v":"~"},{"$f":"ACCOUNTS!C179","v":0},0,{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,E$2),SUMIF(CLASS!$N179:$S179,E$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,F$2),SUMIF(CLASS!$N179:$S179,F$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,G$2),SUMIF(CLASS!$N179:$S179,G$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,H$2),SUMIF(CLASS!$N179:$S179,H$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,I$2),SUMIF(CLASS!$N179:$S179,I$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,J$2),SUMIF(CLASS!$N179:$S179,J$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,K$2),SUMIF(CLASS!$N179:$S179,K$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,L$2),SUMIF(CLASS!$N179:$S179,L$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,M$2),SUMIF(CLASS!$N179:$S179,M$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,N$2),SUMIF(CLASS!$N179:$S179,N$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,O$2),SUMIF(CLASS!$N179:$S179,O$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,P$2),SUMIF(CLASS!$N179:$S179,P$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,Q$2),SUMIF(CLASS!$N179:$S179,Q$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,R$2),SUMIF(CLASS!$N179:$S179,R$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,S$2),SUMIF(CLASS!$N179:$S179,S$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,T$2),SUMIF(CLASS!$N179:$S179,T$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,U$2),SUMIF(CLASS!$N179:$S179,U$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,V$2),SUMIF(CLASS!$N179:$S179,V$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,W$2),SUMIF(CLASS!$N179:$S179,W$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,X$2),SUMIF(CLASS!$N179:$S179,X$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,Y$2),SUMIF(CLASS!$N179:$S179,Y$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,Z$2),SUMIF(CLASS!$N179:$S179,Z$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AA$2),SUMIF(CLASS!$N179:$S179,AA$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AB$2),SUMIF(CLASS!$N179:$S179,AB$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AC$2),SUMIF(CLASS!$N179:$S179,AC$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AD$2),SUMIF(CLASS!$N179:$S179,AD$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AE$2),SUMIF(CLASS!$N179:$S179,AE$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AF$2),SUMIF(CLASS!$N179:$S179,AF$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AG$2),SUMIF(CLASS!$N179:$S179,AG$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AH$2),SUMIF(CLASS!$N179:$S179,AH$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AI$2),SUMIF(CLASS!$N179:$S179,AI$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AJ$2),SUMIF(CLASS!$N179:$S179,AJ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AK$2),SUMIF(CLASS!$N179:$S179,AK$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AL$2),SUMIF(CLASS!$N179:$S179,AL$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AM$2),SUMIF(CLASS!$N179:$S179,AM$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AN$2),SUMIF(CLASS!$N179:$S179,AN$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AO$2),SUMIF(CLASS!$N179:$S179,AO$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AP$2),SUMIF(CLASS!$N179:$S179,AP$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AQ$2),SUMIF(CLASS!$N179:$S179,AQ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AR$2),SUMIF(CLASS!$N179:$S179,AR$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AS$2),SUMIF(CLASS!$N179:$S179,AS$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AT$2),SUMIF(CLASS!$N179:$S179,AT$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AU$2),SUMIF(CLASS!$N179:$S179,AU$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AV$2),SUMIF(CLASS!$N179:$S179,AV$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AW$2),SUMIF(CLASS!$N179:$S179,AW$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AX$2),SUMIF(CLASS!$N179:$S179,AX$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AY$2),SUMIF(CLASS!$N179:$S179,AY$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,AZ$2),SUMIF(CLASS!$N179:$S179,AZ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BA$2),SUMIF(CLASS!$N179:$S179,BA$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BB$2),SUMIF(CLASS!$N179:$S179,BB$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BC$2),SUMIF(CLASS!$N179:$S179,BC$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BD$2),SUMIF(CLASS!$N179:$S179,BD$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BE$2),SUMIF(CLASS!$N179:$S179,BE$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BF$2),SUMIF(CLASS!$N179:$S179,BF$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BG$2),SUMIF(CLASS!$N179:$S179,BG$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BH$2),SUMIF(CLASS!$N179:$S179,BH$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BI$2),SUMIF(CLASS!$N179:$S179,BI$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BJ$2),SUMIF(CLASS!$N179:$S179,BJ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BK$2),SUMIF(CLASS!$N179:$S179,BK$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BL$2),SUMIF(CLASS!$N179:$S179,BL$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BM$2),SUMIF(CLASS!$N179:$S179,BM$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BN$2),SUMIF(CLASS!$N179:$S179,BN$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BO$2),SUMIF(CLASS!$N179:$S179,BO$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BP$2),SUMIF(CLASS!$N179:$S179,BP$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BQ$2),SUMIF(CLASS!$N179:$S179,BQ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BR$2),SUMIF(CLASS!$N179:$S179,BR$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BS$2),SUMIF(CLASS!$N179:$S179,BS$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BT$2),SUMIF(CLASS!$N179:$S179,BT$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BU$2),SUMIF(CLASS!$N179:$S179,BU$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BV$2),SUMIF(CLASS!$N179:$S179,BV$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BW$2),SUMIF(CLASS!$N179:$S179,BW$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BX$2),SUMIF(CLASS!$N179:$S179,BX$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BY$2),SUMIF(CLASS!$N179:$S179,BY$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$R179),2,BZ$2),SUMIF(CLASS!$N179:$S179,BZ$3,CLASS!$E179:$J179))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,E$2),SUMIF(CLASS!$N180:$S180,E$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,F$2),SUMIF(CLASS!$N180:$S180,F$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,G$2),SUMIF(CLASS!$N180:$S180,G$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,H$2),SUMIF(CLASS!$N180:$S180,H$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,I$2),SUMIF(CLASS!$N180:$S180,I$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,J$2),SUMIF(CLASS!$N180:$S180,J$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,K$2),SUMIF(CLASS!$N180:$S180,K$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,L$2),SUMIF(CLASS!$N180:$S180,L$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,M$2),SUMIF(CLASS!$N180:$S180,M$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,N$2),SUMIF(CLASS!$N180:$S180,N$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,O$2),SUMIF(CLASS!$N180:$S180,O$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,P$2),SUMIF(CLASS!$N180:$S180,P$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Q$2),SUMIF(CLASS!$N180:$S180,Q$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,R$2),SUMIF(CLASS!$N180:$S180,R$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,S$2),SUMIF(CLASS!$N180:$S180,S$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,T$2),SUMIF(CLASS!$N180:$S180,T$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,U$2),SUMIF(CLASS!$N180:$S180,U$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,V$2),SUMIF(CLASS!$N180:$S180,V$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,W$2),SUMIF(CLASS!$N180:$S180,W$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,X$2),SUMIF(CLASS!$N180:$S180,X$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Y$2),SUMIF(CLASS!$N180:$S180,Y$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Z$2),SUMIF(CLASS!$N180:$S180,Z$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AA$2),SUMIF(CLASS!$N180:$S180,AA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AB$2),SUMIF(CLASS!$N180:$S180,AB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AC$2),SUMIF(CLASS!$N180:$S180,AC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AD$2),SUMIF(CLASS!$N180:$S180,AD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AE$2),SUMIF(CLASS!$N180:$S180,AE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AF$2),SUMIF(CLASS!$N180:$S180,AF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AG$2),SUMIF(CLASS!$N180:$S180,AG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AH$2),SUMIF(CLASS!$N180:$S180,AH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AI$2),SUMIF(CLASS!$N180:$S180,AI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AJ$2),SUMIF(CLASS!$N180:$S180,AJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AK$2),SUMIF(CLASS!$N180:$S180,AK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AL$2),SUMIF(CLASS!$N180:$S180,AL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AM$2),SUMIF(CLASS!$N180:$S180,AM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AN$2),SUMIF(CLASS!$N180:$S180,AN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AO$2),SUMIF(CLASS!$N180:$S180,AO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AP$2),SUMIF(CLASS!$N180:$S180,AP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AQ$2),SUMIF(CLASS!$N180:$S180,AQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AR$2),SUMIF(CLASS!$N180:$S180,AR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AS$2),SUMIF(CLASS!$N180:$S180,AS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AT$2),SUMIF(CLASS!$N180:$S180,AT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AU$2),SUMIF(CLASS!$N180:$S180,AU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AV$2),SUMIF(CLASS!$N180:$S180,AV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AW$2),SUMIF(CLASS!$N180:$S180,AW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AX$2),SUMIF(CLASS!$N180:$S180,AX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AY$2),SUMIF(CLASS!$N180:$S180,AY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AZ$2),SUMIF(CLASS!$N180:$S180,AZ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BA$2),SUMIF(CLASS!$N180:$S180,BA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BB$2),SUMIF(CLASS!$N180:$S180,BB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BC$2),SUMIF(CLASS!$N180:$S180,BC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BD$2),SUMIF(CLASS!$N180:$S180,BD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BE$2),SUMIF(CLASS!$N180:$S180,BE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BF$2),SUMIF(CLASS!$N180:$S180,BF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BG$2),SUMIF(CLASS!$N180:$S180,BG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BH$2),SUMIF(CLASS!$N180:$S180,BH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BI$2),SUMIF(CLASS!$N180:$S180,BI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BJ$2),SUMIF(CLASS!$N180:$S180,BJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BK$2),SUMIF(CLASS!$N180:$S180,BK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BL$2),SUMIF(CLASS!$N180:$S180,BL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BM$2),SUMIF(CLASS!$N180:$S180,BM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BN$2),SUMIF(CLASS!$N180:$S180,BN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BO$2),SUMIF(CLASS!$N180:$S180,BO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BP$2),SUMIF(CLASS!$N180:$S180,BP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BQ$2),SUMIF(CLASS!$N180:$S180,BQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BR$2),SUMIF(CLASS!$N180:$S180,BR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BS$2),SUMIF(CLASS!$N180:$S180,BS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BT$2),SUMIF(CLASS!$N180:$S180,BT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BU$2),SUMIF(CLASS!$N180:$S180,BU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BV$2),SUMIF(CLASS!$N180:$S180,BV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BW$2),SUMIF(CLASS!$N180:$S180,BW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BX$2),SUMIF(CLASS!$N180:$S180,BX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BY$2),SUMIF(CLASS!$N180:$S180,BY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BZ$2),SUMIF(CLASS!$N180:$S180,BZ$3,CLASS!$E180:$J180))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A181","v":"~"},{"$f":"ACCOUNTS!B181","v":"~"},{"$f":"ACCOUNTS!C181","v":0},0,{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,E$2),SUMIF(CLASS!$N181:$S181,E$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,F$2),SUMIF(CLASS!$N181:$S181,F$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,G$2),SUMIF(CLASS!$N181:$S181,G$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,H$2),SUMIF(CLASS!$N181:$S181,H$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,I$2),SUMIF(CLASS!$N181:$S181,I$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,J$2),SUMIF(CLASS!$N181:$S181,J$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,K$2),SUMIF(CLASS!$N181:$S181,K$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,L$2),SUMIF(CLASS!$N181:$S181,L$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,M$2),SUMIF(CLASS!$N181:$S181,M$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,N$2),SUMIF(CLASS!$N181:$S181,N$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,O$2),SUMIF(CLASS!$N181:$S181,O$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,P$2),SUMIF(CLASS!$N181:$S181,P$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,Q$2),SUMIF(CLASS!$N181:$S181,Q$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,R$2),SUMIF(CLASS!$N181:$S181,R$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,S$2),SUMIF(CLASS!$N181:$S181,S$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,T$2),SUMIF(CLASS!$N181:$S181,T$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,U$2),SUMIF(CLASS!$N181:$S181,U$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,V$2),SUMIF(CLASS!$N181:$S181,V$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,W$2),SUMIF(CLASS!$N181:$S181,W$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,X$2),SUMIF(CLASS!$N181:$S181,X$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,Y$2),SUMIF(CLASS!$N181:$S181,Y$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,Z$2),SUMIF(CLASS!$N181:$S181,Z$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AA$2),SUMIF(CLASS!$N181:$S181,AA$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AB$2),SUMIF(CLASS!$N181:$S181,AB$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AC$2),SUMIF(CLASS!$N181:$S181,AC$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AD$2),SUMIF(CLASS!$N181:$S181,AD$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AE$2),SUMIF(CLASS!$N181:$S181,AE$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AF$2),SUMIF(CLASS!$N181:$S181,AF$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AG$2),SUMIF(CLASS!$N181:$S181,AG$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AH$2),SUMIF(CLASS!$N181:$S181,AH$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AI$2),SUMIF(CLASS!$N181:$S181,AI$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AJ$2),SUMIF(CLASS!$N181:$S181,AJ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AK$2),SUMIF(CLASS!$N181:$S181,AK$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AL$2),SUMIF(CLASS!$N181:$S181,AL$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AM$2),SUMIF(CLASS!$N181:$S181,AM$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AN$2),SUMIF(CLASS!$N181:$S181,AN$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AO$2),SUMIF(CLASS!$N181:$S181,AO$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AP$2),SUMIF(CLASS!$N181:$S181,AP$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AQ$2),SUMIF(CLASS!$N181:$S181,AQ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AR$2),SUMIF(CLASS!$N181:$S181,AR$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AS$2),SUMIF(CLASS!$N181:$S181,AS$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AT$2),SUMIF(CLASS!$N181:$S181,AT$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AU$2),SUMIF(CLASS!$N181:$S181,AU$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AV$2),SUMIF(CLASS!$N181:$S181,AV$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AW$2),SUMIF(CLASS!$N181:$S181,AW$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AX$2),SUMIF(CLASS!$N181:$S181,AX$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AY$2),SUMIF(CLASS!$N181:$S181,AY$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,AZ$2),SUMIF(CLASS!$N181:$S181,AZ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BA$2),SUMIF(CLASS!$N181:$S181,BA$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BB$2),SUMIF(CLASS!$N181:$S181,BB$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BC$2),SUMIF(CLASS!$N181:$S181,BC$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BD$2),SUMIF(CLASS!$N181:$S181,BD$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BE$2),SUMIF(CLASS!$N181:$S181,BE$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BF$2),SUMIF(CLASS!$N181:$S181,BF$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BG$2),SUMIF(CLASS!$N181:$S181,BG$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BH$2),SUMIF(CLASS!$N181:$S181,BH$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BI$2),SUMIF(CLASS!$N181:$S181,BI$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BJ$2),SUMIF(CLASS!$N181:$S181,BJ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BK$2),SUMIF(CLASS!$N181:$S181,BK$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BL$2),SUMIF(CLASS!$N181:$S181,BL$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BM$2),SUMIF(CLASS!$N181:$S181,BM$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BN$2),SUMIF(CLASS!$N181:$S181,BN$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BO$2),SUMIF(CLASS!$N181:$S181,BO$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BP$2),SUMIF(CLASS!$N181:$S181,BP$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BQ$2),SUMIF(CLASS!$N181:$S181,BQ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BR$2),SUMIF(CLASS!$N181:$S181,BR$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BS$2),SUMIF(CLASS!$N181:$S181,BS$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BT$2),SUMIF(CLASS!$N181:$S181,BT$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BU$2),SUMIF(CLASS!$N181:$S181,BU$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BV$2),SUMIF(CLASS!$N181:$S181,BV$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BW$2),SUMIF(CLASS!$N181:$S181,BW$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BX$2),SUMIF(CLASS!$N181:$S181,BX$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BY$2),SUMIF(CLASS!$N181:$S181,BY$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$R181),2,BZ$2),SUMIF(CLASS!$N181:$S181,BZ$3,CLASS!$E181:$J181))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A182","v":"~"},{"$f":"ACCOUNTS!B182","v":"~"},{"$f":"ACCOUNTS!C182","v":0},0,{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,E$2),SUMIF(CLASS!$N182:$S182,E$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,F$2),SUMIF(CLASS!$N182:$S182,F$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,G$2),SUMIF(CLASS!$N182:$S182,G$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,H$2),SUMIF(CLASS!$N182:$S182,H$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,I$2),SUMIF(CLASS!$N182:$S182,I$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,J$2),SUMIF(CLASS!$N182:$S182,J$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,K$2),SUMIF(CLASS!$N182:$S182,K$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,L$2),SUMIF(CLASS!$N182:$S182,L$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,M$2),SUMIF(CLASS!$N182:$S182,M$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,N$2),SUMIF(CLASS!$N182:$S182,N$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,O$2),SUMIF(CLASS!$N182:$S182,O$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,P$2),SUMIF(CLASS!$N182:$S182,P$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,Q$2),SUMIF(CLASS!$N182:$S182,Q$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,R$2),SUMIF(CLASS!$N182:$S182,R$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,S$2),SUMIF(CLASS!$N182:$S182,S$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,T$2),SUMIF(CLASS!$N182:$S182,T$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,U$2),SUMIF(CLASS!$N182:$S182,U$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,V$2),SUMIF(CLASS!$N182:$S182,V$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,W$2),SUMIF(CLASS!$N182:$S182,W$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,X$2),SUMIF(CLASS!$N182:$S182,X$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,Y$2),SUMIF(CLASS!$N182:$S182,Y$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,Z$2),SUMIF(CLASS!$N182:$S182,Z$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AA$2),SUMIF(CLASS!$N182:$S182,AA$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AB$2),SUMIF(CLASS!$N182:$S182,AB$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AC$2),SUMIF(CLASS!$N182:$S182,AC$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AD$2),SUMIF(CLASS!$N182:$S182,AD$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AE$2),SUMIF(CLASS!$N182:$S182,AE$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AF$2),SUMIF(CLASS!$N182:$S182,AF$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AG$2),SUMIF(CLASS!$N182:$S182,AG$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AH$2),SUMIF(CLASS!$N182:$S182,AH$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AI$2),SUMIF(CLASS!$N182:$S182,AI$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AJ$2),SUMIF(CLASS!$N182:$S182,AJ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AK$2),SUMIF(CLASS!$N182:$S182,AK$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AL$2),SUMIF(CLASS!$N182:$S182,AL$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AM$2),SUMIF(CLASS!$N182:$S182,AM$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AN$2),SUMIF(CLASS!$N182:$S182,AN$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AO$2),SUMIF(CLASS!$N182:$S182,AO$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AP$2),SUMIF(CLASS!$N182:$S182,AP$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AQ$2),SUMIF(CLASS!$N182:$S182,AQ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AR$2),SUMIF(CLASS!$N182:$S182,AR$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AS$2),SUMIF(CLASS!$N182:$S182,AS$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AT$2),SUMIF(CLASS!$N182:$S182,AT$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AU$2),SUMIF(CLASS!$N182:$S182,AU$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AV$2),SUMIF(CLASS!$N182:$S182,AV$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AW$2),SUMIF(CLASS!$N182:$S182,AW$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AX$2),SUMIF(CLASS!$N182:$S182,AX$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AY$2),SUMIF(CLASS!$N182:$S182,AY$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,AZ$2),SUMIF(CLASS!$N182:$S182,AZ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BA$2),SUMIF(CLASS!$N182:$S182,BA$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BB$2),SUMIF(CLASS!$N182:$S182,BB$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BC$2),SUMIF(CLASS!$N182:$S182,BC$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BD$2),SUMIF(CLASS!$N182:$S182,BD$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BE$2),SUMIF(CLASS!$N182:$S182,BE$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BF$2),SUMIF(CLASS!$N182:$S182,BF$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BG$2),SUMIF(CLASS!$N182:$S182,BG$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BH$2),SUMIF(CLASS!$N182:$S182,BH$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BI$2),SUMIF(CLASS!$N182:$S182,BI$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BJ$2),SUMIF(CLASS!$N182:$S182,BJ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BK$2),SUMIF(CLASS!$N182:$S182,BK$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BL$2),SUMIF(CLASS!$N182:$S182,BL$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BM$2),SUMIF(CLASS!$N182:$S182,BM$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BN$2),SUMIF(CLASS!$N182:$S182,BN$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BO$2),SUMIF(CLASS!$N182:$S182,BO$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BP$2),SUMIF(CLASS!$N182:$S182,BP$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BQ$2),SUMIF(CLASS!$N182:$S182,BQ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BR$2),SUMIF(CLASS!$N182:$S182,BR$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BS$2),SUMIF(CLASS!$N182:$S182,BS$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BT$2),SUMIF(CLASS!$N182:$S182,BT$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BU$2),SUMIF(CLASS!$N182:$S182,BU$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BV$2),SUMIF(CLASS!$N182:$S182,BV$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BW$2),SUMIF(CLASS!$N182:$S182,BW$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BX$2),SUMIF(CLASS!$N182:$S182,BX$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BY$2),SUMIF(CLASS!$N182:$S182,BY$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$R182),2,BZ$2),SUMIF(CLASS!$N182:$S182,BZ$3,CLASS!$E182:$J182))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A183","v":"~"},{"$f":"ACCOUNTS!B183","v":"~"},{"$f":"ACCOUNTS!C183","v":0},0,{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,E$2),SUMIF(CLASS!$N183:$S183,E$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,F$2),SUMIF(CLASS!$N183:$S183,F$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,G$2),SUMIF(CLASS!$N183:$S183,G$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,H$2),SUMIF(CLASS!$N183:$S183,H$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,I$2),SUMIF(CLASS!$N183:$S183,I$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,J$2),SUMIF(CLASS!$N183:$S183,J$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,K$2),SUMIF(CLASS!$N183:$S183,K$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,L$2),SUMIF(CLASS!$N183:$S183,L$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,M$2),SUMIF(CLASS!$N183:$S183,M$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,N$2),SUMIF(CLASS!$N183:$S183,N$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,O$2),SUMIF(CLASS!$N183:$S183,O$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,P$2),SUMIF(CLASS!$N183:$S183,P$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,Q$2),SUMIF(CLASS!$N183:$S183,Q$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,R$2),SUMIF(CLASS!$N183:$S183,R$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,S$2),SUMIF(CLASS!$N183:$S183,S$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,T$2),SUMIF(CLASS!$N183:$S183,T$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,U$2),SUMIF(CLASS!$N183:$S183,U$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,V$2),SUMIF(CLASS!$N183:$S183,V$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,W$2),SUMIF(CLASS!$N183:$S183,W$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,X$2),SUMIF(CLASS!$N183:$S183,X$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,Y$2),SUMIF(CLASS!$N183:$S183,Y$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,Z$2),SUMIF(CLASS!$N183:$S183,Z$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AA$2),SUMIF(CLASS!$N183:$S183,AA$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AB$2),SUMIF(CLASS!$N183:$S183,AB$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AC$2),SUMIF(CLASS!$N183:$S183,AC$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AD$2),SUMIF(CLASS!$N183:$S183,AD$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AE$2),SUMIF(CLASS!$N183:$S183,AE$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AF$2),SUMIF(CLASS!$N183:$S183,AF$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AG$2),SUMIF(CLASS!$N183:$S183,AG$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AH$2),SUMIF(CLASS!$N183:$S183,AH$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AI$2),SUMIF(CLASS!$N183:$S183,AI$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AJ$2),SUMIF(CLASS!$N183:$S183,AJ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AK$2),SUMIF(CLASS!$N183:$S183,AK$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AL$2),SUMIF(CLASS!$N183:$S183,AL$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AM$2),SUMIF(CLASS!$N183:$S183,AM$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AN$2),SUMIF(CLASS!$N183:$S183,AN$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AO$2),SUMIF(CLASS!$N183:$S183,AO$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AP$2),SUMIF(CLASS!$N183:$S183,AP$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AQ$2),SUMIF(CLASS!$N183:$S183,AQ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AR$2),SUMIF(CLASS!$N183:$S183,AR$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AS$2),SUMIF(CLASS!$N183:$S183,AS$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AT$2),SUMIF(CLASS!$N183:$S183,AT$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AU$2),SUMIF(CLASS!$N183:$S183,AU$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AV$2),SUMIF(CLASS!$N183:$S183,AV$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AW$2),SUMIF(CLASS!$N183:$S183,AW$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AX$2),SUMIF(CLASS!$N183:$S183,AX$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AY$2),SUMIF(CLASS!$N183:$S183,AY$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,AZ$2),SUMIF(CLASS!$N183:$S183,AZ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BA$2),SUMIF(CLASS!$N183:$S183,BA$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BB$2),SUMIF(CLASS!$N183:$S183,BB$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BC$2),SUMIF(CLASS!$N183:$S183,BC$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BD$2),SUMIF(CLASS!$N183:$S183,BD$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BE$2),SUMIF(CLASS!$N183:$S183,BE$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BF$2),SUMIF(CLASS!$N183:$S183,BF$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BG$2),SUMIF(CLASS!$N183:$S183,BG$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BH$2),SUMIF(CLASS!$N183:$S183,BH$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BI$2),SUMIF(CLASS!$N183:$S183,BI$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BJ$2),SUMIF(CLASS!$N183:$S183,BJ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BK$2),SUMIF(CLASS!$N183:$S183,BK$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BL$2),SUMIF(CLASS!$N183:$S183,BL$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BM$2),SUMIF(CLASS!$N183:$S183,BM$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BN$2),SUMIF(CLASS!$N183:$S183,BN$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BO$2),SUMIF(CLASS!$N183:$S183,BO$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BP$2),SUMIF(CLASS!$N183:$S183,BP$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BQ$2),SUMIF(CLASS!$N183:$S183,BQ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BR$2),SUMIF(CLASS!$N183:$S183,BR$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BS$2),SUMIF(CLASS!$N183:$S183,BS$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BT$2),SUMIF(CLASS!$N183:$S183,BT$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BU$2),SUMIF(CLASS!$N183:$S183,BU$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BV$2),SUMIF(CLASS!$N183:$S183,BV$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BW$2),SUMIF(CLASS!$N183:$S183,BW$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BX$2),SUMIF(CLASS!$N183:$S183,BX$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BY$2),SUMIF(CLASS!$N183:$S183,BY$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$R183),2,BZ$2),SUMIF(CLASS!$N183:$S183,BZ$3,CLASS!$E183:$J183))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B184","v":"Sub-total"},{"$f":"SUM(C178:C183)","v":0},0,{"$f":"SUM(E178:E183)","v":0},{"$f":"SUM(F178:F183)","v":0},{"$f":"SUM(G178:G183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS178:AS183)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB178:BB183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC178:CC183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK178:CK183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS178:CS183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA178:DA183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI178:DI183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ178:DQ183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY178:DY183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG178:EG183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO178:EO183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW178:EW183)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE178:FE183)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B186","v":"Working Capital Assets"},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,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,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,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]
[{"$f":"ACCOUNTS!A187","v":"WC"},{"$f":"ACCOUNTS!B187","v":"Working Capital"},{"$f":"ACCOUNTS!C187","v":203573761},0,{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,E$2),SUMIF(CLASS!$N187:$S187,E$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,F$2),SUMIF(CLASS!$N187:$S187,F$3,CLASS!$E187:$J187))","v":17668423.403364357},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,G$2),SUMIF(CLASS!$N187:$S187,G$3,CLASS!$E187:$J187))","v":1238377.8379780722},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,H$2),SUMIF(CLASS!$N187:$S187,H$3,CLASS!$E187:$J187))","v":1034101.70974622},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,I$2),SUMIF(CLASS!$N187:$S187,I$3,CLASS!$E187:$J187))","v":45120.380127269098},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,J$2),SUMIF(CLASS!$N187:$S187,J$3,CLASS!$E187:$J187))","v":710293.41669583076},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,K$2),SUMIF(CLASS!$N187:$S187,K$3,CLASS!$E187:$J187))","v":3104909.46609258},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,L$2),SUMIF(CLASS!$N187:$S187,L$3,CLASS!$E187:$J187))","v":11708.491298588535},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,M$2),SUMIF(CLASS!$N187:$S187,M$3,CLASS!$E187:$J187))","v":144724.50611686127},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,N$2),SUMIF(CLASS!$N187:$S187,N$3,CLASS!$E187:$J187))","v":699091.36655727681},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,O$2),SUMIF(CLASS!$N187:$S187,O$3,CLASS!$E187:$J187))","v":8608637.0931170415},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,P$2),SUMIF(CLASS!$N187:$S187,P$3,CLASS!$E187:$J187))","v":14409196.684125286},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,Q$2),SUMIF(CLASS!$N187:$S187,Q$3,CLASS!$E187:$J187))","v":70937.033602668307},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,R$2),SUMIF(CLASS!$N187:$S187,R$3,CLASS!$E187:$J187))","v":33663404.673007138},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,S$2),SUMIF(CLASS!$N187:$S187,S$3,CLASS!$E187:$J187))","v":709191.53772584395},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,T$2),SUMIF(CLASS!$N187:$S187,T$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,U$2),SUMIF(CLASS!$N187:$S187,U$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,V$2),SUMIF(CLASS!$N187:$S187,V$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,W$2),SUMIF(CLASS!$N187:$S187,W$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,X$2),SUMIF(CLASS!$N187:$S187,X$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,Y$2),SUMIF(CLASS!$N187:$S187,Y$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,Z$2),SUMIF(CLASS!$N187:$S187,Z$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AA$2),SUMIF(CLASS!$N187:$S187,AA$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AB$2),SUMIF(CLASS!$N187:$S187,AB$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AC$2),SUMIF(CLASS!$N187:$S187,AC$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AD$2),SUMIF(CLASS!$N187:$S187,AD$3,CLASS!$E187:$J187))","v":75323278.719605967},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AE$2),SUMIF(CLASS!$N187:$S187,AE$3,CLASS!$E187:$J187))","v":5279400.2566433605},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AF$2),SUMIF(CLASS!$N187:$S187,AF$3,CLASS!$E187:$J187))","v":4408538.8678654637},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AG$2),SUMIF(CLASS!$N187:$S187,AG$3,CLASS!$E187:$J187))","v":13236719.302815741},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AH$2),SUMIF(CLASS!$N187:$S187,AH$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AI$2),SUMIF(CLASS!$N187:$S187,AI$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AJ$2),SUMIF(CLASS!$N187:$S187,AJ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AK$2),SUMIF(CLASS!$N187:$S187,AK$3,CLASS!$E187:$J187))","v":3867446.7837023204},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AL$2),SUMIF(CLASS!$N187:$S187,AL$3,CLASS!$E187:$J187))","v":7316136.605666412},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AM$2),SUMIF(CLASS!$N187:$S187,AM$3,CLASS!$E187:$J187))","v":105194.86977107677},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AN$2),SUMIF(CLASS!$N187:$S187,AN$3,CLASS!$E187:$J187))","v":1172356.5402976773},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AO$2),SUMIF(CLASS!$N187:$S187,AO$3,CLASS!$E187:$J187))","v":3816883.8233432863},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AP$2),SUMIF(CLASS!$N187:$S187,AP$3,CLASS!$E187:$J187))","v":3562022.4132074676},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AQ$2),SUMIF(CLASS!$N187:$S187,AQ$3,CLASS!$E187:$J187))","v":17946.554853657028},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AR$2),SUMIF(CLASS!$N187:$S187,AR$3,CLASS!$E187:$J187))","v":1547943.1893714915},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AS$2),SUMIF(CLASS!$N187:$S187,AS$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AT$2),SUMIF(CLASS!$N187:$S187,AT$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AU$2),SUMIF(CLASS!$N187:$S187,AU$3,CLASS!$E187:$J187))","v":607329.29118372663},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AV$2),SUMIF(CLASS!$N187:$S187,AV$3,CLASS!$E187:$J187))","v":746827.91040526924},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AW$2),SUMIF(CLASS!$N187:$S187,AW$3,CLASS!$E187:$J187))","v":303056.31601121929},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AX$2),SUMIF(CLASS!$N187:$S187,AX$3,CLASS!$E187:$J187))","v":144561.95570085518},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AY$2),SUMIF(CLASS!$N187:$S187,AY$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,AZ$2),SUMIF(CLASS!$N187:$S187,AZ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BA$2),SUMIF(CLASS!$N187:$S187,BA$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BB$2),SUMIF(CLASS!$N187:$S187,BB$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BC$2),SUMIF(CLASS!$N187:$S187,BC$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BD$2),SUMIF(CLASS!$N187:$S187,BD$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BE$2),SUMIF(CLASS!$N187:$S187,BE$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BF$2),SUMIF(CLASS!$N187:$S187,BF$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BG$2),SUMIF(CLASS!$N187:$S187,BG$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BH$2),SUMIF(CLASS!$N187:$S187,BH$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BI$2),SUMIF(CLASS!$N187:$S187,BI$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BJ$2),SUMIF(CLASS!$N187:$S187,BJ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BK$2),SUMIF(CLASS!$N187:$S187,BK$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BL$2),SUMIF(CLASS!$N187:$S187,BL$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BM$2),SUMIF(CLASS!$N187:$S187,BM$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BN$2),SUMIF(CLASS!$N187:$S187,BN$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BO$2),SUMIF(CLASS!$N187:$S187,BO$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BP$2),SUMIF(CLASS!$N187:$S187,BP$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BQ$2),SUMIF(CLASS!$N187:$S187,BQ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BR$2),SUMIF(CLASS!$N187:$S187,BR$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BS$2),SUMIF(CLASS!$N187:$S187,BS$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BT$2),SUMIF(CLASS!$N187:$S187,BT$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BU$2),SUMIF(CLASS!$N187:$S187,BU$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BV$2),SUMIF(CLASS!$N187:$S187,BV$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BW$2),SUMIF(CLASS!$N187:$S187,BW$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BX$2),SUMIF(CLASS!$N187:$S187,BX$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BY$2),SUMIF(CLASS!$N187:$S187,BY$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$R187),2,BZ$2),SUMIF(CLASS!$N187:$S187,BZ$3,CLASS!$E187:$J187))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E187:$BL187)","v":17668423.403364357},75323278.719605967,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E187:$BA187)","v":0},0,0,{"$f":"SUM(CC187:CH187)","v":92991702.122970328},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E187:$BL187)","v":2272479.5477242921},9687939.1245088242,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E187:$BA187)","v":0},0,0,{"$f":"SUM(CK187:CP187)","v":11960418.672233116},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E187:$BL187)","v":62177214.648466386},13236719.302815741,23207706.253514461,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E187:$BA187)","v":0},0,0,{"$f":"SUM(CS187:CX187)","v":98621640.204796582},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(DA187:DF187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(DI187:DN187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(DQ187:DV187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(DY187:ED187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(EG187:EL187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(EO187:ET187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(EW187:FB187)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E187:$BA187)","v":0},0,0,0,0,0,{"$f":"SUM(FE187:FJ187)","v":0},0]
[{"$f":"ACCOUNTS!A188","v":"~"},{"$f":"ACCOUNTS!B188","v":"~"},{"$f":"ACCOUNTS!C188","v":0},0,{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,E$2),SUMIF(CLASS!$N188:$S188,E$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,F$2),SUMIF(CLASS!$N188:$S188,F$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,G$2),SUMIF(CLASS!$N188:$S188,G$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,H$2),SUMIF(CLASS!$N188:$S188,H$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,I$2),SUMIF(CLASS!$N188:$S188,I$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,J$2),SUMIF(CLASS!$N188:$S188,J$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,K$2),SUMIF(CLASS!$N188:$S188,K$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,L$2),SUMIF(CLASS!$N188:$S188,L$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,M$2),SUMIF(CLASS!$N188:$S188,M$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,N$2),SUMIF(CLASS!$N188:$S188,N$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,O$2),SUMIF(CLASS!$N188:$S188,O$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,P$2),SUMIF(CLASS!$N188:$S188,P$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,Q$2),SUMIF(CLASS!$N188:$S188,Q$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,R$2),SUMIF(CLASS!$N188:$S188,R$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,S$2),SUMIF(CLASS!$N188:$S188,S$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,T$2),SUMIF(CLASS!$N188:$S188,T$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,U$2),SUMIF(CLASS!$N188:$S188,U$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,V$2),SUMIF(CLASS!$N188:$S188,V$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,W$2),SUMIF(CLASS!$N188:$S188,W$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,X$2),SUMIF(CLASS!$N188:$S188,X$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,Y$2),SUMIF(CLASS!$N188:$S188,Y$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,Z$2),SUMIF(CLASS!$N188:$S188,Z$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AA$2),SUMIF(CLASS!$N188:$S188,AA$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AB$2),SUMIF(CLASS!$N188:$S188,AB$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AC$2),SUMIF(CLASS!$N188:$S188,AC$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AD$2),SUMIF(CLASS!$N188:$S188,AD$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AE$2),SUMIF(CLASS!$N188:$S188,AE$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AF$2),SUMIF(CLASS!$N188:$S188,AF$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AG$2),SUMIF(CLASS!$N188:$S188,AG$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AH$2),SUMIF(CLASS!$N188:$S188,AH$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AI$2),SUMIF(CLASS!$N188:$S188,AI$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AJ$2),SUMIF(CLASS!$N188:$S188,AJ$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AK$2),SUMIF(CLASS!$N188:$S188,AK$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AL$2),SUMIF(CLASS!$N188:$S188,AL$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AM$2),SUMIF(CLASS!$N188:$S188,AM$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AN$2),SUMIF(CLASS!$N188:$S188,AN$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AO$2),SUMIF(CLASS!$N188:$S188,AO$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AP$2),SUMIF(CLASS!$N188:$S188,AP$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AQ$2),SUMIF(CLASS!$N188:$S188,AQ$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AR$2),SUMIF(CLASS!$N188:$S188,AR$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AS$2),SUMIF(CLASS!$N188:$S188,AS$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AT$2),SUMIF(CLASS!$N188:$S188,AT$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AU$2),SUMIF(CLASS!$N188:$S188,AU$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AV$2),SUMIF(CLASS!$N188:$S188,AV$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AW$2),SUMIF(CLASS!$N188:$S188,AW$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AX$2),SUMIF(CLASS!$N188:$S188,AX$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AY$2),SUMIF(CLASS!$N188:$S188,AY$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,AZ$2),SUMIF(CLASS!$N188:$S188,AZ$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BA$2),SUMIF(CLASS!$N188:$S188,BA$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BB$2),SUMIF(CLASS!$N188:$S188,BB$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BC$2),SUMIF(CLASS!$N188:$S188,BC$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BD$2),SUMIF(CLASS!$N188:$S188,BD$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BE$2),SUMIF(CLASS!$N188:$S188,BE$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BF$2),SUMIF(CLASS!$N188:$S188,BF$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BG$2),SUMIF(CLASS!$N188:$S188,BG$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BH$2),SUMIF(CLASS!$N188:$S188,BH$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BI$2),SUMIF(CLASS!$N188:$S188,BI$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BJ$2),SUMIF(CLASS!$N188:$S188,BJ$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BK$2),SUMIF(CLASS!$N188:$S188,BK$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BL$2),SUMIF(CLASS!$N188:$S188,BL$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BM$2),SUMIF(CLASS!$N188:$S188,BM$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BN$2),SUMIF(CLASS!$N188:$S188,BN$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BO$2),SUMIF(CLASS!$N188:$S188,BO$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BP$2),SUMIF(CLASS!$N188:$S188,BP$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BQ$2),SUMIF(CLASS!$N188:$S188,BQ$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BR$2),SUMIF(CLASS!$N188:$S188,BR$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BS$2),SUMIF(CLASS!$N188:$S188,BS$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BT$2),SUMIF(CLASS!$N188:$S188,BT$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BU$2),SUMIF(CLASS!$N188:$S188,BU$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BV$2),SUMIF(CLASS!$N188:$S188,BV$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BW$2),SUMIF(CLASS!$N188:$S188,BW$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BX$2),SUMIF(CLASS!$N188:$S188,BX$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BY$2),SUMIF(CLASS!$N188:$S188,BY$3,CLASS!$E188:$J188))","v":0},{"$f":"IF(CLASS!$L188<>0,FUNCALLOC!$C188*INDEX(INDIRECT(ACCOUNTS!$R188),2,BZ$2),SUMIF(CLASS!$N188:$S188,BZ$3,CLASS!$E188:$J188))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A189","v":"~"},{"$f":"ACCOUNTS!B189","v":"~"},{"$f":"ACCOUNTS!C189","v":0},0,{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,E$2),SUMIF(CLASS!$N189:$S189,E$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,F$2),SUMIF(CLASS!$N189:$S189,F$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,G$2),SUMIF(CLASS!$N189:$S189,G$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,H$2),SUMIF(CLASS!$N189:$S189,H$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,I$2),SUMIF(CLASS!$N189:$S189,I$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,J$2),SUMIF(CLASS!$N189:$S189,J$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,K$2),SUMIF(CLASS!$N189:$S189,K$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,L$2),SUMIF(CLASS!$N189:$S189,L$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,M$2),SUMIF(CLASS!$N189:$S189,M$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,N$2),SUMIF(CLASS!$N189:$S189,N$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,O$2),SUMIF(CLASS!$N189:$S189,O$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,P$2),SUMIF(CLASS!$N189:$S189,P$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,Q$2),SUMIF(CLASS!$N189:$S189,Q$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,R$2),SUMIF(CLASS!$N189:$S189,R$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,S$2),SUMIF(CLASS!$N189:$S189,S$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,T$2),SUMIF(CLASS!$N189:$S189,T$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,U$2),SUMIF(CLASS!$N189:$S189,U$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,V$2),SUMIF(CLASS!$N189:$S189,V$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,W$2),SUMIF(CLASS!$N189:$S189,W$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,X$2),SUMIF(CLASS!$N189:$S189,X$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,Y$2),SUMIF(CLASS!$N189:$S189,Y$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,Z$2),SUMIF(CLASS!$N189:$S189,Z$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AA$2),SUMIF(CLASS!$N189:$S189,AA$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AB$2),SUMIF(CLASS!$N189:$S189,AB$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AC$2),SUMIF(CLASS!$N189:$S189,AC$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AD$2),SUMIF(CLASS!$N189:$S189,AD$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AE$2),SUMIF(CLASS!$N189:$S189,AE$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AF$2),SUMIF(CLASS!$N189:$S189,AF$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AG$2),SUMIF(CLASS!$N189:$S189,AG$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AH$2),SUMIF(CLASS!$N189:$S189,AH$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AI$2),SUMIF(CLASS!$N189:$S189,AI$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AJ$2),SUMIF(CLASS!$N189:$S189,AJ$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AK$2),SUMIF(CLASS!$N189:$S189,AK$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AL$2),SUMIF(CLASS!$N189:$S189,AL$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AM$2),SUMIF(CLASS!$N189:$S189,AM$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AN$2),SUMIF(CLASS!$N189:$S189,AN$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AO$2),SUMIF(CLASS!$N189:$S189,AO$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AP$2),SUMIF(CLASS!$N189:$S189,AP$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AQ$2),SUMIF(CLASS!$N189:$S189,AQ$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AR$2),SUMIF(CLASS!$N189:$S189,AR$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AS$2),SUMIF(CLASS!$N189:$S189,AS$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AT$2),SUMIF(CLASS!$N189:$S189,AT$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AU$2),SUMIF(CLASS!$N189:$S189,AU$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AV$2),SUMIF(CLASS!$N189:$S189,AV$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AW$2),SUMIF(CLASS!$N189:$S189,AW$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AX$2),SUMIF(CLASS!$N189:$S189,AX$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AY$2),SUMIF(CLASS!$N189:$S189,AY$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,AZ$2),SUMIF(CLASS!$N189:$S189,AZ$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BA$2),SUMIF(CLASS!$N189:$S189,BA$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BB$2),SUMIF(CLASS!$N189:$S189,BB$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BC$2),SUMIF(CLASS!$N189:$S189,BC$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BD$2),SUMIF(CLASS!$N189:$S189,BD$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BE$2),SUMIF(CLASS!$N189:$S189,BE$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BF$2),SUMIF(CLASS!$N189:$S189,BF$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BG$2),SUMIF(CLASS!$N189:$S189,BG$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BH$2),SUMIF(CLASS!$N189:$S189,BH$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BI$2),SUMIF(CLASS!$N189:$S189,BI$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BJ$2),SUMIF(CLASS!$N189:$S189,BJ$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BK$2),SUMIF(CLASS!$N189:$S189,BK$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BL$2),SUMIF(CLASS!$N189:$S189,BL$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BM$2),SUMIF(CLASS!$N189:$S189,BM$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BN$2),SUMIF(CLASS!$N189:$S189,BN$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BO$2),SUMIF(CLASS!$N189:$S189,BO$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BP$2),SUMIF(CLASS!$N189:$S189,BP$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BQ$2),SUMIF(CLASS!$N189:$S189,BQ$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BR$2),SUMIF(CLASS!$N189:$S189,BR$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BS$2),SUMIF(CLASS!$N189:$S189,BS$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BT$2),SUMIF(CLASS!$N189:$S189,BT$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BU$2),SUMIF(CLASS!$N189:$S189,BU$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BV$2),SUMIF(CLASS!$N189:$S189,BV$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BW$2),SUMIF(CLASS!$N189:$S189,BW$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BX$2),SUMIF(CLASS!$N189:$S189,BX$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BY$2),SUMIF(CLASS!$N189:$S189,BY$3,CLASS!$E189:$J189))","v":0},{"$f":"IF(CLASS!$L189<>0,FUNCALLOC!$C189*INDEX(INDIRECT(ACCOUNTS!$R189),2,BZ$2),SUMIF(CLASS!$N189:$S189,BZ$3,CLASS!$E189:$J189))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A190","v":"~"},{"$f":"ACCOUNTS!B190","v":"~"},{"$f":"ACCOUNTS!C190","v":0},0,{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,E$2),SUMIF(CLASS!$N190:$S190,E$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,F$2),SUMIF(CLASS!$N190:$S190,F$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,G$2),SUMIF(CLASS!$N190:$S190,G$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,H$2),SUMIF(CLASS!$N190:$S190,H$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,I$2),SUMIF(CLASS!$N190:$S190,I$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,J$2),SUMIF(CLASS!$N190:$S190,J$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,K$2),SUMIF(CLASS!$N190:$S190,K$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,L$2),SUMIF(CLASS!$N190:$S190,L$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,M$2),SUMIF(CLASS!$N190:$S190,M$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,N$2),SUMIF(CLASS!$N190:$S190,N$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,O$2),SUMIF(CLASS!$N190:$S190,O$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,P$2),SUMIF(CLASS!$N190:$S190,P$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,Q$2),SUMIF(CLASS!$N190:$S190,Q$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,R$2),SUMIF(CLASS!$N190:$S190,R$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,S$2),SUMIF(CLASS!$N190:$S190,S$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,T$2),SUMIF(CLASS!$N190:$S190,T$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,U$2),SUMIF(CLASS!$N190:$S190,U$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,V$2),SUMIF(CLASS!$N190:$S190,V$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,W$2),SUMIF(CLASS!$N190:$S190,W$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,X$2),SUMIF(CLASS!$N190:$S190,X$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,Y$2),SUMIF(CLASS!$N190:$S190,Y$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,Z$2),SUMIF(CLASS!$N190:$S190,Z$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AA$2),SUMIF(CLASS!$N190:$S190,AA$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AB$2),SUMIF(CLASS!$N190:$S190,AB$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AC$2),SUMIF(CLASS!$N190:$S190,AC$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AD$2),SUMIF(CLASS!$N190:$S190,AD$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AE$2),SUMIF(CLASS!$N190:$S190,AE$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AF$2),SUMIF(CLASS!$N190:$S190,AF$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AG$2),SUMIF(CLASS!$N190:$S190,AG$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AH$2),SUMIF(CLASS!$N190:$S190,AH$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AI$2),SUMIF(CLASS!$N190:$S190,AI$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AJ$2),SUMIF(CLASS!$N190:$S190,AJ$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AK$2),SUMIF(CLASS!$N190:$S190,AK$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AL$2),SUMIF(CLASS!$N190:$S190,AL$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AM$2),SUMIF(CLASS!$N190:$S190,AM$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AN$2),SUMIF(CLASS!$N190:$S190,AN$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AO$2),SUMIF(CLASS!$N190:$S190,AO$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AP$2),SUMIF(CLASS!$N190:$S190,AP$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AQ$2),SUMIF(CLASS!$N190:$S190,AQ$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AR$2),SUMIF(CLASS!$N190:$S190,AR$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AS$2),SUMIF(CLASS!$N190:$S190,AS$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AT$2),SUMIF(CLASS!$N190:$S190,AT$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AU$2),SUMIF(CLASS!$N190:$S190,AU$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AV$2),SUMIF(CLASS!$N190:$S190,AV$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AW$2),SUMIF(CLASS!$N190:$S190,AW$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AX$2),SUMIF(CLASS!$N190:$S190,AX$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AY$2),SUMIF(CLASS!$N190:$S190,AY$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,AZ$2),SUMIF(CLASS!$N190:$S190,AZ$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BA$2),SUMIF(CLASS!$N190:$S190,BA$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BB$2),SUMIF(CLASS!$N190:$S190,BB$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BC$2),SUMIF(CLASS!$N190:$S190,BC$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BD$2),SUMIF(CLASS!$N190:$S190,BD$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BE$2),SUMIF(CLASS!$N190:$S190,BE$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BF$2),SUMIF(CLASS!$N190:$S190,BF$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BG$2),SUMIF(CLASS!$N190:$S190,BG$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BH$2),SUMIF(CLASS!$N190:$S190,BH$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BI$2),SUMIF(CLASS!$N190:$S190,BI$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BJ$2),SUMIF(CLASS!$N190:$S190,BJ$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BK$2),SUMIF(CLASS!$N190:$S190,BK$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BL$2),SUMIF(CLASS!$N190:$S190,BL$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BM$2),SUMIF(CLASS!$N190:$S190,BM$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BN$2),SUMIF(CLASS!$N190:$S190,BN$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BO$2),SUMIF(CLASS!$N190:$S190,BO$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BP$2),SUMIF(CLASS!$N190:$S190,BP$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BQ$2),SUMIF(CLASS!$N190:$S190,BQ$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BR$2),SUMIF(CLASS!$N190:$S190,BR$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BS$2),SUMIF(CLASS!$N190:$S190,BS$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BT$2),SUMIF(CLASS!$N190:$S190,BT$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BU$2),SUMIF(CLASS!$N190:$S190,BU$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BV$2),SUMIF(CLASS!$N190:$S190,BV$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BW$2),SUMIF(CLASS!$N190:$S190,BW$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BX$2),SUMIF(CLASS!$N190:$S190,BX$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BY$2),SUMIF(CLASS!$N190:$S190,BY$3,CLASS!$E190:$J190))","v":0},{"$f":"IF(CLASS!$L190<>0,FUNCALLOC!$C190*INDEX(INDIRECT(ACCOUNTS!$R190),2,BZ$2),SUMIF(CLASS!$N190:$S190,BZ$3,CLASS!$E190:$J190))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,E$2),SUMIF(CLASS!$N191:$S191,E$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,F$2),SUMIF(CLASS!$N191:$S191,F$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,G$2),SUMIF(CLASS!$N191:$S191,G$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,H$2),SUMIF(CLASS!$N191:$S191,H$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,I$2),SUMIF(CLASS!$N191:$S191,I$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,J$2),SUMIF(CLASS!$N191:$S191,J$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,K$2),SUMIF(CLASS!$N191:$S191,K$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,L$2),SUMIF(CLASS!$N191:$S191,L$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,M$2),SUMIF(CLASS!$N191:$S191,M$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,N$2),SUMIF(CLASS!$N191:$S191,N$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,O$2),SUMIF(CLASS!$N191:$S191,O$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,P$2),SUMIF(CLASS!$N191:$S191,P$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Q$2),SUMIF(CLASS!$N191:$S191,Q$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,R$2),SUMIF(CLASS!$N191:$S191,R$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,S$2),SUMIF(CLASS!$N191:$S191,S$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,T$2),SUMIF(CLASS!$N191:$S191,T$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,U$2),SUMIF(CLASS!$N191:$S191,U$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,V$2),SUMIF(CLASS!$N191:$S191,V$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,W$2),SUMIF(CLASS!$N191:$S191,W$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,X$2),SUMIF(CLASS!$N191:$S191,X$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Y$2),SUMIF(CLASS!$N191:$S191,Y$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Z$2),SUMIF(CLASS!$N191:$S191,Z$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AA$2),SUMIF(CLASS!$N191:$S191,AA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AB$2),SUMIF(CLASS!$N191:$S191,AB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AC$2),SUMIF(CLASS!$N191:$S191,AC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AD$2),SUMIF(CLASS!$N191:$S191,AD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AE$2),SUMIF(CLASS!$N191:$S191,AE$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AF$2),SUMIF(CLASS!$N191:$S191,AF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AG$2),SUMIF(CLASS!$N191:$S191,AG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AH$2),SUMIF(CLASS!$N191:$S191,AH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AI$2),SUMIF(CLASS!$N191:$S191,AI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AJ$2),SUMIF(CLASS!$N191:$S191,AJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AK$2),SUMIF(CLASS!$N191:$S191,AK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AL$2),SUMIF(CLASS!$N191:$S191,AL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AM$2),SUMIF(CLASS!$N191:$S191,AM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AN$2),SUMIF(CLASS!$N191:$S191,AN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AO$2),SUMIF(CLASS!$N191:$S191,AO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AP$2),SUMIF(CLASS!$N191:$S191,AP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AQ$2),SUMIF(CLASS!$N191:$S191,AQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AR$2),SUMIF(CLASS!$N191:$S191,AR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AS$2),SUMIF(CLASS!$N191:$S191,AS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AT$2),SUMIF(CLASS!$N191:$S191,AT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AU$2),SUMIF(CLASS!$N191:$S191,AU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AV$2),SUMIF(CLASS!$N191:$S191,AV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AW$2),SUMIF(CLASS!$N191:$S191,AW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AX$2),SUMIF(CLASS!$N191:$S191,AX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AY$2),SUMIF(CLASS!$N191:$S191,AY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AZ$2),SUMIF(CLASS!$N191:$S191,AZ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BA$2),SUMIF(CLASS!$N191:$S191,BA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BB$2),SUMIF(CLASS!$N191:$S191,BB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BC$2),SUMIF(CLASS!$N191:$S191,BC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BD$2),SUMIF(CLASS!$N191:$S191,BD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BE$2),SUMIF(CLASS!$N191:$S191,BE$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BF$2),SUMIF(CLASS!$N191:$S191,BF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BG$2),SUMIF(CLASS!$N191:$S191,BG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BH$2),SUMIF(CLASS!$N191:$S191,BH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BI$2),SUMIF(CLASS!$N191:$S191,BI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BJ$2),SUMIF(CLASS!$N191:$S191,BJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BK$2),SUMIF(CLASS!$N191:$S191,BK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BL$2),SUMIF(CLASS!$N191:$S191,BL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BM$2),SUMIF(CLASS!$N191:$S191,BM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BN$2),SUMIF(CLASS!$N191:$S191,BN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BO$2),SUMIF(CLASS!$N191:$S191,BO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BP$2),SUMIF(CLASS!$N191:$S191,BP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BQ$2),SUMIF(CLASS!$N191:$S191,BQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BR$2),SUMIF(CLASS!$N191:$S191,BR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BS$2),SUMIF(CLASS!$N191:$S191,BS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BT$2),SUMIF(CLASS!$N191:$S191,BT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BU$2),SUMIF(CLASS!$N191:$S191,BU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BV$2),SUMIF(CLASS!$N191:$S191,BV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BW$2),SUMIF(CLASS!$N191:$S191,BW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BX$2),SUMIF(CLASS!$N191:$S191,BX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BY$2),SUMIF(CLASS!$N191:$S191,BY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BZ$2),SUMIF(CLASS!$N191:$S191,BZ$3,CLASS!$E191:$J191))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A192","v":"~"},{"$f":"ACCOUNTS!B192","v":"~"},{"$f":"ACCOUNTS!C192","v":0},0,{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,E$2),SUMIF(CLASS!$N192:$S192,E$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,F$2),SUMIF(CLASS!$N192:$S192,F$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,G$2),SUMIF(CLASS!$N192:$S192,G$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,H$2),SUMIF(CLASS!$N192:$S192,H$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,I$2),SUMIF(CLASS!$N192:$S192,I$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,J$2),SUMIF(CLASS!$N192:$S192,J$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,K$2),SUMIF(CLASS!$N192:$S192,K$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,L$2),SUMIF(CLASS!$N192:$S192,L$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,M$2),SUMIF(CLASS!$N192:$S192,M$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,N$2),SUMIF(CLASS!$N192:$S192,N$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,O$2),SUMIF(CLASS!$N192:$S192,O$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,P$2),SUMIF(CLASS!$N192:$S192,P$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,Q$2),SUMIF(CLASS!$N192:$S192,Q$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,R$2),SUMIF(CLASS!$N192:$S192,R$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,S$2),SUMIF(CLASS!$N192:$S192,S$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,T$2),SUMIF(CLASS!$N192:$S192,T$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,U$2),SUMIF(CLASS!$N192:$S192,U$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,V$2),SUMIF(CLASS!$N192:$S192,V$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,W$2),SUMIF(CLASS!$N192:$S192,W$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,X$2),SUMIF(CLASS!$N192:$S192,X$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,Y$2),SUMIF(CLASS!$N192:$S192,Y$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,Z$2),SUMIF(CLASS!$N192:$S192,Z$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AA$2),SUMIF(CLASS!$N192:$S192,AA$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AB$2),SUMIF(CLASS!$N192:$S192,AB$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AC$2),SUMIF(CLASS!$N192:$S192,AC$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AD$2),SUMIF(CLASS!$N192:$S192,AD$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AE$2),SUMIF(CLASS!$N192:$S192,AE$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AF$2),SUMIF(CLASS!$N192:$S192,AF$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AG$2),SUMIF(CLASS!$N192:$S192,AG$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AH$2),SUMIF(CLASS!$N192:$S192,AH$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AI$2),SUMIF(CLASS!$N192:$S192,AI$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AJ$2),SUMIF(CLASS!$N192:$S192,AJ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AK$2),SUMIF(CLASS!$N192:$S192,AK$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AL$2),SUMIF(CLASS!$N192:$S192,AL$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AM$2),SUMIF(CLASS!$N192:$S192,AM$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AN$2),SUMIF(CLASS!$N192:$S192,AN$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AO$2),SUMIF(CLASS!$N192:$S192,AO$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AP$2),SUMIF(CLASS!$N192:$S192,AP$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AQ$2),SUMIF(CLASS!$N192:$S192,AQ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AR$2),SUMIF(CLASS!$N192:$S192,AR$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AS$2),SUMIF(CLASS!$N192:$S192,AS$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AT$2),SUMIF(CLASS!$N192:$S192,AT$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AU$2),SUMIF(CLASS!$N192:$S192,AU$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AV$2),SUMIF(CLASS!$N192:$S192,AV$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AW$2),SUMIF(CLASS!$N192:$S192,AW$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AX$2),SUMIF(CLASS!$N192:$S192,AX$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AY$2),SUMIF(CLASS!$N192:$S192,AY$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,AZ$2),SUMIF(CLASS!$N192:$S192,AZ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BA$2),SUMIF(CLASS!$N192:$S192,BA$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BB$2),SUMIF(CLASS!$N192:$S192,BB$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BC$2),SUMIF(CLASS!$N192:$S192,BC$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BD$2),SUMIF(CLASS!$N192:$S192,BD$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BE$2),SUMIF(CLASS!$N192:$S192,BE$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BF$2),SUMIF(CLASS!$N192:$S192,BF$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BG$2),SUMIF(CLASS!$N192:$S192,BG$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BH$2),SUMIF(CLASS!$N192:$S192,BH$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BI$2),SUMIF(CLASS!$N192:$S192,BI$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BJ$2),SUMIF(CLASS!$N192:$S192,BJ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BK$2),SUMIF(CLASS!$N192:$S192,BK$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BL$2),SUMIF(CLASS!$N192:$S192,BL$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BM$2),SUMIF(CLASS!$N192:$S192,BM$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BN$2),SUMIF(CLASS!$N192:$S192,BN$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BO$2),SUMIF(CLASS!$N192:$S192,BO$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BP$2),SUMIF(CLASS!$N192:$S192,BP$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BQ$2),SUMIF(CLASS!$N192:$S192,BQ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BR$2),SUMIF(CLASS!$N192:$S192,BR$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BS$2),SUMIF(CLASS!$N192:$S192,BS$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BT$2),SUMIF(CLASS!$N192:$S192,BT$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BU$2),SUMIF(CLASS!$N192:$S192,BU$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BV$2),SUMIF(CLASS!$N192:$S192,BV$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BW$2),SUMIF(CLASS!$N192:$S192,BW$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BX$2),SUMIF(CLASS!$N192:$S192,BX$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BY$2),SUMIF(CLASS!$N192:$S192,BY$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$R192),2,BZ$2),SUMIF(CLASS!$N192:$S192,BZ$3,CLASS!$E192:$J192))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC192:CH192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK192:CP192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS192:CX192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA192:DF192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI192:DN192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ192:DV192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY192:ED192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG192:EL192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO192:ET192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW192:FB192)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A193","v":"~"},{"$f":"ACCOUNTS!B193","v":"~"},{"$f":"ACCOUNTS!C193","v":0},0,{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,E$2),SUMIF(CLASS!$N193:$S193,E$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,F$2),SUMIF(CLASS!$N193:$S193,F$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,G$2),SUMIF(CLASS!$N193:$S193,G$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,H$2),SUMIF(CLASS!$N193:$S193,H$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,I$2),SUMIF(CLASS!$N193:$S193,I$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,J$2),SUMIF(CLASS!$N193:$S193,J$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,K$2),SUMIF(CLASS!$N193:$S193,K$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,L$2),SUMIF(CLASS!$N193:$S193,L$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,M$2),SUMIF(CLASS!$N193:$S193,M$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,N$2),SUMIF(CLASS!$N193:$S193,N$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,O$2),SUMIF(CLASS!$N193:$S193,O$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,P$2),SUMIF(CLASS!$N193:$S193,P$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,Q$2),SUMIF(CLASS!$N193:$S193,Q$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,R$2),SUMIF(CLASS!$N193:$S193,R$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,S$2),SUMIF(CLASS!$N193:$S193,S$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,T$2),SUMIF(CLASS!$N193:$S193,T$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,U$2),SUMIF(CLASS!$N193:$S193,U$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,V$2),SUMIF(CLASS!$N193:$S193,V$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,W$2),SUMIF(CLASS!$N193:$S193,W$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,X$2),SUMIF(CLASS!$N193:$S193,X$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,Y$2),SUMIF(CLASS!$N193:$S193,Y$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,Z$2),SUMIF(CLASS!$N193:$S193,Z$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AA$2),SUMIF(CLASS!$N193:$S193,AA$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AB$2),SUMIF(CLASS!$N193:$S193,AB$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AC$2),SUMIF(CLASS!$N193:$S193,AC$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AD$2),SUMIF(CLASS!$N193:$S193,AD$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AE$2),SUMIF(CLASS!$N193:$S193,AE$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AF$2),SUMIF(CLASS!$N193:$S193,AF$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AG$2),SUMIF(CLASS!$N193:$S193,AG$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AH$2),SUMIF(CLASS!$N193:$S193,AH$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AI$2),SUMIF(CLASS!$N193:$S193,AI$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AJ$2),SUMIF(CLASS!$N193:$S193,AJ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AK$2),SUMIF(CLASS!$N193:$S193,AK$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AL$2),SUMIF(CLASS!$N193:$S193,AL$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AM$2),SUMIF(CLASS!$N193:$S193,AM$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AN$2),SUMIF(CLASS!$N193:$S193,AN$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AO$2),SUMIF(CLASS!$N193:$S193,AO$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AP$2),SUMIF(CLASS!$N193:$S193,AP$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AQ$2),SUMIF(CLASS!$N193:$S193,AQ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AR$2),SUMIF(CLASS!$N193:$S193,AR$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AS$2),SUMIF(CLASS!$N193:$S193,AS$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AT$2),SUMIF(CLASS!$N193:$S193,AT$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AU$2),SUMIF(CLASS!$N193:$S193,AU$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AV$2),SUMIF(CLASS!$N193:$S193,AV$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AW$2),SUMIF(CLASS!$N193:$S193,AW$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AX$2),SUMIF(CLASS!$N193:$S193,AX$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AY$2),SUMIF(CLASS!$N193:$S193,AY$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,AZ$2),SUMIF(CLASS!$N193:$S193,AZ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BA$2),SUMIF(CLASS!$N193:$S193,BA$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BB$2),SUMIF(CLASS!$N193:$S193,BB$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BC$2),SUMIF(CLASS!$N193:$S193,BC$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BD$2),SUMIF(CLASS!$N193:$S193,BD$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BE$2),SUMIF(CLASS!$N193:$S193,BE$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BF$2),SUMIF(CLASS!$N193:$S193,BF$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BG$2),SUMIF(CLASS!$N193:$S193,BG$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BH$2),SUMIF(CLASS!$N193:$S193,BH$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BI$2),SUMIF(CLASS!$N193:$S193,BI$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BJ$2),SUMIF(CLASS!$N193:$S193,BJ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BK$2),SUMIF(CLASS!$N193:$S193,BK$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BL$2),SUMIF(CLASS!$N193:$S193,BL$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BM$2),SUMIF(CLASS!$N193:$S193,BM$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BN$2),SUMIF(CLASS!$N193:$S193,BN$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BO$2),SUMIF(CLASS!$N193:$S193,BO$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BP$2),SUMIF(CLASS!$N193:$S193,BP$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BQ$2),SUMIF(CLASS!$N193:$S193,BQ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BR$2),SUMIF(CLASS!$N193:$S193,BR$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BS$2),SUMIF(CLASS!$N193:$S193,BS$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BT$2),SUMIF(CLASS!$N193:$S193,BT$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BU$2),SUMIF(CLASS!$N193:$S193,BU$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BV$2),SUMIF(CLASS!$N193:$S193,BV$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BW$2),SUMIF(CLASS!$N193:$S193,BW$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BX$2),SUMIF(CLASS!$N193:$S193,BX$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BY$2),SUMIF(CLASS!$N193:$S193,BY$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$R193),2,BZ$2),SUMIF(CLASS!$N193:$S193,BZ$3,CLASS!$E193:$J193))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A194","v":"~"},{"$f":"ACCOUNTS!B194","v":"~"},{"$f":"ACCOUNTS!C194","v":0},0,{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,E$2),SUMIF(CLASS!$N194:$S194,E$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,F$2),SUMIF(CLASS!$N194:$S194,F$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,G$2),SUMIF(CLASS!$N194:$S194,G$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,H$2),SUMIF(CLASS!$N194:$S194,H$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,I$2),SUMIF(CLASS!$N194:$S194,I$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,J$2),SUMIF(CLASS!$N194:$S194,J$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,K$2),SUMIF(CLASS!$N194:$S194,K$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,L$2),SUMIF(CLASS!$N194:$S194,L$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,M$2),SUMIF(CLASS!$N194:$S194,M$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,N$2),SUMIF(CLASS!$N194:$S194,N$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,O$2),SUMIF(CLASS!$N194:$S194,O$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,P$2),SUMIF(CLASS!$N194:$S194,P$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,Q$2),SUMIF(CLASS!$N194:$S194,Q$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,R$2),SUMIF(CLASS!$N194:$S194,R$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,S$2),SUMIF(CLASS!$N194:$S194,S$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,T$2),SUMIF(CLASS!$N194:$S194,T$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,U$2),SUMIF(CLASS!$N194:$S194,U$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,V$2),SUMIF(CLASS!$N194:$S194,V$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,W$2),SUMIF(CLASS!$N194:$S194,W$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,X$2),SUMIF(CLASS!$N194:$S194,X$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,Y$2),SUMIF(CLASS!$N194:$S194,Y$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,Z$2),SUMIF(CLASS!$N194:$S194,Z$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AA$2),SUMIF(CLASS!$N194:$S194,AA$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AB$2),SUMIF(CLASS!$N194:$S194,AB$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AC$2),SUMIF(CLASS!$N194:$S194,AC$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AD$2),SUMIF(CLASS!$N194:$S194,AD$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AE$2),SUMIF(CLASS!$N194:$S194,AE$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AF$2),SUMIF(CLASS!$N194:$S194,AF$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AG$2),SUMIF(CLASS!$N194:$S194,AG$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AH$2),SUMIF(CLASS!$N194:$S194,AH$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AI$2),SUMIF(CLASS!$N194:$S194,AI$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AJ$2),SUMIF(CLASS!$N194:$S194,AJ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AK$2),SUMIF(CLASS!$N194:$S194,AK$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AL$2),SUMIF(CLASS!$N194:$S194,AL$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AM$2),SUMIF(CLASS!$N194:$S194,AM$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AN$2),SUMIF(CLASS!$N194:$S194,AN$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AO$2),SUMIF(CLASS!$N194:$S194,AO$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AP$2),SUMIF(CLASS!$N194:$S194,AP$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AQ$2),SUMIF(CLASS!$N194:$S194,AQ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AR$2),SUMIF(CLASS!$N194:$S194,AR$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AS$2),SUMIF(CLASS!$N194:$S194,AS$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AT$2),SUMIF(CLASS!$N194:$S194,AT$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AU$2),SUMIF(CLASS!$N194:$S194,AU$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AV$2),SUMIF(CLASS!$N194:$S194,AV$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AW$2),SUMIF(CLASS!$N194:$S194,AW$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AX$2),SUMIF(CLASS!$N194:$S194,AX$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AY$2),SUMIF(CLASS!$N194:$S194,AY$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,AZ$2),SUMIF(CLASS!$N194:$S194,AZ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BA$2),SUMIF(CLASS!$N194:$S194,BA$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BB$2),SUMIF(CLASS!$N194:$S194,BB$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BC$2),SUMIF(CLASS!$N194:$S194,BC$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BD$2),SUMIF(CLASS!$N194:$S194,BD$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BE$2),SUMIF(CLASS!$N194:$S194,BE$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BF$2),SUMIF(CLASS!$N194:$S194,BF$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BG$2),SUMIF(CLASS!$N194:$S194,BG$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BH$2),SUMIF(CLASS!$N194:$S194,BH$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BI$2),SUMIF(CLASS!$N194:$S194,BI$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BJ$2),SUMIF(CLASS!$N194:$S194,BJ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BK$2),SUMIF(CLASS!$N194:$S194,BK$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BL$2),SUMIF(CLASS!$N194:$S194,BL$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BM$2),SUMIF(CLASS!$N194:$S194,BM$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BN$2),SUMIF(CLASS!$N194:$S194,BN$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BO$2),SUMIF(CLASS!$N194:$S194,BO$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BP$2),SUMIF(CLASS!$N194:$S194,BP$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BQ$2),SUMIF(CLASS!$N194:$S194,BQ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BR$2),SUMIF(CLASS!$N194:$S194,BR$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BS$2),SUMIF(CLASS!$N194:$S194,BS$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BT$2),SUMIF(CLASS!$N194:$S194,BT$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BU$2),SUMIF(CLASS!$N194:$S194,BU$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BV$2),SUMIF(CLASS!$N194:$S194,BV$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BW$2),SUMIF(CLASS!$N194:$S194,BW$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BX$2),SUMIF(CLASS!$N194:$S194,BX$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BY$2),SUMIF(CLASS!$N194:$S194,BY$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$R194),2,BZ$2),SUMIF(CLASS!$N194:$S194,BZ$3,CLASS!$E194:$J194))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A195","v":"~"},{"$f":"ACCOUNTS!B195","v":"~"},{"$f":"ACCOUNTS!C195","v":0},0,{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,E$2),SUMIF(CLASS!$N195:$S195,E$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,F$2),SUMIF(CLASS!$N195:$S195,F$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,G$2),SUMIF(CLASS!$N195:$S195,G$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,H$2),SUMIF(CLASS!$N195:$S195,H$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,I$2),SUMIF(CLASS!$N195:$S195,I$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,J$2),SUMIF(CLASS!$N195:$S195,J$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,K$2),SUMIF(CLASS!$N195:$S195,K$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,L$2),SUMIF(CLASS!$N195:$S195,L$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,M$2),SUMIF(CLASS!$N195:$S195,M$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,N$2),SUMIF(CLASS!$N195:$S195,N$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,O$2),SUMIF(CLASS!$N195:$S195,O$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,P$2),SUMIF(CLASS!$N195:$S195,P$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,Q$2),SUMIF(CLASS!$N195:$S195,Q$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,R$2),SUMIF(CLASS!$N195:$S195,R$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,S$2),SUMIF(CLASS!$N195:$S195,S$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,T$2),SUMIF(CLASS!$N195:$S195,T$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,U$2),SUMIF(CLASS!$N195:$S195,U$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,V$2),SUMIF(CLASS!$N195:$S195,V$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,W$2),SUMIF(CLASS!$N195:$S195,W$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,X$2),SUMIF(CLASS!$N195:$S195,X$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,Y$2),SUMIF(CLASS!$N195:$S195,Y$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,Z$2),SUMIF(CLASS!$N195:$S195,Z$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AA$2),SUMIF(CLASS!$N195:$S195,AA$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AB$2),SUMIF(CLASS!$N195:$S195,AB$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AC$2),SUMIF(CLASS!$N195:$S195,AC$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AD$2),SUMIF(CLASS!$N195:$S195,AD$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AE$2),SUMIF(CLASS!$N195:$S195,AE$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AF$2),SUMIF(CLASS!$N195:$S195,AF$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AG$2),SUMIF(CLASS!$N195:$S195,AG$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AH$2),SUMIF(CLASS!$N195:$S195,AH$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AI$2),SUMIF(CLASS!$N195:$S195,AI$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AJ$2),SUMIF(CLASS!$N195:$S195,AJ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AK$2),SUMIF(CLASS!$N195:$S195,AK$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AL$2),SUMIF(CLASS!$N195:$S195,AL$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AM$2),SUMIF(CLASS!$N195:$S195,AM$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AN$2),SUMIF(CLASS!$N195:$S195,AN$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AO$2),SUMIF(CLASS!$N195:$S195,AO$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AP$2),SUMIF(CLASS!$N195:$S195,AP$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AQ$2),SUMIF(CLASS!$N195:$S195,AQ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AR$2),SUMIF(CLASS!$N195:$S195,AR$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AS$2),SUMIF(CLASS!$N195:$S195,AS$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AT$2),SUMIF(CLASS!$N195:$S195,AT$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AU$2),SUMIF(CLASS!$N195:$S195,AU$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AV$2),SUMIF(CLASS!$N195:$S195,AV$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AW$2),SUMIF(CLASS!$N195:$S195,AW$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AX$2),SUMIF(CLASS!$N195:$S195,AX$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AY$2),SUMIF(CLASS!$N195:$S195,AY$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,AZ$2),SUMIF(CLASS!$N195:$S195,AZ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BA$2),SUMIF(CLASS!$N195:$S195,BA$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BB$2),SUMIF(CLASS!$N195:$S195,BB$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BC$2),SUMIF(CLASS!$N195:$S195,BC$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BD$2),SUMIF(CLASS!$N195:$S195,BD$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BE$2),SUMIF(CLASS!$N195:$S195,BE$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BF$2),SUMIF(CLASS!$N195:$S195,BF$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BG$2),SUMIF(CLASS!$N195:$S195,BG$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BH$2),SUMIF(CLASS!$N195:$S195,BH$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BI$2),SUMIF(CLASS!$N195:$S195,BI$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BJ$2),SUMIF(CLASS!$N195:$S195,BJ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BK$2),SUMIF(CLASS!$N195:$S195,BK$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BL$2),SUMIF(CLASS!$N195:$S195,BL$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BM$2),SUMIF(CLASS!$N195:$S195,BM$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BN$2),SUMIF(CLASS!$N195:$S195,BN$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BO$2),SUMIF(CLASS!$N195:$S195,BO$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BP$2),SUMIF(CLASS!$N195:$S195,BP$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BQ$2),SUMIF(CLASS!$N195:$S195,BQ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BR$2),SUMIF(CLASS!$N195:$S195,BR$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BS$2),SUMIF(CLASS!$N195:$S195,BS$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BT$2),SUMIF(CLASS!$N195:$S195,BT$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BU$2),SUMIF(CLASS!$N195:$S195,BU$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BV$2),SUMIF(CLASS!$N195:$S195,BV$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BW$2),SUMIF(CLASS!$N195:$S195,BW$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BX$2),SUMIF(CLASS!$N195:$S195,BX$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BY$2),SUMIF(CLASS!$N195:$S195,BY$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$R195),2,BZ$2),SUMIF(CLASS!$N195:$S195,BZ$3,CLASS!$E195:$J195))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,E$2),SUMIF(CLASS!$N196:$S196,E$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,F$2),SUMIF(CLASS!$N196:$S196,F$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,G$2),SUMIF(CLASS!$N196:$S196,G$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,H$2),SUMIF(CLASS!$N196:$S196,H$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,I$2),SUMIF(CLASS!$N196:$S196,I$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,J$2),SUMIF(CLASS!$N196:$S196,J$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,K$2),SUMIF(CLASS!$N196:$S196,K$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,L$2),SUMIF(CLASS!$N196:$S196,L$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,M$2),SUMIF(CLASS!$N196:$S196,M$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,N$2),SUMIF(CLASS!$N196:$S196,N$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,O$2),SUMIF(CLASS!$N196:$S196,O$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,P$2),SUMIF(CLASS!$N196:$S196,P$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Q$2),SUMIF(CLASS!$N196:$S196,Q$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,R$2),SUMIF(CLASS!$N196:$S196,R$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,S$2),SUMIF(CLASS!$N196:$S196,S$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,T$2),SUMIF(CLASS!$N196:$S196,T$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,U$2),SUMIF(CLASS!$N196:$S196,U$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,V$2),SUMIF(CLASS!$N196:$S196,V$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,W$2),SUMIF(CLASS!$N196:$S196,W$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,X$2),SUMIF(CLASS!$N196:$S196,X$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Y$2),SUMIF(CLASS!$N196:$S196,Y$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Z$2),SUMIF(CLASS!$N196:$S196,Z$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AA$2),SUMIF(CLASS!$N196:$S196,AA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AB$2),SUMIF(CLASS!$N196:$S196,AB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AC$2),SUMIF(CLASS!$N196:$S196,AC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AD$2),SUMIF(CLASS!$N196:$S196,AD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AE$2),SUMIF(CLASS!$N196:$S196,AE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AF$2),SUMIF(CLASS!$N196:$S196,AF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AG$2),SUMIF(CLASS!$N196:$S196,AG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AH$2),SUMIF(CLASS!$N196:$S196,AH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AI$2),SUMIF(CLASS!$N196:$S196,AI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AJ$2),SUMIF(CLASS!$N196:$S196,AJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AK$2),SUMIF(CLASS!$N196:$S196,AK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AL$2),SUMIF(CLASS!$N196:$S196,AL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AM$2),SUMIF(CLASS!$N196:$S196,AM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AN$2),SUMIF(CLASS!$N196:$S196,AN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AO$2),SUMIF(CLASS!$N196:$S196,AO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AP$2),SUMIF(CLASS!$N196:$S196,AP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AQ$2),SUMIF(CLASS!$N196:$S196,AQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AR$2),SUMIF(CLASS!$N196:$S196,AR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AS$2),SUMIF(CLASS!$N196:$S196,AS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AT$2),SUMIF(CLASS!$N196:$S196,AT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AU$2),SUMIF(CLASS!$N196:$S196,AU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AV$2),SUMIF(CLASS!$N196:$S196,AV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AW$2),SUMIF(CLASS!$N196:$S196,AW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AX$2),SUMIF(CLASS!$N196:$S196,AX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AY$2),SUMIF(CLASS!$N196:$S196,AY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AZ$2),SUMIF(CLASS!$N196:$S196,AZ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BA$2),SUMIF(CLASS!$N196:$S196,BA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BB$2),SUMIF(CLASS!$N196:$S196,BB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BC$2),SUMIF(CLASS!$N196:$S196,BC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BD$2),SUMIF(CLASS!$N196:$S196,BD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BE$2),SUMIF(CLASS!$N196:$S196,BE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BF$2),SUMIF(CLASS!$N196:$S196,BF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BG$2),SUMIF(CLASS!$N196:$S196,BG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BH$2),SUMIF(CLASS!$N196:$S196,BH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BI$2),SUMIF(CLASS!$N196:$S196,BI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BJ$2),SUMIF(CLASS!$N196:$S196,BJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BK$2),SUMIF(CLASS!$N196:$S196,BK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BL$2),SUMIF(CLASS!$N196:$S196,BL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BM$2),SUMIF(CLASS!$N196:$S196,BM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BN$2),SUMIF(CLASS!$N196:$S196,BN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BO$2),SUMIF(CLASS!$N196:$S196,BO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BP$2),SUMIF(CLASS!$N196:$S196,BP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BQ$2),SUMIF(CLASS!$N196:$S196,BQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BR$2),SUMIF(CLASS!$N196:$S196,BR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BS$2),SUMIF(CLASS!$N196:$S196,BS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BT$2),SUMIF(CLASS!$N196:$S196,BT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BU$2),SUMIF(CLASS!$N196:$S196,BU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BV$2),SUMIF(CLASS!$N196:$S196,BV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BW$2),SUMIF(CLASS!$N196:$S196,BW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BX$2),SUMIF(CLASS!$N196:$S196,BX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BY$2),SUMIF(CLASS!$N196:$S196,BY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BZ$2),SUMIF(CLASS!$N196:$S196,BZ$3,CLASS!$E196:$J196))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A197","v":"~"},{"$f":"ACCOUNTS!B197","v":"~"},{"$f":"ACCOUNTS!C197","v":0},0,{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,E$2),SUMIF(CLASS!$N197:$S197,E$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,F$2),SUMIF(CLASS!$N197:$S197,F$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,G$2),SUMIF(CLASS!$N197:$S197,G$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,H$2),SUMIF(CLASS!$N197:$S197,H$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,I$2),SUMIF(CLASS!$N197:$S197,I$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,J$2),SUMIF(CLASS!$N197:$S197,J$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,K$2),SUMIF(CLASS!$N197:$S197,K$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,L$2),SUMIF(CLASS!$N197:$S197,L$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,M$2),SUMIF(CLASS!$N197:$S197,M$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,N$2),SUMIF(CLASS!$N197:$S197,N$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,O$2),SUMIF(CLASS!$N197:$S197,O$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,P$2),SUMIF(CLASS!$N197:$S197,P$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,Q$2),SUMIF(CLASS!$N197:$S197,Q$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,R$2),SUMIF(CLASS!$N197:$S197,R$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,S$2),SUMIF(CLASS!$N197:$S197,S$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,T$2),SUMIF(CLASS!$N197:$S197,T$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,U$2),SUMIF(CLASS!$N197:$S197,U$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,V$2),SUMIF(CLASS!$N197:$S197,V$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,W$2),SUMIF(CLASS!$N197:$S197,W$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,X$2),SUMIF(CLASS!$N197:$S197,X$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,Y$2),SUMIF(CLASS!$N197:$S197,Y$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,Z$2),SUMIF(CLASS!$N197:$S197,Z$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AA$2),SUMIF(CLASS!$N197:$S197,AA$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AB$2),SUMIF(CLASS!$N197:$S197,AB$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AC$2),SUMIF(CLASS!$N197:$S197,AC$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AD$2),SUMIF(CLASS!$N197:$S197,AD$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AE$2),SUMIF(CLASS!$N197:$S197,AE$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AF$2),SUMIF(CLASS!$N197:$S197,AF$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AG$2),SUMIF(CLASS!$N197:$S197,AG$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AH$2),SUMIF(CLASS!$N197:$S197,AH$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AI$2),SUMIF(CLASS!$N197:$S197,AI$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AJ$2),SUMIF(CLASS!$N197:$S197,AJ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AK$2),SUMIF(CLASS!$N197:$S197,AK$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AL$2),SUMIF(CLASS!$N197:$S197,AL$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AM$2),SUMIF(CLASS!$N197:$S197,AM$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AN$2),SUMIF(CLASS!$N197:$S197,AN$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AO$2),SUMIF(CLASS!$N197:$S197,AO$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AP$2),SUMIF(CLASS!$N197:$S197,AP$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AQ$2),SUMIF(CLASS!$N197:$S197,AQ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AR$2),SUMIF(CLASS!$N197:$S197,AR$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AS$2),SUMIF(CLASS!$N197:$S197,AS$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AT$2),SUMIF(CLASS!$N197:$S197,AT$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AU$2),SUMIF(CLASS!$N197:$S197,AU$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AV$2),SUMIF(CLASS!$N197:$S197,AV$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AW$2),SUMIF(CLASS!$N197:$S197,AW$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AX$2),SUMIF(CLASS!$N197:$S197,AX$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AY$2),SUMIF(CLASS!$N197:$S197,AY$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,AZ$2),SUMIF(CLASS!$N197:$S197,AZ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BA$2),SUMIF(CLASS!$N197:$S197,BA$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BB$2),SUMIF(CLASS!$N197:$S197,BB$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BC$2),SUMIF(CLASS!$N197:$S197,BC$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BD$2),SUMIF(CLASS!$N197:$S197,BD$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BE$2),SUMIF(CLASS!$N197:$S197,BE$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BF$2),SUMIF(CLASS!$N197:$S197,BF$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BG$2),SUMIF(CLASS!$N197:$S197,BG$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BH$2),SUMIF(CLASS!$N197:$S197,BH$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BI$2),SUMIF(CLASS!$N197:$S197,BI$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BJ$2),SUMIF(CLASS!$N197:$S197,BJ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BK$2),SUMIF(CLASS!$N197:$S197,BK$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BL$2),SUMIF(CLASS!$N197:$S197,BL$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BM$2),SUMIF(CLASS!$N197:$S197,BM$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BN$2),SUMIF(CLASS!$N197:$S197,BN$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BO$2),SUMIF(CLASS!$N197:$S197,BO$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BP$2),SUMIF(CLASS!$N197:$S197,BP$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BQ$2),SUMIF(CLASS!$N197:$S197,BQ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BR$2),SUMIF(CLASS!$N197:$S197,BR$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BS$2),SUMIF(CLASS!$N197:$S197,BS$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BT$2),SUMIF(CLASS!$N197:$S197,BT$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BU$2),SUMIF(CLASS!$N197:$S197,BU$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BV$2),SUMIF(CLASS!$N197:$S197,BV$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BW$2),SUMIF(CLASS!$N197:$S197,BW$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BX$2),SUMIF(CLASS!$N197:$S197,BX$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BY$2),SUMIF(CLASS!$N197:$S197,BY$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$R197),2,BZ$2),SUMIF(CLASS!$N197:$S197,BZ$3,CLASS!$E197:$J197))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E197:$BA197)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E197:$BA197)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E197:$BA197)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E197:$BA197)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E197:$BA197)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK197,FC197,EU197,EM197,EE197,DW197,DO197,DG197,CY197,CQ197,CI197)-C197),1)","v":0}]
[{"$f":"ACCOUNTS!A198","v":"~"},{"$f":"ACCOUNTS!B198","v":"~"},{"$f":"ACCOUNTS!C198","v":0},0,{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,E$2),SUMIF(CLASS!$N198:$S198,E$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,F$2),SUMIF(CLASS!$N198:$S198,F$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,G$2),SUMIF(CLASS!$N198:$S198,G$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,H$2),SUMIF(CLASS!$N198:$S198,H$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,I$2),SUMIF(CLASS!$N198:$S198,I$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,J$2),SUMIF(CLASS!$N198:$S198,J$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,K$2),SUMIF(CLASS!$N198:$S198,K$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,L$2),SUMIF(CLASS!$N198:$S198,L$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,M$2),SUMIF(CLASS!$N198:$S198,M$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,N$2),SUMIF(CLASS!$N198:$S198,N$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,O$2),SUMIF(CLASS!$N198:$S198,O$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,P$2),SUMIF(CLASS!$N198:$S198,P$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,Q$2),SUMIF(CLASS!$N198:$S198,Q$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,R$2),SUMIF(CLASS!$N198:$S198,R$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,S$2),SUMIF(CLASS!$N198:$S198,S$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,T$2),SUMIF(CLASS!$N198:$S198,T$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,U$2),SUMIF(CLASS!$N198:$S198,U$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,V$2),SUMIF(CLASS!$N198:$S198,V$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,W$2),SUMIF(CLASS!$N198:$S198,W$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,X$2),SUMIF(CLASS!$N198:$S198,X$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,Y$2),SUMIF(CLASS!$N198:$S198,Y$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,Z$2),SUMIF(CLASS!$N198:$S198,Z$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AA$2),SUMIF(CLASS!$N198:$S198,AA$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AB$2),SUMIF(CLASS!$N198:$S198,AB$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AC$2),SUMIF(CLASS!$N198:$S198,AC$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AD$2),SUMIF(CLASS!$N198:$S198,AD$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AE$2),SUMIF(CLASS!$N198:$S198,AE$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AF$2),SUMIF(CLASS!$N198:$S198,AF$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AG$2),SUMIF(CLASS!$N198:$S198,AG$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AH$2),SUMIF(CLASS!$N198:$S198,AH$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AI$2),SUMIF(CLASS!$N198:$S198,AI$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AJ$2),SUMIF(CLASS!$N198:$S198,AJ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AK$2),SUMIF(CLASS!$N198:$S198,AK$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AL$2),SUMIF(CLASS!$N198:$S198,AL$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AM$2),SUMIF(CLASS!$N198:$S198,AM$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AN$2),SUMIF(CLASS!$N198:$S198,AN$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AO$2),SUMIF(CLASS!$N198:$S198,AO$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AP$2),SUMIF(CLASS!$N198:$S198,AP$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AQ$2),SUMIF(CLASS!$N198:$S198,AQ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AR$2),SUMIF(CLASS!$N198:$S198,AR$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AS$2),SUMIF(CLASS!$N198:$S198,AS$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AT$2),SUMIF(CLASS!$N198:$S198,AT$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AU$2),SUMIF(CLASS!$N198:$S198,AU$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AV$2),SUMIF(CLASS!$N198:$S198,AV$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AW$2),SUMIF(CLASS!$N198:$S198,AW$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AX$2),SUMIF(CLASS!$N198:$S198,AX$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AY$2),SUMIF(CLASS!$N198:$S198,AY$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,AZ$2),SUMIF(CLASS!$N198:$S198,AZ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BA$2),SUMIF(CLASS!$N198:$S198,BA$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BB$2),SUMIF(CLASS!$N198:$S198,BB$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BC$2),SUMIF(CLASS!$N198:$S198,BC$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BD$2),SUMIF(CLASS!$N198:$S198,BD$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BE$2),SUMIF(CLASS!$N198:$S198,BE$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BF$2),SUMIF(CLASS!$N198:$S198,BF$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BG$2),SUMIF(CLASS!$N198:$S198,BG$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BH$2),SUMIF(CLASS!$N198:$S198,BH$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BI$2),SUMIF(CLASS!$N198:$S198,BI$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BJ$2),SUMIF(CLASS!$N198:$S198,BJ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BK$2),SUMIF(CLASS!$N198:$S198,BK$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BL$2),SUMIF(CLASS!$N198:$S198,BL$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BM$2),SUMIF(CLASS!$N198:$S198,BM$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BN$2),SUMIF(CLASS!$N198:$S198,BN$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BO$2),SUMIF(CLASS!$N198:$S198,BO$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BP$2),SUMIF(CLASS!$N198:$S198,BP$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BQ$2),SUMIF(CLASS!$N198:$S198,BQ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BR$2),SUMIF(CLASS!$N198:$S198,BR$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BS$2),SUMIF(CLASS!$N198:$S198,BS$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BT$2),SUMIF(CLASS!$N198:$S198,BT$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BU$2),SUMIF(CLASS!$N198:$S198,BU$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BV$2),SUMIF(CLASS!$N198:$S198,BV$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BW$2),SUMIF(CLASS!$N198:$S198,BW$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BX$2),SUMIF(CLASS!$N198:$S198,BX$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BY$2),SUMIF(CLASS!$N198:$S198,BY$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$R198),2,BZ$2),SUMIF(CLASS!$N198:$S198,BZ$3,CLASS!$E198:$J198))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,E$2),SUMIF(CLASS!$N199:$S199,E$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,F$2),SUMIF(CLASS!$N199:$S199,F$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,G$2),SUMIF(CLASS!$N199:$S199,G$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,H$2),SUMIF(CLASS!$N199:$S199,H$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,I$2),SUMIF(CLASS!$N199:$S199,I$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,J$2),SUMIF(CLASS!$N199:$S199,J$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,K$2),SUMIF(CLASS!$N199:$S199,K$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,L$2),SUMIF(CLASS!$N199:$S199,L$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,M$2),SUMIF(CLASS!$N199:$S199,M$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,N$2),SUMIF(CLASS!$N199:$S199,N$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,O$2),SUMIF(CLASS!$N199:$S199,O$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,P$2),SUMIF(CLASS!$N199:$S199,P$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,Q$2),SUMIF(CLASS!$N199:$S199,Q$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,R$2),SUMIF(CLASS!$N199:$S199,R$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,S$2),SUMIF(CLASS!$N199:$S199,S$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,T$2),SUMIF(CLASS!$N199:$S199,T$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,U$2),SUMIF(CLASS!$N199:$S199,U$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,V$2),SUMIF(CLASS!$N199:$S199,V$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,W$2),SUMIF(CLASS!$N199:$S199,W$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,X$2),SUMIF(CLASS!$N199:$S199,X$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,Y$2),SUMIF(CLASS!$N199:$S199,Y$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,Z$2),SUMIF(CLASS!$N199:$S199,Z$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AA$2),SUMIF(CLASS!$N199:$S199,AA$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AB$2),SUMIF(CLASS!$N199:$S199,AB$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AC$2),SUMIF(CLASS!$N199:$S199,AC$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AD$2),SUMIF(CLASS!$N199:$S199,AD$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AE$2),SUMIF(CLASS!$N199:$S199,AE$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AF$2),SUMIF(CLASS!$N199:$S199,AF$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AG$2),SUMIF(CLASS!$N199:$S199,AG$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AH$2),SUMIF(CLASS!$N199:$S199,AH$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AI$2),SUMIF(CLASS!$N199:$S199,AI$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AJ$2),SUMIF(CLASS!$N199:$S199,AJ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AK$2),SUMIF(CLASS!$N199:$S199,AK$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AL$2),SUMIF(CLASS!$N199:$S199,AL$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AM$2),SUMIF(CLASS!$N199:$S199,AM$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AN$2),SUMIF(CLASS!$N199:$S199,AN$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AO$2),SUMIF(CLASS!$N199:$S199,AO$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AP$2),SUMIF(CLASS!$N199:$S199,AP$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AQ$2),SUMIF(CLASS!$N199:$S199,AQ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AR$2),SUMIF(CLASS!$N199:$S199,AR$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AS$2),SUMIF(CLASS!$N199:$S199,AS$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AT$2),SUMIF(CLASS!$N199:$S199,AT$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AU$2),SUMIF(CLASS!$N199:$S199,AU$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AV$2),SUMIF(CLASS!$N199:$S199,AV$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AW$2),SUMIF(CLASS!$N199:$S199,AW$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AX$2),SUMIF(CLASS!$N199:$S199,AX$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AY$2),SUMIF(CLASS!$N199:$S199,AY$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,AZ$2),SUMIF(CLASS!$N199:$S199,AZ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BA$2),SUMIF(CLASS!$N199:$S199,BA$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BB$2),SUMIF(CLASS!$N199:$S199,BB$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BC$2),SUMIF(CLASS!$N199:$S199,BC$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BD$2),SUMIF(CLASS!$N199:$S199,BD$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BE$2),SUMIF(CLASS!$N199:$S199,BE$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BF$2),SUMIF(CLASS!$N199:$S199,BF$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BG$2),SUMIF(CLASS!$N199:$S199,BG$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BH$2),SUMIF(CLASS!$N199:$S199,BH$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BI$2),SUMIF(CLASS!$N199:$S199,BI$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BJ$2),SUMIF(CLASS!$N199:$S199,BJ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BK$2),SUMIF(CLASS!$N199:$S199,BK$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BL$2),SUMIF(CLASS!$N199:$S199,BL$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BM$2),SUMIF(CLASS!$N199:$S199,BM$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BN$2),SUMIF(CLASS!$N199:$S199,BN$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BO$2),SUMIF(CLASS!$N199:$S199,BO$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BP$2),SUMIF(CLASS!$N199:$S199,BP$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BQ$2),SUMIF(CLASS!$N199:$S199,BQ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BR$2),SUMIF(CLASS!$N199:$S199,BR$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BS$2),SUMIF(CLASS!$N199:$S199,BS$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BT$2),SUMIF(CLASS!$N199:$S199,BT$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BU$2),SUMIF(CLASS!$N199:$S199,BU$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BV$2),SUMIF(CLASS!$N199:$S199,BV$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BW$2),SUMIF(CLASS!$N199:$S199,BW$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BX$2),SUMIF(CLASS!$N199:$S199,BX$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BY$2),SUMIF(CLASS!$N199:$S199,BY$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$R199),2,BZ$2),SUMIF(CLASS!$N199:$S199,BZ$3,CLASS!$E199:$J199))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,E$2),SUMIF(CLASS!$N200:$S200,E$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,F$2),SUMIF(CLASS!$N200:$S200,F$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,G$2),SUMIF(CLASS!$N200:$S200,G$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,H$2),SUMIF(CLASS!$N200:$S200,H$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,I$2),SUMIF(CLASS!$N200:$S200,I$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,J$2),SUMIF(CLASS!$N200:$S200,J$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,K$2),SUMIF(CLASS!$N200:$S200,K$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,L$2),SUMIF(CLASS!$N200:$S200,L$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,M$2),SUMIF(CLASS!$N200:$S200,M$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,N$2),SUMIF(CLASS!$N200:$S200,N$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,O$2),SUMIF(CLASS!$N200:$S200,O$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,P$2),SUMIF(CLASS!$N200:$S200,P$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,Q$2),SUMIF(CLASS!$N200:$S200,Q$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,R$2),SUMIF(CLASS!$N200:$S200,R$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,S$2),SUMIF(CLASS!$N200:$S200,S$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,T$2),SUMIF(CLASS!$N200:$S200,T$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,U$2),SUMIF(CLASS!$N200:$S200,U$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,V$2),SUMIF(CLASS!$N200:$S200,V$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,W$2),SUMIF(CLASS!$N200:$S200,W$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,X$2),SUMIF(CLASS!$N200:$S200,X$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,Y$2),SUMIF(CLASS!$N200:$S200,Y$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,Z$2),SUMIF(CLASS!$N200:$S200,Z$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AA$2),SUMIF(CLASS!$N200:$S200,AA$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AB$2),SUMIF(CLASS!$N200:$S200,AB$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AC$2),SUMIF(CLASS!$N200:$S200,AC$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AD$2),SUMIF(CLASS!$N200:$S200,AD$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AE$2),SUMIF(CLASS!$N200:$S200,AE$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AF$2),SUMIF(CLASS!$N200:$S200,AF$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AG$2),SUMIF(CLASS!$N200:$S200,AG$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AH$2),SUMIF(CLASS!$N200:$S200,AH$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AI$2),SUMIF(CLASS!$N200:$S200,AI$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AJ$2),SUMIF(CLASS!$N200:$S200,AJ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AK$2),SUMIF(CLASS!$N200:$S200,AK$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AL$2),SUMIF(CLASS!$N200:$S200,AL$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AM$2),SUMIF(CLASS!$N200:$S200,AM$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AN$2),SUMIF(CLASS!$N200:$S200,AN$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AO$2),SUMIF(CLASS!$N200:$S200,AO$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AP$2),SUMIF(CLASS!$N200:$S200,AP$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AQ$2),SUMIF(CLASS!$N200:$S200,AQ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AR$2),SUMIF(CLASS!$N200:$S200,AR$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AS$2),SUMIF(CLASS!$N200:$S200,AS$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AT$2),SUMIF(CLASS!$N200:$S200,AT$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AU$2),SUMIF(CLASS!$N200:$S200,AU$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AV$2),SUMIF(CLASS!$N200:$S200,AV$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AW$2),SUMIF(CLASS!$N200:$S200,AW$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AX$2),SUMIF(CLASS!$N200:$S200,AX$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AY$2),SUMIF(CLASS!$N200:$S200,AY$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,AZ$2),SUMIF(CLASS!$N200:$S200,AZ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BA$2),SUMIF(CLASS!$N200:$S200,BA$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BB$2),SUMIF(CLASS!$N200:$S200,BB$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BC$2),SUMIF(CLASS!$N200:$S200,BC$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BD$2),SUMIF(CLASS!$N200:$S200,BD$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BE$2),SUMIF(CLASS!$N200:$S200,BE$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BF$2),SUMIF(CLASS!$N200:$S200,BF$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BG$2),SUMIF(CLASS!$N200:$S200,BG$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BH$2),SUMIF(CLASS!$N200:$S200,BH$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BI$2),SUMIF(CLASS!$N200:$S200,BI$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BJ$2),SUMIF(CLASS!$N200:$S200,BJ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BK$2),SUMIF(CLASS!$N200:$S200,BK$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BL$2),SUMIF(CLASS!$N200:$S200,BL$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BM$2),SUMIF(CLASS!$N200:$S200,BM$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BN$2),SUMIF(CLASS!$N200:$S200,BN$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BO$2),SUMIF(CLASS!$N200:$S200,BO$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BP$2),SUMIF(CLASS!$N200:$S200,BP$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BQ$2),SUMIF(CLASS!$N200:$S200,BQ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BR$2),SUMIF(CLASS!$N200:$S200,BR$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BS$2),SUMIF(CLASS!$N200:$S200,BS$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BT$2),SUMIF(CLASS!$N200:$S200,BT$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BU$2),SUMIF(CLASS!$N200:$S200,BU$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BV$2),SUMIF(CLASS!$N200:$S200,BV$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BW$2),SUMIF(CLASS!$N200:$S200,BW$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BX$2),SUMIF(CLASS!$N200:$S200,BX$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BY$2),SUMIF(CLASS!$N200:$S200,BY$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$R200),2,BZ$2),SUMIF(CLASS!$N200:$S200,BZ$3,CLASS!$E200:$J200))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC200:CH200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK200:CP200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS200:CX200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA200:DF200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI200:DN200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ200:DV200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY200:ED200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG200:EL200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO200:ET200)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW200:FB200)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},0,{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,E$2),SUMIF(CLASS!$N201:$S201,E$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,F$2),SUMIF(CLASS!$N201:$S201,F$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,G$2),SUMIF(CLASS!$N201:$S201,G$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,H$2),SUMIF(CLASS!$N201:$S201,H$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,I$2),SUMIF(CLASS!$N201:$S201,I$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,J$2),SUMIF(CLASS!$N201:$S201,J$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,K$2),SUMIF(CLASS!$N201:$S201,K$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,L$2),SUMIF(CLASS!$N201:$S201,L$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,M$2),SUMIF(CLASS!$N201:$S201,M$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,N$2),SUMIF(CLASS!$N201:$S201,N$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,O$2),SUMIF(CLASS!$N201:$S201,O$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,P$2),SUMIF(CLASS!$N201:$S201,P$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Q$2),SUMIF(CLASS!$N201:$S201,Q$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,R$2),SUMIF(CLASS!$N201:$S201,R$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,S$2),SUMIF(CLASS!$N201:$S201,S$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,T$2),SUMIF(CLASS!$N201:$S201,T$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,U$2),SUMIF(CLASS!$N201:$S201,U$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,V$2),SUMIF(CLASS!$N201:$S201,V$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,W$2),SUMIF(CLASS!$N201:$S201,W$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,X$2),SUMIF(CLASS!$N201:$S201,X$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Y$2),SUMIF(CLASS!$N201:$S201,Y$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Z$2),SUMIF(CLASS!$N201:$S201,Z$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AA$2),SUMIF(CLASS!$N201:$S201,AA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AB$2),SUMIF(CLASS!$N201:$S201,AB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AC$2),SUMIF(CLASS!$N201:$S201,AC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AD$2),SUMIF(CLASS!$N201:$S201,AD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AE$2),SUMIF(CLASS!$N201:$S201,AE$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AF$2),SUMIF(CLASS!$N201:$S201,AF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AG$2),SUMIF(CLASS!$N201:$S201,AG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AH$2),SUMIF(CLASS!$N201:$S201,AH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AI$2),SUMIF(CLASS!$N201:$S201,AI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AJ$2),SUMIF(CLASS!$N201:$S201,AJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AK$2),SUMIF(CLASS!$N201:$S201,AK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AL$2),SUMIF(CLASS!$N201:$S201,AL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AM$2),SUMIF(CLASS!$N201:$S201,AM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AN$2),SUMIF(CLASS!$N201:$S201,AN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AO$2),SUMIF(CLASS!$N201:$S201,AO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AP$2),SUMIF(CLASS!$N201:$S201,AP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AQ$2),SUMIF(CLASS!$N201:$S201,AQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AR$2),SUMIF(CLASS!$N201:$S201,AR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AS$2),SUMIF(CLASS!$N201:$S201,AS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AT$2),SUMIF(CLASS!$N201:$S201,AT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AU$2),SUMIF(CLASS!$N201:$S201,AU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AV$2),SUMIF(CLASS!$N201:$S201,AV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AW$2),SUMIF(CLASS!$N201:$S201,AW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AX$2),SUMIF(CLASS!$N201:$S201,AX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AY$2),SUMIF(CLASS!$N201:$S201,AY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AZ$2),SUMIF(CLASS!$N201:$S201,AZ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BA$2),SUMIF(CLASS!$N201:$S201,BA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BB$2),SUMIF(CLASS!$N201:$S201,BB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BC$2),SUMIF(CLASS!$N201:$S201,BC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BD$2),SUMIF(CLASS!$N201:$S201,BD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BE$2),SUMIF(CLASS!$N201:$S201,BE$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BF$2),SUMIF(CLASS!$N201:$S201,BF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BG$2),SUMIF(CLASS!$N201:$S201,BG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BH$2),SUMIF(CLASS!$N201:$S201,BH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BI$2),SUMIF(CLASS!$N201:$S201,BI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BJ$2),SUMIF(CLASS!$N201:$S201,BJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BK$2),SUMIF(CLASS!$N201:$S201,BK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BL$2),SUMIF(CLASS!$N201:$S201,BL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BM$2),SUMIF(CLASS!$N201:$S201,BM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BN$2),SUMIF(CLASS!$N201:$S201,BN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BO$2),SUMIF(CLASS!$N201:$S201,BO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BP$2),SUMIF(CLASS!$N201:$S201,BP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BQ$2),SUMIF(CLASS!$N201:$S201,BQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BR$2),SUMIF(CLASS!$N201:$S201,BR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BS$2),SUMIF(CLASS!$N201:$S201,BS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BT$2),SUMIF(CLASS!$N201:$S201,BT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BU$2),SUMIF(CLASS!$N201:$S201,BU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BV$2),SUMIF(CLASS!$N201:$S201,BV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BW$2),SUMIF(CLASS!$N201:$S201,BW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BX$2),SUMIF(CLASS!$N201:$S201,BX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BY$2),SUMIF(CLASS!$N201:$S201,BY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BZ$2),SUMIF(CLASS!$N201:$S201,BZ$3,CLASS!$E201:$J201))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC201:CH201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK201:CP201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS201:CX201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA201:DF201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI201:DN201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ201:DV201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY201:ED201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG201:EL201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO201:ET201)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW201:FB201)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},0,{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,E$2),SUMIF(CLASS!$N202:$S202,E$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,F$2),SUMIF(CLASS!$N202:$S202,F$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,G$2),SUMIF(CLASS!$N202:$S202,G$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,H$2),SUMIF(CLASS!$N202:$S202,H$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,I$2),SUMIF(CLASS!$N202:$S202,I$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,J$2),SUMIF(CLASS!$N202:$S202,J$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,K$2),SUMIF(CLASS!$N202:$S202,K$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,L$2),SUMIF(CLASS!$N202:$S202,L$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,M$2),SUMIF(CLASS!$N202:$S202,M$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,N$2),SUMIF(CLASS!$N202:$S202,N$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,O$2),SUMIF(CLASS!$N202:$S202,O$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,P$2),SUMIF(CLASS!$N202:$S202,P$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Q$2),SUMIF(CLASS!$N202:$S202,Q$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,R$2),SUMIF(CLASS!$N202:$S202,R$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,S$2),SUMIF(CLASS!$N202:$S202,S$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,T$2),SUMIF(CLASS!$N202:$S202,T$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,U$2),SUMIF(CLASS!$N202:$S202,U$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,V$2),SUMIF(CLASS!$N202:$S202,V$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,W$2),SUMIF(CLASS!$N202:$S202,W$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,X$2),SUMIF(CLASS!$N202:$S202,X$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Y$2),SUMIF(CLASS!$N202:$S202,Y$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Z$2),SUMIF(CLASS!$N202:$S202,Z$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AA$2),SUMIF(CLASS!$N202:$S202,AA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AB$2),SUMIF(CLASS!$N202:$S202,AB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AC$2),SUMIF(CLASS!$N202:$S202,AC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AD$2),SUMIF(CLASS!$N202:$S202,AD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AE$2),SUMIF(CLASS!$N202:$S202,AE$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AF$2),SUMIF(CLASS!$N202:$S202,AF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AG$2),SUMIF(CLASS!$N202:$S202,AG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AH$2),SUMIF(CLASS!$N202:$S202,AH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AI$2),SUMIF(CLASS!$N202:$S202,AI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AJ$2),SUMIF(CLASS!$N202:$S202,AJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AK$2),SUMIF(CLASS!$N202:$S202,AK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AL$2),SUMIF(CLASS!$N202:$S202,AL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AM$2),SUMIF(CLASS!$N202:$S202,AM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AN$2),SUMIF(CLASS!$N202:$S202,AN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AO$2),SUMIF(CLASS!$N202:$S202,AO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AP$2),SUMIF(CLASS!$N202:$S202,AP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AQ$2),SUMIF(CLASS!$N202:$S202,AQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AR$2),SUMIF(CLASS!$N202:$S202,AR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AS$2),SUMIF(CLASS!$N202:$S202,AS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AT$2),SUMIF(CLASS!$N202:$S202,AT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AU$2),SUMIF(CLASS!$N202:$S202,AU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AV$2),SUMIF(CLASS!$N202:$S202,AV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AW$2),SUMIF(CLASS!$N202:$S202,AW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AX$2),SUMIF(CLASS!$N202:$S202,AX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AY$2),SUMIF(CLASS!$N202:$S202,AY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AZ$2),SUMIF(CLASS!$N202:$S202,AZ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BA$2),SUMIF(CLASS!$N202:$S202,BA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BB$2),SUMIF(CLASS!$N202:$S202,BB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BC$2),SUMIF(CLASS!$N202:$S202,BC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BD$2),SUMIF(CLASS!$N202:$S202,BD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BE$2),SUMIF(CLASS!$N202:$S202,BE$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BF$2),SUMIF(CLASS!$N202:$S202,BF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BG$2),SUMIF(CLASS!$N202:$S202,BG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BH$2),SUMIF(CLASS!$N202:$S202,BH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BI$2),SUMIF(CLASS!$N202:$S202,BI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BJ$2),SUMIF(CLASS!$N202:$S202,BJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BK$2),SUMIF(CLASS!$N202:$S202,BK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BL$2),SUMIF(CLASS!$N202:$S202,BL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BM$2),SUMIF(CLASS!$N202:$S202,BM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BN$2),SUMIF(CLASS!$N202:$S202,BN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BO$2),SUMIF(CLASS!$N202:$S202,BO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BP$2),SUMIF(CLASS!$N202:$S202,BP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BQ$2),SUMIF(CLASS!$N202:$S202,BQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BR$2),SUMIF(CLASS!$N202:$S202,BR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BS$2),SUMIF(CLASS!$N202:$S202,BS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BT$2),SUMIF(CLASS!$N202:$S202,BT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BU$2),SUMIF(CLASS!$N202:$S202,BU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BV$2),SUMIF(CLASS!$N202:$S202,BV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BW$2),SUMIF(CLASS!$N202:$S202,BW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BX$2),SUMIF(CLASS!$N202:$S202,BX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BY$2),SUMIF(CLASS!$N202:$S202,BY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BZ$2),SUMIF(CLASS!$N202:$S202,BZ$3,CLASS!$E202:$J202))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B203","v":"Sub-total"},{"$f":"SUM(C187:C202)","v":203573761},0,{"$f":"SUM(E187:E202)","v":0},17668423.403364357,1238377.8379780722,1034101.70974622,45120.380127269098,710293.41669583076,3104909.46609258,11708.491298588535,144724.50611686127,699091.36655727681,8608637.0931170415,14409196.684125286,70937.033602668307,33663404.673007138,709191.53772584395,0,0,0,0,0,0,0,0,0,0,75323278.719605967,5279400.2566433605,4408538.8678654637,13236719.302815741,0,0,0,3867446.7837023204,7316136.605666412,105194.86977107677,1172356.5402976773,3816883.8233432863,3562022.4132074676,17946.554853657028,1547943.1893714915,{"$f":"SUM(AS187:AS202)","v":0},0,607329.29118372663,746827.91040526924,303056.31601121929,144561.95570085518,0,0,0,{"$f":"SUM(BB187:BB202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC187:CC202)","v":17668423.403364357},75323278.719605967,0,0,0,0,92991702.122970328,null,{"$f":"SUM(CK187:CK202)","v":2272479.5477242921},9687939.1245088242,0,0,0,0,11960418.672233116,null,{"$f":"SUM(CS187:CS202)","v":62177214.648466386},13236719.302815741,23207706.253514461,0,0,0,98621640.204796582,null,{"$f":"SUM(DA187:DA202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI187:DI202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ187:DQ202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY187:DY202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG187:EG202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO187:EO202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW187:EW202)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE187:FE202)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B205","v":"Other Items"},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,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,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,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]
[{"$f":"ACCOUNTS!A206","v":182.01},{"$f":"ACCOUNTS!B206","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C206","v":234576391.87124994},0,{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,E$2),SUMIF(CLASS!$N206:$S206,E$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,F$2),SUMIF(CLASS!$N206:$S206,F$3,CLASS!$E206:$J206))","v":44569514.455537491},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,G$2),SUMIF(CLASS!$N206:$S206,G$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,H$2),SUMIF(CLASS!$N206:$S206,H$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,I$2),SUMIF(CLASS!$N206:$S206,I$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,J$2),SUMIF(CLASS!$N206:$S206,J$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,K$2),SUMIF(CLASS!$N206:$S206,K$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,L$2),SUMIF(CLASS!$N206:$S206,L$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,M$2),SUMIF(CLASS!$N206:$S206,M$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,N$2),SUMIF(CLASS!$N206:$S206,N$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,O$2),SUMIF(CLASS!$N206:$S206,O$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,P$2),SUMIF(CLASS!$N206:$S206,P$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,Q$2),SUMIF(CLASS!$N206:$S206,Q$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,R$2),SUMIF(CLASS!$N206:$S206,R$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,S$2),SUMIF(CLASS!$N206:$S206,S$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,T$2),SUMIF(CLASS!$N206:$S206,T$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,U$2),SUMIF(CLASS!$N206:$S206,U$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,V$2),SUMIF(CLASS!$N206:$S206,V$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,W$2),SUMIF(CLASS!$N206:$S206,W$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,X$2),SUMIF(CLASS!$N206:$S206,X$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,Y$2),SUMIF(CLASS!$N206:$S206,Y$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,Z$2),SUMIF(CLASS!$N206:$S206,Z$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AA$2),SUMIF(CLASS!$N206:$S206,AA$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AB$2),SUMIF(CLASS!$N206:$S206,AB$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AC$2),SUMIF(CLASS!$N206:$S206,AC$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AD$2),SUMIF(CLASS!$N206:$S206,AD$3,CLASS!$E206:$J206))","v":190006877.41571248},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AE$2),SUMIF(CLASS!$N206:$S206,AE$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AF$2),SUMIF(CLASS!$N206:$S206,AF$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AG$2),SUMIF(CLASS!$N206:$S206,AG$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AH$2),SUMIF(CLASS!$N206:$S206,AH$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AI$2),SUMIF(CLASS!$N206:$S206,AI$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AJ$2),SUMIF(CLASS!$N206:$S206,AJ$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AK$2),SUMIF(CLASS!$N206:$S206,AK$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AL$2),SUMIF(CLASS!$N206:$S206,AL$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AM$2),SUMIF(CLASS!$N206:$S206,AM$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AN$2),SUMIF(CLASS!$N206:$S206,AN$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AO$2),SUMIF(CLASS!$N206:$S206,AO$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AP$2),SUMIF(CLASS!$N206:$S206,AP$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AQ$2),SUMIF(CLASS!$N206:$S206,AQ$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AR$2),SUMIF(CLASS!$N206:$S206,AR$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AS$2),SUMIF(CLASS!$N206:$S206,AS$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AT$2),SUMIF(CLASS!$N206:$S206,AT$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AU$2),SUMIF(CLASS!$N206:$S206,AU$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AV$2),SUMIF(CLASS!$N206:$S206,AV$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AW$2),SUMIF(CLASS!$N206:$S206,AW$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AX$2),SUMIF(CLASS!$N206:$S206,AX$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AY$2),SUMIF(CLASS!$N206:$S206,AY$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,AZ$2),SUMIF(CLASS!$N206:$S206,AZ$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BA$2),SUMIF(CLASS!$N206:$S206,BA$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BB$2),SUMIF(CLASS!$N206:$S206,BB$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BC$2),SUMIF(CLASS!$N206:$S206,BC$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BD$2),SUMIF(CLASS!$N206:$S206,BD$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BE$2),SUMIF(CLASS!$N206:$S206,BE$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BF$2),SUMIF(CLASS!$N206:$S206,BF$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BG$2),SUMIF(CLASS!$N206:$S206,BG$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BH$2),SUMIF(CLASS!$N206:$S206,BH$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BI$2),SUMIF(CLASS!$N206:$S206,BI$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BJ$2),SUMIF(CLASS!$N206:$S206,BJ$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BK$2),SUMIF(CLASS!$N206:$S206,BK$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BL$2),SUMIF(CLASS!$N206:$S206,BL$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BM$2),SUMIF(CLASS!$N206:$S206,BM$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BN$2),SUMIF(CLASS!$N206:$S206,BN$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BO$2),SUMIF(CLASS!$N206:$S206,BO$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BP$2),SUMIF(CLASS!$N206:$S206,BP$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BQ$2),SUMIF(CLASS!$N206:$S206,BQ$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BR$2),SUMIF(CLASS!$N206:$S206,BR$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BS$2),SUMIF(CLASS!$N206:$S206,BS$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BT$2),SUMIF(CLASS!$N206:$S206,BT$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BU$2),SUMIF(CLASS!$N206:$S206,BU$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BV$2),SUMIF(CLASS!$N206:$S206,BV$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BW$2),SUMIF(CLASS!$N206:$S206,BW$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BX$2),SUMIF(CLASS!$N206:$S206,BX$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BY$2),SUMIF(CLASS!$N206:$S206,BY$3,CLASS!$E206:$J206))","v":0},{"$f":"IF(CLASS!$L206<>0,FUNCALLOC!$C206*INDEX(INDIRECT(ACCOUNTS!$R206),2,BZ$2),SUMIF(CLASS!$N206:$S206,BZ$3,CLASS!$E206:$J206))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E206:$BL206)","v":44569514.455537491},190006877.41571248,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E206:$BA206)","v":0},0,0,{"$f":"SUM(CC206:CH206)","v":234576391.87124997},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E206:$BL206)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E206:$BA206)","v":0},0,0,{"$f":"SUM(CK206:CP206)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E206:$BL206)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E206:$BA206)","v":0},0,0,{"$f":"SUM(CS206:CX206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(DA206:DF206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(DI206:DN206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(DQ206:DV206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(DY206:ED206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(EG206:EL206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(EO206:ET206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(EW206:FB206)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E206:$BA206)","v":0},0,0,0,0,0,{"$f":"SUM(FE206:FJ206)","v":0},0]
[{"$f":"ACCOUNTS!A207","v":182.02},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Transmission"},{"$f":"ACCOUNTS!C207","v":126136837},0,{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,E$2),SUMIF(CLASS!$N207:$S207,E$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,F$2),SUMIF(CLASS!$N207:$S207,F$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,G$2),SUMIF(CLASS!$N207:$S207,G$3,CLASS!$E207:$J207))","v":23965999.030000001},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,H$2),SUMIF(CLASS!$N207:$S207,H$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,I$2),SUMIF(CLASS!$N207:$S207,I$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,J$2),SUMIF(CLASS!$N207:$S207,J$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,K$2),SUMIF(CLASS!$N207:$S207,K$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,L$2),SUMIF(CLASS!$N207:$S207,L$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,M$2),SUMIF(CLASS!$N207:$S207,M$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,N$2),SUMIF(CLASS!$N207:$S207,N$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,O$2),SUMIF(CLASS!$N207:$S207,O$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,P$2),SUMIF(CLASS!$N207:$S207,P$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Q$2),SUMIF(CLASS!$N207:$S207,Q$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,R$2),SUMIF(CLASS!$N207:$S207,R$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,S$2),SUMIF(CLASS!$N207:$S207,S$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,T$2),SUMIF(CLASS!$N207:$S207,T$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,U$2),SUMIF(CLASS!$N207:$S207,U$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,V$2),SUMIF(CLASS!$N207:$S207,V$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,W$2),SUMIF(CLASS!$N207:$S207,W$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,X$2),SUMIF(CLASS!$N207:$S207,X$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Y$2),SUMIF(CLASS!$N207:$S207,Y$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Z$2),SUMIF(CLASS!$N207:$S207,Z$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AA$2),SUMIF(CLASS!$N207:$S207,AA$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AB$2),SUMIF(CLASS!$N207:$S207,AB$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AC$2),SUMIF(CLASS!$N207:$S207,AC$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AD$2),SUMIF(CLASS!$N207:$S207,AD$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AE$2),SUMIF(CLASS!$N207:$S207,AE$3,CLASS!$E207:$J207))","v":102170837.97000001},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AF$2),SUMIF(CLASS!$N207:$S207,AF$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AG$2),SUMIF(CLASS!$N207:$S207,AG$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AH$2),SUMIF(CLASS!$N207:$S207,AH$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AI$2),SUMIF(CLASS!$N207:$S207,AI$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AJ$2),SUMIF(CLASS!$N207:$S207,AJ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AK$2),SUMIF(CLASS!$N207:$S207,AK$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AL$2),SUMIF(CLASS!$N207:$S207,AL$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AM$2),SUMIF(CLASS!$N207:$S207,AM$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AN$2),SUMIF(CLASS!$N207:$S207,AN$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AO$2),SUMIF(CLASS!$N207:$S207,AO$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AP$2),SUMIF(CLASS!$N207:$S207,AP$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AQ$2),SUMIF(CLASS!$N207:$S207,AQ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AR$2),SUMIF(CLASS!$N207:$S207,AR$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AS$2),SUMIF(CLASS!$N207:$S207,AS$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AT$2),SUMIF(CLASS!$N207:$S207,AT$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AU$2),SUMIF(CLASS!$N207:$S207,AU$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AV$2),SUMIF(CLASS!$N207:$S207,AV$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AW$2),SUMIF(CLASS!$N207:$S207,AW$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AX$2),SUMIF(CLASS!$N207:$S207,AX$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AY$2),SUMIF(CLASS!$N207:$S207,AY$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AZ$2),SUMIF(CLASS!$N207:$S207,AZ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BA$2),SUMIF(CLASS!$N207:$S207,BA$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BB$2),SUMIF(CLASS!$N207:$S207,BB$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BC$2),SUMIF(CLASS!$N207:$S207,BC$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BD$2),SUMIF(CLASS!$N207:$S207,BD$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BE$2),SUMIF(CLASS!$N207:$S207,BE$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BF$2),SUMIF(CLASS!$N207:$S207,BF$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BG$2),SUMIF(CLASS!$N207:$S207,BG$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BH$2),SUMIF(CLASS!$N207:$S207,BH$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BI$2),SUMIF(CLASS!$N207:$S207,BI$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BJ$2),SUMIF(CLASS!$N207:$S207,BJ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BK$2),SUMIF(CLASS!$N207:$S207,BK$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BL$2),SUMIF(CLASS!$N207:$S207,BL$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BM$2),SUMIF(CLASS!$N207:$S207,BM$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BN$2),SUMIF(CLASS!$N207:$S207,BN$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BO$2),SUMIF(CLASS!$N207:$S207,BO$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BP$2),SUMIF(CLASS!$N207:$S207,BP$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BQ$2),SUMIF(CLASS!$N207:$S207,BQ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BR$2),SUMIF(CLASS!$N207:$S207,BR$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BS$2),SUMIF(CLASS!$N207:$S207,BS$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BT$2),SUMIF(CLASS!$N207:$S207,BT$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BU$2),SUMIF(CLASS!$N207:$S207,BU$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BV$2),SUMIF(CLASS!$N207:$S207,BV$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BW$2),SUMIF(CLASS!$N207:$S207,BW$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BX$2),SUMIF(CLASS!$N207:$S207,BX$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BY$2),SUMIF(CLASS!$N207:$S207,BY$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BZ$2),SUMIF(CLASS!$N207:$S207,BZ$3,CLASS!$E207:$J207))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC207:CH207)","v":0},null,23965999.030000001,102170837.97000001,0,0,0,0,{"$f":"SUM(CK207:CP207)","v":126136837.00000001},null,0,0,0,0,0,0,{"$f":"SUM(CS207:CX207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA207:DF207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI207:DN207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ207:DV207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY207:ED207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG207:EL207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO207:ET207)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW207:FB207)","v":0},null,0,0,0,0,0,0,0,0]
[105.03,"Plant Held for Future Use - General",{"$f":"ACCOUNTS!C208","v":-97260926},0,{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,E$2),SUMIF(CLASS!$N208:$S208,E$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,F$2),SUMIF(CLASS!$N208:$S208,F$3,CLASS!$E208:$J208))","v":-18479575.940000001},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,G$2),SUMIF(CLASS!$N208:$S208,G$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,H$2),SUMIF(CLASS!$N208:$S208,H$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,I$2),SUMIF(CLASS!$N208:$S208,I$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,J$2),SUMIF(CLASS!$N208:$S208,J$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,K$2),SUMIF(CLASS!$N208:$S208,K$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,L$2),SUMIF(CLASS!$N208:$S208,L$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,M$2),SUMIF(CLASS!$N208:$S208,M$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,N$2),SUMIF(CLASS!$N208:$S208,N$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,O$2),SUMIF(CLASS!$N208:$S208,O$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,P$2),SUMIF(CLASS!$N208:$S208,P$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,Q$2),SUMIF(CLASS!$N208:$S208,Q$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,R$2),SUMIF(CLASS!$N208:$S208,R$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,S$2),SUMIF(CLASS!$N208:$S208,S$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,T$2),SUMIF(CLASS!$N208:$S208,T$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,U$2),SUMIF(CLASS!$N208:$S208,U$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,V$2),SUMIF(CLASS!$N208:$S208,V$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,W$2),SUMIF(CLASS!$N208:$S208,W$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,X$2),SUMIF(CLASS!$N208:$S208,X$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,Y$2),SUMIF(CLASS!$N208:$S208,Y$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,Z$2),SUMIF(CLASS!$N208:$S208,Z$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AA$2),SUMIF(CLASS!$N208:$S208,AA$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AB$2),SUMIF(CLASS!$N208:$S208,AB$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AC$2),SUMIF(CLASS!$N208:$S208,AC$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AD$2),SUMIF(CLASS!$N208:$S208,AD$3,CLASS!$E208:$J208))","v":-78781350.060000002},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AE$2),SUMIF(CLASS!$N208:$S208,AE$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AF$2),SUMIF(CLASS!$N208:$S208,AF$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AG$2),SUMIF(CLASS!$N208:$S208,AG$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AH$2),SUMIF(CLASS!$N208:$S208,AH$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AI$2),SUMIF(CLASS!$N208:$S208,AI$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AJ$2),SUMIF(CLASS!$N208:$S208,AJ$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AK$2),SUMIF(CLASS!$N208:$S208,AK$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AL$2),SUMIF(CLASS!$N208:$S208,AL$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AM$2),SUMIF(CLASS!$N208:$S208,AM$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AN$2),SUMIF(CLASS!$N208:$S208,AN$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AO$2),SUMIF(CLASS!$N208:$S208,AO$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AP$2),SUMIF(CLASS!$N208:$S208,AP$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AQ$2),SUMIF(CLASS!$N208:$S208,AQ$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AR$2),SUMIF(CLASS!$N208:$S208,AR$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AS$2),SUMIF(CLASS!$N208:$S208,AS$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AT$2),SUMIF(CLASS!$N208:$S208,AT$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AU$2),SUMIF(CLASS!$N208:$S208,AU$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AV$2),SUMIF(CLASS!$N208:$S208,AV$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AW$2),SUMIF(CLASS!$N208:$S208,AW$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AX$2),SUMIF(CLASS!$N208:$S208,AX$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AY$2),SUMIF(CLASS!$N208:$S208,AY$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,AZ$2),SUMIF(CLASS!$N208:$S208,AZ$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BA$2),SUMIF(CLASS!$N208:$S208,BA$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BB$2),SUMIF(CLASS!$N208:$S208,BB$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BC$2),SUMIF(CLASS!$N208:$S208,BC$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BD$2),SUMIF(CLASS!$N208:$S208,BD$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BE$2),SUMIF(CLASS!$N208:$S208,BE$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BF$2),SUMIF(CLASS!$N208:$S208,BF$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BG$2),SUMIF(CLASS!$N208:$S208,BG$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BH$2),SUMIF(CLASS!$N208:$S208,BH$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BI$2),SUMIF(CLASS!$N208:$S208,BI$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BJ$2),SUMIF(CLASS!$N208:$S208,BJ$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BK$2),SUMIF(CLASS!$N208:$S208,BK$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BL$2),SUMIF(CLASS!$N208:$S208,BL$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BM$2),SUMIF(CLASS!$N208:$S208,BM$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BN$2),SUMIF(CLASS!$N208:$S208,BN$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BO$2),SUMIF(CLASS!$N208:$S208,BO$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BP$2),SUMIF(CLASS!$N208:$S208,BP$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BQ$2),SUMIF(CLASS!$N208:$S208,BQ$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BR$2),SUMIF(CLASS!$N208:$S208,BR$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BS$2),SUMIF(CLASS!$N208:$S208,BS$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BT$2),SUMIF(CLASS!$N208:$S208,BT$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BU$2),SUMIF(CLASS!$N208:$S208,BU$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BV$2),SUMIF(CLASS!$N208:$S208,BV$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BW$2),SUMIF(CLASS!$N208:$S208,BW$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BX$2),SUMIF(CLASS!$N208:$S208,BX$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BY$2),SUMIF(CLASS!$N208:$S208,BY$3,CLASS!$E208:$J208))","v":0},{"$f":"IF(CLASS!$L208<>0,FUNCALLOC!$C208*INDEX(INDIRECT(ACCOUNTS!$R208),2,BZ$2),SUMIF(CLASS!$N208:$S208,BZ$3,CLASS!$E208:$J208))","v":0},null,null,-18479575.940000001,-78781350.060000002,0,0,0,0,{"$f":"SUM(CC208:CH208)","v":-97260926},null,0,0,0,0,0,0,{"$f":"SUM(CK208:CP208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS208:CX208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA208:DF208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI208:DN208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ208:DV208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY208:ED208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG208:EL208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO208:ET208)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW208:FB208)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A209","v":282.01},{"$f":"ACCOUNTS!B209","v":"Accum Deferred Income Tax - General"},{"$f":"ACCOUNTS!C209","v":-619618722},{"$f":"ROUND((SUM(E209:BZ209)-C209),1)","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,E$2),SUMIF(CLASS!$N209:$S209,E$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,F$2),SUMIF(CLASS!$N209:$S209,F$3,CLASS!$E209:$J209))","v":-53732785.389983065},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,G$2),SUMIF(CLASS!$N209:$S209,G$3,CLASS!$E209:$J209))","v":-3819241.251526298},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,H$2),SUMIF(CLASS!$N209:$S209,H$3,CLASS!$E209:$J209))","v":-3189239.816004016},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,I$2),SUMIF(CLASS!$N209:$S209,I$3,CLASS!$E209:$J209))","v":-139794.41545747721},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,J$2),SUMIF(CLASS!$N209:$S209,J$3,CLASS!$E209:$J209))","v":-2200669.6909514223},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,K$2),SUMIF(CLASS!$N209:$S209,K$3,CLASS!$E209:$J209))","v":-9619799.3597681746},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,L$2),SUMIF(CLASS!$N209:$S209,L$3,CLASS!$E209:$J209))","v":-36275.884475227016},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,M$2),SUMIF(CLASS!$N209:$S209,M$3,CLASS!$E209:$J209))","v":-448393.33529354347},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,N$2),SUMIF(CLASS!$N209:$S209,N$3,CLASS!$E209:$J209))","v":-2165962.8900196166},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,O$2),SUMIF(CLASS!$N209:$S209,O$3,CLASS!$E209:$J209))","v":-26671747.598831464},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,P$2),SUMIF(CLASS!$N209:$S209,P$3,CLASS!$E209:$J209))","v":-44643356.771095306},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,Q$2),SUMIF(CLASS!$N209:$S209,Q$3,CLASS!$E209:$J209))","v":-219780.97522230772},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,R$2),SUMIF(CLASS!$N209:$S209,R$3,CLASS!$E209:$J209))","v":-104297791.04913688},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,S$2),SUMIF(CLASS!$N209:$S209,S$3,CLASS!$E209:$J209))","v":-2197255.7896039658},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,T$2),SUMIF(CLASS!$N209:$S209,T$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,U$2),SUMIF(CLASS!$N209:$S209,U$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,V$2),SUMIF(CLASS!$N209:$S209,V$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,W$2),SUMIF(CLASS!$N209:$S209,W$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,X$2),SUMIF(CLASS!$N209:$S209,X$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,Y$2),SUMIF(CLASS!$N209:$S209,Y$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,Z$2),SUMIF(CLASS!$N209:$S209,Z$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AA$2),SUMIF(CLASS!$N209:$S209,AA$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AB$2),SUMIF(CLASS!$N209:$S209,AB$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AC$2),SUMIF(CLASS!$N209:$S209,AC$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AD$2),SUMIF(CLASS!$N209:$S209,AD$3,CLASS!$E209:$J209))","v":-229071348.24150676},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AE$2),SUMIF(CLASS!$N209:$S209,AE$3,CLASS!$E209:$J209))","v":-16282028.493348954},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AF$2),SUMIF(CLASS!$N209:$S209,AF$3,CLASS!$E209:$J209))","v":-13596232.899806593},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AG$2),SUMIF(CLASS!$N209:$S209,AG$3,CLASS!$E209:$J209))","v":-41010723.586380124},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AH$2),SUMIF(CLASS!$N209:$S209,AH$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AI$2),SUMIF(CLASS!$N209:$S209,AI$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AJ$2),SUMIF(CLASS!$N209:$S209,AJ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AK$2),SUMIF(CLASS!$N209:$S209,AK$3,CLASS!$E209:$J209))","v":-11982333.945671232},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AL$2),SUMIF(CLASS!$N209:$S209,AL$3,CLASS!$E209:$J209))","v":-22667252.299545057},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AM$2),SUMIF(CLASS!$N209:$S209,AM$3,CLASS!$E209:$J209))","v":-325920.46625701105},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AN$2),SUMIF(CLASS!$N209:$S209,AN$3,CLASS!$E209:$J209))","v":-3632258.7885206165},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AO$2),SUMIF(CLASS!$N209:$S209,AO$3,CLASS!$E209:$J209))","v":-11825677.03216002},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AP$2),SUMIF(CLASS!$N209:$S209,AP$3,CLASS!$E209:$J209))","v":-11036051.551343806},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AQ$2),SUMIF(CLASS!$N209:$S209,AQ$3,CLASS!$E209:$J209))","v":-55602.992221386259},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AR$2),SUMIF(CLASS!$N209:$S209,AR$3,CLASS!$E209:$J209))","v":-4751197.4858696768},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AS$2),SUMIF(CLASS!$N209:$S209,AS$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AT$2),SUMIF(CLASS!$N209:$S209,AT$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AU$2),SUMIF(CLASS!$N209:$S209,AU$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AV$2),SUMIF(CLASS!$N209:$S209,AV$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AW$2),SUMIF(CLASS!$N209:$S209,AW$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AX$2),SUMIF(CLASS!$N209:$S209,AX$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AY$2),SUMIF(CLASS!$N209:$S209,AY$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,AZ$2),SUMIF(CLASS!$N209:$S209,AZ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BA$2),SUMIF(CLASS!$N209:$S209,BA$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BB$2),SUMIF(CLASS!$N209:$S209,BB$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BC$2),SUMIF(CLASS!$N209:$S209,BC$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BD$2),SUMIF(CLASS!$N209:$S209,BD$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BE$2),SUMIF(CLASS!$N209:$S209,BE$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BF$2),SUMIF(CLASS!$N209:$S209,BF$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BG$2),SUMIF(CLASS!$N209:$S209,BG$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BH$2),SUMIF(CLASS!$N209:$S209,BH$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BI$2),SUMIF(CLASS!$N209:$S209,BI$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BJ$2),SUMIF(CLASS!$N209:$S209,BJ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BK$2),SUMIF(CLASS!$N209:$S209,BK$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BL$2),SUMIF(CLASS!$N209:$S209,BL$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BM$2),SUMIF(CLASS!$N209:$S209,BM$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BN$2),SUMIF(CLASS!$N209:$S209,BN$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BO$2),SUMIF(CLASS!$N209:$S209,BO$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BP$2),SUMIF(CLASS!$N209:$S209,BP$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BQ$2),SUMIF(CLASS!$N209:$S209,BQ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BR$2),SUMIF(CLASS!$N209:$S209,BR$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BS$2),SUMIF(CLASS!$N209:$S209,BS$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BT$2),SUMIF(CLASS!$N209:$S209,BT$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BU$2),SUMIF(CLASS!$N209:$S209,BU$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BV$2),SUMIF(CLASS!$N209:$S209,BV$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BW$2),SUMIF(CLASS!$N209:$S209,BW$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BX$2),SUMIF(CLASS!$N209:$S209,BX$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BY$2),SUMIF(CLASS!$N209:$S209,BY$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$R209),2,BZ$2),SUMIF(CLASS!$N209:$S209,BZ$3,CLASS!$E209:$J209))","v":0},null,null,-53732785.389983065,-229071348.24150676,0,0,0,0,-282804133.63148981,null,-7008481.0675303135,-29878261.393155545,0,0,0,0,-36886742.460685857,null,-192640827.75985539,-41010723.586380124,-66276294.561588809,0,0,0,-299927845.90782434,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A210","v":235},{"$f":"ACCOUNTS!B210","v":"Customer Deposits"},{"$f":"ACCOUNTS!C210","v":-18134171},0,{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,E$2),SUMIF(CLASS!$N210:$S210,E$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,F$2),SUMIF(CLASS!$N210:$S210,F$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,G$2),SUMIF(CLASS!$N210:$S210,G$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,H$2),SUMIF(CLASS!$N210:$S210,H$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,I$2),SUMIF(CLASS!$N210:$S210,I$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,J$2),SUMIF(CLASS!$N210:$S210,J$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,K$2),SUMIF(CLASS!$N210:$S210,K$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,L$2),SUMIF(CLASS!$N210:$S210,L$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,M$2),SUMIF(CLASS!$N210:$S210,M$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,N$2),SUMIF(CLASS!$N210:$S210,N$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,O$2),SUMIF(CLASS!$N210:$S210,O$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,P$2),SUMIF(CLASS!$N210:$S210,P$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,Q$2),SUMIF(CLASS!$N210:$S210,Q$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,R$2),SUMIF(CLASS!$N210:$S210,R$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,S$2),SUMIF(CLASS!$N210:$S210,S$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,T$2),SUMIF(CLASS!$N210:$S210,T$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,U$2),SUMIF(CLASS!$N210:$S210,U$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,V$2),SUMIF(CLASS!$N210:$S210,V$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,W$2),SUMIF(CLASS!$N210:$S210,W$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,X$2),SUMIF(CLASS!$N210:$S210,X$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,Y$2),SUMIF(CLASS!$N210:$S210,Y$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,Z$2),SUMIF(CLASS!$N210:$S210,Z$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AA$2),SUMIF(CLASS!$N210:$S210,AA$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AB$2),SUMIF(CLASS!$N210:$S210,AB$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AC$2),SUMIF(CLASS!$N210:$S210,AC$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AD$2),SUMIF(CLASS!$N210:$S210,AD$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AE$2),SUMIF(CLASS!$N210:$S210,AE$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AF$2),SUMIF(CLASS!$N210:$S210,AF$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AG$2),SUMIF(CLASS!$N210:$S210,AG$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AH$2),SUMIF(CLASS!$N210:$S210,AH$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AI$2),SUMIF(CLASS!$N210:$S210,AI$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AJ$2),SUMIF(CLASS!$N210:$S210,AJ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AK$2),SUMIF(CLASS!$N210:$S210,AK$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AL$2),SUMIF(CLASS!$N210:$S210,AL$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AM$2),SUMIF(CLASS!$N210:$S210,AM$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AN$2),SUMIF(CLASS!$N210:$S210,AN$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AO$2),SUMIF(CLASS!$N210:$S210,AO$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AP$2),SUMIF(CLASS!$N210:$S210,AP$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AQ$2),SUMIF(CLASS!$N210:$S210,AQ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AR$2),SUMIF(CLASS!$N210:$S210,AR$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AS$2),SUMIF(CLASS!$N210:$S210,AS$3,CLASS!$E210:$J210))","v":-18134171},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AT$2),SUMIF(CLASS!$N210:$S210,AT$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AU$2),SUMIF(CLASS!$N210:$S210,AU$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AV$2),SUMIF(CLASS!$N210:$S210,AV$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AW$2),SUMIF(CLASS!$N210:$S210,AW$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AX$2),SUMIF(CLASS!$N210:$S210,AX$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AY$2),SUMIF(CLASS!$N210:$S210,AY$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,AZ$2),SUMIF(CLASS!$N210:$S210,AZ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BA$2),SUMIF(CLASS!$N210:$S210,BA$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BB$2),SUMIF(CLASS!$N210:$S210,BB$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BC$2),SUMIF(CLASS!$N210:$S210,BC$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BD$2),SUMIF(CLASS!$N210:$S210,BD$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BE$2),SUMIF(CLASS!$N210:$S210,BE$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BF$2),SUMIF(CLASS!$N210:$S210,BF$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BG$2),SUMIF(CLASS!$N210:$S210,BG$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BH$2),SUMIF(CLASS!$N210:$S210,BH$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BI$2),SUMIF(CLASS!$N210:$S210,BI$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BJ$2),SUMIF(CLASS!$N210:$S210,BJ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BK$2),SUMIF(CLASS!$N210:$S210,BK$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BL$2),SUMIF(CLASS!$N210:$S210,BL$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BM$2),SUMIF(CLASS!$N210:$S210,BM$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BN$2),SUMIF(CLASS!$N210:$S210,BN$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BO$2),SUMIF(CLASS!$N210:$S210,BO$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BP$2),SUMIF(CLASS!$N210:$S210,BP$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BQ$2),SUMIF(CLASS!$N210:$S210,BQ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BR$2),SUMIF(CLASS!$N210:$S210,BR$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BS$2),SUMIF(CLASS!$N210:$S210,BS$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BT$2),SUMIF(CLASS!$N210:$S210,BT$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BU$2),SUMIF(CLASS!$N210:$S210,BU$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BV$2),SUMIF(CLASS!$N210:$S210,BV$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BW$2),SUMIF(CLASS!$N210:$S210,BW$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BX$2),SUMIF(CLASS!$N210:$S210,BX$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BY$2),SUMIF(CLASS!$N210:$S210,BY$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$R210),2,BZ$2),SUMIF(CLASS!$N210:$S210,BZ$3,CLASS!$E210:$J210))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-18134171,0,0,0,-18134171,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A211","v":235.01},{"$f":"ACCOUNTS!B211","v":"Customer Deposits - Transmission"},{"$f":"ACCOUNTS!C211","v":-2472594},0,{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,E$2),SUMIF(CLASS!$N211:$S211,E$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,F$2),SUMIF(CLASS!$N211:$S211,F$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,G$2),SUMIF(CLASS!$N211:$S211,G$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,H$2),SUMIF(CLASS!$N211:$S211,H$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,I$2),SUMIF(CLASS!$N211:$S211,I$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,J$2),SUMIF(CLASS!$N211:$S211,J$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,K$2),SUMIF(CLASS!$N211:$S211,K$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,L$2),SUMIF(CLASS!$N211:$S211,L$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,M$2),SUMIF(CLASS!$N211:$S211,M$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,N$2),SUMIF(CLASS!$N211:$S211,N$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,O$2),SUMIF(CLASS!$N211:$S211,O$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,P$2),SUMIF(CLASS!$N211:$S211,P$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,Q$2),SUMIF(CLASS!$N211:$S211,Q$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,R$2),SUMIF(CLASS!$N211:$S211,R$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,S$2),SUMIF(CLASS!$N211:$S211,S$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,T$2),SUMIF(CLASS!$N211:$S211,T$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,U$2),SUMIF(CLASS!$N211:$S211,U$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,V$2),SUMIF(CLASS!$N211:$S211,V$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,W$2),SUMIF(CLASS!$N211:$S211,W$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,X$2),SUMIF(CLASS!$N211:$S211,X$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,Y$2),SUMIF(CLASS!$N211:$S211,Y$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,Z$2),SUMIF(CLASS!$N211:$S211,Z$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AA$2),SUMIF(CLASS!$N211:$S211,AA$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AB$2),SUMIF(CLASS!$N211:$S211,AB$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AC$2),SUMIF(CLASS!$N211:$S211,AC$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AD$2),SUMIF(CLASS!$N211:$S211,AD$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AE$2),SUMIF(CLASS!$N211:$S211,AE$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AF$2),SUMIF(CLASS!$N211:$S211,AF$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AG$2),SUMIF(CLASS!$N211:$S211,AG$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AH$2),SUMIF(CLASS!$N211:$S211,AH$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AI$2),SUMIF(CLASS!$N211:$S211,AI$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AJ$2),SUMIF(CLASS!$N211:$S211,AJ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AK$2),SUMIF(CLASS!$N211:$S211,AK$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AL$2),SUMIF(CLASS!$N211:$S211,AL$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AM$2),SUMIF(CLASS!$N211:$S211,AM$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AN$2),SUMIF(CLASS!$N211:$S211,AN$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AO$2),SUMIF(CLASS!$N211:$S211,AO$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AP$2),SUMIF(CLASS!$N211:$S211,AP$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AQ$2),SUMIF(CLASS!$N211:$S211,AQ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AR$2),SUMIF(CLASS!$N211:$S211,AR$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AS$2),SUMIF(CLASS!$N211:$S211,AS$3,CLASS!$E211:$J211))","v":-2472594},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AT$2),SUMIF(CLASS!$N211:$S211,AT$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AU$2),SUMIF(CLASS!$N211:$S211,AU$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AV$2),SUMIF(CLASS!$N211:$S211,AV$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AW$2),SUMIF(CLASS!$N211:$S211,AW$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AX$2),SUMIF(CLASS!$N211:$S211,AX$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AY$2),SUMIF(CLASS!$N211:$S211,AY$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,AZ$2),SUMIF(CLASS!$N211:$S211,AZ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BA$2),SUMIF(CLASS!$N211:$S211,BA$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BB$2),SUMIF(CLASS!$N211:$S211,BB$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BC$2),SUMIF(CLASS!$N211:$S211,BC$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BD$2),SUMIF(CLASS!$N211:$S211,BD$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BE$2),SUMIF(CLASS!$N211:$S211,BE$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BF$2),SUMIF(CLASS!$N211:$S211,BF$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BG$2),SUMIF(CLASS!$N211:$S211,BG$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BH$2),SUMIF(CLASS!$N211:$S211,BH$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BI$2),SUMIF(CLASS!$N211:$S211,BI$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BJ$2),SUMIF(CLASS!$N211:$S211,BJ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BK$2),SUMIF(CLASS!$N211:$S211,BK$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BL$2),SUMIF(CLASS!$N211:$S211,BL$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BM$2),SUMIF(CLASS!$N211:$S211,BM$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BN$2),SUMIF(CLASS!$N211:$S211,BN$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BO$2),SUMIF(CLASS!$N211:$S211,BO$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BP$2),SUMIF(CLASS!$N211:$S211,BP$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BQ$2),SUMIF(CLASS!$N211:$S211,BQ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BR$2),SUMIF(CLASS!$N211:$S211,BR$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BS$2),SUMIF(CLASS!$N211:$S211,BS$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BT$2),SUMIF(CLASS!$N211:$S211,BT$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BU$2),SUMIF(CLASS!$N211:$S211,BU$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BV$2),SUMIF(CLASS!$N211:$S211,BV$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BW$2),SUMIF(CLASS!$N211:$S211,BW$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BX$2),SUMIF(CLASS!$N211:$S211,BX$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BY$2),SUMIF(CLASS!$N211:$S211,BY$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$R211),2,BZ$2),SUMIF(CLASS!$N211:$S211,BZ$3,CLASS!$E211:$J211))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC211:CH211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK211:CP211)","v":0},null,0,0,-2472594,0,0,0,{"$f":"SUM(CS211:CX211)","v":-2472594},null,0,0,0,0,0,0,{"$f":"SUM(DA211:DF211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI211:DN211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ211:DV211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY211:ED211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG211:EL211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO211:ET211)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW211:FB211)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A212","v":252},{"$f":"ACCOUNTS!B212","v":"Customer Advances"},{"$f":"ACCOUNTS!C212","v":-67513639},0,{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,E$2),SUMIF(CLASS!$N212:$S212,E$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,F$2),SUMIF(CLASS!$N212:$S212,F$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,G$2),SUMIF(CLASS!$N212:$S212,G$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,H$2),SUMIF(CLASS!$N212:$S212,H$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,I$2),SUMIF(CLASS!$N212:$S212,I$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,J$2),SUMIF(CLASS!$N212:$S212,J$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,K$2),SUMIF(CLASS!$N212:$S212,K$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,L$2),SUMIF(CLASS!$N212:$S212,L$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,M$2),SUMIF(CLASS!$N212:$S212,M$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,N$2),SUMIF(CLASS!$N212:$S212,N$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,O$2),SUMIF(CLASS!$N212:$S212,O$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,P$2),SUMIF(CLASS!$N212:$S212,P$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Q$2),SUMIF(CLASS!$N212:$S212,Q$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,R$2),SUMIF(CLASS!$N212:$S212,R$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,S$2),SUMIF(CLASS!$N212:$S212,S$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,T$2),SUMIF(CLASS!$N212:$S212,T$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,U$2),SUMIF(CLASS!$N212:$S212,U$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,V$2),SUMIF(CLASS!$N212:$S212,V$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,W$2),SUMIF(CLASS!$N212:$S212,W$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,X$2),SUMIF(CLASS!$N212:$S212,X$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Y$2),SUMIF(CLASS!$N212:$S212,Y$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Z$2),SUMIF(CLASS!$N212:$S212,Z$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AA$2),SUMIF(CLASS!$N212:$S212,AA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AB$2),SUMIF(CLASS!$N212:$S212,AB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AC$2),SUMIF(CLASS!$N212:$S212,AC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AD$2),SUMIF(CLASS!$N212:$S212,AD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AE$2),SUMIF(CLASS!$N212:$S212,AE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AF$2),SUMIF(CLASS!$N212:$S212,AF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AG$2),SUMIF(CLASS!$N212:$S212,AG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AH$2),SUMIF(CLASS!$N212:$S212,AH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AI$2),SUMIF(CLASS!$N212:$S212,AI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AJ$2),SUMIF(CLASS!$N212:$S212,AJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AK$2),SUMIF(CLASS!$N212:$S212,AK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AL$2),SUMIF(CLASS!$N212:$S212,AL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AM$2),SUMIF(CLASS!$N212:$S212,AM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AN$2),SUMIF(CLASS!$N212:$S212,AN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AO$2),SUMIF(CLASS!$N212:$S212,AO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AP$2),SUMIF(CLASS!$N212:$S212,AP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AQ$2),SUMIF(CLASS!$N212:$S212,AQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AR$2),SUMIF(CLASS!$N212:$S212,AR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AS$2),SUMIF(CLASS!$N212:$S212,AS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AT$2),SUMIF(CLASS!$N212:$S212,AT$3,CLASS!$E212:$J212))","v":-67513639},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AU$2),SUMIF(CLASS!$N212:$S212,AU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AV$2),SUMIF(CLASS!$N212:$S212,AV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AW$2),SUMIF(CLASS!$N212:$S212,AW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AX$2),SUMIF(CLASS!$N212:$S212,AX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AY$2),SUMIF(CLASS!$N212:$S212,AY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AZ$2),SUMIF(CLASS!$N212:$S212,AZ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BA$2),SUMIF(CLASS!$N212:$S212,BA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BB$2),SUMIF(CLASS!$N212:$S212,BB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BC$2),SUMIF(CLASS!$N212:$S212,BC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BD$2),SUMIF(CLASS!$N212:$S212,BD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BE$2),SUMIF(CLASS!$N212:$S212,BE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BF$2),SUMIF(CLASS!$N212:$S212,BF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BG$2),SUMIF(CLASS!$N212:$S212,BG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BH$2),SUMIF(CLASS!$N212:$S212,BH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BI$2),SUMIF(CLASS!$N212:$S212,BI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BJ$2),SUMIF(CLASS!$N212:$S212,BJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BK$2),SUMIF(CLASS!$N212:$S212,BK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BL$2),SUMIF(CLASS!$N212:$S212,BL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BM$2),SUMIF(CLASS!$N212:$S212,BM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BN$2),SUMIF(CLASS!$N212:$S212,BN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BO$2),SUMIF(CLASS!$N212:$S212,BO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BP$2),SUMIF(CLASS!$N212:$S212,BP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BQ$2),SUMIF(CLASS!$N212:$S212,BQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BR$2),SUMIF(CLASS!$N212:$S212,BR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BS$2),SUMIF(CLASS!$N212:$S212,BS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BT$2),SUMIF(CLASS!$N212:$S212,BT$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BU$2),SUMIF(CLASS!$N212:$S212,BU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BV$2),SUMIF(CLASS!$N212:$S212,BV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BW$2),SUMIF(CLASS!$N212:$S212,BW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BX$2),SUMIF(CLASS!$N212:$S212,BX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BY$2),SUMIF(CLASS!$N212:$S212,BY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BZ$2),SUMIF(CLASS!$N212:$S212,BZ$3,CLASS!$E212:$J212))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-67513639,0,0,0,-67513639,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A213","v":253},{"$f":"ACCOUNTS!B213","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C213","v":-6715753},0,{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,E$2),SUMIF(CLASS!$N213:$S213,E$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,F$2),SUMIF(CLASS!$N213:$S213,F$3,CLASS!$E213:$J213))","v":-498527.79852493841},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,G$2),SUMIF(CLASS!$N213:$S213,G$3,CLASS!$E213:$J213))","v":-36285.576019542495},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,H$2),SUMIF(CLASS!$N213:$S213,H$3,CLASS!$E213:$J213))","v":-30300.103127006823},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,I$2),SUMIF(CLASS!$N213:$S213,I$3,CLASS!$E213:$J213))","v":-1214.7024828737653},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,J$2),SUMIF(CLASS!$N213:$S213,J$3,CLASS!$E213:$J213))","v":-19122.072429258507},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,K$2),SUMIF(CLASS!$N213:$S213,K$3,CLASS!$E213:$J213))","v":-83588.418956637601},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,L$2),SUMIF(CLASS!$N213:$S213,L$3,CLASS!$E213:$J213))","v":-315.2086354544233},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,M$2),SUMIF(CLASS!$N213:$S213,M$3,CLASS!$E213:$J213))","v":-3896.1820892680262},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,N$2),SUMIF(CLASS!$N213:$S213,N$3,CLASS!$E213:$J213))","v":-18820.497884048629},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,O$2),SUMIF(CLASS!$N213:$S213,O$3,CLASS!$E213:$J213))","v":-231756.31104332561},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,P$2),SUMIF(CLASS!$N213:$S213,P$3,CLASS!$E213:$J213))","v":-387915.32649002015},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,Q$2),SUMIF(CLASS!$N213:$S213,Q$3,CLASS!$E213:$J213))","v":-1909.7221832309988},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,R$2),SUMIF(CLASS!$N213:$S213,R$3,CLASS!$E213:$J213))","v":-906264.99872001447},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,S$2),SUMIF(CLASS!$N213:$S213,S$3,CLASS!$E213:$J213))","v":-19092.408336959325},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,T$2),SUMIF(CLASS!$N213:$S213,T$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,U$2),SUMIF(CLASS!$N213:$S213,U$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,V$2),SUMIF(CLASS!$N213:$S213,V$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,W$2),SUMIF(CLASS!$N213:$S213,W$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,X$2),SUMIF(CLASS!$N213:$S213,X$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,Y$2),SUMIF(CLASS!$N213:$S213,Y$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,Z$2),SUMIF(CLASS!$N213:$S213,Z$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AA$2),SUMIF(CLASS!$N213:$S213,AA$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AB$2),SUMIF(CLASS!$N213:$S213,AB$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AC$2),SUMIF(CLASS!$N213:$S213,AC$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AD$2),SUMIF(CLASS!$N213:$S213,AD$3,CLASS!$E213:$J213))","v":-2125302.720027369},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AE$2),SUMIF(CLASS!$N213:$S213,AE$3,CLASS!$E213:$J213))","v":-154691.13987278641},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AF$2),SUMIF(CLASS!$N213:$S213,AF$3,CLASS!$E213:$J213))","v":-129174.1238572396},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AG$2),SUMIF(CLASS!$N213:$S213,AG$3,CLASS!$E213:$J213))","v":-356350.62818356033},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AH$2),SUMIF(CLASS!$N213:$S213,AH$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AI$2),SUMIF(CLASS!$N213:$S213,AI$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AJ$2),SUMIF(CLASS!$N213:$S213,AJ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AK$2),SUMIF(CLASS!$N213:$S213,AK$3,CLASS!$E213:$J213))","v":-104116.96881308392},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AL$2),SUMIF(CLASS!$N213:$S213,AL$3,CLASS!$E213:$J213))","v":-196960.42619498455},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AM$2),SUMIF(CLASS!$N213:$S213,AM$3,CLASS!$E213:$J213))","v":-2831.9900926385053},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AN$2),SUMIF(CLASS!$N213:$S213,AN$3,CLASS!$E213:$J213))","v":-31561.445100774628},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AO$2),SUMIF(CLASS!$N213:$S213,AO$3,CLASS!$E213:$J213))","v":-102755.7446098231},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AP$2),SUMIF(CLASS!$N213:$S213,AP$3,CLASS!$E213:$J213))","v":-95894.526091551161},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AQ$2),SUMIF(CLASS!$N213:$S213,AQ$3,CLASS!$E213:$J213))","v":-483.1458573327148},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AR$2),SUMIF(CLASS!$N213:$S213,AR$3,CLASS!$E213:$J213))","v":-50307.835965744183},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AS$2),SUMIF(CLASS!$N213:$S213,AS$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AT$2),SUMIF(CLASS!$N213:$S213,AT$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AU$2),SUMIF(CLASS!$N213:$S213,AU$3,CLASS!$E213:$J213))","v":-379649.33642694756},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AV$2),SUMIF(CLASS!$N213:$S213,AV$3,CLASS!$E213:$J213))","v":-466851.71409707505},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AW$2),SUMIF(CLASS!$N213:$S213,AW$3,CLASS!$E213:$J213))","v":-189444.39358326417},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AX$2),SUMIF(CLASS!$N213:$S213,AX$3,CLASS!$E213:$J213))","v":-90367.53430324595},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AY$2),SUMIF(CLASS!$N213:$S213,AY$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,AZ$2),SUMIF(CLASS!$N213:$S213,AZ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BA$2),SUMIF(CLASS!$N213:$S213,BA$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BB$2),SUMIF(CLASS!$N213:$S213,BB$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BC$2),SUMIF(CLASS!$N213:$S213,BC$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BD$2),SUMIF(CLASS!$N213:$S213,BD$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BE$2),SUMIF(CLASS!$N213:$S213,BE$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BF$2),SUMIF(CLASS!$N213:$S213,BF$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BG$2),SUMIF(CLASS!$N213:$S213,BG$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BH$2),SUMIF(CLASS!$N213:$S213,BH$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BI$2),SUMIF(CLASS!$N213:$S213,BI$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BJ$2),SUMIF(CLASS!$N213:$S213,BJ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BK$2),SUMIF(CLASS!$N213:$S213,BK$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BL$2),SUMIF(CLASS!$N213:$S213,BL$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BM$2),SUMIF(CLASS!$N213:$S213,BM$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BN$2),SUMIF(CLASS!$N213:$S213,BN$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BO$2),SUMIF(CLASS!$N213:$S213,BO$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BP$2),SUMIF(CLASS!$N213:$S213,BP$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BQ$2),SUMIF(CLASS!$N213:$S213,BQ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BR$2),SUMIF(CLASS!$N213:$S213,BR$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BS$2),SUMIF(CLASS!$N213:$S213,BS$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BT$2),SUMIF(CLASS!$N213:$S213,BT$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BU$2),SUMIF(CLASS!$N213:$S213,BU$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BV$2),SUMIF(CLASS!$N213:$S213,BV$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BW$2),SUMIF(CLASS!$N213:$S213,BW$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BX$2),SUMIF(CLASS!$N213:$S213,BX$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BY$2),SUMIF(CLASS!$N213:$S213,BY$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$R213),2,BZ$2),SUMIF(CLASS!$N213:$S213,BZ$3,CLASS!$E213:$J213))","v":0},null,null,-498527.79852493841,-2125302.720027369,0,0,0,0,-2623830.5185523075,null,-66585.679146549315,-283865.26373002602,0,0,0,0,-350450.94287657534,null,-1673895.8492510915,-356350.62818356033,-1711225.0611364655,0,0,0,-3741471.5385711174,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A214","v":114.01},{"$f":"ACCOUNTS!B214","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C214","v":245239108},0,{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,E$2),SUMIF(CLASS!$N214:$S214,E$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,F$2),SUMIF(CLASS!$N214:$S214,F$3,CLASS!$E214:$J214))","v":46595430.520000003},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,G$2),SUMIF(CLASS!$N214:$S214,G$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,H$2),SUMIF(CLASS!$N214:$S214,H$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,I$2),SUMIF(CLASS!$N214:$S214,I$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,J$2),SUMIF(CLASS!$N214:$S214,J$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,K$2),SUMIF(CLASS!$N214:$S214,K$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,L$2),SUMIF(CLASS!$N214:$S214,L$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,M$2),SUMIF(CLASS!$N214:$S214,M$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,N$2),SUMIF(CLASS!$N214:$S214,N$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,O$2),SUMIF(CLASS!$N214:$S214,O$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,P$2),SUMIF(CLASS!$N214:$S214,P$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,Q$2),SUMIF(CLASS!$N214:$S214,Q$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,R$2),SUMIF(CLASS!$N214:$S214,R$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,S$2),SUMIF(CLASS!$N214:$S214,S$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,T$2),SUMIF(CLASS!$N214:$S214,T$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,U$2),SUMIF(CLASS!$N214:$S214,U$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,V$2),SUMIF(CLASS!$N214:$S214,V$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,W$2),SUMIF(CLASS!$N214:$S214,W$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,X$2),SUMIF(CLASS!$N214:$S214,X$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,Y$2),SUMIF(CLASS!$N214:$S214,Y$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,Z$2),SUMIF(CLASS!$N214:$S214,Z$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AA$2),SUMIF(CLASS!$N214:$S214,AA$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AB$2),SUMIF(CLASS!$N214:$S214,AB$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AC$2),SUMIF(CLASS!$N214:$S214,AC$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AD$2),SUMIF(CLASS!$N214:$S214,AD$3,CLASS!$E214:$J214))","v":198643677.48000002},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AE$2),SUMIF(CLASS!$N214:$S214,AE$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AF$2),SUMIF(CLASS!$N214:$S214,AF$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AG$2),SUMIF(CLASS!$N214:$S214,AG$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AH$2),SUMIF(CLASS!$N214:$S214,AH$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AI$2),SUMIF(CLASS!$N214:$S214,AI$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AJ$2),SUMIF(CLASS!$N214:$S214,AJ$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AK$2),SUMIF(CLASS!$N214:$S214,AK$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AL$2),SUMIF(CLASS!$N214:$S214,AL$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AM$2),SUMIF(CLASS!$N214:$S214,AM$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AN$2),SUMIF(CLASS!$N214:$S214,AN$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AO$2),SUMIF(CLASS!$N214:$S214,AO$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AP$2),SUMIF(CLASS!$N214:$S214,AP$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AQ$2),SUMIF(CLASS!$N214:$S214,AQ$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AR$2),SUMIF(CLASS!$N214:$S214,AR$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AS$2),SUMIF(CLASS!$N214:$S214,AS$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AT$2),SUMIF(CLASS!$N214:$S214,AT$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AU$2),SUMIF(CLASS!$N214:$S214,AU$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AV$2),SUMIF(CLASS!$N214:$S214,AV$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AW$2),SUMIF(CLASS!$N214:$S214,AW$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AX$2),SUMIF(CLASS!$N214:$S214,AX$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AY$2),SUMIF(CLASS!$N214:$S214,AY$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,AZ$2),SUMIF(CLASS!$N214:$S214,AZ$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BA$2),SUMIF(CLASS!$N214:$S214,BA$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BB$2),SUMIF(CLASS!$N214:$S214,BB$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BC$2),SUMIF(CLASS!$N214:$S214,BC$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BD$2),SUMIF(CLASS!$N214:$S214,BD$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BE$2),SUMIF(CLASS!$N214:$S214,BE$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BF$2),SUMIF(CLASS!$N214:$S214,BF$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BG$2),SUMIF(CLASS!$N214:$S214,BG$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BH$2),SUMIF(CLASS!$N214:$S214,BH$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BI$2),SUMIF(CLASS!$N214:$S214,BI$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BJ$2),SUMIF(CLASS!$N214:$S214,BJ$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BK$2),SUMIF(CLASS!$N214:$S214,BK$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BL$2),SUMIF(CLASS!$N214:$S214,BL$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BM$2),SUMIF(CLASS!$N214:$S214,BM$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BN$2),SUMIF(CLASS!$N214:$S214,BN$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BO$2),SUMIF(CLASS!$N214:$S214,BO$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BP$2),SUMIF(CLASS!$N214:$S214,BP$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BQ$2),SUMIF(CLASS!$N214:$S214,BQ$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BR$2),SUMIF(CLASS!$N214:$S214,BR$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BS$2),SUMIF(CLASS!$N214:$S214,BS$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BT$2),SUMIF(CLASS!$N214:$S214,BT$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BU$2),SUMIF(CLASS!$N214:$S214,BU$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BV$2),SUMIF(CLASS!$N214:$S214,BV$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BW$2),SUMIF(CLASS!$N214:$S214,BW$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BX$2),SUMIF(CLASS!$N214:$S214,BX$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BY$2),SUMIF(CLASS!$N214:$S214,BY$3,CLASS!$E214:$J214))","v":0},{"$f":"IF(CLASS!$L214<>0,FUNCALLOC!$C214*INDEX(INDIRECT(ACCOUNTS!$R214),2,BZ$2),SUMIF(CLASS!$N214:$S214,BZ$3,CLASS!$E214:$J214))","v":0},null,null,46595430.520000003,198643677.48000002,0,0,0,0,245239108.00000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A215","v":114.02},{"$f":"ACCOUNTS!B215","v":"Acquisition Adjustment - Transmission"},{"$f":"ACCOUNTS!C215","v":946172},0,{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,E$2),SUMIF(CLASS!$N215:$S215,E$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,F$2),SUMIF(CLASS!$N215:$S215,F$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,G$2),SUMIF(CLASS!$N215:$S215,G$3,CLASS!$E215:$J215))","v":179772.68},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,H$2),SUMIF(CLASS!$N215:$S215,H$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,I$2),SUMIF(CLASS!$N215:$S215,I$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,J$2),SUMIF(CLASS!$N215:$S215,J$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,K$2),SUMIF(CLASS!$N215:$S215,K$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,L$2),SUMIF(CLASS!$N215:$S215,L$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,M$2),SUMIF(CLASS!$N215:$S215,M$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,N$2),SUMIF(CLASS!$N215:$S215,N$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,O$2),SUMIF(CLASS!$N215:$S215,O$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,P$2),SUMIF(CLASS!$N215:$S215,P$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,Q$2),SUMIF(CLASS!$N215:$S215,Q$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,R$2),SUMIF(CLASS!$N215:$S215,R$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,S$2),SUMIF(CLASS!$N215:$S215,S$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,T$2),SUMIF(CLASS!$N215:$S215,T$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,U$2),SUMIF(CLASS!$N215:$S215,U$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,V$2),SUMIF(CLASS!$N215:$S215,V$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,W$2),SUMIF(CLASS!$N215:$S215,W$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,X$2),SUMIF(CLASS!$N215:$S215,X$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,Y$2),SUMIF(CLASS!$N215:$S215,Y$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,Z$2),SUMIF(CLASS!$N215:$S215,Z$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AA$2),SUMIF(CLASS!$N215:$S215,AA$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AB$2),SUMIF(CLASS!$N215:$S215,AB$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AC$2),SUMIF(CLASS!$N215:$S215,AC$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AD$2),SUMIF(CLASS!$N215:$S215,AD$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AE$2),SUMIF(CLASS!$N215:$S215,AE$3,CLASS!$E215:$J215))","v":766399.32000000007},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AF$2),SUMIF(CLASS!$N215:$S215,AF$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AG$2),SUMIF(CLASS!$N215:$S215,AG$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AH$2),SUMIF(CLASS!$N215:$S215,AH$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AI$2),SUMIF(CLASS!$N215:$S215,AI$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AJ$2),SUMIF(CLASS!$N215:$S215,AJ$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AK$2),SUMIF(CLASS!$N215:$S215,AK$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AL$2),SUMIF(CLASS!$N215:$S215,AL$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AM$2),SUMIF(CLASS!$N215:$S215,AM$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AN$2),SUMIF(CLASS!$N215:$S215,AN$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AO$2),SUMIF(CLASS!$N215:$S215,AO$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AP$2),SUMIF(CLASS!$N215:$S215,AP$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AQ$2),SUMIF(CLASS!$N215:$S215,AQ$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AR$2),SUMIF(CLASS!$N215:$S215,AR$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AS$2),SUMIF(CLASS!$N215:$S215,AS$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AT$2),SUMIF(CLASS!$N215:$S215,AT$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AU$2),SUMIF(CLASS!$N215:$S215,AU$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AV$2),SUMIF(CLASS!$N215:$S215,AV$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AW$2),SUMIF(CLASS!$N215:$S215,AW$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AX$2),SUMIF(CLASS!$N215:$S215,AX$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AY$2),SUMIF(CLASS!$N215:$S215,AY$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,AZ$2),SUMIF(CLASS!$N215:$S215,AZ$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BA$2),SUMIF(CLASS!$N215:$S215,BA$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BB$2),SUMIF(CLASS!$N215:$S215,BB$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BC$2),SUMIF(CLASS!$N215:$S215,BC$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BD$2),SUMIF(CLASS!$N215:$S215,BD$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BE$2),SUMIF(CLASS!$N215:$S215,BE$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BF$2),SUMIF(CLASS!$N215:$S215,BF$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BG$2),SUMIF(CLASS!$N215:$S215,BG$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BH$2),SUMIF(CLASS!$N215:$S215,BH$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BI$2),SUMIF(CLASS!$N215:$S215,BI$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BJ$2),SUMIF(CLASS!$N215:$S215,BJ$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BK$2),SUMIF(CLASS!$N215:$S215,BK$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BL$2),SUMIF(CLASS!$N215:$S215,BL$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BM$2),SUMIF(CLASS!$N215:$S215,BM$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BN$2),SUMIF(CLASS!$N215:$S215,BN$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BO$2),SUMIF(CLASS!$N215:$S215,BO$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BP$2),SUMIF(CLASS!$N215:$S215,BP$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BQ$2),SUMIF(CLASS!$N215:$S215,BQ$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BR$2),SUMIF(CLASS!$N215:$S215,BR$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BS$2),SUMIF(CLASS!$N215:$S215,BS$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BT$2),SUMIF(CLASS!$N215:$S215,BT$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BU$2),SUMIF(CLASS!$N215:$S215,BU$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BV$2),SUMIF(CLASS!$N215:$S215,BV$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BW$2),SUMIF(CLASS!$N215:$S215,BW$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BX$2),SUMIF(CLASS!$N215:$S215,BX$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BY$2),SUMIF(CLASS!$N215:$S215,BY$3,CLASS!$E215:$J215))","v":0},{"$f":"IF(CLASS!$L215<>0,FUNCALLOC!$C215*INDEX(INDIRECT(ACCOUNTS!$R215),2,BZ$2),SUMIF(CLASS!$N215:$S215,BZ$3,CLASS!$E215:$J215))","v":0},null,null,0,0,0,0,0,0,0,null,179772.68,766399.32000000007,0,0,0,0,946172,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A216","v":114.03},{"$f":"ACCOUNTS!B216","v":"Acquisition Adjustment - Distribution"},{"$f":"ACCOUNTS!C216","v":302358},0,{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,E$2),SUMIF(CLASS!$N216:$S216,E$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,F$2),SUMIF(CLASS!$N216:$S216,F$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,G$2),SUMIF(CLASS!$N216:$S216,G$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,H$2),SUMIF(CLASS!$N216:$S216,H$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,I$2),SUMIF(CLASS!$N216:$S216,I$3,CLASS!$E216:$J216))","v":140.92709445151667},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,J$2),SUMIF(CLASS!$N216:$S216,J$3,CLASS!$E216:$J216))","v":2218.5005343624607},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,K$2),SUMIF(CLASS!$N216:$S216,K$3,CLASS!$E216:$J216))","v":9697.743422311918},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,L$2),SUMIF(CLASS!$N216:$S216,L$3,CLASS!$E216:$J216))","v":36.569808464971722},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,M$2),SUMIF(CLASS!$N216:$S216,M$3,CLASS!$E216:$J216))","v":452.02642543017186},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,N$2),SUMIF(CLASS!$N216:$S216,N$3,CLASS!$E216:$J216))","v":2183.5125228813131},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,O$2),SUMIF(CLASS!$N216:$S216,O$3,CLASS!$E216:$J216))","v":26887.85443071495},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,P$2),SUMIF(CLASS!$N216:$S216,P$3,CLASS!$E216:$J216))","v":45005.07789044438},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,Q$2),SUMIF(CLASS!$N216:$S216,Q$3,CLASS!$E216:$J216))","v":221.56174230881223},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,R$2),SUMIF(CLASS!$N216:$S216,R$3,CLASS!$E216:$J216))","v":105142.85997881817},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,S$2),SUMIF(CLASS!$N216:$S216,S$3,CLASS!$E216:$J216))","v":2215.0589720077223},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,T$2),SUMIF(CLASS!$N216:$S216,T$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,U$2),SUMIF(CLASS!$N216:$S216,U$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,V$2),SUMIF(CLASS!$N216:$S216,V$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,W$2),SUMIF(CLASS!$N216:$S216,W$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,X$2),SUMIF(CLASS!$N216:$S216,X$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,Y$2),SUMIF(CLASS!$N216:$S216,Y$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,Z$2),SUMIF(CLASS!$N216:$S216,Z$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AA$2),SUMIF(CLASS!$N216:$S216,AA$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AB$2),SUMIF(CLASS!$N216:$S216,AB$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AC$2),SUMIF(CLASS!$N216:$S216,AC$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AD$2),SUMIF(CLASS!$N216:$S216,AD$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AE$2),SUMIF(CLASS!$N216:$S216,AE$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AF$2),SUMIF(CLASS!$N216:$S216,AF$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AG$2),SUMIF(CLASS!$N216:$S216,AG$3,CLASS!$E216:$J216))","v":41343.011431961342},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AH$2),SUMIF(CLASS!$N216:$S216,AH$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AI$2),SUMIF(CLASS!$N216:$S216,AI$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AJ$2),SUMIF(CLASS!$N216:$S216,AJ$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AK$2),SUMIF(CLASS!$N216:$S216,AK$3,CLASS!$E216:$J216))","v":12079.420355850159},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AL$2),SUMIF(CLASS!$N216:$S216,AL$3,CLASS!$E216:$J216))","v":22850.912858861873},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AM$2),SUMIF(CLASS!$N216:$S216,AM$3,CLASS!$E216:$J216))","v":328.5612245780697},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AN$2),SUMIF(CLASS!$N216:$S216,AN$3,CLASS!$E216:$J216))","v":3661.6890287573874},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AO$2),SUMIF(CLASS!$N216:$S216,AO$3,CLASS!$E216:$J216))","v":11921.494135588568},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AP$2),SUMIF(CLASS!$N216:$S216,AP$3,CLASS!$E216:$J216))","v":11125.470744009239},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AQ$2),SUMIF(CLASS!$N216:$S216,AQ$3,CLASS!$E216:$J216))","v":56.053513374815751},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AR$2),SUMIF(CLASS!$N216:$S216,AR$3,CLASS!$E216:$J216))","v":4789.6938848221407},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AS$2),SUMIF(CLASS!$N216:$S216,AS$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AT$2),SUMIF(CLASS!$N216:$S216,AT$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AU$2),SUMIF(CLASS!$N216:$S216,AU$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AV$2),SUMIF(CLASS!$N216:$S216,AV$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AW$2),SUMIF(CLASS!$N216:$S216,AW$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AX$2),SUMIF(CLASS!$N216:$S216,AX$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AY$2),SUMIF(CLASS!$N216:$S216,AY$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,AZ$2),SUMIF(CLASS!$N216:$S216,AZ$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BA$2),SUMIF(CLASS!$N216:$S216,BA$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BB$2),SUMIF(CLASS!$N216:$S216,BB$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BC$2),SUMIF(CLASS!$N216:$S216,BC$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BD$2),SUMIF(CLASS!$N216:$S216,BD$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BE$2),SUMIF(CLASS!$N216:$S216,BE$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BF$2),SUMIF(CLASS!$N216:$S216,BF$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BG$2),SUMIF(CLASS!$N216:$S216,BG$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BH$2),SUMIF(CLASS!$N216:$S216,BH$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BI$2),SUMIF(CLASS!$N216:$S216,BI$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BJ$2),SUMIF(CLASS!$N216:$S216,BJ$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BK$2),SUMIF(CLASS!$N216:$S216,BK$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BL$2),SUMIF(CLASS!$N216:$S216,BL$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BM$2),SUMIF(CLASS!$N216:$S216,BM$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BN$2),SUMIF(CLASS!$N216:$S216,BN$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BO$2),SUMIF(CLASS!$N216:$S216,BO$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BP$2),SUMIF(CLASS!$N216:$S216,BP$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BQ$2),SUMIF(CLASS!$N216:$S216,BQ$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BR$2),SUMIF(CLASS!$N216:$S216,BR$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BS$2),SUMIF(CLASS!$N216:$S216,BS$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BT$2),SUMIF(CLASS!$N216:$S216,BT$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BU$2),SUMIF(CLASS!$N216:$S216,BU$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BV$2),SUMIF(CLASS!$N216:$S216,BV$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BW$2),SUMIF(CLASS!$N216:$S216,BW$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BX$2),SUMIF(CLASS!$N216:$S216,BX$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BY$2),SUMIF(CLASS!$N216:$S216,BY$3,CLASS!$E216:$J216))","v":0},{"$f":"IF(CLASS!$L216<>0,FUNCALLOC!$C216*INDEX(INDIRECT(ACCOUNTS!$R216),2,BZ$2),SUMIF(CLASS!$N216:$S216,BZ$3,CLASS!$E216:$J216))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E216:$BA216)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E216:$BA216)","v":0},0,0,0,null,194201.6928221964,41343.011431961342,66813.295745842246,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E216:$BA216)","v":0},0,0,302358,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E216:$BA216)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E216:$BA216)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A217","v":115.01},{"$f":"ACCOUNTS!B217","v":"Accum Amort Acquition Adj - Production"},{"$f":"ACCOUNTS!C217","v":-54306612},0,{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,E$2),SUMIF(CLASS!$N217:$S217,E$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,F$2),SUMIF(CLASS!$N217:$S217,F$3,CLASS!$E217:$J217))","v":-10318256.279999999},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,G$2),SUMIF(CLASS!$N217:$S217,G$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,H$2),SUMIF(CLASS!$N217:$S217,H$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,I$2),SUMIF(CLASS!$N217:$S217,I$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,J$2),SUMIF(CLASS!$N217:$S217,J$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,K$2),SUMIF(CLASS!$N217:$S217,K$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,L$2),SUMIF(CLASS!$N217:$S217,L$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,M$2),SUMIF(CLASS!$N217:$S217,M$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,N$2),SUMIF(CLASS!$N217:$S217,N$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,O$2),SUMIF(CLASS!$N217:$S217,O$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,P$2),SUMIF(CLASS!$N217:$S217,P$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Q$2),SUMIF(CLASS!$N217:$S217,Q$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,R$2),SUMIF(CLASS!$N217:$S217,R$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,S$2),SUMIF(CLASS!$N217:$S217,S$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,T$2),SUMIF(CLASS!$N217:$S217,T$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,U$2),SUMIF(CLASS!$N217:$S217,U$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,V$2),SUMIF(CLASS!$N217:$S217,V$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,W$2),SUMIF(CLASS!$N217:$S217,W$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,X$2),SUMIF(CLASS!$N217:$S217,X$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Y$2),SUMIF(CLASS!$N217:$S217,Y$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Z$2),SUMIF(CLASS!$N217:$S217,Z$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AA$2),SUMIF(CLASS!$N217:$S217,AA$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AB$2),SUMIF(CLASS!$N217:$S217,AB$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AC$2),SUMIF(CLASS!$N217:$S217,AC$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AD$2),SUMIF(CLASS!$N217:$S217,AD$3,CLASS!$E217:$J217))","v":-43988355.720000006},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AE$2),SUMIF(CLASS!$N217:$S217,AE$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AF$2),SUMIF(CLASS!$N217:$S217,AF$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AG$2),SUMIF(CLASS!$N217:$S217,AG$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AH$2),SUMIF(CLASS!$N217:$S217,AH$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AI$2),SUMIF(CLASS!$N217:$S217,AI$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AJ$2),SUMIF(CLASS!$N217:$S217,AJ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AK$2),SUMIF(CLASS!$N217:$S217,AK$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AL$2),SUMIF(CLASS!$N217:$S217,AL$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AM$2),SUMIF(CLASS!$N217:$S217,AM$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AN$2),SUMIF(CLASS!$N217:$S217,AN$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AO$2),SUMIF(CLASS!$N217:$S217,AO$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AP$2),SUMIF(CLASS!$N217:$S217,AP$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AQ$2),SUMIF(CLASS!$N217:$S217,AQ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AR$2),SUMIF(CLASS!$N217:$S217,AR$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AS$2),SUMIF(CLASS!$N217:$S217,AS$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AT$2),SUMIF(CLASS!$N217:$S217,AT$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AU$2),SUMIF(CLASS!$N217:$S217,AU$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AV$2),SUMIF(CLASS!$N217:$S217,AV$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AW$2),SUMIF(CLASS!$N217:$S217,AW$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AX$2),SUMIF(CLASS!$N217:$S217,AX$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AY$2),SUMIF(CLASS!$N217:$S217,AY$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AZ$2),SUMIF(CLASS!$N217:$S217,AZ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BA$2),SUMIF(CLASS!$N217:$S217,BA$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BB$2),SUMIF(CLASS!$N217:$S217,BB$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BC$2),SUMIF(CLASS!$N217:$S217,BC$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BD$2),SUMIF(CLASS!$N217:$S217,BD$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BE$2),SUMIF(CLASS!$N217:$S217,BE$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BF$2),SUMIF(CLASS!$N217:$S217,BF$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BG$2),SUMIF(CLASS!$N217:$S217,BG$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BH$2),SUMIF(CLASS!$N217:$S217,BH$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BI$2),SUMIF(CLASS!$N217:$S217,BI$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BJ$2),SUMIF(CLASS!$N217:$S217,BJ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BK$2),SUMIF(CLASS!$N217:$S217,BK$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BL$2),SUMIF(CLASS!$N217:$S217,BL$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BM$2),SUMIF(CLASS!$N217:$S217,BM$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BN$2),SUMIF(CLASS!$N217:$S217,BN$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BO$2),SUMIF(CLASS!$N217:$S217,BO$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BP$2),SUMIF(CLASS!$N217:$S217,BP$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BQ$2),SUMIF(CLASS!$N217:$S217,BQ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BR$2),SUMIF(CLASS!$N217:$S217,BR$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BS$2),SUMIF(CLASS!$N217:$S217,BS$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BT$2),SUMIF(CLASS!$N217:$S217,BT$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BU$2),SUMIF(CLASS!$N217:$S217,BU$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BV$2),SUMIF(CLASS!$N217:$S217,BV$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BW$2),SUMIF(CLASS!$N217:$S217,BW$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BX$2),SUMIF(CLASS!$N217:$S217,BX$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BY$2),SUMIF(CLASS!$N217:$S217,BY$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BZ$2),SUMIF(CLASS!$N217:$S217,BZ$3,CLASS!$E217:$J217))","v":0},null,null,-10318256.279999999,-43988355.720000006,0,0,0,0,-54306612.000000007,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A218","v":115.02},{"$f":"ACCOUNTS!B218","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C218","v":-731889},0,{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,E$2),SUMIF(CLASS!$N218:$S218,E$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,F$2),SUMIF(CLASS!$N218:$S218,F$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,G$2),SUMIF(CLASS!$N218:$S218,G$3,CLASS!$E218:$J218))","v":-139058.91},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,H$2),SUMIF(CLASS!$N218:$S218,H$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,I$2),SUMIF(CLASS!$N218:$S218,I$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,J$2),SUMIF(CLASS!$N218:$S218,J$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,K$2),SUMIF(CLASS!$N218:$S218,K$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,L$2),SUMIF(CLASS!$N218:$S218,L$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,M$2),SUMIF(CLASS!$N218:$S218,M$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,N$2),SUMIF(CLASS!$N218:$S218,N$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,O$2),SUMIF(CLASS!$N218:$S218,O$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,P$2),SUMIF(CLASS!$N218:$S218,P$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Q$2),SUMIF(CLASS!$N218:$S218,Q$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,R$2),SUMIF(CLASS!$N218:$S218,R$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,S$2),SUMIF(CLASS!$N218:$S218,S$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,T$2),SUMIF(CLASS!$N218:$S218,T$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,U$2),SUMIF(CLASS!$N218:$S218,U$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,V$2),SUMIF(CLASS!$N218:$S218,V$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,W$2),SUMIF(CLASS!$N218:$S218,W$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,X$2),SUMIF(CLASS!$N218:$S218,X$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Y$2),SUMIF(CLASS!$N218:$S218,Y$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Z$2),SUMIF(CLASS!$N218:$S218,Z$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AA$2),SUMIF(CLASS!$N218:$S218,AA$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AB$2),SUMIF(CLASS!$N218:$S218,AB$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AC$2),SUMIF(CLASS!$N218:$S218,AC$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AD$2),SUMIF(CLASS!$N218:$S218,AD$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AE$2),SUMIF(CLASS!$N218:$S218,AE$3,CLASS!$E218:$J218))","v":-592830.09000000008},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AF$2),SUMIF(CLASS!$N218:$S218,AF$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AG$2),SUMIF(CLASS!$N218:$S218,AG$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AH$2),SUMIF(CLASS!$N218:$S218,AH$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AI$2),SUMIF(CLASS!$N218:$S218,AI$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AJ$2),SUMIF(CLASS!$N218:$S218,AJ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AK$2),SUMIF(CLASS!$N218:$S218,AK$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AL$2),SUMIF(CLASS!$N218:$S218,AL$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AM$2),SUMIF(CLASS!$N218:$S218,AM$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AN$2),SUMIF(CLASS!$N218:$S218,AN$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AO$2),SUMIF(CLASS!$N218:$S218,AO$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AP$2),SUMIF(CLASS!$N218:$S218,AP$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AQ$2),SUMIF(CLASS!$N218:$S218,AQ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AR$2),SUMIF(CLASS!$N218:$S218,AR$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AS$2),SUMIF(CLASS!$N218:$S218,AS$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AT$2),SUMIF(CLASS!$N218:$S218,AT$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AU$2),SUMIF(CLASS!$N218:$S218,AU$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AV$2),SUMIF(CLASS!$N218:$S218,AV$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AW$2),SUMIF(CLASS!$N218:$S218,AW$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AX$2),SUMIF(CLASS!$N218:$S218,AX$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AY$2),SUMIF(CLASS!$N218:$S218,AY$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AZ$2),SUMIF(CLASS!$N218:$S218,AZ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BA$2),SUMIF(CLASS!$N218:$S218,BA$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BB$2),SUMIF(CLASS!$N218:$S218,BB$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BC$2),SUMIF(CLASS!$N218:$S218,BC$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BD$2),SUMIF(CLASS!$N218:$S218,BD$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BE$2),SUMIF(CLASS!$N218:$S218,BE$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BF$2),SUMIF(CLASS!$N218:$S218,BF$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BG$2),SUMIF(CLASS!$N218:$S218,BG$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BH$2),SUMIF(CLASS!$N218:$S218,BH$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BI$2),SUMIF(CLASS!$N218:$S218,BI$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BJ$2),SUMIF(CLASS!$N218:$S218,BJ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BK$2),SUMIF(CLASS!$N218:$S218,BK$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BL$2),SUMIF(CLASS!$N218:$S218,BL$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BM$2),SUMIF(CLASS!$N218:$S218,BM$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BN$2),SUMIF(CLASS!$N218:$S218,BN$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BO$2),SUMIF(CLASS!$N218:$S218,BO$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BP$2),SUMIF(CLASS!$N218:$S218,BP$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BQ$2),SUMIF(CLASS!$N218:$S218,BQ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BR$2),SUMIF(CLASS!$N218:$S218,BR$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BS$2),SUMIF(CLASS!$N218:$S218,BS$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BT$2),SUMIF(CLASS!$N218:$S218,BT$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BU$2),SUMIF(CLASS!$N218:$S218,BU$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BV$2),SUMIF(CLASS!$N218:$S218,BV$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BW$2),SUMIF(CLASS!$N218:$S218,BW$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BX$2),SUMIF(CLASS!$N218:$S218,BX$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BY$2),SUMIF(CLASS!$N218:$S218,BY$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BZ$2),SUMIF(CLASS!$N218:$S218,BZ$3,CLASS!$E218:$J218))","v":0},null,null,0,0,0,0,0,0,0,null,-139058.91,-592830.09000000008,0,0,0,0,-731889.00000000012,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A219","v":115.03},{"$f":"ACCOUNTS!B219","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C219","v":-288399},0,{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,E$2),SUMIF(CLASS!$N219:$S219,E$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,F$2),SUMIF(CLASS!$N219:$S219,F$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,G$2),SUMIF(CLASS!$N219:$S219,G$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,H$2),SUMIF(CLASS!$N219:$S219,H$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,I$2),SUMIF(CLASS!$N219:$S219,I$3,CLASS!$E219:$J219))","v":-134.42089547067701},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,J$2),SUMIF(CLASS!$N219:$S219,J$3,CLASS!$E219:$J219))","v":-2116.0787398038065},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,K$2),SUMIF(CLASS!$N219:$S219,K$3,CLASS!$E219:$J219))","v":-9250.0264760692116},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,L$2),SUMIF(CLASS!$N219:$S219,L$3,CLASS!$E219:$J219))","v":-34.881485495635573},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,M$2),SUMIF(CLASS!$N219:$S219,M$3,CLASS!$E219:$J219))","v":-431.15766431725348},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,N$2),SUMIF(CLASS!$N219:$S219,N$3,CLASS!$E219:$J219))","v":-2082.7060242707248},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,O$2),SUMIF(CLASS!$N219:$S219,O$3,CLASS!$E219:$J219))","v":-25646.519456947593},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,P$2),SUMIF(CLASS!$N219:$S219,P$3,CLASS!$E219:$J219))","v":-42927.322771437401},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,Q$2),SUMIF(CLASS!$N219:$S219,Q$3,CLASS!$E219:$J219))","v":-211.3328733492057},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,R$2),SUMIF(CLASS!$N219:$S219,R$3,CLASS!$E219:$J219))","v":-100288.71627352735},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,S$2),SUMIF(CLASS!$N219:$S219,S$3,CLASS!$E219:$J219))","v":-2112.7960644932668},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,T$2),SUMIF(CLASS!$N219:$S219,T$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,U$2),SUMIF(CLASS!$N219:$S219,U$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,V$2),SUMIF(CLASS!$N219:$S219,V$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,W$2),SUMIF(CLASS!$N219:$S219,W$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,X$2),SUMIF(CLASS!$N219:$S219,X$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,Y$2),SUMIF(CLASS!$N219:$S219,Y$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,Z$2),SUMIF(CLASS!$N219:$S219,Z$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AA$2),SUMIF(CLASS!$N219:$S219,AA$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AB$2),SUMIF(CLASS!$N219:$S219,AB$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AC$2),SUMIF(CLASS!$N219:$S219,AC$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AD$2),SUMIF(CLASS!$N219:$S219,AD$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AE$2),SUMIF(CLASS!$N219:$S219,AE$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AF$2),SUMIF(CLASS!$N219:$S219,AF$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AG$2),SUMIF(CLASS!$N219:$S219,AG$3,CLASS!$E219:$J219))","v":-39434.323397979279},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AH$2),SUMIF(CLASS!$N219:$S219,AH$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AI$2),SUMIF(CLASS!$N219:$S219,AI$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AJ$2),SUMIF(CLASS!$N219:$S219,AJ$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AK$2),SUMIF(CLASS!$N219:$S219,AK$3,CLASS!$E219:$J219))","v":-11521.748229604742},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AL$2),SUMIF(CLASS!$N219:$S219,AL$3,CLASS!$E219:$J219))","v":-21795.951876857584},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AM$2),SUMIF(CLASS!$N219:$S219,AM$3,CLASS!$E219:$J219))","v":-313.39249699723746},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AN$2),SUMIF(CLASS!$N219:$S219,AN$3,CLASS!$E219:$J219))","v":-3492.6393685783137},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AO$2),SUMIF(CLASS!$N219:$S219,AO$3,CLASS!$E219:$J219))","v":-11371.113009113724},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AP$2),SUMIF(CLASS!$N219:$S219,AP$3,CLASS!$E219:$J219))","v":-10611.83973006013},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AQ$2),SUMIF(CLASS!$N219:$S219,AQ$3,CLASS!$E219:$J219))","v":-53.465683738427586},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AR$2),SUMIF(CLASS!$N219:$S219,AR$3,CLASS!$E219:$J219))","v":-4568.5674818884263},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AS$2),SUMIF(CLASS!$N219:$S219,AS$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AT$2),SUMIF(CLASS!$N219:$S219,AT$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AU$2),SUMIF(CLASS!$N219:$S219,AU$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AV$2),SUMIF(CLASS!$N219:$S219,AV$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AW$2),SUMIF(CLASS!$N219:$S219,AW$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AX$2),SUMIF(CLASS!$N219:$S219,AX$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AY$2),SUMIF(CLASS!$N219:$S219,AY$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,AZ$2),SUMIF(CLASS!$N219:$S219,AZ$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BA$2),SUMIF(CLASS!$N219:$S219,BA$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BB$2),SUMIF(CLASS!$N219:$S219,BB$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BC$2),SUMIF(CLASS!$N219:$S219,BC$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BD$2),SUMIF(CLASS!$N219:$S219,BD$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BE$2),SUMIF(CLASS!$N219:$S219,BE$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BF$2),SUMIF(CLASS!$N219:$S219,BF$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BG$2),SUMIF(CLASS!$N219:$S219,BG$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BH$2),SUMIF(CLASS!$N219:$S219,BH$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BI$2),SUMIF(CLASS!$N219:$S219,BI$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BJ$2),SUMIF(CLASS!$N219:$S219,BJ$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BK$2),SUMIF(CLASS!$N219:$S219,BK$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BL$2),SUMIF(CLASS!$N219:$S219,BL$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BM$2),SUMIF(CLASS!$N219:$S219,BM$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BN$2),SUMIF(CLASS!$N219:$S219,BN$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BO$2),SUMIF(CLASS!$N219:$S219,BO$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BP$2),SUMIF(CLASS!$N219:$S219,BP$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BQ$2),SUMIF(CLASS!$N219:$S219,BQ$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BR$2),SUMIF(CLASS!$N219:$S219,BR$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BS$2),SUMIF(CLASS!$N219:$S219,BS$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BT$2),SUMIF(CLASS!$N219:$S219,BT$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BU$2),SUMIF(CLASS!$N219:$S219,BU$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BV$2),SUMIF(CLASS!$N219:$S219,BV$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BW$2),SUMIF(CLASS!$N219:$S219,BW$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BX$2),SUMIF(CLASS!$N219:$S219,BX$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BY$2),SUMIF(CLASS!$N219:$S219,BY$3,CLASS!$E219:$J219))","v":0},{"$f":"IF(CLASS!$L219<>0,FUNCALLOC!$C219*INDEX(INDIRECT(ACCOUNTS!$R219),2,BZ$2),SUMIF(CLASS!$N219:$S219,BZ$3,CLASS!$E219:$J219))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-185235.95872518214,-39434.323397979279,-63728.717876838578,0,0,0,-288399,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A220","v":230},{"$f":"ACCOUNTS!B220","v":"ARO - Production"},{"$f":"ACCOUNTS!C220","v":-5526317},0,{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,E$2),SUMIF(CLASS!$N220:$S220,E$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,F$2),SUMIF(CLASS!$N220:$S220,F$3,CLASS!$E220:$J220))","v":-1050000.23},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,G$2),SUMIF(CLASS!$N220:$S220,G$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,H$2),SUMIF(CLASS!$N220:$S220,H$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,I$2),SUMIF(CLASS!$N220:$S220,I$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,J$2),SUMIF(CLASS!$N220:$S220,J$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,K$2),SUMIF(CLASS!$N220:$S220,K$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,L$2),SUMIF(CLASS!$N220:$S220,L$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,M$2),SUMIF(CLASS!$N220:$S220,M$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,N$2),SUMIF(CLASS!$N220:$S220,N$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,O$2),SUMIF(CLASS!$N220:$S220,O$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,P$2),SUMIF(CLASS!$N220:$S220,P$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,Q$2),SUMIF(CLASS!$N220:$S220,Q$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,R$2),SUMIF(CLASS!$N220:$S220,R$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,S$2),SUMIF(CLASS!$N220:$S220,S$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,T$2),SUMIF(CLASS!$N220:$S220,T$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,U$2),SUMIF(CLASS!$N220:$S220,U$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,V$2),SUMIF(CLASS!$N220:$S220,V$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,W$2),SUMIF(CLASS!$N220:$S220,W$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,X$2),SUMIF(CLASS!$N220:$S220,X$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,Y$2),SUMIF(CLASS!$N220:$S220,Y$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,Z$2),SUMIF(CLASS!$N220:$S220,Z$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AA$2),SUMIF(CLASS!$N220:$S220,AA$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AB$2),SUMIF(CLASS!$N220:$S220,AB$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AC$2),SUMIF(CLASS!$N220:$S220,AC$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AD$2),SUMIF(CLASS!$N220:$S220,AD$3,CLASS!$E220:$J220))","v":-4476316.7700000005},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AE$2),SUMIF(CLASS!$N220:$S220,AE$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AF$2),SUMIF(CLASS!$N220:$S220,AF$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AG$2),SUMIF(CLASS!$N220:$S220,AG$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AH$2),SUMIF(CLASS!$N220:$S220,AH$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AI$2),SUMIF(CLASS!$N220:$S220,AI$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AJ$2),SUMIF(CLASS!$N220:$S220,AJ$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AK$2),SUMIF(CLASS!$N220:$S220,AK$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AL$2),SUMIF(CLASS!$N220:$S220,AL$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AM$2),SUMIF(CLASS!$N220:$S220,AM$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AN$2),SUMIF(CLASS!$N220:$S220,AN$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AO$2),SUMIF(CLASS!$N220:$S220,AO$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AP$2),SUMIF(CLASS!$N220:$S220,AP$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AQ$2),SUMIF(CLASS!$N220:$S220,AQ$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AR$2),SUMIF(CLASS!$N220:$S220,AR$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AS$2),SUMIF(CLASS!$N220:$S220,AS$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AT$2),SUMIF(CLASS!$N220:$S220,AT$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AU$2),SUMIF(CLASS!$N220:$S220,AU$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AV$2),SUMIF(CLASS!$N220:$S220,AV$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AW$2),SUMIF(CLASS!$N220:$S220,AW$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AX$2),SUMIF(CLASS!$N220:$S220,AX$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AY$2),SUMIF(CLASS!$N220:$S220,AY$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,AZ$2),SUMIF(CLASS!$N220:$S220,AZ$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BA$2),SUMIF(CLASS!$N220:$S220,BA$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BB$2),SUMIF(CLASS!$N220:$S220,BB$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BC$2),SUMIF(CLASS!$N220:$S220,BC$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BD$2),SUMIF(CLASS!$N220:$S220,BD$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BE$2),SUMIF(CLASS!$N220:$S220,BE$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BF$2),SUMIF(CLASS!$N220:$S220,BF$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BG$2),SUMIF(CLASS!$N220:$S220,BG$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BH$2),SUMIF(CLASS!$N220:$S220,BH$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BI$2),SUMIF(CLASS!$N220:$S220,BI$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BJ$2),SUMIF(CLASS!$N220:$S220,BJ$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BK$2),SUMIF(CLASS!$N220:$S220,BK$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BL$2),SUMIF(CLASS!$N220:$S220,BL$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BM$2),SUMIF(CLASS!$N220:$S220,BM$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BN$2),SUMIF(CLASS!$N220:$S220,BN$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BO$2),SUMIF(CLASS!$N220:$S220,BO$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BP$2),SUMIF(CLASS!$N220:$S220,BP$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BQ$2),SUMIF(CLASS!$N220:$S220,BQ$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BR$2),SUMIF(CLASS!$N220:$S220,BR$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BS$2),SUMIF(CLASS!$N220:$S220,BS$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BT$2),SUMIF(CLASS!$N220:$S220,BT$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BU$2),SUMIF(CLASS!$N220:$S220,BU$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BV$2),SUMIF(CLASS!$N220:$S220,BV$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BW$2),SUMIF(CLASS!$N220:$S220,BW$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BX$2),SUMIF(CLASS!$N220:$S220,BX$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BY$2),SUMIF(CLASS!$N220:$S220,BY$3,CLASS!$E220:$J220))","v":0},{"$f":"IF(CLASS!$L220<>0,FUNCALLOC!$C220*INDEX(INDIRECT(ACCOUNTS!$R220),2,BZ$2),SUMIF(CLASS!$N220:$S220,BZ$3,CLASS!$E220:$J220))","v":0},null,null,-1050000.23,-4476316.7700000005,0,0,0,0,-5526317,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A221","v":230.01},{"$f":"ACCOUNTS!B221","v":"ARO - Transmission"},{"$f":"ACCOUNTS!C221","v":-4248884},0,{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,E$2),SUMIF(CLASS!$N221:$S221,E$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,F$2),SUMIF(CLASS!$N221:$S221,F$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,G$2),SUMIF(CLASS!$N221:$S221,G$3,CLASS!$E221:$J221))","v":-807287.96},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,H$2),SUMIF(CLASS!$N221:$S221,H$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,I$2),SUMIF(CLASS!$N221:$S221,I$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,J$2),SUMIF(CLASS!$N221:$S221,J$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,K$2),SUMIF(CLASS!$N221:$S221,K$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,L$2),SUMIF(CLASS!$N221:$S221,L$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,M$2),SUMIF(CLASS!$N221:$S221,M$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,N$2),SUMIF(CLASS!$N221:$S221,N$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,O$2),SUMIF(CLASS!$N221:$S221,O$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,P$2),SUMIF(CLASS!$N221:$S221,P$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,Q$2),SUMIF(CLASS!$N221:$S221,Q$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,R$2),SUMIF(CLASS!$N221:$S221,R$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,S$2),SUMIF(CLASS!$N221:$S221,S$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,T$2),SUMIF(CLASS!$N221:$S221,T$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,U$2),SUMIF(CLASS!$N221:$S221,U$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,V$2),SUMIF(CLASS!$N221:$S221,V$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,W$2),SUMIF(CLASS!$N221:$S221,W$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,X$2),SUMIF(CLASS!$N221:$S221,X$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,Y$2),SUMIF(CLASS!$N221:$S221,Y$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,Z$2),SUMIF(CLASS!$N221:$S221,Z$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AA$2),SUMIF(CLASS!$N221:$S221,AA$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AB$2),SUMIF(CLASS!$N221:$S221,AB$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AC$2),SUMIF(CLASS!$N221:$S221,AC$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AD$2),SUMIF(CLASS!$N221:$S221,AD$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AE$2),SUMIF(CLASS!$N221:$S221,AE$3,CLASS!$E221:$J221))","v":-3441596.04},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AF$2),SUMIF(CLASS!$N221:$S221,AF$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AG$2),SUMIF(CLASS!$N221:$S221,AG$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AH$2),SUMIF(CLASS!$N221:$S221,AH$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AI$2),SUMIF(CLASS!$N221:$S221,AI$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AJ$2),SUMIF(CLASS!$N221:$S221,AJ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AK$2),SUMIF(CLASS!$N221:$S221,AK$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AL$2),SUMIF(CLASS!$N221:$S221,AL$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AM$2),SUMIF(CLASS!$N221:$S221,AM$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AN$2),SUMIF(CLASS!$N221:$S221,AN$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AO$2),SUMIF(CLASS!$N221:$S221,AO$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AP$2),SUMIF(CLASS!$N221:$S221,AP$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AQ$2),SUMIF(CLASS!$N221:$S221,AQ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AR$2),SUMIF(CLASS!$N221:$S221,AR$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AS$2),SUMIF(CLASS!$N221:$S221,AS$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AT$2),SUMIF(CLASS!$N221:$S221,AT$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AU$2),SUMIF(CLASS!$N221:$S221,AU$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AV$2),SUMIF(CLASS!$N221:$S221,AV$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AW$2),SUMIF(CLASS!$N221:$S221,AW$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AX$2),SUMIF(CLASS!$N221:$S221,AX$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AY$2),SUMIF(CLASS!$N221:$S221,AY$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,AZ$2),SUMIF(CLASS!$N221:$S221,AZ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BA$2),SUMIF(CLASS!$N221:$S221,BA$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BB$2),SUMIF(CLASS!$N221:$S221,BB$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BC$2),SUMIF(CLASS!$N221:$S221,BC$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BD$2),SUMIF(CLASS!$N221:$S221,BD$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BE$2),SUMIF(CLASS!$N221:$S221,BE$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BF$2),SUMIF(CLASS!$N221:$S221,BF$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BG$2),SUMIF(CLASS!$N221:$S221,BG$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BH$2),SUMIF(CLASS!$N221:$S221,BH$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BI$2),SUMIF(CLASS!$N221:$S221,BI$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BJ$2),SUMIF(CLASS!$N221:$S221,BJ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BK$2),SUMIF(CLASS!$N221:$S221,BK$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BL$2),SUMIF(CLASS!$N221:$S221,BL$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BM$2),SUMIF(CLASS!$N221:$S221,BM$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BN$2),SUMIF(CLASS!$N221:$S221,BN$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BO$2),SUMIF(CLASS!$N221:$S221,BO$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BP$2),SUMIF(CLASS!$N221:$S221,BP$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BQ$2),SUMIF(CLASS!$N221:$S221,BQ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BR$2),SUMIF(CLASS!$N221:$S221,BR$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BS$2),SUMIF(CLASS!$N221:$S221,BS$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BT$2),SUMIF(CLASS!$N221:$S221,BT$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BU$2),SUMIF(CLASS!$N221:$S221,BU$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BV$2),SUMIF(CLASS!$N221:$S221,BV$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BW$2),SUMIF(CLASS!$N221:$S221,BW$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BX$2),SUMIF(CLASS!$N221:$S221,BX$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BY$2),SUMIF(CLASS!$N221:$S221,BY$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$R221),2,BZ$2),SUMIF(CLASS!$N221:$S221,BZ$3,CLASS!$E221:$J221))","v":0},null,null,0,0,0,0,0,0,0,null,-807287.96,-3441596.04,0,0,0,0,-4248884,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A222","v":230.02},{"$f":"ACCOUNTS!B222","v":"ARO - Distribution"},{"$f":"ACCOUNTS!C222","v":-10072669},0,{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,E$2),SUMIF(CLASS!$N222:$S222,E$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,F$2),SUMIF(CLASS!$N222:$S222,F$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,G$2),SUMIF(CLASS!$N222:$S222,G$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,H$2),SUMIF(CLASS!$N222:$S222,H$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,I$2),SUMIF(CLASS!$N222:$S222,I$3,CLASS!$E222:$J222))","v":-4694.8054145809401},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,J$2),SUMIF(CLASS!$N222:$S222,J$3,CLASS!$E222:$J222))","v":-73906.50010568992},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,K$2),SUMIF(CLASS!$N222:$S222,K$3,CLASS!$E222:$J222))","v":-323067.88489100727},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,L$2),SUMIF(CLASS!$N222:$S222,L$3,CLASS!$E222:$J222))","v":-1218.2762687312995},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,M$2),SUMIF(CLASS!$N222:$S222,M$3,CLASS!$E222:$J222))","v":-15058.680645497403},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,N$2),SUMIF(CLASS!$N222:$S222,N$3,CLASS!$E222:$J222))","v":-72740.919374841716},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,O$2),SUMIF(CLASS!$N222:$S222,O$3,CLASS!$E222:$J222))","v":-895734.38705367513},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,P$2),SUMIF(CLASS!$N222:$S222,P$3,CLASS!$E222:$J222))","v":-1499286.4515232423},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,Q$2),SUMIF(CLASS!$N222:$S222,Q$3,CLASS!$E222:$J222))","v":-7381.0452951136122},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,R$2),SUMIF(CLASS!$N222:$S222,R$3,CLASS!$E222:$J222))","v":-3502699.5359143214},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,S$2),SUMIF(CLASS!$N222:$S222,S$3,CLASS!$E222:$J222))","v":-73791.848869598471},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,T$2),SUMIF(CLASS!$N222:$S222,T$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,U$2),SUMIF(CLASS!$N222:$S222,U$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,V$2),SUMIF(CLASS!$N222:$S222,V$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,W$2),SUMIF(CLASS!$N222:$S222,W$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,X$2),SUMIF(CLASS!$N222:$S222,X$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,Y$2),SUMIF(CLASS!$N222:$S222,Y$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,Z$2),SUMIF(CLASS!$N222:$S222,Z$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AA$2),SUMIF(CLASS!$N222:$S222,AA$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AB$2),SUMIF(CLASS!$N222:$S222,AB$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AC$2),SUMIF(CLASS!$N222:$S222,AC$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AD$2),SUMIF(CLASS!$N222:$S222,AD$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AE$2),SUMIF(CLASS!$N222:$S222,AE$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AF$2),SUMIF(CLASS!$N222:$S222,AF$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AG$2),SUMIF(CLASS!$N222:$S222,AG$3,CLASS!$E222:$J222))","v":-1377289.4040090311},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AH$2),SUMIF(CLASS!$N222:$S222,AH$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AI$2),SUMIF(CLASS!$N222:$S222,AI$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AJ$2),SUMIF(CLASS!$N222:$S222,AJ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AK$2),SUMIF(CLASS!$N222:$S222,AK$3,CLASS!$E222:$J222))","v":-402410.39746373793},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AL$2),SUMIF(CLASS!$N222:$S222,AL$3,CLASS!$E222:$J222))","v":-761248.8559097473},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AM$2),SUMIF(CLASS!$N222:$S222,AM$3,CLASS!$E222:$J222))","v":-10945.595821541221},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AN$2),SUMIF(CLASS!$N222:$S222,AN$3,CLASS!$E222:$J222))","v":-121984.47392694966},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AO$2),SUMIF(CLASS!$N222:$S222,AO$3,CLASS!$E222:$J222))","v":-397149.28797394066},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AP$2),SUMIF(CLASS!$N222:$S222,AP$3,CLASS!$E222:$J222))","v":-370630.78957258881},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AQ$2),SUMIF(CLASS!$N222:$S222,AQ$3,CLASS!$E222:$J222))","v":-1867.3509102176624},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AR$2),SUMIF(CLASS!$N222:$S222,AR$3,CLASS!$E222:$J222))","v":-159562.50905594544},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AS$2),SUMIF(CLASS!$N222:$S222,AS$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AT$2),SUMIF(CLASS!$N222:$S222,AT$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AU$2),SUMIF(CLASS!$N222:$S222,AU$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AV$2),SUMIF(CLASS!$N222:$S222,AV$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AW$2),SUMIF(CLASS!$N222:$S222,AW$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AX$2),SUMIF(CLASS!$N222:$S222,AX$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AY$2),SUMIF(CLASS!$N222:$S222,AY$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,AZ$2),SUMIF(CLASS!$N222:$S222,AZ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BA$2),SUMIF(CLASS!$N222:$S222,BA$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BB$2),SUMIF(CLASS!$N222:$S222,BB$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BC$2),SUMIF(CLASS!$N222:$S222,BC$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BD$2),SUMIF(CLASS!$N222:$S222,BD$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BE$2),SUMIF(CLASS!$N222:$S222,BE$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BF$2),SUMIF(CLASS!$N222:$S222,BF$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BG$2),SUMIF(CLASS!$N222:$S222,BG$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BH$2),SUMIF(CLASS!$N222:$S222,BH$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BI$2),SUMIF(CLASS!$N222:$S222,BI$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BJ$2),SUMIF(CLASS!$N222:$S222,BJ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BK$2),SUMIF(CLASS!$N222:$S222,BK$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BL$2),SUMIF(CLASS!$N222:$S222,BL$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BM$2),SUMIF(CLASS!$N222:$S222,BM$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BN$2),SUMIF(CLASS!$N222:$S222,BN$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BO$2),SUMIF(CLASS!$N222:$S222,BO$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BP$2),SUMIF(CLASS!$N222:$S222,BP$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BQ$2),SUMIF(CLASS!$N222:$S222,BQ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BR$2),SUMIF(CLASS!$N222:$S222,BR$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BS$2),SUMIF(CLASS!$N222:$S222,BS$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BT$2),SUMIF(CLASS!$N222:$S222,BT$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BU$2),SUMIF(CLASS!$N222:$S222,BU$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BV$2),SUMIF(CLASS!$N222:$S222,BV$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BW$2),SUMIF(CLASS!$N222:$S222,BW$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BX$2),SUMIF(CLASS!$N222:$S222,BX$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BY$2),SUMIF(CLASS!$N222:$S222,BY$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$R222),2,BZ$2),SUMIF(CLASS!$N222:$S222,BZ$3,CLASS!$E222:$J222))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-6469580.3353562998,-1377289.4040090311,-2225799.2606346686,0,0,0,-10072669,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A223","v":230.03},{"$f":"ACCOUNTS!B223","v":"ARO - General"},{"$f":"ACCOUNTS!C223","v":-631117},0,{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,E$2),SUMIF(CLASS!$N223:$S223,E$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,F$2),SUMIF(CLASS!$N223:$S223,F$3,CLASS!$E223:$J223))","v":-47638.381279161673},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,G$2),SUMIF(CLASS!$N223:$S223,G$3,CLASS!$E223:$J223))","v":-3470.4779288107543},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,H$2),SUMIF(CLASS!$N223:$S223,H$3,CLASS!$E223:$J223))","v":-2898.0066097430181},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,I$2),SUMIF(CLASS!$N223:$S223,I$3,CLASS!$E223:$J223))","v":-115.77525742657208},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,J$2),SUMIF(CLASS!$N223:$S223,J$3,CLASS!$E223:$J223))","v":-1822.5556374836437},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,K$2),SUMIF(CLASS!$N223:$S223,K$3,CLASS!$E223:$J223))","v":-7966.9473463903178},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,L$2),SUMIF(CLASS!$N223:$S223,L$3,CLASS!$E223:$J223))","v":-30.043044636311034},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,M$2),SUMIF(CLASS!$N223:$S223,M$3,CLASS!$E223:$J223))","v":-371.35141380350882},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,N$2),SUMIF(CLASS!$N223:$S223,N$3,CLASS!$E223:$J223))","v":-1793.8120800304857},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,O$2),SUMIF(CLASS!$N223:$S223,O$3,CLASS!$E223:$J223))","v":-22089.068681077308},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,P$2),SUMIF(CLASS!$N223:$S223,P$3,CLASS!$E223:$J223))","v":-36972.836902287039},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Q$2),SUMIF(CLASS!$N223:$S223,Q$3,CLASS!$E223:$J223))","v":-182.01870869130445},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,R$2),SUMIF(CLASS!$N223:$S223,R$3,CLASS!$E223:$J223))","v":-86377.582167505592},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,S$2),SUMIF(CLASS!$N223:$S223,S$3,CLASS!$E223:$J223))","v":-1819.7283048892959},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,T$2),SUMIF(CLASS!$N223:$S223,T$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,U$2),SUMIF(CLASS!$N223:$S223,U$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,V$2),SUMIF(CLASS!$N223:$S223,V$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,W$2),SUMIF(CLASS!$N223:$S223,W$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,X$2),SUMIF(CLASS!$N223:$S223,X$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Y$2),SUMIF(CLASS!$N223:$S223,Y$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Z$2),SUMIF(CLASS!$N223:$S223,Z$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AA$2),SUMIF(CLASS!$N223:$S223,AA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AB$2),SUMIF(CLASS!$N223:$S223,AB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AC$2),SUMIF(CLASS!$N223:$S223,AC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AD$2),SUMIF(CLASS!$N223:$S223,AD$3,CLASS!$E223:$J223))","v":-203089.94124274183},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AE$2),SUMIF(CLASS!$N223:$S223,AE$3,CLASS!$E223:$J223))","v":-14795.195380719535},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AF$2),SUMIF(CLASS!$N223:$S223,AF$3,CLASS!$E223:$J223))","v":-12354.6597573255},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AG$2),SUMIF(CLASS!$N223:$S223,AG$3,CLASS!$E223:$J223))","v":-33964.354476716624},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AH$2),SUMIF(CLASS!$N223:$S223,AH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AI$2),SUMIF(CLASS!$N223:$S223,AI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AJ$2),SUMIF(CLASS!$N223:$S223,AJ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AK$2),SUMIF(CLASS!$N223:$S223,AK$3,CLASS!$E223:$J223))","v":-9923.556621281612},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AL$2),SUMIF(CLASS!$N223:$S223,AL$3,CLASS!$E223:$J223))","v":-18772.616642409092},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AM$2),SUMIF(CLASS!$N223:$S223,AM$3,CLASS!$E223:$J223))","v":-269.921554148003},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AN$2),SUMIF(CLASS!$N223:$S223,AN$3,CLASS!$E223:$J223))","v":-3008.1723572771689},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AO$2),SUMIF(CLASS!$N223:$S223,AO$3,CLASS!$E223:$J223))","v":-9793.8161418063773},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AP$2),SUMIF(CLASS!$N223:$S223,AP$3,CLASS!$E223:$J223))","v":-9139.8623124426704},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AQ$2),SUMIF(CLASS!$N223:$S223,AQ$3,CLASS!$E223:$J223))","v":-46.049412754094085},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AR$2),SUMIF(CLASS!$N223:$S223,AR$3,CLASS!$E223:$J223))","v":-4717.54411547164},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AS$2),SUMIF(CLASS!$N223:$S223,AS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AT$2),SUMIF(CLASS!$N223:$S223,AT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AU$2),SUMIF(CLASS!$N223:$S223,AU$3,CLASS!$E223:$J223))","v":-32929.548702520733},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AV$2),SUMIF(CLASS!$N223:$S223,AV$3,CLASS!$E223:$J223))","v":-40493.199332044773},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AW$2),SUMIF(CLASS!$N223:$S223,AW$3,CLASS!$E223:$J223))","v":-16431.790566608786},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AX$2),SUMIF(CLASS!$N223:$S223,AX$3,CLASS!$E223:$J223))","v":-7838.1860217950061},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AY$2),SUMIF(CLASS!$N223:$S223,AY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AZ$2),SUMIF(CLASS!$N223:$S223,AZ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BA$2),SUMIF(CLASS!$N223:$S223,BA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BB$2),SUMIF(CLASS!$N223:$S223,BB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BC$2),SUMIF(CLASS!$N223:$S223,BC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BD$2),SUMIF(CLASS!$N223:$S223,BD$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BE$2),SUMIF(CLASS!$N223:$S223,BE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BF$2),SUMIF(CLASS!$N223:$S223,BF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BG$2),SUMIF(CLASS!$N223:$S223,BG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BH$2),SUMIF(CLASS!$N223:$S223,BH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BI$2),SUMIF(CLASS!$N223:$S223,BI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BJ$2),SUMIF(CLASS!$N223:$S223,BJ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BK$2),SUMIF(CLASS!$N223:$S223,BK$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BL$2),SUMIF(CLASS!$N223:$S223,BL$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BM$2),SUMIF(CLASS!$N223:$S223,BM$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BN$2),SUMIF(CLASS!$N223:$S223,BN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BO$2),SUMIF(CLASS!$N223:$S223,BO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BP$2),SUMIF(CLASS!$N223:$S223,BP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BQ$2),SUMIF(CLASS!$N223:$S223,BQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BR$2),SUMIF(CLASS!$N223:$S223,BR$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BS$2),SUMIF(CLASS!$N223:$S223,BS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BT$2),SUMIF(CLASS!$N223:$S223,BT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BU$2),SUMIF(CLASS!$N223:$S223,BU$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BV$2),SUMIF(CLASS!$N223:$S223,BV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BW$2),SUMIF(CLASS!$N223:$S223,BW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BX$2),SUMIF(CLASS!$N223:$S223,BX$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BY$2),SUMIF(CLASS!$N223:$S223,BY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BZ$2),SUMIF(CLASS!$N223:$S223,BZ$3,CLASS!$E223:$J223))","v":0},null,null,-47638.381279161673,-203089.94124274183,0,0,0,0,-250728.32252190349,null,-6368.4845385537719,-27149.855138045037,0,0,0,0,-33518.339676598807,null,-159541.71954422136,-33964.354476716624,-153364.26378055994,0,0,0,-346870.3378014979,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A224","v":"~"},{"$f":"ACCOUNTS!B224","v":"~"},{"$f":"ACCOUNTS!C224","v":0},0,{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,E$2),SUMIF(CLASS!$N224:$S224,E$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,F$2),SUMIF(CLASS!$N224:$S224,F$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,G$2),SUMIF(CLASS!$N224:$S224,G$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,H$2),SUMIF(CLASS!$N224:$S224,H$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,I$2),SUMIF(CLASS!$N224:$S224,I$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,J$2),SUMIF(CLASS!$N224:$S224,J$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,K$2),SUMIF(CLASS!$N224:$S224,K$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,L$2),SUMIF(CLASS!$N224:$S224,L$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,M$2),SUMIF(CLASS!$N224:$S224,M$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,N$2),SUMIF(CLASS!$N224:$S224,N$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,O$2),SUMIF(CLASS!$N224:$S224,O$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,P$2),SUMIF(CLASS!$N224:$S224,P$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,Q$2),SUMIF(CLASS!$N224:$S224,Q$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,R$2),SUMIF(CLASS!$N224:$S224,R$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,S$2),SUMIF(CLASS!$N224:$S224,S$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,T$2),SUMIF(CLASS!$N224:$S224,T$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,U$2),SUMIF(CLASS!$N224:$S224,U$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,V$2),SUMIF(CLASS!$N224:$S224,V$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,W$2),SUMIF(CLASS!$N224:$S224,W$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,X$2),SUMIF(CLASS!$N224:$S224,X$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,Y$2),SUMIF(CLASS!$N224:$S224,Y$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,Z$2),SUMIF(CLASS!$N224:$S224,Z$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AA$2),SUMIF(CLASS!$N224:$S224,AA$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AB$2),SUMIF(CLASS!$N224:$S224,AB$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AC$2),SUMIF(CLASS!$N224:$S224,AC$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AD$2),SUMIF(CLASS!$N224:$S224,AD$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AE$2),SUMIF(CLASS!$N224:$S224,AE$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AF$2),SUMIF(CLASS!$N224:$S224,AF$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AG$2),SUMIF(CLASS!$N224:$S224,AG$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AH$2),SUMIF(CLASS!$N224:$S224,AH$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AI$2),SUMIF(CLASS!$N224:$S224,AI$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AJ$2),SUMIF(CLASS!$N224:$S224,AJ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AK$2),SUMIF(CLASS!$N224:$S224,AK$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AL$2),SUMIF(CLASS!$N224:$S224,AL$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AM$2),SUMIF(CLASS!$N224:$S224,AM$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AN$2),SUMIF(CLASS!$N224:$S224,AN$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AO$2),SUMIF(CLASS!$N224:$S224,AO$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AP$2),SUMIF(CLASS!$N224:$S224,AP$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AQ$2),SUMIF(CLASS!$N224:$S224,AQ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AR$2),SUMIF(CLASS!$N224:$S224,AR$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AS$2),SUMIF(CLASS!$N224:$S224,AS$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AT$2),SUMIF(CLASS!$N224:$S224,AT$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AU$2),SUMIF(CLASS!$N224:$S224,AU$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AV$2),SUMIF(CLASS!$N224:$S224,AV$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AW$2),SUMIF(CLASS!$N224:$S224,AW$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AX$2),SUMIF(CLASS!$N224:$S224,AX$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AY$2),SUMIF(CLASS!$N224:$S224,AY$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,AZ$2),SUMIF(CLASS!$N224:$S224,AZ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BA$2),SUMIF(CLASS!$N224:$S224,BA$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BB$2),SUMIF(CLASS!$N224:$S224,BB$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BC$2),SUMIF(CLASS!$N224:$S224,BC$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BD$2),SUMIF(CLASS!$N224:$S224,BD$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BE$2),SUMIF(CLASS!$N224:$S224,BE$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BF$2),SUMIF(CLASS!$N224:$S224,BF$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BG$2),SUMIF(CLASS!$N224:$S224,BG$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BH$2),SUMIF(CLASS!$N224:$S224,BH$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BI$2),SUMIF(CLASS!$N224:$S224,BI$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BJ$2),SUMIF(CLASS!$N224:$S224,BJ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BK$2),SUMIF(CLASS!$N224:$S224,BK$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BL$2),SUMIF(CLASS!$N224:$S224,BL$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BM$2),SUMIF(CLASS!$N224:$S224,BM$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BN$2),SUMIF(CLASS!$N224:$S224,BN$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BO$2),SUMIF(CLASS!$N224:$S224,BO$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BP$2),SUMIF(CLASS!$N224:$S224,BP$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BQ$2),SUMIF(CLASS!$N224:$S224,BQ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BR$2),SUMIF(CLASS!$N224:$S224,BR$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BS$2),SUMIF(CLASS!$N224:$S224,BS$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BT$2),SUMIF(CLASS!$N224:$S224,BT$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BU$2),SUMIF(CLASS!$N224:$S224,BU$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BV$2),SUMIF(CLASS!$N224:$S224,BV$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BW$2),SUMIF(CLASS!$N224:$S224,BW$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BX$2),SUMIF(CLASS!$N224:$S224,BX$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BY$2),SUMIF(CLASS!$N224:$S224,BY$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$R224),2,BZ$2),SUMIF(CLASS!$N224:$S224,BZ$3,CLASS!$E224:$J224))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A225","v":"~"},{"$f":"ACCOUNTS!B225","v":"~"},{"$f":"ACCOUNTS!C225","v":0},0,{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,E$2),SUMIF(CLASS!$N225:$S225,E$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,F$2),SUMIF(CLASS!$N225:$S225,F$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,G$2),SUMIF(CLASS!$N225:$S225,G$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,H$2),SUMIF(CLASS!$N225:$S225,H$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,I$2),SUMIF(CLASS!$N225:$S225,I$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,J$2),SUMIF(CLASS!$N225:$S225,J$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,K$2),SUMIF(CLASS!$N225:$S225,K$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,L$2),SUMIF(CLASS!$N225:$S225,L$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,M$2),SUMIF(CLASS!$N225:$S225,M$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,N$2),SUMIF(CLASS!$N225:$S225,N$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,O$2),SUMIF(CLASS!$N225:$S225,O$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,P$2),SUMIF(CLASS!$N225:$S225,P$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,Q$2),SUMIF(CLASS!$N225:$S225,Q$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,R$2),SUMIF(CLASS!$N225:$S225,R$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,S$2),SUMIF(CLASS!$N225:$S225,S$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,T$2),SUMIF(CLASS!$N225:$S225,T$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,U$2),SUMIF(CLASS!$N225:$S225,U$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,V$2),SUMIF(CLASS!$N225:$S225,V$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,W$2),SUMIF(CLASS!$N225:$S225,W$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,X$2),SUMIF(CLASS!$N225:$S225,X$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,Y$2),SUMIF(CLASS!$N225:$S225,Y$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,Z$2),SUMIF(CLASS!$N225:$S225,Z$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AA$2),SUMIF(CLASS!$N225:$S225,AA$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AB$2),SUMIF(CLASS!$N225:$S225,AB$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AC$2),SUMIF(CLASS!$N225:$S225,AC$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AD$2),SUMIF(CLASS!$N225:$S225,AD$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AE$2),SUMIF(CLASS!$N225:$S225,AE$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AF$2),SUMIF(CLASS!$N225:$S225,AF$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AG$2),SUMIF(CLASS!$N225:$S225,AG$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AH$2),SUMIF(CLASS!$N225:$S225,AH$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AI$2),SUMIF(CLASS!$N225:$S225,AI$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AJ$2),SUMIF(CLASS!$N225:$S225,AJ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AK$2),SUMIF(CLASS!$N225:$S225,AK$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AL$2),SUMIF(CLASS!$N225:$S225,AL$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AM$2),SUMIF(CLASS!$N225:$S225,AM$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AN$2),SUMIF(CLASS!$N225:$S225,AN$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AO$2),SUMIF(CLASS!$N225:$S225,AO$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AP$2),SUMIF(CLASS!$N225:$S225,AP$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AQ$2),SUMIF(CLASS!$N225:$S225,AQ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AR$2),SUMIF(CLASS!$N225:$S225,AR$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AS$2),SUMIF(CLASS!$N225:$S225,AS$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AT$2),SUMIF(CLASS!$N225:$S225,AT$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AU$2),SUMIF(CLASS!$N225:$S225,AU$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AV$2),SUMIF(CLASS!$N225:$S225,AV$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AW$2),SUMIF(CLASS!$N225:$S225,AW$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AX$2),SUMIF(CLASS!$N225:$S225,AX$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AY$2),SUMIF(CLASS!$N225:$S225,AY$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,AZ$2),SUMIF(CLASS!$N225:$S225,AZ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BA$2),SUMIF(CLASS!$N225:$S225,BA$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BB$2),SUMIF(CLASS!$N225:$S225,BB$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BC$2),SUMIF(CLASS!$N225:$S225,BC$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BD$2),SUMIF(CLASS!$N225:$S225,BD$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BE$2),SUMIF(CLASS!$N225:$S225,BE$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BF$2),SUMIF(CLASS!$N225:$S225,BF$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BG$2),SUMIF(CLASS!$N225:$S225,BG$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BH$2),SUMIF(CLASS!$N225:$S225,BH$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BI$2),SUMIF(CLASS!$N225:$S225,BI$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BJ$2),SUMIF(CLASS!$N225:$S225,BJ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BK$2),SUMIF(CLASS!$N225:$S225,BK$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BL$2),SUMIF(CLASS!$N225:$S225,BL$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BM$2),SUMIF(CLASS!$N225:$S225,BM$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BN$2),SUMIF(CLASS!$N225:$S225,BN$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BO$2),SUMIF(CLASS!$N225:$S225,BO$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BP$2),SUMIF(CLASS!$N225:$S225,BP$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BQ$2),SUMIF(CLASS!$N225:$S225,BQ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BR$2),SUMIF(CLASS!$N225:$S225,BR$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BS$2),SUMIF(CLASS!$N225:$S225,BS$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BT$2),SUMIF(CLASS!$N225:$S225,BT$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BU$2),SUMIF(CLASS!$N225:$S225,BU$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BV$2),SUMIF(CLASS!$N225:$S225,BV$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BW$2),SUMIF(CLASS!$N225:$S225,BW$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BX$2),SUMIF(CLASS!$N225:$S225,BX$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BY$2),SUMIF(CLASS!$N225:$S225,BY$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$R225),2,BZ$2),SUMIF(CLASS!$N225:$S225,BZ$3,CLASS!$E225:$J225))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A226","v":"~"},{"$f":"ACCOUNTS!B226","v":"~"},{"$f":"ACCOUNTS!C226","v":0},0,{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,E$2),SUMIF(CLASS!$N226:$S226,E$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,F$2),SUMIF(CLASS!$N226:$S226,F$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,G$2),SUMIF(CLASS!$N226:$S226,G$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,H$2),SUMIF(CLASS!$N226:$S226,H$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,I$2),SUMIF(CLASS!$N226:$S226,I$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,J$2),SUMIF(CLASS!$N226:$S226,J$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,K$2),SUMIF(CLASS!$N226:$S226,K$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,L$2),SUMIF(CLASS!$N226:$S226,L$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,M$2),SUMIF(CLASS!$N226:$S226,M$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,N$2),SUMIF(CLASS!$N226:$S226,N$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,O$2),SUMIF(CLASS!$N226:$S226,O$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,P$2),SUMIF(CLASS!$N226:$S226,P$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,Q$2),SUMIF(CLASS!$N226:$S226,Q$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,R$2),SUMIF(CLASS!$N226:$S226,R$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,S$2),SUMIF(CLASS!$N226:$S226,S$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,T$2),SUMIF(CLASS!$N226:$S226,T$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,U$2),SUMIF(CLASS!$N226:$S226,U$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,V$2),SUMIF(CLASS!$N226:$S226,V$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,W$2),SUMIF(CLASS!$N226:$S226,W$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,X$2),SUMIF(CLASS!$N226:$S226,X$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,Y$2),SUMIF(CLASS!$N226:$S226,Y$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,Z$2),SUMIF(CLASS!$N226:$S226,Z$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AA$2),SUMIF(CLASS!$N226:$S226,AA$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AB$2),SUMIF(CLASS!$N226:$S226,AB$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AC$2),SUMIF(CLASS!$N226:$S226,AC$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AD$2),SUMIF(CLASS!$N226:$S226,AD$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AE$2),SUMIF(CLASS!$N226:$S226,AE$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AF$2),SUMIF(CLASS!$N226:$S226,AF$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AG$2),SUMIF(CLASS!$N226:$S226,AG$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AH$2),SUMIF(CLASS!$N226:$S226,AH$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AI$2),SUMIF(CLASS!$N226:$S226,AI$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AJ$2),SUMIF(CLASS!$N226:$S226,AJ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AK$2),SUMIF(CLASS!$N226:$S226,AK$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AL$2),SUMIF(CLASS!$N226:$S226,AL$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AM$2),SUMIF(CLASS!$N226:$S226,AM$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AN$2),SUMIF(CLASS!$N226:$S226,AN$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AO$2),SUMIF(CLASS!$N226:$S226,AO$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AP$2),SUMIF(CLASS!$N226:$S226,AP$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AQ$2),SUMIF(CLASS!$N226:$S226,AQ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AR$2),SUMIF(CLASS!$N226:$S226,AR$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AS$2),SUMIF(CLASS!$N226:$S226,AS$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AT$2),SUMIF(CLASS!$N226:$S226,AT$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AU$2),SUMIF(CLASS!$N226:$S226,AU$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AV$2),SUMIF(CLASS!$N226:$S226,AV$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AW$2),SUMIF(CLASS!$N226:$S226,AW$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AX$2),SUMIF(CLASS!$N226:$S226,AX$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AY$2),SUMIF(CLASS!$N226:$S226,AY$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,AZ$2),SUMIF(CLASS!$N226:$S226,AZ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BA$2),SUMIF(CLASS!$N226:$S226,BA$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BB$2),SUMIF(CLASS!$N226:$S226,BB$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BC$2),SUMIF(CLASS!$N226:$S226,BC$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BD$2),SUMIF(CLASS!$N226:$S226,BD$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BE$2),SUMIF(CLASS!$N226:$S226,BE$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BF$2),SUMIF(CLASS!$N226:$S226,BF$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BG$2),SUMIF(CLASS!$N226:$S226,BG$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BH$2),SUMIF(CLASS!$N226:$S226,BH$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BI$2),SUMIF(CLASS!$N226:$S226,BI$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BJ$2),SUMIF(CLASS!$N226:$S226,BJ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BK$2),SUMIF(CLASS!$N226:$S226,BK$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BL$2),SUMIF(CLASS!$N226:$S226,BL$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BM$2),SUMIF(CLASS!$N226:$S226,BM$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BN$2),SUMIF(CLASS!$N226:$S226,BN$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BO$2),SUMIF(CLASS!$N226:$S226,BO$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BP$2),SUMIF(CLASS!$N226:$S226,BP$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BQ$2),SUMIF(CLASS!$N226:$S226,BQ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BR$2),SUMIF(CLASS!$N226:$S226,BR$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BS$2),SUMIF(CLASS!$N226:$S226,BS$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BT$2),SUMIF(CLASS!$N226:$S226,BT$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BU$2),SUMIF(CLASS!$N226:$S226,BU$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BV$2),SUMIF(CLASS!$N226:$S226,BV$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BW$2),SUMIF(CLASS!$N226:$S226,BW$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BX$2),SUMIF(CLASS!$N226:$S226,BX$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BY$2),SUMIF(CLASS!$N226:$S226,BY$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$R226),2,BZ$2),SUMIF(CLASS!$N226:$S226,BZ$3,CLASS!$E226:$J226))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E226:$BL226)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E226:$BA226)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E226:$BL226)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E226:$BA226)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E226:$BL226)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E226:$BA226)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E226:$BA226)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E226:$BA226)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A227","v":"~"},{"$f":"ACCOUNTS!B227","v":"~"},{"$f":"ACCOUNTS!C227","v":0},0,{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,E$2),SUMIF(CLASS!$N227:$S227,E$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,F$2),SUMIF(CLASS!$N227:$S227,F$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,G$2),SUMIF(CLASS!$N227:$S227,G$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,H$2),SUMIF(CLASS!$N227:$S227,H$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,I$2),SUMIF(CLASS!$N227:$S227,I$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,J$2),SUMIF(CLASS!$N227:$S227,J$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,K$2),SUMIF(CLASS!$N227:$S227,K$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,L$2),SUMIF(CLASS!$N227:$S227,L$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,M$2),SUMIF(CLASS!$N227:$S227,M$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,N$2),SUMIF(CLASS!$N227:$S227,N$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,O$2),SUMIF(CLASS!$N227:$S227,O$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,P$2),SUMIF(CLASS!$N227:$S227,P$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,Q$2),SUMIF(CLASS!$N227:$S227,Q$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,R$2),SUMIF(CLASS!$N227:$S227,R$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,S$2),SUMIF(CLASS!$N227:$S227,S$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,T$2),SUMIF(CLASS!$N227:$S227,T$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,U$2),SUMIF(CLASS!$N227:$S227,U$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,V$2),SUMIF(CLASS!$N227:$S227,V$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,W$2),SUMIF(CLASS!$N227:$S227,W$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,X$2),SUMIF(CLASS!$N227:$S227,X$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,Y$2),SUMIF(CLASS!$N227:$S227,Y$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,Z$2),SUMIF(CLASS!$N227:$S227,Z$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AA$2),SUMIF(CLASS!$N227:$S227,AA$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AB$2),SUMIF(CLASS!$N227:$S227,AB$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AC$2),SUMIF(CLASS!$N227:$S227,AC$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AD$2),SUMIF(CLASS!$N227:$S227,AD$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AE$2),SUMIF(CLASS!$N227:$S227,AE$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AF$2),SUMIF(CLASS!$N227:$S227,AF$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AG$2),SUMIF(CLASS!$N227:$S227,AG$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AH$2),SUMIF(CLASS!$N227:$S227,AH$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AI$2),SUMIF(CLASS!$N227:$S227,AI$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AJ$2),SUMIF(CLASS!$N227:$S227,AJ$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AK$2),SUMIF(CLASS!$N227:$S227,AK$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AL$2),SUMIF(CLASS!$N227:$S227,AL$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AM$2),SUMIF(CLASS!$N227:$S227,AM$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AN$2),SUMIF(CLASS!$N227:$S227,AN$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AO$2),SUMIF(CLASS!$N227:$S227,AO$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AP$2),SUMIF(CLASS!$N227:$S227,AP$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AQ$2),SUMIF(CLASS!$N227:$S227,AQ$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AR$2),SUMIF(CLASS!$N227:$S227,AR$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AS$2),SUMIF(CLASS!$N227:$S227,AS$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AT$2),SUMIF(CLASS!$N227:$S227,AT$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AU$2),SUMIF(CLASS!$N227:$S227,AU$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AV$2),SUMIF(CLASS!$N227:$S227,AV$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AW$2),SUMIF(CLASS!$N227:$S227,AW$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AX$2),SUMIF(CLASS!$N227:$S227,AX$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AY$2),SUMIF(CLASS!$N227:$S227,AY$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,AZ$2),SUMIF(CLASS!$N227:$S227,AZ$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BA$2),SUMIF(CLASS!$N227:$S227,BA$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BB$2),SUMIF(CLASS!$N227:$S227,BB$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BC$2),SUMIF(CLASS!$N227:$S227,BC$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BD$2),SUMIF(CLASS!$N227:$S227,BD$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BE$2),SUMIF(CLASS!$N227:$S227,BE$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BF$2),SUMIF(CLASS!$N227:$S227,BF$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BG$2),SUMIF(CLASS!$N227:$S227,BG$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BH$2),SUMIF(CLASS!$N227:$S227,BH$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BI$2),SUMIF(CLASS!$N227:$S227,BI$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BJ$2),SUMIF(CLASS!$N227:$S227,BJ$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BK$2),SUMIF(CLASS!$N227:$S227,BK$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BL$2),SUMIF(CLASS!$N227:$S227,BL$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BM$2),SUMIF(CLASS!$N227:$S227,BM$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BN$2),SUMIF(CLASS!$N227:$S227,BN$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BO$2),SUMIF(CLASS!$N227:$S227,BO$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BP$2),SUMIF(CLASS!$N227:$S227,BP$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BQ$2),SUMIF(CLASS!$N227:$S227,BQ$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BR$2),SUMIF(CLASS!$N227:$S227,BR$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BS$2),SUMIF(CLASS!$N227:$S227,BS$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BT$2),SUMIF(CLASS!$N227:$S227,BT$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BU$2),SUMIF(CLASS!$N227:$S227,BU$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BV$2),SUMIF(CLASS!$N227:$S227,BV$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BW$2),SUMIF(CLASS!$N227:$S227,BW$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BX$2),SUMIF(CLASS!$N227:$S227,BX$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BY$2),SUMIF(CLASS!$N227:$S227,BY$3,CLASS!$E227:$J227))","v":0},{"$f":"IF(CLASS!$L227<>0,FUNCALLOC!$C227*INDEX(INDIRECT(ACCOUNTS!$R227),2,BZ$2),SUMIF(CLASS!$N227:$S227,BZ$3,CLASS!$E227:$J227))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},0,{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,E$2),SUMIF(CLASS!$N228:$S228,E$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,F$2),SUMIF(CLASS!$N228:$S228,F$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,G$2),SUMIF(CLASS!$N228:$S228,G$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,H$2),SUMIF(CLASS!$N228:$S228,H$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,I$2),SUMIF(CLASS!$N228:$S228,I$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,J$2),SUMIF(CLASS!$N228:$S228,J$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,K$2),SUMIF(CLASS!$N228:$S228,K$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,L$2),SUMIF(CLASS!$N228:$S228,L$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,M$2),SUMIF(CLASS!$N228:$S228,M$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,N$2),SUMIF(CLASS!$N228:$S228,N$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,O$2),SUMIF(CLASS!$N228:$S228,O$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,P$2),SUMIF(CLASS!$N228:$S228,P$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Q$2),SUMIF(CLASS!$N228:$S228,Q$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,R$2),SUMIF(CLASS!$N228:$S228,R$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,S$2),SUMIF(CLASS!$N228:$S228,S$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,T$2),SUMIF(CLASS!$N228:$S228,T$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,U$2),SUMIF(CLASS!$N228:$S228,U$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,V$2),SUMIF(CLASS!$N228:$S228,V$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,W$2),SUMIF(CLASS!$N228:$S228,W$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,X$2),SUMIF(CLASS!$N228:$S228,X$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Y$2),SUMIF(CLASS!$N228:$S228,Y$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Z$2),SUMIF(CLASS!$N228:$S228,Z$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AA$2),SUMIF(CLASS!$N228:$S228,AA$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AB$2),SUMIF(CLASS!$N228:$S228,AB$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AC$2),SUMIF(CLASS!$N228:$S228,AC$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AD$2),SUMIF(CLASS!$N228:$S228,AD$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AE$2),SUMIF(CLASS!$N228:$S228,AE$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AF$2),SUMIF(CLASS!$N228:$S228,AF$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AG$2),SUMIF(CLASS!$N228:$S228,AG$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AH$2),SUMIF(CLASS!$N228:$S228,AH$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AI$2),SUMIF(CLASS!$N228:$S228,AI$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AJ$2),SUMIF(CLASS!$N228:$S228,AJ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AK$2),SUMIF(CLASS!$N228:$S228,AK$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AL$2),SUMIF(CLASS!$N228:$S228,AL$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AM$2),SUMIF(CLASS!$N228:$S228,AM$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AN$2),SUMIF(CLASS!$N228:$S228,AN$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AO$2),SUMIF(CLASS!$N228:$S228,AO$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AP$2),SUMIF(CLASS!$N228:$S228,AP$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AQ$2),SUMIF(CLASS!$N228:$S228,AQ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AR$2),SUMIF(CLASS!$N228:$S228,AR$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AS$2),SUMIF(CLASS!$N228:$S228,AS$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AT$2),SUMIF(CLASS!$N228:$S228,AT$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AU$2),SUMIF(CLASS!$N228:$S228,AU$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AV$2),SUMIF(CLASS!$N228:$S228,AV$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AW$2),SUMIF(CLASS!$N228:$S228,AW$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AX$2),SUMIF(CLASS!$N228:$S228,AX$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AY$2),SUMIF(CLASS!$N228:$S228,AY$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AZ$2),SUMIF(CLASS!$N228:$S228,AZ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BA$2),SUMIF(CLASS!$N228:$S228,BA$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BB$2),SUMIF(CLASS!$N228:$S228,BB$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BC$2),SUMIF(CLASS!$N228:$S228,BC$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BD$2),SUMIF(CLASS!$N228:$S228,BD$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BE$2),SUMIF(CLASS!$N228:$S228,BE$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BF$2),SUMIF(CLASS!$N228:$S228,BF$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BG$2),SUMIF(CLASS!$N228:$S228,BG$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BH$2),SUMIF(CLASS!$N228:$S228,BH$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BI$2),SUMIF(CLASS!$N228:$S228,BI$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BJ$2),SUMIF(CLASS!$N228:$S228,BJ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BK$2),SUMIF(CLASS!$N228:$S228,BK$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BL$2),SUMIF(CLASS!$N228:$S228,BL$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BM$2),SUMIF(CLASS!$N228:$S228,BM$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BN$2),SUMIF(CLASS!$N228:$S228,BN$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BO$2),SUMIF(CLASS!$N228:$S228,BO$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BP$2),SUMIF(CLASS!$N228:$S228,BP$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BQ$2),SUMIF(CLASS!$N228:$S228,BQ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BR$2),SUMIF(CLASS!$N228:$S228,BR$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BS$2),SUMIF(CLASS!$N228:$S228,BS$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BT$2),SUMIF(CLASS!$N228:$S228,BT$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BU$2),SUMIF(CLASS!$N228:$S228,BU$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BV$2),SUMIF(CLASS!$N228:$S228,BV$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BW$2),SUMIF(CLASS!$N228:$S228,BW$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BX$2),SUMIF(CLASS!$N228:$S228,BX$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BY$2),SUMIF(CLASS!$N228:$S228,BY$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOC!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BZ$2),SUMIF(CLASS!$N228:$S228,BZ$3,CLASS!$E228:$J228))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A229","v":"~"},{"$f":"ACCOUNTS!B229","v":"~"},{"$f":"ACCOUNTS!C229","v":0},0,{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,E$2),SUMIF(CLASS!$N229:$S229,E$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,F$2),SUMIF(CLASS!$N229:$S229,F$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,G$2),SUMIF(CLASS!$N229:$S229,G$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,H$2),SUMIF(CLASS!$N229:$S229,H$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,I$2),SUMIF(CLASS!$N229:$S229,I$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,J$2),SUMIF(CLASS!$N229:$S229,J$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,K$2),SUMIF(CLASS!$N229:$S229,K$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,L$2),SUMIF(CLASS!$N229:$S229,L$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,M$2),SUMIF(CLASS!$N229:$S229,M$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,N$2),SUMIF(CLASS!$N229:$S229,N$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,O$2),SUMIF(CLASS!$N229:$S229,O$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,P$2),SUMIF(CLASS!$N229:$S229,P$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,Q$2),SUMIF(CLASS!$N229:$S229,Q$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,R$2),SUMIF(CLASS!$N229:$S229,R$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,S$2),SUMIF(CLASS!$N229:$S229,S$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,T$2),SUMIF(CLASS!$N229:$S229,T$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,U$2),SUMIF(CLASS!$N229:$S229,U$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,V$2),SUMIF(CLASS!$N229:$S229,V$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,W$2),SUMIF(CLASS!$N229:$S229,W$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,X$2),SUMIF(CLASS!$N229:$S229,X$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,Y$2),SUMIF(CLASS!$N229:$S229,Y$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,Z$2),SUMIF(CLASS!$N229:$S229,Z$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AA$2),SUMIF(CLASS!$N229:$S229,AA$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AB$2),SUMIF(CLASS!$N229:$S229,AB$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AC$2),SUMIF(CLASS!$N229:$S229,AC$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AD$2),SUMIF(CLASS!$N229:$S229,AD$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AE$2),SUMIF(CLASS!$N229:$S229,AE$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AF$2),SUMIF(CLASS!$N229:$S229,AF$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AG$2),SUMIF(CLASS!$N229:$S229,AG$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AH$2),SUMIF(CLASS!$N229:$S229,AH$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AI$2),SUMIF(CLASS!$N229:$S229,AI$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AJ$2),SUMIF(CLASS!$N229:$S229,AJ$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AK$2),SUMIF(CLASS!$N229:$S229,AK$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AL$2),SUMIF(CLASS!$N229:$S229,AL$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AM$2),SUMIF(CLASS!$N229:$S229,AM$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AN$2),SUMIF(CLASS!$N229:$S229,AN$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AO$2),SUMIF(CLASS!$N229:$S229,AO$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AP$2),SUMIF(CLASS!$N229:$S229,AP$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AQ$2),SUMIF(CLASS!$N229:$S229,AQ$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AR$2),SUMIF(CLASS!$N229:$S229,AR$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AS$2),SUMIF(CLASS!$N229:$S229,AS$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AT$2),SUMIF(CLASS!$N229:$S229,AT$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AU$2),SUMIF(CLASS!$N229:$S229,AU$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AV$2),SUMIF(CLASS!$N229:$S229,AV$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AW$2),SUMIF(CLASS!$N229:$S229,AW$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AX$2),SUMIF(CLASS!$N229:$S229,AX$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AY$2),SUMIF(CLASS!$N229:$S229,AY$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,AZ$2),SUMIF(CLASS!$N229:$S229,AZ$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BA$2),SUMIF(CLASS!$N229:$S229,BA$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BB$2),SUMIF(CLASS!$N229:$S229,BB$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BC$2),SUMIF(CLASS!$N229:$S229,BC$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BD$2),SUMIF(CLASS!$N229:$S229,BD$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BE$2),SUMIF(CLASS!$N229:$S229,BE$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BF$2),SUMIF(CLASS!$N229:$S229,BF$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BG$2),SUMIF(CLASS!$N229:$S229,BG$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BH$2),SUMIF(CLASS!$N229:$S229,BH$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BI$2),SUMIF(CLASS!$N229:$S229,BI$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BJ$2),SUMIF(CLASS!$N229:$S229,BJ$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BK$2),SUMIF(CLASS!$N229:$S229,BK$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BL$2),SUMIF(CLASS!$N229:$S229,BL$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BM$2),SUMIF(CLASS!$N229:$S229,BM$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BN$2),SUMIF(CLASS!$N229:$S229,BN$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BO$2),SUMIF(CLASS!$N229:$S229,BO$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BP$2),SUMIF(CLASS!$N229:$S229,BP$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BQ$2),SUMIF(CLASS!$N229:$S229,BQ$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BR$2),SUMIF(CLASS!$N229:$S229,BR$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BS$2),SUMIF(CLASS!$N229:$S229,BS$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BT$2),SUMIF(CLASS!$N229:$S229,BT$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BU$2),SUMIF(CLASS!$N229:$S229,BU$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BV$2),SUMIF(CLASS!$N229:$S229,BV$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BW$2),SUMIF(CLASS!$N229:$S229,BW$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BX$2),SUMIF(CLASS!$N229:$S229,BX$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BY$2),SUMIF(CLASS!$N229:$S229,BY$3,CLASS!$E229:$J229))","v":0},{"$f":"IF(CLASS!$L229<>0,FUNCALLOC!$C229*INDEX(INDIRECT(ACCOUNTS!$R229),2,BZ$2),SUMIF(CLASS!$N229:$S229,BZ$3,CLASS!$E229:$J229))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK229,FC229,EU229,EM229,EE229,DW229,DO229,DG229,CY229,CQ229,CI229)-C229),1)","v":0}]
[{"$f":"ACCOUNTS!A230","v":"~"},{"$f":"ACCOUNTS!B230","v":"~"},{"$f":"ACCOUNTS!C230","v":0},0,{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,E$2),SUMIF(CLASS!$N230:$S230,E$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,F$2),SUMIF(CLASS!$N230:$S230,F$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,G$2),SUMIF(CLASS!$N230:$S230,G$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,H$2),SUMIF(CLASS!$N230:$S230,H$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,I$2),SUMIF(CLASS!$N230:$S230,I$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,J$2),SUMIF(CLASS!$N230:$S230,J$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,K$2),SUMIF(CLASS!$N230:$S230,K$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,L$2),SUMIF(CLASS!$N230:$S230,L$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,M$2),SUMIF(CLASS!$N230:$S230,M$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,N$2),SUMIF(CLASS!$N230:$S230,N$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,O$2),SUMIF(CLASS!$N230:$S230,O$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,P$2),SUMIF(CLASS!$N230:$S230,P$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,Q$2),SUMIF(CLASS!$N230:$S230,Q$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,R$2),SUMIF(CLASS!$N230:$S230,R$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,S$2),SUMIF(CLASS!$N230:$S230,S$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,T$2),SUMIF(CLASS!$N230:$S230,T$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,U$2),SUMIF(CLASS!$N230:$S230,U$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,V$2),SUMIF(CLASS!$N230:$S230,V$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,W$2),SUMIF(CLASS!$N230:$S230,W$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,X$2),SUMIF(CLASS!$N230:$S230,X$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,Y$2),SUMIF(CLASS!$N230:$S230,Y$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,Z$2),SUMIF(CLASS!$N230:$S230,Z$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AA$2),SUMIF(CLASS!$N230:$S230,AA$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AB$2),SUMIF(CLASS!$N230:$S230,AB$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AC$2),SUMIF(CLASS!$N230:$S230,AC$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AD$2),SUMIF(CLASS!$N230:$S230,AD$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AE$2),SUMIF(CLASS!$N230:$S230,AE$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AF$2),SUMIF(CLASS!$N230:$S230,AF$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AG$2),SUMIF(CLASS!$N230:$S230,AG$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AH$2),SUMIF(CLASS!$N230:$S230,AH$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AI$2),SUMIF(CLASS!$N230:$S230,AI$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AJ$2),SUMIF(CLASS!$N230:$S230,AJ$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AK$2),SUMIF(CLASS!$N230:$S230,AK$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AL$2),SUMIF(CLASS!$N230:$S230,AL$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AM$2),SUMIF(CLASS!$N230:$S230,AM$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AN$2),SUMIF(CLASS!$N230:$S230,AN$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AO$2),SUMIF(CLASS!$N230:$S230,AO$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AP$2),SUMIF(CLASS!$N230:$S230,AP$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AQ$2),SUMIF(CLASS!$N230:$S230,AQ$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AR$2),SUMIF(CLASS!$N230:$S230,AR$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AS$2),SUMIF(CLASS!$N230:$S230,AS$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AT$2),SUMIF(CLASS!$N230:$S230,AT$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AU$2),SUMIF(CLASS!$N230:$S230,AU$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AV$2),SUMIF(CLASS!$N230:$S230,AV$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AW$2),SUMIF(CLASS!$N230:$S230,AW$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AX$2),SUMIF(CLASS!$N230:$S230,AX$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AY$2),SUMIF(CLASS!$N230:$S230,AY$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,AZ$2),SUMIF(CLASS!$N230:$S230,AZ$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BA$2),SUMIF(CLASS!$N230:$S230,BA$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BB$2),SUMIF(CLASS!$N230:$S230,BB$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BC$2),SUMIF(CLASS!$N230:$S230,BC$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BD$2),SUMIF(CLASS!$N230:$S230,BD$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BE$2),SUMIF(CLASS!$N230:$S230,BE$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BF$2),SUMIF(CLASS!$N230:$S230,BF$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BG$2),SUMIF(CLASS!$N230:$S230,BG$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BH$2),SUMIF(CLASS!$N230:$S230,BH$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BI$2),SUMIF(CLASS!$N230:$S230,BI$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BJ$2),SUMIF(CLASS!$N230:$S230,BJ$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BK$2),SUMIF(CLASS!$N230:$S230,BK$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BL$2),SUMIF(CLASS!$N230:$S230,BL$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BM$2),SUMIF(CLASS!$N230:$S230,BM$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BN$2),SUMIF(CLASS!$N230:$S230,BN$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BO$2),SUMIF(CLASS!$N230:$S230,BO$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BP$2),SUMIF(CLASS!$N230:$S230,BP$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BQ$2),SUMIF(CLASS!$N230:$S230,BQ$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BR$2),SUMIF(CLASS!$N230:$S230,BR$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BS$2),SUMIF(CLASS!$N230:$S230,BS$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BT$2),SUMIF(CLASS!$N230:$S230,BT$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BU$2),SUMIF(CLASS!$N230:$S230,BU$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BV$2),SUMIF(CLASS!$N230:$S230,BV$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BW$2),SUMIF(CLASS!$N230:$S230,BW$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BX$2),SUMIF(CLASS!$N230:$S230,BX$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BY$2),SUMIF(CLASS!$N230:$S230,BY$3,CLASS!$E230:$J230))","v":0},{"$f":"IF(CLASS!$L230<>0,FUNCALLOC!$C230*INDEX(INDIRECT(ACCOUNTS!$R230),2,BZ$2),SUMIF(CLASS!$N230:$S230,BZ$3,CLASS!$E230:$J230))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A231","v":"~"},{"$f":"ACCOUNTS!B231","v":"~"},{"$f":"ACCOUNTS!C231","v":0},0,{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,E$2),SUMIF(CLASS!$N231:$S231,E$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,F$2),SUMIF(CLASS!$N231:$S231,F$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,G$2),SUMIF(CLASS!$N231:$S231,G$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,H$2),SUMIF(CLASS!$N231:$S231,H$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,I$2),SUMIF(CLASS!$N231:$S231,I$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,J$2),SUMIF(CLASS!$N231:$S231,J$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,K$2),SUMIF(CLASS!$N231:$S231,K$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,L$2),SUMIF(CLASS!$N231:$S231,L$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,M$2),SUMIF(CLASS!$N231:$S231,M$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,N$2),SUMIF(CLASS!$N231:$S231,N$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,O$2),SUMIF(CLASS!$N231:$S231,O$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,P$2),SUMIF(CLASS!$N231:$S231,P$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,Q$2),SUMIF(CLASS!$N231:$S231,Q$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,R$2),SUMIF(CLASS!$N231:$S231,R$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,S$2),SUMIF(CLASS!$N231:$S231,S$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,T$2),SUMIF(CLASS!$N231:$S231,T$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,U$2),SUMIF(CLASS!$N231:$S231,U$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,V$2),SUMIF(CLASS!$N231:$S231,V$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,W$2),SUMIF(CLASS!$N231:$S231,W$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,X$2),SUMIF(CLASS!$N231:$S231,X$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,Y$2),SUMIF(CLASS!$N231:$S231,Y$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,Z$2),SUMIF(CLASS!$N231:$S231,Z$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AA$2),SUMIF(CLASS!$N231:$S231,AA$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AB$2),SUMIF(CLASS!$N231:$S231,AB$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AC$2),SUMIF(CLASS!$N231:$S231,AC$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AD$2),SUMIF(CLASS!$N231:$S231,AD$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AE$2),SUMIF(CLASS!$N231:$S231,AE$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AF$2),SUMIF(CLASS!$N231:$S231,AF$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AG$2),SUMIF(CLASS!$N231:$S231,AG$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AH$2),SUMIF(CLASS!$N231:$S231,AH$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AI$2),SUMIF(CLASS!$N231:$S231,AI$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AJ$2),SUMIF(CLASS!$N231:$S231,AJ$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AK$2),SUMIF(CLASS!$N231:$S231,AK$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AL$2),SUMIF(CLASS!$N231:$S231,AL$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AM$2),SUMIF(CLASS!$N231:$S231,AM$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AN$2),SUMIF(CLASS!$N231:$S231,AN$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AO$2),SUMIF(CLASS!$N231:$S231,AO$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AP$2),SUMIF(CLASS!$N231:$S231,AP$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AQ$2),SUMIF(CLASS!$N231:$S231,AQ$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AR$2),SUMIF(CLASS!$N231:$S231,AR$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AS$2),SUMIF(CLASS!$N231:$S231,AS$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AT$2),SUMIF(CLASS!$N231:$S231,AT$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AU$2),SUMIF(CLASS!$N231:$S231,AU$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AV$2),SUMIF(CLASS!$N231:$S231,AV$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AW$2),SUMIF(CLASS!$N231:$S231,AW$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AX$2),SUMIF(CLASS!$N231:$S231,AX$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AY$2),SUMIF(CLASS!$N231:$S231,AY$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,AZ$2),SUMIF(CLASS!$N231:$S231,AZ$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BA$2),SUMIF(CLASS!$N231:$S231,BA$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BB$2),SUMIF(CLASS!$N231:$S231,BB$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BC$2),SUMIF(CLASS!$N231:$S231,BC$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BD$2),SUMIF(CLASS!$N231:$S231,BD$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BE$2),SUMIF(CLASS!$N231:$S231,BE$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BF$2),SUMIF(CLASS!$N231:$S231,BF$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BG$2),SUMIF(CLASS!$N231:$S231,BG$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BH$2),SUMIF(CLASS!$N231:$S231,BH$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BI$2),SUMIF(CLASS!$N231:$S231,BI$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BJ$2),SUMIF(CLASS!$N231:$S231,BJ$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BK$2),SUMIF(CLASS!$N231:$S231,BK$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BL$2),SUMIF(CLASS!$N231:$S231,BL$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BM$2),SUMIF(CLASS!$N231:$S231,BM$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BN$2),SUMIF(CLASS!$N231:$S231,BN$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BO$2),SUMIF(CLASS!$N231:$S231,BO$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BP$2),SUMIF(CLASS!$N231:$S231,BP$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BQ$2),SUMIF(CLASS!$N231:$S231,BQ$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BR$2),SUMIF(CLASS!$N231:$S231,BR$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BS$2),SUMIF(CLASS!$N231:$S231,BS$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BT$2),SUMIF(CLASS!$N231:$S231,BT$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BU$2),SUMIF(CLASS!$N231:$S231,BU$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BV$2),SUMIF(CLASS!$N231:$S231,BV$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BW$2),SUMIF(CLASS!$N231:$S231,BW$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BX$2),SUMIF(CLASS!$N231:$S231,BX$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BY$2),SUMIF(CLASS!$N231:$S231,BY$3,CLASS!$E231:$J231))","v":0},{"$f":"IF(CLASS!$L231<>0,FUNCALLOC!$C231*INDEX(INDIRECT(ACCOUNTS!$R231),2,BZ$2),SUMIF(CLASS!$N231:$S231,BZ$3,CLASS!$E231:$J231))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A232","v":"~"},{"$f":"ACCOUNTS!B232","v":"~"},{"$f":"ACCOUNTS!C232","v":0},0,{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,E$2),SUMIF(CLASS!$N232:$S232,E$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,F$2),SUMIF(CLASS!$N232:$S232,F$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,G$2),SUMIF(CLASS!$N232:$S232,G$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,H$2),SUMIF(CLASS!$N232:$S232,H$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,I$2),SUMIF(CLASS!$N232:$S232,I$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,J$2),SUMIF(CLASS!$N232:$S232,J$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,K$2),SUMIF(CLASS!$N232:$S232,K$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,L$2),SUMIF(CLASS!$N232:$S232,L$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,M$2),SUMIF(CLASS!$N232:$S232,M$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,N$2),SUMIF(CLASS!$N232:$S232,N$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,O$2),SUMIF(CLASS!$N232:$S232,O$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,P$2),SUMIF(CLASS!$N232:$S232,P$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,Q$2),SUMIF(CLASS!$N232:$S232,Q$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,R$2),SUMIF(CLASS!$N232:$S232,R$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,S$2),SUMIF(CLASS!$N232:$S232,S$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,T$2),SUMIF(CLASS!$N232:$S232,T$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,U$2),SUMIF(CLASS!$N232:$S232,U$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,V$2),SUMIF(CLASS!$N232:$S232,V$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,W$2),SUMIF(CLASS!$N232:$S232,W$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,X$2),SUMIF(CLASS!$N232:$S232,X$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,Y$2),SUMIF(CLASS!$N232:$S232,Y$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,Z$2),SUMIF(CLASS!$N232:$S232,Z$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AA$2),SUMIF(CLASS!$N232:$S232,AA$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AB$2),SUMIF(CLASS!$N232:$S232,AB$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AC$2),SUMIF(CLASS!$N232:$S232,AC$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AD$2),SUMIF(CLASS!$N232:$S232,AD$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AE$2),SUMIF(CLASS!$N232:$S232,AE$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AF$2),SUMIF(CLASS!$N232:$S232,AF$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AG$2),SUMIF(CLASS!$N232:$S232,AG$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AH$2),SUMIF(CLASS!$N232:$S232,AH$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AI$2),SUMIF(CLASS!$N232:$S232,AI$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AJ$2),SUMIF(CLASS!$N232:$S232,AJ$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AK$2),SUMIF(CLASS!$N232:$S232,AK$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AL$2),SUMIF(CLASS!$N232:$S232,AL$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AM$2),SUMIF(CLASS!$N232:$S232,AM$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AN$2),SUMIF(CLASS!$N232:$S232,AN$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AO$2),SUMIF(CLASS!$N232:$S232,AO$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AP$2),SUMIF(CLASS!$N232:$S232,AP$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AQ$2),SUMIF(CLASS!$N232:$S232,AQ$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AR$2),SUMIF(CLASS!$N232:$S232,AR$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AS$2),SUMIF(CLASS!$N232:$S232,AS$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AT$2),SUMIF(CLASS!$N232:$S232,AT$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AU$2),SUMIF(CLASS!$N232:$S232,AU$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AV$2),SUMIF(CLASS!$N232:$S232,AV$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AW$2),SUMIF(CLASS!$N232:$S232,AW$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AX$2),SUMIF(CLASS!$N232:$S232,AX$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AY$2),SUMIF(CLASS!$N232:$S232,AY$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,AZ$2),SUMIF(CLASS!$N232:$S232,AZ$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BA$2),SUMIF(CLASS!$N232:$S232,BA$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BB$2),SUMIF(CLASS!$N232:$S232,BB$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BC$2),SUMIF(CLASS!$N232:$S232,BC$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BD$2),SUMIF(CLASS!$N232:$S232,BD$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BE$2),SUMIF(CLASS!$N232:$S232,BE$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BF$2),SUMIF(CLASS!$N232:$S232,BF$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BG$2),SUMIF(CLASS!$N232:$S232,BG$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BH$2),SUMIF(CLASS!$N232:$S232,BH$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BI$2),SUMIF(CLASS!$N232:$S232,BI$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BJ$2),SUMIF(CLASS!$N232:$S232,BJ$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BK$2),SUMIF(CLASS!$N232:$S232,BK$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BL$2),SUMIF(CLASS!$N232:$S232,BL$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BM$2),SUMIF(CLASS!$N232:$S232,BM$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BN$2),SUMIF(CLASS!$N232:$S232,BN$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BO$2),SUMIF(CLASS!$N232:$S232,BO$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BP$2),SUMIF(CLASS!$N232:$S232,BP$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BQ$2),SUMIF(CLASS!$N232:$S232,BQ$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BR$2),SUMIF(CLASS!$N232:$S232,BR$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BS$2),SUMIF(CLASS!$N232:$S232,BS$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BT$2),SUMIF(CLASS!$N232:$S232,BT$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BU$2),SUMIF(CLASS!$N232:$S232,BU$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BV$2),SUMIF(CLASS!$N232:$S232,BV$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BW$2),SUMIF(CLASS!$N232:$S232,BW$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BX$2),SUMIF(CLASS!$N232:$S232,BX$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BY$2),SUMIF(CLASS!$N232:$S232,BY$3,CLASS!$E232:$J232))","v":0},{"$f":"IF(CLASS!$L232<>0,FUNCALLOC!$C232*INDEX(INDIRECT(ACCOUNTS!$R232),2,BZ$2),SUMIF(CLASS!$N232:$S232,BZ$3,CLASS!$E232:$J232))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},0,{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,E$2),SUMIF(CLASS!$N233:$S233,E$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,F$2),SUMIF(CLASS!$N233:$S233,F$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,G$2),SUMIF(CLASS!$N233:$S233,G$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,H$2),SUMIF(CLASS!$N233:$S233,H$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,I$2),SUMIF(CLASS!$N233:$S233,I$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,J$2),SUMIF(CLASS!$N233:$S233,J$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,K$2),SUMIF(CLASS!$N233:$S233,K$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,L$2),SUMIF(CLASS!$N233:$S233,L$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,M$2),SUMIF(CLASS!$N233:$S233,M$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,N$2),SUMIF(CLASS!$N233:$S233,N$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,O$2),SUMIF(CLASS!$N233:$S233,O$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,P$2),SUMIF(CLASS!$N233:$S233,P$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Q$2),SUMIF(CLASS!$N233:$S233,Q$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,R$2),SUMIF(CLASS!$N233:$S233,R$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,S$2),SUMIF(CLASS!$N233:$S233,S$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,T$2),SUMIF(CLASS!$N233:$S233,T$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,U$2),SUMIF(CLASS!$N233:$S233,U$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,V$2),SUMIF(CLASS!$N233:$S233,V$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,W$2),SUMIF(CLASS!$N233:$S233,W$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,X$2),SUMIF(CLASS!$N233:$S233,X$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Y$2),SUMIF(CLASS!$N233:$S233,Y$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Z$2),SUMIF(CLASS!$N233:$S233,Z$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AA$2),SUMIF(CLASS!$N233:$S233,AA$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AB$2),SUMIF(CLASS!$N233:$S233,AB$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AC$2),SUMIF(CLASS!$N233:$S233,AC$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AD$2),SUMIF(CLASS!$N233:$S233,AD$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AE$2),SUMIF(CLASS!$N233:$S233,AE$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AF$2),SUMIF(CLASS!$N233:$S233,AF$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AG$2),SUMIF(CLASS!$N233:$S233,AG$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AH$2),SUMIF(CLASS!$N233:$S233,AH$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AI$2),SUMIF(CLASS!$N233:$S233,AI$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AJ$2),SUMIF(CLASS!$N233:$S233,AJ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AK$2),SUMIF(CLASS!$N233:$S233,AK$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AL$2),SUMIF(CLASS!$N233:$S233,AL$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AM$2),SUMIF(CLASS!$N233:$S233,AM$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AN$2),SUMIF(CLASS!$N233:$S233,AN$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AO$2),SUMIF(CLASS!$N233:$S233,AO$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AP$2),SUMIF(CLASS!$N233:$S233,AP$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AQ$2),SUMIF(CLASS!$N233:$S233,AQ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AR$2),SUMIF(CLASS!$N233:$S233,AR$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AS$2),SUMIF(CLASS!$N233:$S233,AS$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AT$2),SUMIF(CLASS!$N233:$S233,AT$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AU$2),SUMIF(CLASS!$N233:$S233,AU$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AV$2),SUMIF(CLASS!$N233:$S233,AV$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AW$2),SUMIF(CLASS!$N233:$S233,AW$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AX$2),SUMIF(CLASS!$N233:$S233,AX$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AY$2),SUMIF(CLASS!$N233:$S233,AY$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AZ$2),SUMIF(CLASS!$N233:$S233,AZ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BA$2),SUMIF(CLASS!$N233:$S233,BA$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BB$2),SUMIF(CLASS!$N233:$S233,BB$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BC$2),SUMIF(CLASS!$N233:$S233,BC$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BD$2),SUMIF(CLASS!$N233:$S233,BD$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BE$2),SUMIF(CLASS!$N233:$S233,BE$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BF$2),SUMIF(CLASS!$N233:$S233,BF$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BG$2),SUMIF(CLASS!$N233:$S233,BG$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BH$2),SUMIF(CLASS!$N233:$S233,BH$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BI$2),SUMIF(CLASS!$N233:$S233,BI$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BJ$2),SUMIF(CLASS!$N233:$S233,BJ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BK$2),SUMIF(CLASS!$N233:$S233,BK$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BL$2),SUMIF(CLASS!$N233:$S233,BL$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BM$2),SUMIF(CLASS!$N233:$S233,BM$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BN$2),SUMIF(CLASS!$N233:$S233,BN$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BO$2),SUMIF(CLASS!$N233:$S233,BO$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BP$2),SUMIF(CLASS!$N233:$S233,BP$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BQ$2),SUMIF(CLASS!$N233:$S233,BQ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BR$2),SUMIF(CLASS!$N233:$S233,BR$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BS$2),SUMIF(CLASS!$N233:$S233,BS$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BT$2),SUMIF(CLASS!$N233:$S233,BT$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BU$2),SUMIF(CLASS!$N233:$S233,BU$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BV$2),SUMIF(CLASS!$N233:$S233,BV$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BW$2),SUMIF(CLASS!$N233:$S233,BW$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BX$2),SUMIF(CLASS!$N233:$S233,BX$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BY$2),SUMIF(CLASS!$N233:$S233,BY$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOC!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BZ$2),SUMIF(CLASS!$N233:$S233,BZ$3,CLASS!$E233:$J233))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,E$2),SUMIF(CLASS!$N234:$S234,E$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,F$2),SUMIF(CLASS!$N234:$S234,F$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,G$2),SUMIF(CLASS!$N234:$S234,G$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,H$2),SUMIF(CLASS!$N234:$S234,H$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,I$2),SUMIF(CLASS!$N234:$S234,I$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,J$2),SUMIF(CLASS!$N234:$S234,J$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,K$2),SUMIF(CLASS!$N234:$S234,K$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,L$2),SUMIF(CLASS!$N234:$S234,L$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,M$2),SUMIF(CLASS!$N234:$S234,M$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,N$2),SUMIF(CLASS!$N234:$S234,N$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,O$2),SUMIF(CLASS!$N234:$S234,O$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,P$2),SUMIF(CLASS!$N234:$S234,P$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Q$2),SUMIF(CLASS!$N234:$S234,Q$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,R$2),SUMIF(CLASS!$N234:$S234,R$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,S$2),SUMIF(CLASS!$N234:$S234,S$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,T$2),SUMIF(CLASS!$N234:$S234,T$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,U$2),SUMIF(CLASS!$N234:$S234,U$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,V$2),SUMIF(CLASS!$N234:$S234,V$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,W$2),SUMIF(CLASS!$N234:$S234,W$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,X$2),SUMIF(CLASS!$N234:$S234,X$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Y$2),SUMIF(CLASS!$N234:$S234,Y$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Z$2),SUMIF(CLASS!$N234:$S234,Z$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AA$2),SUMIF(CLASS!$N234:$S234,AA$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AB$2),SUMIF(CLASS!$N234:$S234,AB$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AC$2),SUMIF(CLASS!$N234:$S234,AC$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AD$2),SUMIF(CLASS!$N234:$S234,AD$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AE$2),SUMIF(CLASS!$N234:$S234,AE$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AF$2),SUMIF(CLASS!$N234:$S234,AF$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AG$2),SUMIF(CLASS!$N234:$S234,AG$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AH$2),SUMIF(CLASS!$N234:$S234,AH$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AI$2),SUMIF(CLASS!$N234:$S234,AI$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AJ$2),SUMIF(CLASS!$N234:$S234,AJ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AK$2),SUMIF(CLASS!$N234:$S234,AK$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AL$2),SUMIF(CLASS!$N234:$S234,AL$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AM$2),SUMIF(CLASS!$N234:$S234,AM$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AN$2),SUMIF(CLASS!$N234:$S234,AN$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AO$2),SUMIF(CLASS!$N234:$S234,AO$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AP$2),SUMIF(CLASS!$N234:$S234,AP$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AQ$2),SUMIF(CLASS!$N234:$S234,AQ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AR$2),SUMIF(CLASS!$N234:$S234,AR$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AS$2),SUMIF(CLASS!$N234:$S234,AS$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AT$2),SUMIF(CLASS!$N234:$S234,AT$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AU$2),SUMIF(CLASS!$N234:$S234,AU$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AV$2),SUMIF(CLASS!$N234:$S234,AV$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AW$2),SUMIF(CLASS!$N234:$S234,AW$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AX$2),SUMIF(CLASS!$N234:$S234,AX$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AY$2),SUMIF(CLASS!$N234:$S234,AY$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AZ$2),SUMIF(CLASS!$N234:$S234,AZ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BA$2),SUMIF(CLASS!$N234:$S234,BA$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BB$2),SUMIF(CLASS!$N234:$S234,BB$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BC$2),SUMIF(CLASS!$N234:$S234,BC$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BD$2),SUMIF(CLASS!$N234:$S234,BD$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BE$2),SUMIF(CLASS!$N234:$S234,BE$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BF$2),SUMIF(CLASS!$N234:$S234,BF$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BG$2),SUMIF(CLASS!$N234:$S234,BG$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BH$2),SUMIF(CLASS!$N234:$S234,BH$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BI$2),SUMIF(CLASS!$N234:$S234,BI$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BJ$2),SUMIF(CLASS!$N234:$S234,BJ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BK$2),SUMIF(CLASS!$N234:$S234,BK$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BL$2),SUMIF(CLASS!$N234:$S234,BL$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BM$2),SUMIF(CLASS!$N234:$S234,BM$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BN$2),SUMIF(CLASS!$N234:$S234,BN$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BO$2),SUMIF(CLASS!$N234:$S234,BO$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BP$2),SUMIF(CLASS!$N234:$S234,BP$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BQ$2),SUMIF(CLASS!$N234:$S234,BQ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BR$2),SUMIF(CLASS!$N234:$S234,BR$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BS$2),SUMIF(CLASS!$N234:$S234,BS$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BT$2),SUMIF(CLASS!$N234:$S234,BT$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BU$2),SUMIF(CLASS!$N234:$S234,BU$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BV$2),SUMIF(CLASS!$N234:$S234,BV$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BW$2),SUMIF(CLASS!$N234:$S234,BW$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BX$2),SUMIF(CLASS!$N234:$S234,BX$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BY$2),SUMIF(CLASS!$N234:$S234,BY$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOC!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BZ$2),SUMIF(CLASS!$N234:$S234,BZ$3,CLASS!$E234:$J234))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A235","v":"~"},{"$f":"ACCOUNTS!B235","v":"~"},{"$f":"ACCOUNTS!C235","v":0},0,{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,E$2),SUMIF(CLASS!$N235:$S235,E$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,F$2),SUMIF(CLASS!$N235:$S235,F$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,G$2),SUMIF(CLASS!$N235:$S235,G$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,H$2),SUMIF(CLASS!$N235:$S235,H$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,I$2),SUMIF(CLASS!$N235:$S235,I$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,J$2),SUMIF(CLASS!$N235:$S235,J$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,K$2),SUMIF(CLASS!$N235:$S235,K$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,L$2),SUMIF(CLASS!$N235:$S235,L$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,M$2),SUMIF(CLASS!$N235:$S235,M$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,N$2),SUMIF(CLASS!$N235:$S235,N$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,O$2),SUMIF(CLASS!$N235:$S235,O$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,P$2),SUMIF(CLASS!$N235:$S235,P$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,Q$2),SUMIF(CLASS!$N235:$S235,Q$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,R$2),SUMIF(CLASS!$N235:$S235,R$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,S$2),SUMIF(CLASS!$N235:$S235,S$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,T$2),SUMIF(CLASS!$N235:$S235,T$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,U$2),SUMIF(CLASS!$N235:$S235,U$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,V$2),SUMIF(CLASS!$N235:$S235,V$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,W$2),SUMIF(CLASS!$N235:$S235,W$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,X$2),SUMIF(CLASS!$N235:$S235,X$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,Y$2),SUMIF(CLASS!$N235:$S235,Y$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,Z$2),SUMIF(CLASS!$N235:$S235,Z$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AA$2),SUMIF(CLASS!$N235:$S235,AA$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AB$2),SUMIF(CLASS!$N235:$S235,AB$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AC$2),SUMIF(CLASS!$N235:$S235,AC$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AD$2),SUMIF(CLASS!$N235:$S235,AD$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AE$2),SUMIF(CLASS!$N235:$S235,AE$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AF$2),SUMIF(CLASS!$N235:$S235,AF$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AG$2),SUMIF(CLASS!$N235:$S235,AG$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AH$2),SUMIF(CLASS!$N235:$S235,AH$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AI$2),SUMIF(CLASS!$N235:$S235,AI$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AJ$2),SUMIF(CLASS!$N235:$S235,AJ$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AK$2),SUMIF(CLASS!$N235:$S235,AK$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AL$2),SUMIF(CLASS!$N235:$S235,AL$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AM$2),SUMIF(CLASS!$N235:$S235,AM$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AN$2),SUMIF(CLASS!$N235:$S235,AN$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AO$2),SUMIF(CLASS!$N235:$S235,AO$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AP$2),SUMIF(CLASS!$N235:$S235,AP$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AQ$2),SUMIF(CLASS!$N235:$S235,AQ$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AR$2),SUMIF(CLASS!$N235:$S235,AR$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AS$2),SUMIF(CLASS!$N235:$S235,AS$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AT$2),SUMIF(CLASS!$N235:$S235,AT$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AU$2),SUMIF(CLASS!$N235:$S235,AU$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AV$2),SUMIF(CLASS!$N235:$S235,AV$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AW$2),SUMIF(CLASS!$N235:$S235,AW$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AX$2),SUMIF(CLASS!$N235:$S235,AX$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AY$2),SUMIF(CLASS!$N235:$S235,AY$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,AZ$2),SUMIF(CLASS!$N235:$S235,AZ$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BA$2),SUMIF(CLASS!$N235:$S235,BA$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BB$2),SUMIF(CLASS!$N235:$S235,BB$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BC$2),SUMIF(CLASS!$N235:$S235,BC$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BD$2),SUMIF(CLASS!$N235:$S235,BD$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BE$2),SUMIF(CLASS!$N235:$S235,BE$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BF$2),SUMIF(CLASS!$N235:$S235,BF$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BG$2),SUMIF(CLASS!$N235:$S235,BG$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BH$2),SUMIF(CLASS!$N235:$S235,BH$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BI$2),SUMIF(CLASS!$N235:$S235,BI$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BJ$2),SUMIF(CLASS!$N235:$S235,BJ$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BK$2),SUMIF(CLASS!$N235:$S235,BK$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BL$2),SUMIF(CLASS!$N235:$S235,BL$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BM$2),SUMIF(CLASS!$N235:$S235,BM$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BN$2),SUMIF(CLASS!$N235:$S235,BN$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BO$2),SUMIF(CLASS!$N235:$S235,BO$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BP$2),SUMIF(CLASS!$N235:$S235,BP$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BQ$2),SUMIF(CLASS!$N235:$S235,BQ$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BR$2),SUMIF(CLASS!$N235:$S235,BR$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BS$2),SUMIF(CLASS!$N235:$S235,BS$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BT$2),SUMIF(CLASS!$N235:$S235,BT$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BU$2),SUMIF(CLASS!$N235:$S235,BU$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BV$2),SUMIF(CLASS!$N235:$S235,BV$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BW$2),SUMIF(CLASS!$N235:$S235,BW$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BX$2),SUMIF(CLASS!$N235:$S235,BX$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BY$2),SUMIF(CLASS!$N235:$S235,BY$3,CLASS!$E235:$J235))","v":0},{"$f":"IF(CLASS!$L235<>0,FUNCALLOC!$C235*INDEX(INDIRECT(ACCOUNTS!$R235),2,BZ$2),SUMIF(CLASS!$N235:$S235,BZ$3,CLASS!$E235:$J235))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A236","v":"~"},{"$f":"ACCOUNTS!B236","v":"~"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,E$2),SUMIF(CLASS!$N236:$S236,E$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,F$2),SUMIF(CLASS!$N236:$S236,F$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,G$2),SUMIF(CLASS!$N236:$S236,G$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,H$2),SUMIF(CLASS!$N236:$S236,H$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,I$2),SUMIF(CLASS!$N236:$S236,I$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,J$2),SUMIF(CLASS!$N236:$S236,J$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,K$2),SUMIF(CLASS!$N236:$S236,K$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,L$2),SUMIF(CLASS!$N236:$S236,L$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,M$2),SUMIF(CLASS!$N236:$S236,M$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,N$2),SUMIF(CLASS!$N236:$S236,N$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,O$2),SUMIF(CLASS!$N236:$S236,O$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,P$2),SUMIF(CLASS!$N236:$S236,P$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,Q$2),SUMIF(CLASS!$N236:$S236,Q$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,R$2),SUMIF(CLASS!$N236:$S236,R$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,S$2),SUMIF(CLASS!$N236:$S236,S$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,T$2),SUMIF(CLASS!$N236:$S236,T$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,U$2),SUMIF(CLASS!$N236:$S236,U$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,V$2),SUMIF(CLASS!$N236:$S236,V$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,W$2),SUMIF(CLASS!$N236:$S236,W$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,X$2),SUMIF(CLASS!$N236:$S236,X$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,Y$2),SUMIF(CLASS!$N236:$S236,Y$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,Z$2),SUMIF(CLASS!$N236:$S236,Z$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AA$2),SUMIF(CLASS!$N236:$S236,AA$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AB$2),SUMIF(CLASS!$N236:$S236,AB$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AC$2),SUMIF(CLASS!$N236:$S236,AC$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AD$2),SUMIF(CLASS!$N236:$S236,AD$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AE$2),SUMIF(CLASS!$N236:$S236,AE$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AF$2),SUMIF(CLASS!$N236:$S236,AF$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AG$2),SUMIF(CLASS!$N236:$S236,AG$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AH$2),SUMIF(CLASS!$N236:$S236,AH$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AI$2),SUMIF(CLASS!$N236:$S236,AI$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AJ$2),SUMIF(CLASS!$N236:$S236,AJ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AK$2),SUMIF(CLASS!$N236:$S236,AK$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AL$2),SUMIF(CLASS!$N236:$S236,AL$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AM$2),SUMIF(CLASS!$N236:$S236,AM$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AN$2),SUMIF(CLASS!$N236:$S236,AN$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AO$2),SUMIF(CLASS!$N236:$S236,AO$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AP$2),SUMIF(CLASS!$N236:$S236,AP$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AQ$2),SUMIF(CLASS!$N236:$S236,AQ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AR$2),SUMIF(CLASS!$N236:$S236,AR$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AS$2),SUMIF(CLASS!$N236:$S236,AS$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AT$2),SUMIF(CLASS!$N236:$S236,AT$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AU$2),SUMIF(CLASS!$N236:$S236,AU$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AV$2),SUMIF(CLASS!$N236:$S236,AV$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AW$2),SUMIF(CLASS!$N236:$S236,AW$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AX$2),SUMIF(CLASS!$N236:$S236,AX$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AY$2),SUMIF(CLASS!$N236:$S236,AY$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,AZ$2),SUMIF(CLASS!$N236:$S236,AZ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BA$2),SUMIF(CLASS!$N236:$S236,BA$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BB$2),SUMIF(CLASS!$N236:$S236,BB$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BC$2),SUMIF(CLASS!$N236:$S236,BC$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BD$2),SUMIF(CLASS!$N236:$S236,BD$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BE$2),SUMIF(CLASS!$N236:$S236,BE$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BF$2),SUMIF(CLASS!$N236:$S236,BF$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BG$2),SUMIF(CLASS!$N236:$S236,BG$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BH$2),SUMIF(CLASS!$N236:$S236,BH$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BI$2),SUMIF(CLASS!$N236:$S236,BI$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BJ$2),SUMIF(CLASS!$N236:$S236,BJ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BK$2),SUMIF(CLASS!$N236:$S236,BK$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BL$2),SUMIF(CLASS!$N236:$S236,BL$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BM$2),SUMIF(CLASS!$N236:$S236,BM$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BN$2),SUMIF(CLASS!$N236:$S236,BN$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BO$2),SUMIF(CLASS!$N236:$S236,BO$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BP$2),SUMIF(CLASS!$N236:$S236,BP$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BQ$2),SUMIF(CLASS!$N236:$S236,BQ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BR$2),SUMIF(CLASS!$N236:$S236,BR$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BS$2),SUMIF(CLASS!$N236:$S236,BS$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BT$2),SUMIF(CLASS!$N236:$S236,BT$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BU$2),SUMIF(CLASS!$N236:$S236,BU$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BV$2),SUMIF(CLASS!$N236:$S236,BV$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BW$2),SUMIF(CLASS!$N236:$S236,BW$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BX$2),SUMIF(CLASS!$N236:$S236,BX$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BY$2),SUMIF(CLASS!$N236:$S236,BY$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$R236),2,BZ$2),SUMIF(CLASS!$N236:$S236,BZ$3,CLASS!$E236:$J236))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A237","v":"~"},{"$f":"ACCOUNTS!B237","v":"~"},{"$f":"ACCOUNTS!C237","v":0},0,{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,E$2),SUMIF(CLASS!$N237:$S237,E$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,F$2),SUMIF(CLASS!$N237:$S237,F$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,G$2),SUMIF(CLASS!$N237:$S237,G$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,H$2),SUMIF(CLASS!$N237:$S237,H$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,I$2),SUMIF(CLASS!$N237:$S237,I$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,J$2),SUMIF(CLASS!$N237:$S237,J$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,K$2),SUMIF(CLASS!$N237:$S237,K$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,L$2),SUMIF(CLASS!$N237:$S237,L$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,M$2),SUMIF(CLASS!$N237:$S237,M$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,N$2),SUMIF(CLASS!$N237:$S237,N$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,O$2),SUMIF(CLASS!$N237:$S237,O$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,P$2),SUMIF(CLASS!$N237:$S237,P$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,Q$2),SUMIF(CLASS!$N237:$S237,Q$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,R$2),SUMIF(CLASS!$N237:$S237,R$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,S$2),SUMIF(CLASS!$N237:$S237,S$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,T$2),SUMIF(CLASS!$N237:$S237,T$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,U$2),SUMIF(CLASS!$N237:$S237,U$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,V$2),SUMIF(CLASS!$N237:$S237,V$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,W$2),SUMIF(CLASS!$N237:$S237,W$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,X$2),SUMIF(CLASS!$N237:$S237,X$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,Y$2),SUMIF(CLASS!$N237:$S237,Y$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,Z$2),SUMIF(CLASS!$N237:$S237,Z$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AA$2),SUMIF(CLASS!$N237:$S237,AA$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AB$2),SUMIF(CLASS!$N237:$S237,AB$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AC$2),SUMIF(CLASS!$N237:$S237,AC$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AD$2),SUMIF(CLASS!$N237:$S237,AD$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AE$2),SUMIF(CLASS!$N237:$S237,AE$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AF$2),SUMIF(CLASS!$N237:$S237,AF$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AG$2),SUMIF(CLASS!$N237:$S237,AG$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AH$2),SUMIF(CLASS!$N237:$S237,AH$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AI$2),SUMIF(CLASS!$N237:$S237,AI$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AJ$2),SUMIF(CLASS!$N237:$S237,AJ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AK$2),SUMIF(CLASS!$N237:$S237,AK$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AL$2),SUMIF(CLASS!$N237:$S237,AL$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AM$2),SUMIF(CLASS!$N237:$S237,AM$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AN$2),SUMIF(CLASS!$N237:$S237,AN$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AO$2),SUMIF(CLASS!$N237:$S237,AO$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AP$2),SUMIF(CLASS!$N237:$S237,AP$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AQ$2),SUMIF(CLASS!$N237:$S237,AQ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AR$2),SUMIF(CLASS!$N237:$S237,AR$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AS$2),SUMIF(CLASS!$N237:$S237,AS$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AT$2),SUMIF(CLASS!$N237:$S237,AT$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AU$2),SUMIF(CLASS!$N237:$S237,AU$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AV$2),SUMIF(CLASS!$N237:$S237,AV$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AW$2),SUMIF(CLASS!$N237:$S237,AW$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AX$2),SUMIF(CLASS!$N237:$S237,AX$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AY$2),SUMIF(CLASS!$N237:$S237,AY$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,AZ$2),SUMIF(CLASS!$N237:$S237,AZ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BA$2),SUMIF(CLASS!$N237:$S237,BA$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BB$2),SUMIF(CLASS!$N237:$S237,BB$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BC$2),SUMIF(CLASS!$N237:$S237,BC$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BD$2),SUMIF(CLASS!$N237:$S237,BD$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BE$2),SUMIF(CLASS!$N237:$S237,BE$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BF$2),SUMIF(CLASS!$N237:$S237,BF$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BG$2),SUMIF(CLASS!$N237:$S237,BG$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BH$2),SUMIF(CLASS!$N237:$S237,BH$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BI$2),SUMIF(CLASS!$N237:$S237,BI$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BJ$2),SUMIF(CLASS!$N237:$S237,BJ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BK$2),SUMIF(CLASS!$N237:$S237,BK$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BL$2),SUMIF(CLASS!$N237:$S237,BL$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BM$2),SUMIF(CLASS!$N237:$S237,BM$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BN$2),SUMIF(CLASS!$N237:$S237,BN$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BO$2),SUMIF(CLASS!$N237:$S237,BO$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BP$2),SUMIF(CLASS!$N237:$S237,BP$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BQ$2),SUMIF(CLASS!$N237:$S237,BQ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BR$2),SUMIF(CLASS!$N237:$S237,BR$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BS$2),SUMIF(CLASS!$N237:$S237,BS$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BT$2),SUMIF(CLASS!$N237:$S237,BT$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BU$2),SUMIF(CLASS!$N237:$S237,BU$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BV$2),SUMIF(CLASS!$N237:$S237,BV$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BW$2),SUMIF(CLASS!$N237:$S237,BW$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BX$2),SUMIF(CLASS!$N237:$S237,BX$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BY$2),SUMIF(CLASS!$N237:$S237,BY$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$R237),2,BZ$2),SUMIF(CLASS!$N237:$S237,BZ$3,CLASS!$E237:$J237))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC237:CH237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK237:CP237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS237:CX237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA237:DF237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI237:DN237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ237:DV237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY237:ED237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG237:EL237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO237:ET237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW237:FB237)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A238","v":"~"},{"$f":"ACCOUNTS!B238","v":"~"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,E$2),SUMIF(CLASS!$N238:$S238,E$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,F$2),SUMIF(CLASS!$N238:$S238,F$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,G$2),SUMIF(CLASS!$N238:$S238,G$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,H$2),SUMIF(CLASS!$N238:$S238,H$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,I$2),SUMIF(CLASS!$N238:$S238,I$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,J$2),SUMIF(CLASS!$N238:$S238,J$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,K$2),SUMIF(CLASS!$N238:$S238,K$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,L$2),SUMIF(CLASS!$N238:$S238,L$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,M$2),SUMIF(CLASS!$N238:$S238,M$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,N$2),SUMIF(CLASS!$N238:$S238,N$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,O$2),SUMIF(CLASS!$N238:$S238,O$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,P$2),SUMIF(CLASS!$N238:$S238,P$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,Q$2),SUMIF(CLASS!$N238:$S238,Q$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,R$2),SUMIF(CLASS!$N238:$S238,R$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,S$2),SUMIF(CLASS!$N238:$S238,S$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,T$2),SUMIF(CLASS!$N238:$S238,T$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,U$2),SUMIF(CLASS!$N238:$S238,U$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,V$2),SUMIF(CLASS!$N238:$S238,V$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,W$2),SUMIF(CLASS!$N238:$S238,W$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,X$2),SUMIF(CLASS!$N238:$S238,X$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,Y$2),SUMIF(CLASS!$N238:$S238,Y$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,Z$2),SUMIF(CLASS!$N238:$S238,Z$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AA$2),SUMIF(CLASS!$N238:$S238,AA$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AB$2),SUMIF(CLASS!$N238:$S238,AB$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AC$2),SUMIF(CLASS!$N238:$S238,AC$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AD$2),SUMIF(CLASS!$N238:$S238,AD$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AE$2),SUMIF(CLASS!$N238:$S238,AE$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AF$2),SUMIF(CLASS!$N238:$S238,AF$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AG$2),SUMIF(CLASS!$N238:$S238,AG$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AH$2),SUMIF(CLASS!$N238:$S238,AH$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AI$2),SUMIF(CLASS!$N238:$S238,AI$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AJ$2),SUMIF(CLASS!$N238:$S238,AJ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AK$2),SUMIF(CLASS!$N238:$S238,AK$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AL$2),SUMIF(CLASS!$N238:$S238,AL$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AM$2),SUMIF(CLASS!$N238:$S238,AM$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AN$2),SUMIF(CLASS!$N238:$S238,AN$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AO$2),SUMIF(CLASS!$N238:$S238,AO$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AP$2),SUMIF(CLASS!$N238:$S238,AP$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AQ$2),SUMIF(CLASS!$N238:$S238,AQ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AR$2),SUMIF(CLASS!$N238:$S238,AR$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AS$2),SUMIF(CLASS!$N238:$S238,AS$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AT$2),SUMIF(CLASS!$N238:$S238,AT$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AU$2),SUMIF(CLASS!$N238:$S238,AU$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AV$2),SUMIF(CLASS!$N238:$S238,AV$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AW$2),SUMIF(CLASS!$N238:$S238,AW$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AX$2),SUMIF(CLASS!$N238:$S238,AX$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AY$2),SUMIF(CLASS!$N238:$S238,AY$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,AZ$2),SUMIF(CLASS!$N238:$S238,AZ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BA$2),SUMIF(CLASS!$N238:$S238,BA$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BB$2),SUMIF(CLASS!$N238:$S238,BB$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BC$2),SUMIF(CLASS!$N238:$S238,BC$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BD$2),SUMIF(CLASS!$N238:$S238,BD$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BE$2),SUMIF(CLASS!$N238:$S238,BE$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BF$2),SUMIF(CLASS!$N238:$S238,BF$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BG$2),SUMIF(CLASS!$N238:$S238,BG$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BH$2),SUMIF(CLASS!$N238:$S238,BH$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BI$2),SUMIF(CLASS!$N238:$S238,BI$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BJ$2),SUMIF(CLASS!$N238:$S238,BJ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BK$2),SUMIF(CLASS!$N238:$S238,BK$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BL$2),SUMIF(CLASS!$N238:$S238,BL$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BM$2),SUMIF(CLASS!$N238:$S238,BM$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BN$2),SUMIF(CLASS!$N238:$S238,BN$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BO$2),SUMIF(CLASS!$N238:$S238,BO$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BP$2),SUMIF(CLASS!$N238:$S238,BP$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BQ$2),SUMIF(CLASS!$N238:$S238,BQ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BR$2),SUMIF(CLASS!$N238:$S238,BR$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BS$2),SUMIF(CLASS!$N238:$S238,BS$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BT$2),SUMIF(CLASS!$N238:$S238,BT$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BU$2),SUMIF(CLASS!$N238:$S238,BU$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BV$2),SUMIF(CLASS!$N238:$S238,BV$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BW$2),SUMIF(CLASS!$N238:$S238,BW$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BX$2),SUMIF(CLASS!$N238:$S238,BX$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BY$2),SUMIF(CLASS!$N238:$S238,BY$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$R238),2,BZ$2),SUMIF(CLASS!$N238:$S238,BZ$3,CLASS!$E238:$J238))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC238:CH238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK238:CP238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS238:CX238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA238:DF238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI238:DN238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ238:DV238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY238:ED238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG238:EL238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO238:ET238)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW238:FB238)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,E$2),SUMIF(CLASS!$N239:$S239,E$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,F$2),SUMIF(CLASS!$N239:$S239,F$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,G$2),SUMIF(CLASS!$N239:$S239,G$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,H$2),SUMIF(CLASS!$N239:$S239,H$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,I$2),SUMIF(CLASS!$N239:$S239,I$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,J$2),SUMIF(CLASS!$N239:$S239,J$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,K$2),SUMIF(CLASS!$N239:$S239,K$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,L$2),SUMIF(CLASS!$N239:$S239,L$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,M$2),SUMIF(CLASS!$N239:$S239,M$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,N$2),SUMIF(CLASS!$N239:$S239,N$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,O$2),SUMIF(CLASS!$N239:$S239,O$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,P$2),SUMIF(CLASS!$N239:$S239,P$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Q$2),SUMIF(CLASS!$N239:$S239,Q$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,R$2),SUMIF(CLASS!$N239:$S239,R$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,S$2),SUMIF(CLASS!$N239:$S239,S$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,T$2),SUMIF(CLASS!$N239:$S239,T$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,U$2),SUMIF(CLASS!$N239:$S239,U$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,V$2),SUMIF(CLASS!$N239:$S239,V$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,W$2),SUMIF(CLASS!$N239:$S239,W$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,X$2),SUMIF(CLASS!$N239:$S239,X$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Y$2),SUMIF(CLASS!$N239:$S239,Y$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Z$2),SUMIF(CLASS!$N239:$S239,Z$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AA$2),SUMIF(CLASS!$N239:$S239,AA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AB$2),SUMIF(CLASS!$N239:$S239,AB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AC$2),SUMIF(CLASS!$N239:$S239,AC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AD$2),SUMIF(CLASS!$N239:$S239,AD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AE$2),SUMIF(CLASS!$N239:$S239,AE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AF$2),SUMIF(CLASS!$N239:$S239,AF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AG$2),SUMIF(CLASS!$N239:$S239,AG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AH$2),SUMIF(CLASS!$N239:$S239,AH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AI$2),SUMIF(CLASS!$N239:$S239,AI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AJ$2),SUMIF(CLASS!$N239:$S239,AJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AK$2),SUMIF(CLASS!$N239:$S239,AK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AL$2),SUMIF(CLASS!$N239:$S239,AL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AM$2),SUMIF(CLASS!$N239:$S239,AM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AN$2),SUMIF(CLASS!$N239:$S239,AN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AO$2),SUMIF(CLASS!$N239:$S239,AO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AP$2),SUMIF(CLASS!$N239:$S239,AP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AQ$2),SUMIF(CLASS!$N239:$S239,AQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AR$2),SUMIF(CLASS!$N239:$S239,AR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AS$2),SUMIF(CLASS!$N239:$S239,AS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AT$2),SUMIF(CLASS!$N239:$S239,AT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AU$2),SUMIF(CLASS!$N239:$S239,AU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AV$2),SUMIF(CLASS!$N239:$S239,AV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AW$2),SUMIF(CLASS!$N239:$S239,AW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AX$2),SUMIF(CLASS!$N239:$S239,AX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AY$2),SUMIF(CLASS!$N239:$S239,AY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AZ$2),SUMIF(CLASS!$N239:$S239,AZ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BA$2),SUMIF(CLASS!$N239:$S239,BA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BB$2),SUMIF(CLASS!$N239:$S239,BB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BC$2),SUMIF(CLASS!$N239:$S239,BC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BD$2),SUMIF(CLASS!$N239:$S239,BD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BE$2),SUMIF(CLASS!$N239:$S239,BE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BF$2),SUMIF(CLASS!$N239:$S239,BF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BG$2),SUMIF(CLASS!$N239:$S239,BG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BH$2),SUMIF(CLASS!$N239:$S239,BH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BI$2),SUMIF(CLASS!$N239:$S239,BI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BJ$2),SUMIF(CLASS!$N239:$S239,BJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BK$2),SUMIF(CLASS!$N239:$S239,BK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BL$2),SUMIF(CLASS!$N239:$S239,BL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BM$2),SUMIF(CLASS!$N239:$S239,BM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BN$2),SUMIF(CLASS!$N239:$S239,BN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BO$2),SUMIF(CLASS!$N239:$S239,BO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BP$2),SUMIF(CLASS!$N239:$S239,BP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BQ$2),SUMIF(CLASS!$N239:$S239,BQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BR$2),SUMIF(CLASS!$N239:$S239,BR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BS$2),SUMIF(CLASS!$N239:$S239,BS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BT$2),SUMIF(CLASS!$N239:$S239,BT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BU$2),SUMIF(CLASS!$N239:$S239,BU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BV$2),SUMIF(CLASS!$N239:$S239,BV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BW$2),SUMIF(CLASS!$N239:$S239,BW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BX$2),SUMIF(CLASS!$N239:$S239,BX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BY$2),SUMIF(CLASS!$N239:$S239,BY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BZ$2),SUMIF(CLASS!$N239:$S239,BZ$3,CLASS!$E239:$J239))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC239:CH239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK239:CP239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS239:CX239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA239:DF239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI239:DN239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ239:DV239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY239:ED239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG239:EL239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO239:ET239)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW239:FB239)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B240","v":"Sub-total"},{"$f":"SUM(C206:C239)","v":-280320825.12875009},0,{"$f":"SUM(E206:E239)","v":0},7038160.9557503266,19340427.53452535,-3222437.9257407659,-145813.19241337766,-2295418.3973292951,-10033974.894015966,-37837.724101079715,-467698.68068099953,-2259217.3128599264,-27820086.030635774,-46565453.63089186,-229243.53254038401,-108788279.02223343,-2291857.5122078988,0,0,0,0,0,0,0,0,0,0,30004791.442935616,82451296.331397533,-13737761.683421157,-42776419.285015449,0,0,0,-12498227.196443088,-23643179.23731019,-339952.80499775801,-3788643.830245439,-12334825.499759115,-11511203.09830644,-57996.950572054346,-4965564.2486039037,{"$f":"SUM(AS206:AS239)","v":-20606765},-67513639,-412578.88512946828,-507344.9134291198,-205876.18414987295,-98205.720325040951,0,0,0,{"$f":"SUM(BB206:BB239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC206:CC239)","v":7038160.9557503266},30004791.442935616,0,0,0,0,37042952.398685977,null,{"$f":"SUM(CK206:CK239)","v":16117989.608784584},68713534.647976384,0,0,0,0,84831524.25676097,null,{"$f":"SUM(CS206:CS239)","v":-200934879.92991},-42776419.285015449,-158484002.5692715,0,0,0,-402195301.78419697,null,{"$f":"SUM(DA206:DA239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI206:DI239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ206:DQ239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY206:DY239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG206:EG239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO206:EO239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW206:EW239)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE206:FE239)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B242","v":"TOTAL OTHER RATE BASE"},{"$f":"C203+C184+C240","v":-76747064.128750086},0,{"$f":"E203+E184+E240","v":0},24706584.359114684,20578805.372503422,-2188336.2159945457,-100692.81228610856,-1585124.9806334642,-6929065.427923386,-26129.23280249118,-322974.17456413829,-1560125.9463026496,-19211448.937518731,-32156256.946766574,-158306.49893771572,-75124874.349226296,-1582665.9744820548,0,0,0,0,0,0,0,0,0,0,105328070.16254158,87730696.588040888,-9329222.8155556936,-29539699.982199706,0,0,0,-8630780.412740767,-16327042.631643778,-234757.93522668123,-2616287.2899477617,-8517941.676415829,-7949180.6850989722,-40050.395718397318,-3417621.0592324119,{"$f":"AS203+AS184+AS240","v":-20606765},-67513639,194750.40605425835,239482.99697614944,97180.131861346337,46356.235375814227,0,0,0,{"$f":"BB203+BB184+BB240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"CC203+CC184+CC240","v":24706584.359114684},105328070.16254158,0,0,0,0,130034654.5216563,null,{"$f":"CK203+CK184+CK240","v":18390469.156508878},78401473.772485211,0,0,0,0,{"$f":"CQ203+CQ184+CQ240","v":96791942.928994089},null,{"$f":"CS203+CS184+CS240","v":-138757665.28144363},-29539699.982199706,-135276296.31575704,0,0,0,{"$f":"CY203+CY184+CY240","v":-303573661.57940042},null,{"$f":"DA203+DA184+DA240","v":0},0,0,0,0,0,{"$f":"DG203+DG184+DG240","v":0},null,{"$f":"DI203+DI184+DI240","v":0},0,0,0,0,0,{"$f":"DO203+DO184+DO240","v":0},null,{"$f":"DQ203+DQ184+DQ240","v":0},0,0,0,0,0,{"$f":"DW203+DW184+DW240","v":0},null,{"$f":"DY203+DY184+DY240","v":0},0,0,0,0,0,{"$f":"EE203+EE184+EE240","v":0},null,{"$f":"EG203+EG184+EG240","v":0},0,0,0,0,0,{"$f":"EM203+EM184+EM240","v":0},null,{"$f":"EO203+EO184+EO240","v":0},0,0,0,0,0,{"$f":"EU203+EU184+EU240","v":0},null,{"$f":"EW203+EW184+EW240","v":0},0,0,0,0,0,{"$f":"FC203+FC184+FC240","v":0},null,{"$f":"FE203+FE184+FE240","v":0},0,0,0,0,0,{"$f":"FK203+FK184+FK240","v":0},{"$f":"ROUND((SUM(FK242,FC242,EU242,EM242,EE242,DW242,DO242,DG242,CY242,CQ242,CI242)-C242),1)","v":0}]
[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,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,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,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]
[{"$f":"ACCOUNTS!A244","v":"TOTAL RATE BASE"},null,{"$f":"SUM(C242,C173,C89)","v":4853248427.2904158},0,{"$f":"SUM(E242,E173,E89)","v":0},451887823.68166274,48037132.634018347,25350822.799225971,1561083.1204558846,21921661.245292678,74755893.798920676,405092.51209044346,3891100.134103667,24187290.286799617,203626425.30415705,298872800.56593716,2449890.3183498243,748251842.83171618,24492728.182882674,0,0,0,-115.96229503004115,-135708.54654463782,-10263908.912008496,-2218090.2235365938,-9245198.3151722848,0,0,1926469143.0639312,204789881.22923607,108074560.35459489,318696178.82697773,0,0,0,85764608.349487096,162242850.57017666,2332804.3825479383,16475278.483928919,53639163.316662073,83685141.495774075,-116124.9255485062,29385469.752284952,{"$f":"SUM(AS242,AS173,AS89)","v":-20606765},-67513639,14191201.793191761,17450805.905791119,7081386.3214699859,3377916.913855338,0,0,0,{"$f":"SUM(BB242,BB173,BB89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC242,CC173,CC89)","v":451887823.68166274},1926469143.0639312,0,0,0,0,2378356966.7455931,null,{"$f":"SUM(CK242,CK173,CK89)","v":73387955.433244318},312864441.58383107,0,0,0,0,{"$f":"SUM(CQ242,CQ173,CQ89)","v":386252397.0170753},null,{"$f":"SUM(CS242,CS173,CS89)","v":1382552786.3411489},318696178.82697773,387390098.35962152,0,0,0,{"$f":"SUM(CY242,CY173,CY89)","v":2088639063.5277472},null,{"$f":"SUM(DA242,DA173,DA89)","v":0},0,0,0,0,0,{"$f":"SUM(DG242,DG173,DG89)","v":0},null,{"$f":"SUM(DI242,DI173,DI89)","v":0},0,0,0,0,0,{"$f":"SUM(DO242,DO173,DO89)","v":0},null,{"$f":"SUM(DQ242,DQ173,DQ89)","v":0},0,0,0,0,0,{"$f":"SUM(DW242,DW173,DW89)","v":0},null,{"$f":"SUM(DY242,DY173,DY89)","v":0},0,0,0,0,0,{"$f":"SUM(EE242,EE173,EE89)","v":0},null,{"$f":"SUM(EG242,EG173,EG89)","v":0},0,0,0,0,0,{"$f":"SUM(EM242,EM173,EM89)","v":0},null,{"$f":"SUM(EO242,EO173,EO89)","v":0},0,0,0,0,0,{"$f":"SUM(EU242,EU173,EU89)","v":0},null,{"$f":"SUM(EW242,EW173,EW89)","v":0},0,0,0,0,0,{"$f":"SUM(FC242,FC173,FC89)","v":0},null,{"$f":"SUM(FE242,FE173,FE89)","v":0},0,0,0,0,0,{"$f":"SUM(FK242,FK173,FK89)","v":0},0]
[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,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,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,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]
[{"$f":"ACCOUNTS!A246","v":"EXPENSES"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A248","v":"O & M Expenses"},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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B250","v":"Production - O&M - Fuel"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A251","v":"FUEL.ST"},{"$f":"ACCOUNTS!B251","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C251","v":87352900},0,{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,E$2),SUMIF(CLASS!$N251:$S251,E$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,F$2),SUMIF(CLASS!$N251:$S251,F$3,CLASS!$E251:$J251))","v":16597051},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,G$2),SUMIF(CLASS!$N251:$S251,G$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,H$2),SUMIF(CLASS!$N251:$S251,H$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,I$2),SUMIF(CLASS!$N251:$S251,I$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,J$2),SUMIF(CLASS!$N251:$S251,J$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,K$2),SUMIF(CLASS!$N251:$S251,K$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,L$2),SUMIF(CLASS!$N251:$S251,L$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,M$2),SUMIF(CLASS!$N251:$S251,M$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,N$2),SUMIF(CLASS!$N251:$S251,N$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,O$2),SUMIF(CLASS!$N251:$S251,O$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,P$2),SUMIF(CLASS!$N251:$S251,P$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,Q$2),SUMIF(CLASS!$N251:$S251,Q$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,R$2),SUMIF(CLASS!$N251:$S251,R$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,S$2),SUMIF(CLASS!$N251:$S251,S$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,T$2),SUMIF(CLASS!$N251:$S251,T$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,U$2),SUMIF(CLASS!$N251:$S251,U$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,V$2),SUMIF(CLASS!$N251:$S251,V$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,W$2),SUMIF(CLASS!$N251:$S251,W$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,X$2),SUMIF(CLASS!$N251:$S251,X$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,Y$2),SUMIF(CLASS!$N251:$S251,Y$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,Z$2),SUMIF(CLASS!$N251:$S251,Z$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AA$2),SUMIF(CLASS!$N251:$S251,AA$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AB$2),SUMIF(CLASS!$N251:$S251,AB$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AC$2),SUMIF(CLASS!$N251:$S251,AC$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AD$2),SUMIF(CLASS!$N251:$S251,AD$3,CLASS!$E251:$J251))","v":70755849},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AE$2),SUMIF(CLASS!$N251:$S251,AE$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AF$2),SUMIF(CLASS!$N251:$S251,AF$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AG$2),SUMIF(CLASS!$N251:$S251,AG$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AH$2),SUMIF(CLASS!$N251:$S251,AH$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AI$2),SUMIF(CLASS!$N251:$S251,AI$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AJ$2),SUMIF(CLASS!$N251:$S251,AJ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AK$2),SUMIF(CLASS!$N251:$S251,AK$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AL$2),SUMIF(CLASS!$N251:$S251,AL$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AM$2),SUMIF(CLASS!$N251:$S251,AM$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AN$2),SUMIF(CLASS!$N251:$S251,AN$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AO$2),SUMIF(CLASS!$N251:$S251,AO$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AP$2),SUMIF(CLASS!$N251:$S251,AP$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AQ$2),SUMIF(CLASS!$N251:$S251,AQ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AR$2),SUMIF(CLASS!$N251:$S251,AR$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AS$2),SUMIF(CLASS!$N251:$S251,AS$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AT$2),SUMIF(CLASS!$N251:$S251,AT$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AU$2),SUMIF(CLASS!$N251:$S251,AU$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AV$2),SUMIF(CLASS!$N251:$S251,AV$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AW$2),SUMIF(CLASS!$N251:$S251,AW$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AX$2),SUMIF(CLASS!$N251:$S251,AX$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AY$2),SUMIF(CLASS!$N251:$S251,AY$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,AZ$2),SUMIF(CLASS!$N251:$S251,AZ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BA$2),SUMIF(CLASS!$N251:$S251,BA$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BB$2),SUMIF(CLASS!$N251:$S251,BB$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BC$2),SUMIF(CLASS!$N251:$S251,BC$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BD$2),SUMIF(CLASS!$N251:$S251,BD$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BE$2),SUMIF(CLASS!$N251:$S251,BE$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BF$2),SUMIF(CLASS!$N251:$S251,BF$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BG$2),SUMIF(CLASS!$N251:$S251,BG$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BH$2),SUMIF(CLASS!$N251:$S251,BH$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BI$2),SUMIF(CLASS!$N251:$S251,BI$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BJ$2),SUMIF(CLASS!$N251:$S251,BJ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BK$2),SUMIF(CLASS!$N251:$S251,BK$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BL$2),SUMIF(CLASS!$N251:$S251,BL$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BM$2),SUMIF(CLASS!$N251:$S251,BM$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BN$2),SUMIF(CLASS!$N251:$S251,BN$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BO$2),SUMIF(CLASS!$N251:$S251,BO$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BP$2),SUMIF(CLASS!$N251:$S251,BP$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BQ$2),SUMIF(CLASS!$N251:$S251,BQ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BR$2),SUMIF(CLASS!$N251:$S251,BR$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BS$2),SUMIF(CLASS!$N251:$S251,BS$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BT$2),SUMIF(CLASS!$N251:$S251,BT$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BU$2),SUMIF(CLASS!$N251:$S251,BU$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BV$2),SUMIF(CLASS!$N251:$S251,BV$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BW$2),SUMIF(CLASS!$N251:$S251,BW$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BX$2),SUMIF(CLASS!$N251:$S251,BX$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BY$2),SUMIF(CLASS!$N251:$S251,BY$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$R251),2,BZ$2),SUMIF(CLASS!$N251:$S251,BZ$3,CLASS!$E251:$J251))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E251:$BL251)","v":16597051},70755849,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E251:$BA251)","v":0},0,0,{"$f":"SUM(CC251:CH251)","v":87352900},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E251:$BL251)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E251:$BA251)","v":0},0,0,{"$f":"SUM(CK251:CP251)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E251:$BL251)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E251:$BA251)","v":0},0,0,{"$f":"SUM(CS251:CX251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(DA251:DF251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(DI251:DN251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(DQ251:DV251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(DY251:ED251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(EG251:EL251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(EO251:ET251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(EW251:FB251)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E251:$BA251)","v":0},0,0,0,0,0,{"$f":"SUM(FE251:FJ251)","v":0},0]
[{"$f":"ACCOUNTS!A252","v":"FUEL.OT"},{"$f":"ACCOUNTS!B252","v":"Other Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":180655158},0,{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,E$2),SUMIF(CLASS!$N252:$S252,E$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,F$2),SUMIF(CLASS!$N252:$S252,F$3,CLASS!$E252:$J252))","v":34324480.020000003},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,G$2),SUMIF(CLASS!$N252:$S252,G$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,H$2),SUMIF(CLASS!$N252:$S252,H$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,I$2),SUMIF(CLASS!$N252:$S252,I$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,J$2),SUMIF(CLASS!$N252:$S252,J$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,K$2),SUMIF(CLASS!$N252:$S252,K$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,L$2),SUMIF(CLASS!$N252:$S252,L$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,M$2),SUMIF(CLASS!$N252:$S252,M$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,N$2),SUMIF(CLASS!$N252:$S252,N$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,O$2),SUMIF(CLASS!$N252:$S252,O$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,P$2),SUMIF(CLASS!$N252:$S252,P$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Q$2),SUMIF(CLASS!$N252:$S252,Q$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,R$2),SUMIF(CLASS!$N252:$S252,R$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,S$2),SUMIF(CLASS!$N252:$S252,S$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,T$2),SUMIF(CLASS!$N252:$S252,T$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,U$2),SUMIF(CLASS!$N252:$S252,U$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,V$2),SUMIF(CLASS!$N252:$S252,V$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,W$2),SUMIF(CLASS!$N252:$S252,W$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,X$2),SUMIF(CLASS!$N252:$S252,X$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Y$2),SUMIF(CLASS!$N252:$S252,Y$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Z$2),SUMIF(CLASS!$N252:$S252,Z$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AA$2),SUMIF(CLASS!$N252:$S252,AA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AB$2),SUMIF(CLASS!$N252:$S252,AB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AC$2),SUMIF(CLASS!$N252:$S252,AC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AD$2),SUMIF(CLASS!$N252:$S252,AD$3,CLASS!$E252:$J252))","v":146330677.98000002},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AE$2),SUMIF(CLASS!$N252:$S252,AE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AF$2),SUMIF(CLASS!$N252:$S252,AF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AG$2),SUMIF(CLASS!$N252:$S252,AG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AH$2),SUMIF(CLASS!$N252:$S252,AH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AI$2),SUMIF(CLASS!$N252:$S252,AI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AJ$2),SUMIF(CLASS!$N252:$S252,AJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AK$2),SUMIF(CLASS!$N252:$S252,AK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AL$2),SUMIF(CLASS!$N252:$S252,AL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AM$2),SUMIF(CLASS!$N252:$S252,AM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AN$2),SUMIF(CLASS!$N252:$S252,AN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AO$2),SUMIF(CLASS!$N252:$S252,AO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AP$2),SUMIF(CLASS!$N252:$S252,AP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AQ$2),SUMIF(CLASS!$N252:$S252,AQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AR$2),SUMIF(CLASS!$N252:$S252,AR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AS$2),SUMIF(CLASS!$N252:$S252,AS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AT$2),SUMIF(CLASS!$N252:$S252,AT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AU$2),SUMIF(CLASS!$N252:$S252,AU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AV$2),SUMIF(CLASS!$N252:$S252,AV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AW$2),SUMIF(CLASS!$N252:$S252,AW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AX$2),SUMIF(CLASS!$N252:$S252,AX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AY$2),SUMIF(CLASS!$N252:$S252,AY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AZ$2),SUMIF(CLASS!$N252:$S252,AZ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BA$2),SUMIF(CLASS!$N252:$S252,BA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BB$2),SUMIF(CLASS!$N252:$S252,BB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BC$2),SUMIF(CLASS!$N252:$S252,BC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BD$2),SUMIF(CLASS!$N252:$S252,BD$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BE$2),SUMIF(CLASS!$N252:$S252,BE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BF$2),SUMIF(CLASS!$N252:$S252,BF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BG$2),SUMIF(CLASS!$N252:$S252,BG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BH$2),SUMIF(CLASS!$N252:$S252,BH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BI$2),SUMIF(CLASS!$N252:$S252,BI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BJ$2),SUMIF(CLASS!$N252:$S252,BJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BK$2),SUMIF(CLASS!$N252:$S252,BK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BL$2),SUMIF(CLASS!$N252:$S252,BL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BM$2),SUMIF(CLASS!$N252:$S252,BM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BN$2),SUMIF(CLASS!$N252:$S252,BN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BO$2),SUMIF(CLASS!$N252:$S252,BO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BP$2),SUMIF(CLASS!$N252:$S252,BP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BQ$2),SUMIF(CLASS!$N252:$S252,BQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BR$2),SUMIF(CLASS!$N252:$S252,BR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BS$2),SUMIF(CLASS!$N252:$S252,BS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BT$2),SUMIF(CLASS!$N252:$S252,BT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BU$2),SUMIF(CLASS!$N252:$S252,BU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BV$2),SUMIF(CLASS!$N252:$S252,BV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BW$2),SUMIF(CLASS!$N252:$S252,BW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BX$2),SUMIF(CLASS!$N252:$S252,BX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BY$2),SUMIF(CLASS!$N252:$S252,BY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BZ$2),SUMIF(CLASS!$N252:$S252,BZ$3,CLASS!$E252:$J252))","v":0},null,null,34324480.020000003,146330677.98000002,0,0,0,0,{"$f":"SUM(CC252:CH252)","v":180655158.00000003},null,0,0,0,0,0,0,{"$f":"SUM(CK252:CP252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS252:CX252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA252:DF252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI252:DN252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ252:DV252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY252:ED252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG252:EL252)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO252:ET252)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,E$2),SUMIF(CLASS!$N253:$S253,E$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,F$2),SUMIF(CLASS!$N253:$S253,F$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,G$2),SUMIF(CLASS!$N253:$S253,G$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,H$2),SUMIF(CLASS!$N253:$S253,H$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,I$2),SUMIF(CLASS!$N253:$S253,I$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,J$2),SUMIF(CLASS!$N253:$S253,J$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,K$2),SUMIF(CLASS!$N253:$S253,K$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,L$2),SUMIF(CLASS!$N253:$S253,L$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,M$2),SUMIF(CLASS!$N253:$S253,M$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,N$2),SUMIF(CLASS!$N253:$S253,N$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,O$2),SUMIF(CLASS!$N253:$S253,O$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,P$2),SUMIF(CLASS!$N253:$S253,P$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,Q$2),SUMIF(CLASS!$N253:$S253,Q$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,R$2),SUMIF(CLASS!$N253:$S253,R$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,S$2),SUMIF(CLASS!$N253:$S253,S$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,T$2),SUMIF(CLASS!$N253:$S253,T$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,U$2),SUMIF(CLASS!$N253:$S253,U$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,V$2),SUMIF(CLASS!$N253:$S253,V$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,W$2),SUMIF(CLASS!$N253:$S253,W$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,X$2),SUMIF(CLASS!$N253:$S253,X$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,Y$2),SUMIF(CLASS!$N253:$S253,Y$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,Z$2),SUMIF(CLASS!$N253:$S253,Z$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AA$2),SUMIF(CLASS!$N253:$S253,AA$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AB$2),SUMIF(CLASS!$N253:$S253,AB$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AC$2),SUMIF(CLASS!$N253:$S253,AC$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AD$2),SUMIF(CLASS!$N253:$S253,AD$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AE$2),SUMIF(CLASS!$N253:$S253,AE$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AF$2),SUMIF(CLASS!$N253:$S253,AF$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AG$2),SUMIF(CLASS!$N253:$S253,AG$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AH$2),SUMIF(CLASS!$N253:$S253,AH$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AI$2),SUMIF(CLASS!$N253:$S253,AI$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AJ$2),SUMIF(CLASS!$N253:$S253,AJ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AK$2),SUMIF(CLASS!$N253:$S253,AK$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AL$2),SUMIF(CLASS!$N253:$S253,AL$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AM$2),SUMIF(CLASS!$N253:$S253,AM$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AN$2),SUMIF(CLASS!$N253:$S253,AN$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AO$2),SUMIF(CLASS!$N253:$S253,AO$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AP$2),SUMIF(CLASS!$N253:$S253,AP$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AQ$2),SUMIF(CLASS!$N253:$S253,AQ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AR$2),SUMIF(CLASS!$N253:$S253,AR$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AS$2),SUMIF(CLASS!$N253:$S253,AS$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AT$2),SUMIF(CLASS!$N253:$S253,AT$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AU$2),SUMIF(CLASS!$N253:$S253,AU$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AV$2),SUMIF(CLASS!$N253:$S253,AV$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AW$2),SUMIF(CLASS!$N253:$S253,AW$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AX$2),SUMIF(CLASS!$N253:$S253,AX$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AY$2),SUMIF(CLASS!$N253:$S253,AY$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,AZ$2),SUMIF(CLASS!$N253:$S253,AZ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BA$2),SUMIF(CLASS!$N253:$S253,BA$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BB$2),SUMIF(CLASS!$N253:$S253,BB$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BC$2),SUMIF(CLASS!$N253:$S253,BC$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BD$2),SUMIF(CLASS!$N253:$S253,BD$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BE$2),SUMIF(CLASS!$N253:$S253,BE$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BF$2),SUMIF(CLASS!$N253:$S253,BF$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BG$2),SUMIF(CLASS!$N253:$S253,BG$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BH$2),SUMIF(CLASS!$N253:$S253,BH$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BI$2),SUMIF(CLASS!$N253:$S253,BI$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BJ$2),SUMIF(CLASS!$N253:$S253,BJ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BK$2),SUMIF(CLASS!$N253:$S253,BK$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BL$2),SUMIF(CLASS!$N253:$S253,BL$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BM$2),SUMIF(CLASS!$N253:$S253,BM$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BN$2),SUMIF(CLASS!$N253:$S253,BN$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BO$2),SUMIF(CLASS!$N253:$S253,BO$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BP$2),SUMIF(CLASS!$N253:$S253,BP$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BQ$2),SUMIF(CLASS!$N253:$S253,BQ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BR$2),SUMIF(CLASS!$N253:$S253,BR$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BS$2),SUMIF(CLASS!$N253:$S253,BS$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BT$2),SUMIF(CLASS!$N253:$S253,BT$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BU$2),SUMIF(CLASS!$N253:$S253,BU$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BV$2),SUMIF(CLASS!$N253:$S253,BV$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BW$2),SUMIF(CLASS!$N253:$S253,BW$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BX$2),SUMIF(CLASS!$N253:$S253,BX$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BY$2),SUMIF(CLASS!$N253:$S253,BY$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$R253),2,BZ$2),SUMIF(CLASS!$N253:$S253,BZ$3,CLASS!$E253:$J253))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,E$2),SUMIF(CLASS!$N254:$S254,E$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,F$2),SUMIF(CLASS!$N254:$S254,F$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,G$2),SUMIF(CLASS!$N254:$S254,G$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,H$2),SUMIF(CLASS!$N254:$S254,H$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,I$2),SUMIF(CLASS!$N254:$S254,I$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,J$2),SUMIF(CLASS!$N254:$S254,J$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,K$2),SUMIF(CLASS!$N254:$S254,K$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,L$2),SUMIF(CLASS!$N254:$S254,L$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,M$2),SUMIF(CLASS!$N254:$S254,M$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,N$2),SUMIF(CLASS!$N254:$S254,N$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,O$2),SUMIF(CLASS!$N254:$S254,O$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,P$2),SUMIF(CLASS!$N254:$S254,P$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,Q$2),SUMIF(CLASS!$N254:$S254,Q$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,R$2),SUMIF(CLASS!$N254:$S254,R$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,S$2),SUMIF(CLASS!$N254:$S254,S$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,T$2),SUMIF(CLASS!$N254:$S254,T$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,U$2),SUMIF(CLASS!$N254:$S254,U$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,V$2),SUMIF(CLASS!$N254:$S254,V$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,W$2),SUMIF(CLASS!$N254:$S254,W$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,X$2),SUMIF(CLASS!$N254:$S254,X$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,Y$2),SUMIF(CLASS!$N254:$S254,Y$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,Z$2),SUMIF(CLASS!$N254:$S254,Z$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AA$2),SUMIF(CLASS!$N254:$S254,AA$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AB$2),SUMIF(CLASS!$N254:$S254,AB$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AC$2),SUMIF(CLASS!$N254:$S254,AC$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AD$2),SUMIF(CLASS!$N254:$S254,AD$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AE$2),SUMIF(CLASS!$N254:$S254,AE$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AF$2),SUMIF(CLASS!$N254:$S254,AF$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AG$2),SUMIF(CLASS!$N254:$S254,AG$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AH$2),SUMIF(CLASS!$N254:$S254,AH$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AI$2),SUMIF(CLASS!$N254:$S254,AI$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AJ$2),SUMIF(CLASS!$N254:$S254,AJ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AK$2),SUMIF(CLASS!$N254:$S254,AK$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AL$2),SUMIF(CLASS!$N254:$S254,AL$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AM$2),SUMIF(CLASS!$N254:$S254,AM$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AN$2),SUMIF(CLASS!$N254:$S254,AN$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AO$2),SUMIF(CLASS!$N254:$S254,AO$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AP$2),SUMIF(CLASS!$N254:$S254,AP$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AQ$2),SUMIF(CLASS!$N254:$S254,AQ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AR$2),SUMIF(CLASS!$N254:$S254,AR$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AS$2),SUMIF(CLASS!$N254:$S254,AS$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AT$2),SUMIF(CLASS!$N254:$S254,AT$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AU$2),SUMIF(CLASS!$N254:$S254,AU$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AV$2),SUMIF(CLASS!$N254:$S254,AV$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AW$2),SUMIF(CLASS!$N254:$S254,AW$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AX$2),SUMIF(CLASS!$N254:$S254,AX$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AY$2),SUMIF(CLASS!$N254:$S254,AY$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,AZ$2),SUMIF(CLASS!$N254:$S254,AZ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BA$2),SUMIF(CLASS!$N254:$S254,BA$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BB$2),SUMIF(CLASS!$N254:$S254,BB$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BC$2),SUMIF(CLASS!$N254:$S254,BC$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BD$2),SUMIF(CLASS!$N254:$S254,BD$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BE$2),SUMIF(CLASS!$N254:$S254,BE$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BF$2),SUMIF(CLASS!$N254:$S254,BF$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BG$2),SUMIF(CLASS!$N254:$S254,BG$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BH$2),SUMIF(CLASS!$N254:$S254,BH$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BI$2),SUMIF(CLASS!$N254:$S254,BI$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BJ$2),SUMIF(CLASS!$N254:$S254,BJ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BK$2),SUMIF(CLASS!$N254:$S254,BK$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BL$2),SUMIF(CLASS!$N254:$S254,BL$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BM$2),SUMIF(CLASS!$N254:$S254,BM$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BN$2),SUMIF(CLASS!$N254:$S254,BN$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BO$2),SUMIF(CLASS!$N254:$S254,BO$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BP$2),SUMIF(CLASS!$N254:$S254,BP$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BQ$2),SUMIF(CLASS!$N254:$S254,BQ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BR$2),SUMIF(CLASS!$N254:$S254,BR$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BS$2),SUMIF(CLASS!$N254:$S254,BS$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BT$2),SUMIF(CLASS!$N254:$S254,BT$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BU$2),SUMIF(CLASS!$N254:$S254,BU$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BV$2),SUMIF(CLASS!$N254:$S254,BV$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BW$2),SUMIF(CLASS!$N254:$S254,BW$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BX$2),SUMIF(CLASS!$N254:$S254,BX$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BY$2),SUMIF(CLASS!$N254:$S254,BY$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$R254),2,BZ$2),SUMIF(CLASS!$N254:$S254,BZ$3,CLASS!$E254:$J254))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,E$2),SUMIF(CLASS!$N256:$S256,E$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,F$2),SUMIF(CLASS!$N256:$S256,F$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,G$2),SUMIF(CLASS!$N256:$S256,G$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,H$2),SUMIF(CLASS!$N256:$S256,H$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,I$2),SUMIF(CLASS!$N256:$S256,I$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,J$2),SUMIF(CLASS!$N256:$S256,J$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,K$2),SUMIF(CLASS!$N256:$S256,K$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,L$2),SUMIF(CLASS!$N256:$S256,L$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,M$2),SUMIF(CLASS!$N256:$S256,M$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,N$2),SUMIF(CLASS!$N256:$S256,N$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,O$2),SUMIF(CLASS!$N256:$S256,O$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,P$2),SUMIF(CLASS!$N256:$S256,P$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Q$2),SUMIF(CLASS!$N256:$S256,Q$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,R$2),SUMIF(CLASS!$N256:$S256,R$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,S$2),SUMIF(CLASS!$N256:$S256,S$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,T$2),SUMIF(CLASS!$N256:$S256,T$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,U$2),SUMIF(CLASS!$N256:$S256,U$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,V$2),SUMIF(CLASS!$N256:$S256,V$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,W$2),SUMIF(CLASS!$N256:$S256,W$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,X$2),SUMIF(CLASS!$N256:$S256,X$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Y$2),SUMIF(CLASS!$N256:$S256,Y$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Z$2),SUMIF(CLASS!$N256:$S256,Z$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AA$2),SUMIF(CLASS!$N256:$S256,AA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AB$2),SUMIF(CLASS!$N256:$S256,AB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AC$2),SUMIF(CLASS!$N256:$S256,AC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AD$2),SUMIF(CLASS!$N256:$S256,AD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AE$2),SUMIF(CLASS!$N256:$S256,AE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AF$2),SUMIF(CLASS!$N256:$S256,AF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AG$2),SUMIF(CLASS!$N256:$S256,AG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AH$2),SUMIF(CLASS!$N256:$S256,AH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AI$2),SUMIF(CLASS!$N256:$S256,AI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AJ$2),SUMIF(CLASS!$N256:$S256,AJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AK$2),SUMIF(CLASS!$N256:$S256,AK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AL$2),SUMIF(CLASS!$N256:$S256,AL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AM$2),SUMIF(CLASS!$N256:$S256,AM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AN$2),SUMIF(CLASS!$N256:$S256,AN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AO$2),SUMIF(CLASS!$N256:$S256,AO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AP$2),SUMIF(CLASS!$N256:$S256,AP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AQ$2),SUMIF(CLASS!$N256:$S256,AQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AR$2),SUMIF(CLASS!$N256:$S256,AR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AS$2),SUMIF(CLASS!$N256:$S256,AS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AT$2),SUMIF(CLASS!$N256:$S256,AT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AU$2),SUMIF(CLASS!$N256:$S256,AU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AV$2),SUMIF(CLASS!$N256:$S256,AV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AW$2),SUMIF(CLASS!$N256:$S256,AW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AX$2),SUMIF(CLASS!$N256:$S256,AX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AY$2),SUMIF(CLASS!$N256:$S256,AY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AZ$2),SUMIF(CLASS!$N256:$S256,AZ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BA$2),SUMIF(CLASS!$N256:$S256,BA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BB$2),SUMIF(CLASS!$N256:$S256,BB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BC$2),SUMIF(CLASS!$N256:$S256,BC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BD$2),SUMIF(CLASS!$N256:$S256,BD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BE$2),SUMIF(CLASS!$N256:$S256,BE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BF$2),SUMIF(CLASS!$N256:$S256,BF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BG$2),SUMIF(CLASS!$N256:$S256,BG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BH$2),SUMIF(CLASS!$N256:$S256,BH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BI$2),SUMIF(CLASS!$N256:$S256,BI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BJ$2),SUMIF(CLASS!$N256:$S256,BJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BK$2),SUMIF(CLASS!$N256:$S256,BK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BL$2),SUMIF(CLASS!$N256:$S256,BL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BM$2),SUMIF(CLASS!$N256:$S256,BM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BN$2),SUMIF(CLASS!$N256:$S256,BN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BO$2),SUMIF(CLASS!$N256:$S256,BO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BP$2),SUMIF(CLASS!$N256:$S256,BP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BQ$2),SUMIF(CLASS!$N256:$S256,BQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BR$2),SUMIF(CLASS!$N256:$S256,BR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BS$2),SUMIF(CLASS!$N256:$S256,BS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BT$2),SUMIF(CLASS!$N256:$S256,BT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BU$2),SUMIF(CLASS!$N256:$S256,BU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BV$2),SUMIF(CLASS!$N256:$S256,BV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BW$2),SUMIF(CLASS!$N256:$S256,BW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BX$2),SUMIF(CLASS!$N256:$S256,BX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BY$2),SUMIF(CLASS!$N256:$S256,BY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BZ$2),SUMIF(CLASS!$N256:$S256,BZ$3,CLASS!$E256:$J256))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A257","v":"~"},{"$f":"ACCOUNTS!B257","v":"~"},{"$f":"ACCOUNTS!C257","v":0},0,{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,E$2),SUMIF(CLASS!$N257:$S257,E$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,F$2),SUMIF(CLASS!$N257:$S257,F$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,G$2),SUMIF(CLASS!$N257:$S257,G$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,H$2),SUMIF(CLASS!$N257:$S257,H$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,I$2),SUMIF(CLASS!$N257:$S257,I$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,J$2),SUMIF(CLASS!$N257:$S257,J$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,K$2),SUMIF(CLASS!$N257:$S257,K$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,L$2),SUMIF(CLASS!$N257:$S257,L$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,M$2),SUMIF(CLASS!$N257:$S257,M$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,N$2),SUMIF(CLASS!$N257:$S257,N$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,O$2),SUMIF(CLASS!$N257:$S257,O$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,P$2),SUMIF(CLASS!$N257:$S257,P$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,Q$2),SUMIF(CLASS!$N257:$S257,Q$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,R$2),SUMIF(CLASS!$N257:$S257,R$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,S$2),SUMIF(CLASS!$N257:$S257,S$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,T$2),SUMIF(CLASS!$N257:$S257,T$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,U$2),SUMIF(CLASS!$N257:$S257,U$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,V$2),SUMIF(CLASS!$N257:$S257,V$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,W$2),SUMIF(CLASS!$N257:$S257,W$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,X$2),SUMIF(CLASS!$N257:$S257,X$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,Y$2),SUMIF(CLASS!$N257:$S257,Y$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,Z$2),SUMIF(CLASS!$N257:$S257,Z$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AA$2),SUMIF(CLASS!$N257:$S257,AA$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AB$2),SUMIF(CLASS!$N257:$S257,AB$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AC$2),SUMIF(CLASS!$N257:$S257,AC$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AD$2),SUMIF(CLASS!$N257:$S257,AD$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AE$2),SUMIF(CLASS!$N257:$S257,AE$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AF$2),SUMIF(CLASS!$N257:$S257,AF$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AG$2),SUMIF(CLASS!$N257:$S257,AG$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AH$2),SUMIF(CLASS!$N257:$S257,AH$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AI$2),SUMIF(CLASS!$N257:$S257,AI$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AJ$2),SUMIF(CLASS!$N257:$S257,AJ$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AK$2),SUMIF(CLASS!$N257:$S257,AK$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AL$2),SUMIF(CLASS!$N257:$S257,AL$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AM$2),SUMIF(CLASS!$N257:$S257,AM$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AN$2),SUMIF(CLASS!$N257:$S257,AN$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AO$2),SUMIF(CLASS!$N257:$S257,AO$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AP$2),SUMIF(CLASS!$N257:$S257,AP$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AQ$2),SUMIF(CLASS!$N257:$S257,AQ$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AR$2),SUMIF(CLASS!$N257:$S257,AR$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AS$2),SUMIF(CLASS!$N257:$S257,AS$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AT$2),SUMIF(CLASS!$N257:$S257,AT$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AU$2),SUMIF(CLASS!$N257:$S257,AU$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AV$2),SUMIF(CLASS!$N257:$S257,AV$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AW$2),SUMIF(CLASS!$N257:$S257,AW$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AX$2),SUMIF(CLASS!$N257:$S257,AX$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AY$2),SUMIF(CLASS!$N257:$S257,AY$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,AZ$2),SUMIF(CLASS!$N257:$S257,AZ$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BA$2),SUMIF(CLASS!$N257:$S257,BA$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BB$2),SUMIF(CLASS!$N257:$S257,BB$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BC$2),SUMIF(CLASS!$N257:$S257,BC$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BD$2),SUMIF(CLASS!$N257:$S257,BD$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BE$2),SUMIF(CLASS!$N257:$S257,BE$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BF$2),SUMIF(CLASS!$N257:$S257,BF$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BG$2),SUMIF(CLASS!$N257:$S257,BG$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BH$2),SUMIF(CLASS!$N257:$S257,BH$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BI$2),SUMIF(CLASS!$N257:$S257,BI$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BJ$2),SUMIF(CLASS!$N257:$S257,BJ$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BK$2),SUMIF(CLASS!$N257:$S257,BK$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BL$2),SUMIF(CLASS!$N257:$S257,BL$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BM$2),SUMIF(CLASS!$N257:$S257,BM$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BN$2),SUMIF(CLASS!$N257:$S257,BN$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BO$2),SUMIF(CLASS!$N257:$S257,BO$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BP$2),SUMIF(CLASS!$N257:$S257,BP$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BQ$2),SUMIF(CLASS!$N257:$S257,BQ$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BR$2),SUMIF(CLASS!$N257:$S257,BR$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BS$2),SUMIF(CLASS!$N257:$S257,BS$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BT$2),SUMIF(CLASS!$N257:$S257,BT$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BU$2),SUMIF(CLASS!$N257:$S257,BU$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BV$2),SUMIF(CLASS!$N257:$S257,BV$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BW$2),SUMIF(CLASS!$N257:$S257,BW$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BX$2),SUMIF(CLASS!$N257:$S257,BX$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BY$2),SUMIF(CLASS!$N257:$S257,BY$3,CLASS!$E257:$J257))","v":0},{"$f":"IF(CLASS!$L257<>0,FUNCALLOC!$C257*INDEX(INDIRECT(ACCOUNTS!$R257),2,BZ$2),SUMIF(CLASS!$N257:$S257,BZ$3,CLASS!$E257:$J257))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A259","v":"~"},{"$f":"ACCOUNTS!B259","v":"~"},{"$f":"ACCOUNTS!C259","v":0},0,{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,E$2),SUMIF(CLASS!$N259:$S259,E$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,F$2),SUMIF(CLASS!$N259:$S259,F$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,G$2),SUMIF(CLASS!$N259:$S259,G$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,H$2),SUMIF(CLASS!$N259:$S259,H$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,I$2),SUMIF(CLASS!$N259:$S259,I$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,J$2),SUMIF(CLASS!$N259:$S259,J$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,K$2),SUMIF(CLASS!$N259:$S259,K$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,L$2),SUMIF(CLASS!$N259:$S259,L$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,M$2),SUMIF(CLASS!$N259:$S259,M$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,N$2),SUMIF(CLASS!$N259:$S259,N$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,O$2),SUMIF(CLASS!$N259:$S259,O$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,P$2),SUMIF(CLASS!$N259:$S259,P$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,Q$2),SUMIF(CLASS!$N259:$S259,Q$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,R$2),SUMIF(CLASS!$N259:$S259,R$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,S$2),SUMIF(CLASS!$N259:$S259,S$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,T$2),SUMIF(CLASS!$N259:$S259,T$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,U$2),SUMIF(CLASS!$N259:$S259,U$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,V$2),SUMIF(CLASS!$N259:$S259,V$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,W$2),SUMIF(CLASS!$N259:$S259,W$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,X$2),SUMIF(CLASS!$N259:$S259,X$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,Y$2),SUMIF(CLASS!$N259:$S259,Y$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,Z$2),SUMIF(CLASS!$N259:$S259,Z$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AA$2),SUMIF(CLASS!$N259:$S259,AA$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AB$2),SUMIF(CLASS!$N259:$S259,AB$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AC$2),SUMIF(CLASS!$N259:$S259,AC$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AD$2),SUMIF(CLASS!$N259:$S259,AD$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AE$2),SUMIF(CLASS!$N259:$S259,AE$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AF$2),SUMIF(CLASS!$N259:$S259,AF$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AG$2),SUMIF(CLASS!$N259:$S259,AG$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AH$2),SUMIF(CLASS!$N259:$S259,AH$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AI$2),SUMIF(CLASS!$N259:$S259,AI$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AJ$2),SUMIF(CLASS!$N259:$S259,AJ$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AK$2),SUMIF(CLASS!$N259:$S259,AK$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AL$2),SUMIF(CLASS!$N259:$S259,AL$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AM$2),SUMIF(CLASS!$N259:$S259,AM$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AN$2),SUMIF(CLASS!$N259:$S259,AN$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AO$2),SUMIF(CLASS!$N259:$S259,AO$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AP$2),SUMIF(CLASS!$N259:$S259,AP$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AQ$2),SUMIF(CLASS!$N259:$S259,AQ$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AR$2),SUMIF(CLASS!$N259:$S259,AR$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AS$2),SUMIF(CLASS!$N259:$S259,AS$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AT$2),SUMIF(CLASS!$N259:$S259,AT$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AU$2),SUMIF(CLASS!$N259:$S259,AU$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AV$2),SUMIF(CLASS!$N259:$S259,AV$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AW$2),SUMIF(CLASS!$N259:$S259,AW$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AX$2),SUMIF(CLASS!$N259:$S259,AX$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AY$2),SUMIF(CLASS!$N259:$S259,AY$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,AZ$2),SUMIF(CLASS!$N259:$S259,AZ$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BA$2),SUMIF(CLASS!$N259:$S259,BA$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BB$2),SUMIF(CLASS!$N259:$S259,BB$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BC$2),SUMIF(CLASS!$N259:$S259,BC$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BD$2),SUMIF(CLASS!$N259:$S259,BD$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BE$2),SUMIF(CLASS!$N259:$S259,BE$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BF$2),SUMIF(CLASS!$N259:$S259,BF$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BG$2),SUMIF(CLASS!$N259:$S259,BG$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BH$2),SUMIF(CLASS!$N259:$S259,BH$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BI$2),SUMIF(CLASS!$N259:$S259,BI$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BJ$2),SUMIF(CLASS!$N259:$S259,BJ$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BK$2),SUMIF(CLASS!$N259:$S259,BK$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BL$2),SUMIF(CLASS!$N259:$S259,BL$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BM$2),SUMIF(CLASS!$N259:$S259,BM$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BN$2),SUMIF(CLASS!$N259:$S259,BN$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BO$2),SUMIF(CLASS!$N259:$S259,BO$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BP$2),SUMIF(CLASS!$N259:$S259,BP$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BQ$2),SUMIF(CLASS!$N259:$S259,BQ$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BR$2),SUMIF(CLASS!$N259:$S259,BR$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BS$2),SUMIF(CLASS!$N259:$S259,BS$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BT$2),SUMIF(CLASS!$N259:$S259,BT$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BU$2),SUMIF(CLASS!$N259:$S259,BU$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BV$2),SUMIF(CLASS!$N259:$S259,BV$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BW$2),SUMIF(CLASS!$N259:$S259,BW$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BX$2),SUMIF(CLASS!$N259:$S259,BX$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BY$2),SUMIF(CLASS!$N259:$S259,BY$3,CLASS!$E259:$J259))","v":0},{"$f":"IF(CLASS!$L259<>0,FUNCALLOC!$C259*INDEX(INDIRECT(ACCOUNTS!$R259),2,BZ$2),SUMIF(CLASS!$N259:$S259,BZ$3,CLASS!$E259:$J259))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B260","v":"Sub-total"},{"$f":"SUM(C251:C259)","v":268008058},0,{"$f":"SUM(E251:E259)","v":0},50921531.020000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217086526.98000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS251:AS259)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB251:BB259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC251:CC259)","v":50921531.020000003},217086526.98000002,0,0,0,0,268008058.00000003,null,{"$f":"SUM(CK251:CK259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS251:CS259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA251:DA259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI251:DI259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ251:DQ259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY251:DY259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG251:EG259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO251:EO259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW251:EW259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE251:FE259)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B262","v":"Production - O&M - Purchase Power"},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,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,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,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]
[{"$f":"ACCOUNTS!A264","v":555.01},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C264","v":0},0,{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,E$2),SUMIF(CLASS!$N264:$S264,E$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,F$2),SUMIF(CLASS!$N264:$S264,F$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,G$2),SUMIF(CLASS!$N264:$S264,G$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,H$2),SUMIF(CLASS!$N264:$S264,H$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,I$2),SUMIF(CLASS!$N264:$S264,I$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,J$2),SUMIF(CLASS!$N264:$S264,J$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,K$2),SUMIF(CLASS!$N264:$S264,K$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,L$2),SUMIF(CLASS!$N264:$S264,L$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,M$2),SUMIF(CLASS!$N264:$S264,M$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,N$2),SUMIF(CLASS!$N264:$S264,N$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,O$2),SUMIF(CLASS!$N264:$S264,O$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,P$2),SUMIF(CLASS!$N264:$S264,P$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,Q$2),SUMIF(CLASS!$N264:$S264,Q$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,R$2),SUMIF(CLASS!$N264:$S264,R$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,S$2),SUMIF(CLASS!$N264:$S264,S$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,T$2),SUMIF(CLASS!$N264:$S264,T$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,U$2),SUMIF(CLASS!$N264:$S264,U$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,V$2),SUMIF(CLASS!$N264:$S264,V$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,W$2),SUMIF(CLASS!$N264:$S264,W$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,X$2),SUMIF(CLASS!$N264:$S264,X$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,Y$2),SUMIF(CLASS!$N264:$S264,Y$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,Z$2),SUMIF(CLASS!$N264:$S264,Z$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AA$2),SUMIF(CLASS!$N264:$S264,AA$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AB$2),SUMIF(CLASS!$N264:$S264,AB$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AC$2),SUMIF(CLASS!$N264:$S264,AC$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AD$2),SUMIF(CLASS!$N264:$S264,AD$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AE$2),SUMIF(CLASS!$N264:$S264,AE$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AF$2),SUMIF(CLASS!$N264:$S264,AF$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AG$2),SUMIF(CLASS!$N264:$S264,AG$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AH$2),SUMIF(CLASS!$N264:$S264,AH$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AI$2),SUMIF(CLASS!$N264:$S264,AI$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AJ$2),SUMIF(CLASS!$N264:$S264,AJ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AK$2),SUMIF(CLASS!$N264:$S264,AK$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AL$2),SUMIF(CLASS!$N264:$S264,AL$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AM$2),SUMIF(CLASS!$N264:$S264,AM$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AN$2),SUMIF(CLASS!$N264:$S264,AN$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AO$2),SUMIF(CLASS!$N264:$S264,AO$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AP$2),SUMIF(CLASS!$N264:$S264,AP$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AQ$2),SUMIF(CLASS!$N264:$S264,AQ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AR$2),SUMIF(CLASS!$N264:$S264,AR$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AS$2),SUMIF(CLASS!$N264:$S264,AS$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AT$2),SUMIF(CLASS!$N264:$S264,AT$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AU$2),SUMIF(CLASS!$N264:$S264,AU$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AV$2),SUMIF(CLASS!$N264:$S264,AV$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AW$2),SUMIF(CLASS!$N264:$S264,AW$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AX$2),SUMIF(CLASS!$N264:$S264,AX$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AY$2),SUMIF(CLASS!$N264:$S264,AY$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,AZ$2),SUMIF(CLASS!$N264:$S264,AZ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BA$2),SUMIF(CLASS!$N264:$S264,BA$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BB$2),SUMIF(CLASS!$N264:$S264,BB$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BC$2),SUMIF(CLASS!$N264:$S264,BC$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BD$2),SUMIF(CLASS!$N264:$S264,BD$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BE$2),SUMIF(CLASS!$N264:$S264,BE$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BF$2),SUMIF(CLASS!$N264:$S264,BF$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BG$2),SUMIF(CLASS!$N264:$S264,BG$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BH$2),SUMIF(CLASS!$N264:$S264,BH$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BI$2),SUMIF(CLASS!$N264:$S264,BI$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BJ$2),SUMIF(CLASS!$N264:$S264,BJ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BK$2),SUMIF(CLASS!$N264:$S264,BK$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BL$2),SUMIF(CLASS!$N264:$S264,BL$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BM$2),SUMIF(CLASS!$N264:$S264,BM$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BN$2),SUMIF(CLASS!$N264:$S264,BN$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BO$2),SUMIF(CLASS!$N264:$S264,BO$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BP$2),SUMIF(CLASS!$N264:$S264,BP$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BQ$2),SUMIF(CLASS!$N264:$S264,BQ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BR$2),SUMIF(CLASS!$N264:$S264,BR$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BS$2),SUMIF(CLASS!$N264:$S264,BS$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BT$2),SUMIF(CLASS!$N264:$S264,BT$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BU$2),SUMIF(CLASS!$N264:$S264,BU$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BV$2),SUMIF(CLASS!$N264:$S264,BV$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BW$2),SUMIF(CLASS!$N264:$S264,BW$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BX$2),SUMIF(CLASS!$N264:$S264,BX$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BY$2),SUMIF(CLASS!$N264:$S264,BY$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$R264),2,BZ$2),SUMIF(CLASS!$N264:$S264,BZ$3,CLASS!$E264:$J264))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A265","v":555.02},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Transp Ancillary"},{"$f":"ACCOUNTS!C265","v":469038},0,{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,E$2),SUMIF(CLASS!$N265:$S265,E$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,F$2),SUMIF(CLASS!$N265:$S265,F$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,G$2),SUMIF(CLASS!$N265:$S265,G$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,H$2),SUMIF(CLASS!$N265:$S265,H$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,I$2),SUMIF(CLASS!$N265:$S265,I$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,J$2),SUMIF(CLASS!$N265:$S265,J$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,K$2),SUMIF(CLASS!$N265:$S265,K$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,L$2),SUMIF(CLASS!$N265:$S265,L$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,M$2),SUMIF(CLASS!$N265:$S265,M$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,N$2),SUMIF(CLASS!$N265:$S265,N$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,O$2),SUMIF(CLASS!$N265:$S265,O$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,P$2),SUMIF(CLASS!$N265:$S265,P$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,Q$2),SUMIF(CLASS!$N265:$S265,Q$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,R$2),SUMIF(CLASS!$N265:$S265,R$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,S$2),SUMIF(CLASS!$N265:$S265,S$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,T$2),SUMIF(CLASS!$N265:$S265,T$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,U$2),SUMIF(CLASS!$N265:$S265,U$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,V$2),SUMIF(CLASS!$N265:$S265,V$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,W$2),SUMIF(CLASS!$N265:$S265,W$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,X$2),SUMIF(CLASS!$N265:$S265,X$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,Y$2),SUMIF(CLASS!$N265:$S265,Y$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,Z$2),SUMIF(CLASS!$N265:$S265,Z$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AA$2),SUMIF(CLASS!$N265:$S265,AA$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AB$2),SUMIF(CLASS!$N265:$S265,AB$3,CLASS!$E265:$J265))","v":469038},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AC$2),SUMIF(CLASS!$N265:$S265,AC$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AD$2),SUMIF(CLASS!$N265:$S265,AD$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AE$2),SUMIF(CLASS!$N265:$S265,AE$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AF$2),SUMIF(CLASS!$N265:$S265,AF$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AG$2),SUMIF(CLASS!$N265:$S265,AG$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AH$2),SUMIF(CLASS!$N265:$S265,AH$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AI$2),SUMIF(CLASS!$N265:$S265,AI$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AJ$2),SUMIF(CLASS!$N265:$S265,AJ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AK$2),SUMIF(CLASS!$N265:$S265,AK$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AL$2),SUMIF(CLASS!$N265:$S265,AL$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AM$2),SUMIF(CLASS!$N265:$S265,AM$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AN$2),SUMIF(CLASS!$N265:$S265,AN$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AO$2),SUMIF(CLASS!$N265:$S265,AO$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AP$2),SUMIF(CLASS!$N265:$S265,AP$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AQ$2),SUMIF(CLASS!$N265:$S265,AQ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AR$2),SUMIF(CLASS!$N265:$S265,AR$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AS$2),SUMIF(CLASS!$N265:$S265,AS$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AT$2),SUMIF(CLASS!$N265:$S265,AT$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AU$2),SUMIF(CLASS!$N265:$S265,AU$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AV$2),SUMIF(CLASS!$N265:$S265,AV$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AW$2),SUMIF(CLASS!$N265:$S265,AW$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AX$2),SUMIF(CLASS!$N265:$S265,AX$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AY$2),SUMIF(CLASS!$N265:$S265,AY$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,AZ$2),SUMIF(CLASS!$N265:$S265,AZ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BA$2),SUMIF(CLASS!$N265:$S265,BA$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BB$2),SUMIF(CLASS!$N265:$S265,BB$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BC$2),SUMIF(CLASS!$N265:$S265,BC$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BD$2),SUMIF(CLASS!$N265:$S265,BD$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BE$2),SUMIF(CLASS!$N265:$S265,BE$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BF$2),SUMIF(CLASS!$N265:$S265,BF$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BG$2),SUMIF(CLASS!$N265:$S265,BG$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BH$2),SUMIF(CLASS!$N265:$S265,BH$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BI$2),SUMIF(CLASS!$N265:$S265,BI$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BJ$2),SUMIF(CLASS!$N265:$S265,BJ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BK$2),SUMIF(CLASS!$N265:$S265,BK$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BL$2),SUMIF(CLASS!$N265:$S265,BL$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BM$2),SUMIF(CLASS!$N265:$S265,BM$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BN$2),SUMIF(CLASS!$N265:$S265,BN$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BO$2),SUMIF(CLASS!$N265:$S265,BO$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BP$2),SUMIF(CLASS!$N265:$S265,BP$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BQ$2),SUMIF(CLASS!$N265:$S265,BQ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BR$2),SUMIF(CLASS!$N265:$S265,BR$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BS$2),SUMIF(CLASS!$N265:$S265,BS$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BT$2),SUMIF(CLASS!$N265:$S265,BT$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BU$2),SUMIF(CLASS!$N265:$S265,BU$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BV$2),SUMIF(CLASS!$N265:$S265,BV$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BW$2),SUMIF(CLASS!$N265:$S265,BW$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BX$2),SUMIF(CLASS!$N265:$S265,BX$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BY$2),SUMIF(CLASS!$N265:$S265,BY$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$R265),2,BZ$2),SUMIF(CLASS!$N265:$S265,BZ$3,CLASS!$E265:$J265))","v":0},null,null,469038,0,0,0,0,0,469038,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},0,{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,E$2),SUMIF(CLASS!$N267:$S267,E$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,F$2),SUMIF(CLASS!$N267:$S267,F$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,G$2),SUMIF(CLASS!$N267:$S267,G$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,H$2),SUMIF(CLASS!$N267:$S267,H$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,I$2),SUMIF(CLASS!$N267:$S267,I$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,J$2),SUMIF(CLASS!$N267:$S267,J$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,K$2),SUMIF(CLASS!$N267:$S267,K$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,L$2),SUMIF(CLASS!$N267:$S267,L$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,M$2),SUMIF(CLASS!$N267:$S267,M$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,N$2),SUMIF(CLASS!$N267:$S267,N$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,O$2),SUMIF(CLASS!$N267:$S267,O$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,P$2),SUMIF(CLASS!$N267:$S267,P$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Q$2),SUMIF(CLASS!$N267:$S267,Q$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,R$2),SUMIF(CLASS!$N267:$S267,R$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,S$2),SUMIF(CLASS!$N267:$S267,S$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,T$2),SUMIF(CLASS!$N267:$S267,T$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,U$2),SUMIF(CLASS!$N267:$S267,U$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,V$2),SUMIF(CLASS!$N267:$S267,V$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,W$2),SUMIF(CLASS!$N267:$S267,W$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,X$2),SUMIF(CLASS!$N267:$S267,X$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Y$2),SUMIF(CLASS!$N267:$S267,Y$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Z$2),SUMIF(CLASS!$N267:$S267,Z$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AA$2),SUMIF(CLASS!$N267:$S267,AA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AB$2),SUMIF(CLASS!$N267:$S267,AB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AC$2),SUMIF(CLASS!$N267:$S267,AC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AD$2),SUMIF(CLASS!$N267:$S267,AD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AE$2),SUMIF(CLASS!$N267:$S267,AE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AF$2),SUMIF(CLASS!$N267:$S267,AF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AG$2),SUMIF(CLASS!$N267:$S267,AG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AH$2),SUMIF(CLASS!$N267:$S267,AH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AI$2),SUMIF(CLASS!$N267:$S267,AI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AJ$2),SUMIF(CLASS!$N267:$S267,AJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AK$2),SUMIF(CLASS!$N267:$S267,AK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AL$2),SUMIF(CLASS!$N267:$S267,AL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AM$2),SUMIF(CLASS!$N267:$S267,AM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AN$2),SUMIF(CLASS!$N267:$S267,AN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AO$2),SUMIF(CLASS!$N267:$S267,AO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AP$2),SUMIF(CLASS!$N267:$S267,AP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AQ$2),SUMIF(CLASS!$N267:$S267,AQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AR$2),SUMIF(CLASS!$N267:$S267,AR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AS$2),SUMIF(CLASS!$N267:$S267,AS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AT$2),SUMIF(CLASS!$N267:$S267,AT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AU$2),SUMIF(CLASS!$N267:$S267,AU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AV$2),SUMIF(CLASS!$N267:$S267,AV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AW$2),SUMIF(CLASS!$N267:$S267,AW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AX$2),SUMIF(CLASS!$N267:$S267,AX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AY$2),SUMIF(CLASS!$N267:$S267,AY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AZ$2),SUMIF(CLASS!$N267:$S267,AZ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BA$2),SUMIF(CLASS!$N267:$S267,BA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BB$2),SUMIF(CLASS!$N267:$S267,BB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BC$2),SUMIF(CLASS!$N267:$S267,BC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BD$2),SUMIF(CLASS!$N267:$S267,BD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BE$2),SUMIF(CLASS!$N267:$S267,BE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BF$2),SUMIF(CLASS!$N267:$S267,BF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BG$2),SUMIF(CLASS!$N267:$S267,BG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BH$2),SUMIF(CLASS!$N267:$S267,BH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BI$2),SUMIF(CLASS!$N267:$S267,BI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BJ$2),SUMIF(CLASS!$N267:$S267,BJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BK$2),SUMIF(CLASS!$N267:$S267,BK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BL$2),SUMIF(CLASS!$N267:$S267,BL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BM$2),SUMIF(CLASS!$N267:$S267,BM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BN$2),SUMIF(CLASS!$N267:$S267,BN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BO$2),SUMIF(CLASS!$N267:$S267,BO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BP$2),SUMIF(CLASS!$N267:$S267,BP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BQ$2),SUMIF(CLASS!$N267:$S267,BQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BR$2),SUMIF(CLASS!$N267:$S267,BR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BS$2),SUMIF(CLASS!$N267:$S267,BS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BT$2),SUMIF(CLASS!$N267:$S267,BT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BU$2),SUMIF(CLASS!$N267:$S267,BU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BV$2),SUMIF(CLASS!$N267:$S267,BV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BW$2),SUMIF(CLASS!$N267:$S267,BW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BX$2),SUMIF(CLASS!$N267:$S267,BX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BY$2),SUMIF(CLASS!$N267:$S267,BY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BZ$2),SUMIF(CLASS!$N267:$S267,BZ$3,CLASS!$E267:$J267))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A268","v":"~"},{"$f":"ACCOUNTS!B268","v":"~"},{"$f":"ACCOUNTS!C268","v":0},0,{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,E$2),SUMIF(CLASS!$N268:$S268,E$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,F$2),SUMIF(CLASS!$N268:$S268,F$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,G$2),SUMIF(CLASS!$N268:$S268,G$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,H$2),SUMIF(CLASS!$N268:$S268,H$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,I$2),SUMIF(CLASS!$N268:$S268,I$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,J$2),SUMIF(CLASS!$N268:$S268,J$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,K$2),SUMIF(CLASS!$N268:$S268,K$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,L$2),SUMIF(CLASS!$N268:$S268,L$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,M$2),SUMIF(CLASS!$N268:$S268,M$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,N$2),SUMIF(CLASS!$N268:$S268,N$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,O$2),SUMIF(CLASS!$N268:$S268,O$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,P$2),SUMIF(CLASS!$N268:$S268,P$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,Q$2),SUMIF(CLASS!$N268:$S268,Q$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,R$2),SUMIF(CLASS!$N268:$S268,R$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,S$2),SUMIF(CLASS!$N268:$S268,S$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,T$2),SUMIF(CLASS!$N268:$S268,T$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,U$2),SUMIF(CLASS!$N268:$S268,U$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,V$2),SUMIF(CLASS!$N268:$S268,V$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,W$2),SUMIF(CLASS!$N268:$S268,W$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,X$2),SUMIF(CLASS!$N268:$S268,X$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,Y$2),SUMIF(CLASS!$N268:$S268,Y$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,Z$2),SUMIF(CLASS!$N268:$S268,Z$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AA$2),SUMIF(CLASS!$N268:$S268,AA$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AB$2),SUMIF(CLASS!$N268:$S268,AB$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AC$2),SUMIF(CLASS!$N268:$S268,AC$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AD$2),SUMIF(CLASS!$N268:$S268,AD$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AE$2),SUMIF(CLASS!$N268:$S268,AE$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AF$2),SUMIF(CLASS!$N268:$S268,AF$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AG$2),SUMIF(CLASS!$N268:$S268,AG$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AH$2),SUMIF(CLASS!$N268:$S268,AH$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AI$2),SUMIF(CLASS!$N268:$S268,AI$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AJ$2),SUMIF(CLASS!$N268:$S268,AJ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AK$2),SUMIF(CLASS!$N268:$S268,AK$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AL$2),SUMIF(CLASS!$N268:$S268,AL$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AM$2),SUMIF(CLASS!$N268:$S268,AM$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AN$2),SUMIF(CLASS!$N268:$S268,AN$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AO$2),SUMIF(CLASS!$N268:$S268,AO$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AP$2),SUMIF(CLASS!$N268:$S268,AP$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AQ$2),SUMIF(CLASS!$N268:$S268,AQ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AR$2),SUMIF(CLASS!$N268:$S268,AR$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AS$2),SUMIF(CLASS!$N268:$S268,AS$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AT$2),SUMIF(CLASS!$N268:$S268,AT$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AU$2),SUMIF(CLASS!$N268:$S268,AU$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AV$2),SUMIF(CLASS!$N268:$S268,AV$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AW$2),SUMIF(CLASS!$N268:$S268,AW$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AX$2),SUMIF(CLASS!$N268:$S268,AX$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AY$2),SUMIF(CLASS!$N268:$S268,AY$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,AZ$2),SUMIF(CLASS!$N268:$S268,AZ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BA$2),SUMIF(CLASS!$N268:$S268,BA$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BB$2),SUMIF(CLASS!$N268:$S268,BB$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BC$2),SUMIF(CLASS!$N268:$S268,BC$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BD$2),SUMIF(CLASS!$N268:$S268,BD$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BE$2),SUMIF(CLASS!$N268:$S268,BE$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BF$2),SUMIF(CLASS!$N268:$S268,BF$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BG$2),SUMIF(CLASS!$N268:$S268,BG$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BH$2),SUMIF(CLASS!$N268:$S268,BH$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BI$2),SUMIF(CLASS!$N268:$S268,BI$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BJ$2),SUMIF(CLASS!$N268:$S268,BJ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BK$2),SUMIF(CLASS!$N268:$S268,BK$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BL$2),SUMIF(CLASS!$N268:$S268,BL$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BM$2),SUMIF(CLASS!$N268:$S268,BM$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BN$2),SUMIF(CLASS!$N268:$S268,BN$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BO$2),SUMIF(CLASS!$N268:$S268,BO$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BP$2),SUMIF(CLASS!$N268:$S268,BP$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BQ$2),SUMIF(CLASS!$N268:$S268,BQ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BR$2),SUMIF(CLASS!$N268:$S268,BR$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BS$2),SUMIF(CLASS!$N268:$S268,BS$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BT$2),SUMIF(CLASS!$N268:$S268,BT$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BU$2),SUMIF(CLASS!$N268:$S268,BU$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BV$2),SUMIF(CLASS!$N268:$S268,BV$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BW$2),SUMIF(CLASS!$N268:$S268,BW$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BX$2),SUMIF(CLASS!$N268:$S268,BX$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BY$2),SUMIF(CLASS!$N268:$S268,BY$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$R268),2,BZ$2),SUMIF(CLASS!$N268:$S268,BZ$3,CLASS!$E268:$J268))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B269","v":"Sub-total"},{"$f":"SUM(C263:C268)","v":475048524},0,{"$f":"SUM(E263:E268)","v":0},90170102.340000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469038,0,384409383.66000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS263:AS268)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB263:BB268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC263:CC268)","v":90639140.340000004},384409383.66000003,0,0,0,0,475048524,null,{"$f":"SUM(CK263:CK268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS263:CS268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA263:DA268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI263:DI268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ263:DQ268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY263:DY268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG263:EG268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO263:EO268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW263:EW268)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE263:FE268)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A272","v":565},{"$f":"ACCOUNTS!B272","v":"Wheeling by Others - Wheeling"},{"$f":"ACCOUNTS!C272","v":90390612},0,{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,E$2),SUMIF(CLASS!$N272:$S272,E$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,F$2),SUMIF(CLASS!$N272:$S272,F$3,CLASS!$E272:$J272))","v":17174216.280000001},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,G$2),SUMIF(CLASS!$N272:$S272,G$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,H$2),SUMIF(CLASS!$N272:$S272,H$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,I$2),SUMIF(CLASS!$N272:$S272,I$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,J$2),SUMIF(CLASS!$N272:$S272,J$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,K$2),SUMIF(CLASS!$N272:$S272,K$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,L$2),SUMIF(CLASS!$N272:$S272,L$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,M$2),SUMIF(CLASS!$N272:$S272,M$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,N$2),SUMIF(CLASS!$N272:$S272,N$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,O$2),SUMIF(CLASS!$N272:$S272,O$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,P$2),SUMIF(CLASS!$N272:$S272,P$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,Q$2),SUMIF(CLASS!$N272:$S272,Q$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,R$2),SUMIF(CLASS!$N272:$S272,R$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,S$2),SUMIF(CLASS!$N272:$S272,S$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,T$2),SUMIF(CLASS!$N272:$S272,T$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,U$2),SUMIF(CLASS!$N272:$S272,U$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,V$2),SUMIF(CLASS!$N272:$S272,V$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,W$2),SUMIF(CLASS!$N272:$S272,W$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,X$2),SUMIF(CLASS!$N272:$S272,X$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,Y$2),SUMIF(CLASS!$N272:$S272,Y$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,Z$2),SUMIF(CLASS!$N272:$S272,Z$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AA$2),SUMIF(CLASS!$N272:$S272,AA$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AB$2),SUMIF(CLASS!$N272:$S272,AB$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AC$2),SUMIF(CLASS!$N272:$S272,AC$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AD$2),SUMIF(CLASS!$N272:$S272,AD$3,CLASS!$E272:$J272))","v":73216395.719999999},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AE$2),SUMIF(CLASS!$N272:$S272,AE$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AF$2),SUMIF(CLASS!$N272:$S272,AF$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AG$2),SUMIF(CLASS!$N272:$S272,AG$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AH$2),SUMIF(CLASS!$N272:$S272,AH$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AI$2),SUMIF(CLASS!$N272:$S272,AI$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AJ$2),SUMIF(CLASS!$N272:$S272,AJ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AK$2),SUMIF(CLASS!$N272:$S272,AK$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AL$2),SUMIF(CLASS!$N272:$S272,AL$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AM$2),SUMIF(CLASS!$N272:$S272,AM$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AN$2),SUMIF(CLASS!$N272:$S272,AN$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AO$2),SUMIF(CLASS!$N272:$S272,AO$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AP$2),SUMIF(CLASS!$N272:$S272,AP$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AQ$2),SUMIF(CLASS!$N272:$S272,AQ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AR$2),SUMIF(CLASS!$N272:$S272,AR$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AS$2),SUMIF(CLASS!$N272:$S272,AS$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AT$2),SUMIF(CLASS!$N272:$S272,AT$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AU$2),SUMIF(CLASS!$N272:$S272,AU$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AV$2),SUMIF(CLASS!$N272:$S272,AV$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AW$2),SUMIF(CLASS!$N272:$S272,AW$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AX$2),SUMIF(CLASS!$N272:$S272,AX$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AY$2),SUMIF(CLASS!$N272:$S272,AY$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,AZ$2),SUMIF(CLASS!$N272:$S272,AZ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BA$2),SUMIF(CLASS!$N272:$S272,BA$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BB$2),SUMIF(CLASS!$N272:$S272,BB$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BC$2),SUMIF(CLASS!$N272:$S272,BC$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BD$2),SUMIF(CLASS!$N272:$S272,BD$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BE$2),SUMIF(CLASS!$N272:$S272,BE$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BF$2),SUMIF(CLASS!$N272:$S272,BF$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BG$2),SUMIF(CLASS!$N272:$S272,BG$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BH$2),SUMIF(CLASS!$N272:$S272,BH$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BI$2),SUMIF(CLASS!$N272:$S272,BI$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BJ$2),SUMIF(CLASS!$N272:$S272,BJ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BK$2),SUMIF(CLASS!$N272:$S272,BK$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BL$2),SUMIF(CLASS!$N272:$S272,BL$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BM$2),SUMIF(CLASS!$N272:$S272,BM$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BN$2),SUMIF(CLASS!$N272:$S272,BN$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BO$2),SUMIF(CLASS!$N272:$S272,BO$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BP$2),SUMIF(CLASS!$N272:$S272,BP$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BQ$2),SUMIF(CLASS!$N272:$S272,BQ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BR$2),SUMIF(CLASS!$N272:$S272,BR$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BS$2),SUMIF(CLASS!$N272:$S272,BS$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BT$2),SUMIF(CLASS!$N272:$S272,BT$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BU$2),SUMIF(CLASS!$N272:$S272,BU$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BV$2),SUMIF(CLASS!$N272:$S272,BV$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BW$2),SUMIF(CLASS!$N272:$S272,BW$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BX$2),SUMIF(CLASS!$N272:$S272,BX$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BY$2),SUMIF(CLASS!$N272:$S272,BY$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$R272),2,BZ$2),SUMIF(CLASS!$N272:$S272,BZ$3,CLASS!$E272:$J272))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E272:$BL272)","v":17174216.280000001},73216395.719999999,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E272:$BA272)","v":0},0,0,{"$f":"SUM(CC272:CH272)","v":90390612},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E272:$BL272)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E272:$BA272)","v":0},0,0,{"$f":"SUM(CK272:CP272)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E272:$BL272)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E272:$BA272)","v":0},0,0,{"$f":"SUM(CS272:CX272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(DA272:DF272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(DI272:DN272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(DQ272:DV272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(DY272:ED272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(EG272:EL272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(EO272:ET272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(EW272:FB272)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E272:$BA272)","v":0},0,0,0,0,0,{"$f":"SUM(FE272:FJ272)","v":0},0]
[{"$f":"ACCOUNTS!A273","v":"~"},{"$f":"ACCOUNTS!B273","v":"~"},{"$f":"ACCOUNTS!C273","v":0},{"$f":"ROUND((SUM(E273:BZ273)-C273),1)","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,E$2),SUMIF(CLASS!$N273:$S273,E$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,F$2),SUMIF(CLASS!$N273:$S273,F$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,G$2),SUMIF(CLASS!$N273:$S273,G$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,H$2),SUMIF(CLASS!$N273:$S273,H$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,I$2),SUMIF(CLASS!$N273:$S273,I$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,J$2),SUMIF(CLASS!$N273:$S273,J$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,K$2),SUMIF(CLASS!$N273:$S273,K$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,L$2),SUMIF(CLASS!$N273:$S273,L$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,M$2),SUMIF(CLASS!$N273:$S273,M$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,N$2),SUMIF(CLASS!$N273:$S273,N$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,O$2),SUMIF(CLASS!$N273:$S273,O$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,P$2),SUMIF(CLASS!$N273:$S273,P$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,Q$2),SUMIF(CLASS!$N273:$S273,Q$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,R$2),SUMIF(CLASS!$N273:$S273,R$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,S$2),SUMIF(CLASS!$N273:$S273,S$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,T$2),SUMIF(CLASS!$N273:$S273,T$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,U$2),SUMIF(CLASS!$N273:$S273,U$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,V$2),SUMIF(CLASS!$N273:$S273,V$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,W$2),SUMIF(CLASS!$N273:$S273,W$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,X$2),SUMIF(CLASS!$N273:$S273,X$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,Y$2),SUMIF(CLASS!$N273:$S273,Y$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,Z$2),SUMIF(CLASS!$N273:$S273,Z$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AA$2),SUMIF(CLASS!$N273:$S273,AA$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AB$2),SUMIF(CLASS!$N273:$S273,AB$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AC$2),SUMIF(CLASS!$N273:$S273,AC$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AD$2),SUMIF(CLASS!$N273:$S273,AD$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AE$2),SUMIF(CLASS!$N273:$S273,AE$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AF$2),SUMIF(CLASS!$N273:$S273,AF$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AG$2),SUMIF(CLASS!$N273:$S273,AG$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AH$2),SUMIF(CLASS!$N273:$S273,AH$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AI$2),SUMIF(CLASS!$N273:$S273,AI$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AJ$2),SUMIF(CLASS!$N273:$S273,AJ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AK$2),SUMIF(CLASS!$N273:$S273,AK$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AL$2),SUMIF(CLASS!$N273:$S273,AL$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AM$2),SUMIF(CLASS!$N273:$S273,AM$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AN$2),SUMIF(CLASS!$N273:$S273,AN$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AO$2),SUMIF(CLASS!$N273:$S273,AO$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AP$2),SUMIF(CLASS!$N273:$S273,AP$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AQ$2),SUMIF(CLASS!$N273:$S273,AQ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AR$2),SUMIF(CLASS!$N273:$S273,AR$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AS$2),SUMIF(CLASS!$N273:$S273,AS$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AT$2),SUMIF(CLASS!$N273:$S273,AT$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AU$2),SUMIF(CLASS!$N273:$S273,AU$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AV$2),SUMIF(CLASS!$N273:$S273,AV$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AW$2),SUMIF(CLASS!$N273:$S273,AW$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AX$2),SUMIF(CLASS!$N273:$S273,AX$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AY$2),SUMIF(CLASS!$N273:$S273,AY$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,AZ$2),SUMIF(CLASS!$N273:$S273,AZ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BA$2),SUMIF(CLASS!$N273:$S273,BA$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BB$2),SUMIF(CLASS!$N273:$S273,BB$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BC$2),SUMIF(CLASS!$N273:$S273,BC$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BD$2),SUMIF(CLASS!$N273:$S273,BD$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BE$2),SUMIF(CLASS!$N273:$S273,BE$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BF$2),SUMIF(CLASS!$N273:$S273,BF$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BG$2),SUMIF(CLASS!$N273:$S273,BG$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BH$2),SUMIF(CLASS!$N273:$S273,BH$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BI$2),SUMIF(CLASS!$N273:$S273,BI$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BJ$2),SUMIF(CLASS!$N273:$S273,BJ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BK$2),SUMIF(CLASS!$N273:$S273,BK$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BL$2),SUMIF(CLASS!$N273:$S273,BL$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BM$2),SUMIF(CLASS!$N273:$S273,BM$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BN$2),SUMIF(CLASS!$N273:$S273,BN$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BO$2),SUMIF(CLASS!$N273:$S273,BO$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BP$2),SUMIF(CLASS!$N273:$S273,BP$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BQ$2),SUMIF(CLASS!$N273:$S273,BQ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BR$2),SUMIF(CLASS!$N273:$S273,BR$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BS$2),SUMIF(CLASS!$N273:$S273,BS$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BT$2),SUMIF(CLASS!$N273:$S273,BT$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BU$2),SUMIF(CLASS!$N273:$S273,BU$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BV$2),SUMIF(CLASS!$N273:$S273,BV$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BW$2),SUMIF(CLASS!$N273:$S273,BW$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BX$2),SUMIF(CLASS!$N273:$S273,BX$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BY$2),SUMIF(CLASS!$N273:$S273,BY$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$R273),2,BZ$2),SUMIF(CLASS!$N273:$S273,BZ$3,CLASS!$E273:$J273))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC273:CH273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK273:CP273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS273:CX273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA273:DF273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI273:DN273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ273:DV273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY273:ED273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG273:EL273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO273:ET273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW273:FB273)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE273:FJ273)","v":0},0]
[null,{"$f":"ACCOUNTS!B275","v":"Sub-total"},{"$f":"SUM(C272:C274)","v":90390612},0,{"$f":"SUM(E272:E274)","v":0},17174216.280000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73216395.719999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS272:AS274)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB272:BB274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC272:CC274)","v":17174216.280000001},73216395.719999999,0,0,0,0,90390612,null,{"$f":"SUM(CK272:CK274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS272:CS274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA272:DA274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI272:DI274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ272:DQ274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY272:DY274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG272:EG274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO272:EO274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW272:EW274)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE272:FE274)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B277","v":"Production - O&M - Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A278","v":500},{"$f":"ACCOUNTS!B278","v":"Steam Prod O&M "},{"$f":"ACCOUNTS!C278","v":45781564},0,{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,E$2),SUMIF(CLASS!$N278:$S278,E$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,F$2),SUMIF(CLASS!$N278:$S278,F$3,CLASS!$E278:$J278))","v":8698497.1600000001},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,G$2),SUMIF(CLASS!$N278:$S278,G$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,H$2),SUMIF(CLASS!$N278:$S278,H$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,I$2),SUMIF(CLASS!$N278:$S278,I$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,J$2),SUMIF(CLASS!$N278:$S278,J$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,K$2),SUMIF(CLASS!$N278:$S278,K$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,L$2),SUMIF(CLASS!$N278:$S278,L$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,M$2),SUMIF(CLASS!$N278:$S278,M$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,N$2),SUMIF(CLASS!$N278:$S278,N$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,O$2),SUMIF(CLASS!$N278:$S278,O$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,P$2),SUMIF(CLASS!$N278:$S278,P$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,Q$2),SUMIF(CLASS!$N278:$S278,Q$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,R$2),SUMIF(CLASS!$N278:$S278,R$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,S$2),SUMIF(CLASS!$N278:$S278,S$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,T$2),SUMIF(CLASS!$N278:$S278,T$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,U$2),SUMIF(CLASS!$N278:$S278,U$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,V$2),SUMIF(CLASS!$N278:$S278,V$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,W$2),SUMIF(CLASS!$N278:$S278,W$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,X$2),SUMIF(CLASS!$N278:$S278,X$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,Y$2),SUMIF(CLASS!$N278:$S278,Y$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,Z$2),SUMIF(CLASS!$N278:$S278,Z$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AA$2),SUMIF(CLASS!$N278:$S278,AA$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AB$2),SUMIF(CLASS!$N278:$S278,AB$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AC$2),SUMIF(CLASS!$N278:$S278,AC$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AD$2),SUMIF(CLASS!$N278:$S278,AD$3,CLASS!$E278:$J278))","v":37083066.840000004},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AE$2),SUMIF(CLASS!$N278:$S278,AE$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AF$2),SUMIF(CLASS!$N278:$S278,AF$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AG$2),SUMIF(CLASS!$N278:$S278,AG$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AH$2),SUMIF(CLASS!$N278:$S278,AH$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AI$2),SUMIF(CLASS!$N278:$S278,AI$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AJ$2),SUMIF(CLASS!$N278:$S278,AJ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AK$2),SUMIF(CLASS!$N278:$S278,AK$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AL$2),SUMIF(CLASS!$N278:$S278,AL$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AM$2),SUMIF(CLASS!$N278:$S278,AM$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AN$2),SUMIF(CLASS!$N278:$S278,AN$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AO$2),SUMIF(CLASS!$N278:$S278,AO$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AP$2),SUMIF(CLASS!$N278:$S278,AP$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AQ$2),SUMIF(CLASS!$N278:$S278,AQ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AR$2),SUMIF(CLASS!$N278:$S278,AR$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AS$2),SUMIF(CLASS!$N278:$S278,AS$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AT$2),SUMIF(CLASS!$N278:$S278,AT$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AU$2),SUMIF(CLASS!$N278:$S278,AU$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AV$2),SUMIF(CLASS!$N278:$S278,AV$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AW$2),SUMIF(CLASS!$N278:$S278,AW$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AX$2),SUMIF(CLASS!$N278:$S278,AX$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AY$2),SUMIF(CLASS!$N278:$S278,AY$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,AZ$2),SUMIF(CLASS!$N278:$S278,AZ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BA$2),SUMIF(CLASS!$N278:$S278,BA$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BB$2),SUMIF(CLASS!$N278:$S278,BB$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BC$2),SUMIF(CLASS!$N278:$S278,BC$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BD$2),SUMIF(CLASS!$N278:$S278,BD$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BE$2),SUMIF(CLASS!$N278:$S278,BE$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BF$2),SUMIF(CLASS!$N278:$S278,BF$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BG$2),SUMIF(CLASS!$N278:$S278,BG$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BH$2),SUMIF(CLASS!$N278:$S278,BH$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BI$2),SUMIF(CLASS!$N278:$S278,BI$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BJ$2),SUMIF(CLASS!$N278:$S278,BJ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BK$2),SUMIF(CLASS!$N278:$S278,BK$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BL$2),SUMIF(CLASS!$N278:$S278,BL$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BM$2),SUMIF(CLASS!$N278:$S278,BM$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BN$2),SUMIF(CLASS!$N278:$S278,BN$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BO$2),SUMIF(CLASS!$N278:$S278,BO$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BP$2),SUMIF(CLASS!$N278:$S278,BP$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BQ$2),SUMIF(CLASS!$N278:$S278,BQ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BR$2),SUMIF(CLASS!$N278:$S278,BR$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BS$2),SUMIF(CLASS!$N278:$S278,BS$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BT$2),SUMIF(CLASS!$N278:$S278,BT$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BU$2),SUMIF(CLASS!$N278:$S278,BU$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BV$2),SUMIF(CLASS!$N278:$S278,BV$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BW$2),SUMIF(CLASS!$N278:$S278,BW$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BX$2),SUMIF(CLASS!$N278:$S278,BX$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BY$2),SUMIF(CLASS!$N278:$S278,BY$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$R278),2,BZ$2),SUMIF(CLASS!$N278:$S278,BZ$3,CLASS!$E278:$J278))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E278:$BL278)","v":8698497.1600000001},37083066.840000004,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E278:$BA278)","v":0},0,0,{"$f":"SUM(CC278:CH278)","v":45781564},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E278:$BL278)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E278:$BA278)","v":0},0,0,{"$f":"SUM(CK278:CP278)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E278:$BL278)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E278:$BA278)","v":0},0,0,{"$f":"SUM(CS278:CX278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(DA278:DF278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(DI278:DN278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(DQ278:DV278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(DY278:ED278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(EG278:EL278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(EO278:ET278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(EW278:FB278)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E278:$BA278)","v":0},0,0,0,0,0,{"$f":"SUM(FE278:FJ278)","v":0},0]
[{"$f":"ACCOUNTS!A280","v":545},{"$f":"ACCOUNTS!B280","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C280","v":60920789},0,{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,E$2),SUMIF(CLASS!$N280:$S280,E$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,F$2),SUMIF(CLASS!$N280:$S280,F$3,CLASS!$E280:$J280))","v":11574949.91},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,G$2),SUMIF(CLASS!$N280:$S280,G$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,H$2),SUMIF(CLASS!$N280:$S280,H$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,I$2),SUMIF(CLASS!$N280:$S280,I$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,J$2),SUMIF(CLASS!$N280:$S280,J$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,K$2),SUMIF(CLASS!$N280:$S280,K$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,L$2),SUMIF(CLASS!$N280:$S280,L$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,M$2),SUMIF(CLASS!$N280:$S280,M$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,N$2),SUMIF(CLASS!$N280:$S280,N$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,O$2),SUMIF(CLASS!$N280:$S280,O$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,P$2),SUMIF(CLASS!$N280:$S280,P$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,Q$2),SUMIF(CLASS!$N280:$S280,Q$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,R$2),SUMIF(CLASS!$N280:$S280,R$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,S$2),SUMIF(CLASS!$N280:$S280,S$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,T$2),SUMIF(CLASS!$N280:$S280,T$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,U$2),SUMIF(CLASS!$N280:$S280,U$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,V$2),SUMIF(CLASS!$N280:$S280,V$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,W$2),SUMIF(CLASS!$N280:$S280,W$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,X$2),SUMIF(CLASS!$N280:$S280,X$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,Y$2),SUMIF(CLASS!$N280:$S280,Y$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,Z$2),SUMIF(CLASS!$N280:$S280,Z$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AA$2),SUMIF(CLASS!$N280:$S280,AA$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AB$2),SUMIF(CLASS!$N280:$S280,AB$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AC$2),SUMIF(CLASS!$N280:$S280,AC$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AD$2),SUMIF(CLASS!$N280:$S280,AD$3,CLASS!$E280:$J280))","v":49345839.090000004},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AE$2),SUMIF(CLASS!$N280:$S280,AE$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AF$2),SUMIF(CLASS!$N280:$S280,AF$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AG$2),SUMIF(CLASS!$N280:$S280,AG$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AH$2),SUMIF(CLASS!$N280:$S280,AH$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AI$2),SUMIF(CLASS!$N280:$S280,AI$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AJ$2),SUMIF(CLASS!$N280:$S280,AJ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AK$2),SUMIF(CLASS!$N280:$S280,AK$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AL$2),SUMIF(CLASS!$N280:$S280,AL$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AM$2),SUMIF(CLASS!$N280:$S280,AM$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AN$2),SUMIF(CLASS!$N280:$S280,AN$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AO$2),SUMIF(CLASS!$N280:$S280,AO$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AP$2),SUMIF(CLASS!$N280:$S280,AP$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AQ$2),SUMIF(CLASS!$N280:$S280,AQ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AR$2),SUMIF(CLASS!$N280:$S280,AR$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AS$2),SUMIF(CLASS!$N280:$S280,AS$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AT$2),SUMIF(CLASS!$N280:$S280,AT$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AU$2),SUMIF(CLASS!$N280:$S280,AU$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AV$2),SUMIF(CLASS!$N280:$S280,AV$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AW$2),SUMIF(CLASS!$N280:$S280,AW$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AX$2),SUMIF(CLASS!$N280:$S280,AX$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AY$2),SUMIF(CLASS!$N280:$S280,AY$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,AZ$2),SUMIF(CLASS!$N280:$S280,AZ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BA$2),SUMIF(CLASS!$N280:$S280,BA$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BB$2),SUMIF(CLASS!$N280:$S280,BB$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BC$2),SUMIF(CLASS!$N280:$S280,BC$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BD$2),SUMIF(CLASS!$N280:$S280,BD$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BE$2),SUMIF(CLASS!$N280:$S280,BE$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BF$2),SUMIF(CLASS!$N280:$S280,BF$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BG$2),SUMIF(CLASS!$N280:$S280,BG$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BH$2),SUMIF(CLASS!$N280:$S280,BH$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BI$2),SUMIF(CLASS!$N280:$S280,BI$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BJ$2),SUMIF(CLASS!$N280:$S280,BJ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BK$2),SUMIF(CLASS!$N280:$S280,BK$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BL$2),SUMIF(CLASS!$N280:$S280,BL$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BM$2),SUMIF(CLASS!$N280:$S280,BM$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BN$2),SUMIF(CLASS!$N280:$S280,BN$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BO$2),SUMIF(CLASS!$N280:$S280,BO$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BP$2),SUMIF(CLASS!$N280:$S280,BP$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BQ$2),SUMIF(CLASS!$N280:$S280,BQ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BR$2),SUMIF(CLASS!$N280:$S280,BR$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BS$2),SUMIF(CLASS!$N280:$S280,BS$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BT$2),SUMIF(CLASS!$N280:$S280,BT$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BU$2),SUMIF(CLASS!$N280:$S280,BU$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BV$2),SUMIF(CLASS!$N280:$S280,BV$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BW$2),SUMIF(CLASS!$N280:$S280,BW$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BX$2),SUMIF(CLASS!$N280:$S280,BX$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BY$2),SUMIF(CLASS!$N280:$S280,BY$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$R280),2,BZ$2),SUMIF(CLASS!$N280:$S280,BZ$3,CLASS!$E280:$J280))","v":0},null,null,11574949.91,49345839.090000004,0,0,0,0,60920789,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A281","v":556},{"$f":"ACCOUNTS!B281","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C281","v":1193752},0,{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,E$2),SUMIF(CLASS!$N281:$S281,E$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,F$2),SUMIF(CLASS!$N281:$S281,F$3,CLASS!$E281:$J281))","v":226812.88},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,G$2),SUMIF(CLASS!$N281:$S281,G$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,H$2),SUMIF(CLASS!$N281:$S281,H$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,I$2),SUMIF(CLASS!$N281:$S281,I$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,J$2),SUMIF(CLASS!$N281:$S281,J$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,K$2),SUMIF(CLASS!$N281:$S281,K$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,L$2),SUMIF(CLASS!$N281:$S281,L$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,M$2),SUMIF(CLASS!$N281:$S281,M$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,N$2),SUMIF(CLASS!$N281:$S281,N$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,O$2),SUMIF(CLASS!$N281:$S281,O$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,P$2),SUMIF(CLASS!$N281:$S281,P$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,Q$2),SUMIF(CLASS!$N281:$S281,Q$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,R$2),SUMIF(CLASS!$N281:$S281,R$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,S$2),SUMIF(CLASS!$N281:$S281,S$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,T$2),SUMIF(CLASS!$N281:$S281,T$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,U$2),SUMIF(CLASS!$N281:$S281,U$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,V$2),SUMIF(CLASS!$N281:$S281,V$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,W$2),SUMIF(CLASS!$N281:$S281,W$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,X$2),SUMIF(CLASS!$N281:$S281,X$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,Y$2),SUMIF(CLASS!$N281:$S281,Y$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,Z$2),SUMIF(CLASS!$N281:$S281,Z$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AA$2),SUMIF(CLASS!$N281:$S281,AA$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AB$2),SUMIF(CLASS!$N281:$S281,AB$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AC$2),SUMIF(CLASS!$N281:$S281,AC$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AD$2),SUMIF(CLASS!$N281:$S281,AD$3,CLASS!$E281:$J281))","v":966939.12000000011},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AE$2),SUMIF(CLASS!$N281:$S281,AE$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AF$2),SUMIF(CLASS!$N281:$S281,AF$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AG$2),SUMIF(CLASS!$N281:$S281,AG$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AH$2),SUMIF(CLASS!$N281:$S281,AH$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AI$2),SUMIF(CLASS!$N281:$S281,AI$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AJ$2),SUMIF(CLASS!$N281:$S281,AJ$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AK$2),SUMIF(CLASS!$N281:$S281,AK$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AL$2),SUMIF(CLASS!$N281:$S281,AL$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AM$2),SUMIF(CLASS!$N281:$S281,AM$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AN$2),SUMIF(CLASS!$N281:$S281,AN$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AO$2),SUMIF(CLASS!$N281:$S281,AO$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AP$2),SUMIF(CLASS!$N281:$S281,AP$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AQ$2),SUMIF(CLASS!$N281:$S281,AQ$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AR$2),SUMIF(CLASS!$N281:$S281,AR$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AS$2),SUMIF(CLASS!$N281:$S281,AS$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AT$2),SUMIF(CLASS!$N281:$S281,AT$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AU$2),SUMIF(CLASS!$N281:$S281,AU$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AV$2),SUMIF(CLASS!$N281:$S281,AV$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AW$2),SUMIF(CLASS!$N281:$S281,AW$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AX$2),SUMIF(CLASS!$N281:$S281,AX$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AY$2),SUMIF(CLASS!$N281:$S281,AY$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,AZ$2),SUMIF(CLASS!$N281:$S281,AZ$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BA$2),SUMIF(CLASS!$N281:$S281,BA$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BB$2),SUMIF(CLASS!$N281:$S281,BB$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BC$2),SUMIF(CLASS!$N281:$S281,BC$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BD$2),SUMIF(CLASS!$N281:$S281,BD$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BE$2),SUMIF(CLASS!$N281:$S281,BE$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BF$2),SUMIF(CLASS!$N281:$S281,BF$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BG$2),SUMIF(CLASS!$N281:$S281,BG$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BH$2),SUMIF(CLASS!$N281:$S281,BH$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BI$2),SUMIF(CLASS!$N281:$S281,BI$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BJ$2),SUMIF(CLASS!$N281:$S281,BJ$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BK$2),SUMIF(CLASS!$N281:$S281,BK$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BL$2),SUMIF(CLASS!$N281:$S281,BL$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BM$2),SUMIF(CLASS!$N281:$S281,BM$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BN$2),SUMIF(CLASS!$N281:$S281,BN$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BO$2),SUMIF(CLASS!$N281:$S281,BO$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BP$2),SUMIF(CLASS!$N281:$S281,BP$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BQ$2),SUMIF(CLASS!$N281:$S281,BQ$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BR$2),SUMIF(CLASS!$N281:$S281,BR$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BS$2),SUMIF(CLASS!$N281:$S281,BS$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BT$2),SUMIF(CLASS!$N281:$S281,BT$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BU$2),SUMIF(CLASS!$N281:$S281,BU$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BV$2),SUMIF(CLASS!$N281:$S281,BV$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BW$2),SUMIF(CLASS!$N281:$S281,BW$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BX$2),SUMIF(CLASS!$N281:$S281,BX$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BY$2),SUMIF(CLASS!$N281:$S281,BY$3,CLASS!$E281:$J281))","v":0},{"$f":"IF(CLASS!$L281<>0,FUNCALLOC!$C281*INDEX(INDIRECT(ACCOUNTS!$R281),2,BZ$2),SUMIF(CLASS!$N281:$S281,BZ$3,CLASS!$E281:$J281))","v":0},null,null,226812.88,966939.12000000011,0,0,0,0,1193752,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},0,{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,E$2),SUMIF(CLASS!$N283:$S283,E$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,F$2),SUMIF(CLASS!$N283:$S283,F$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,G$2),SUMIF(CLASS!$N283:$S283,G$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,H$2),SUMIF(CLASS!$N283:$S283,H$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,I$2),SUMIF(CLASS!$N283:$S283,I$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,J$2),SUMIF(CLASS!$N283:$S283,J$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,K$2),SUMIF(CLASS!$N283:$S283,K$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,L$2),SUMIF(CLASS!$N283:$S283,L$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,M$2),SUMIF(CLASS!$N283:$S283,M$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,N$2),SUMIF(CLASS!$N283:$S283,N$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,O$2),SUMIF(CLASS!$N283:$S283,O$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,P$2),SUMIF(CLASS!$N283:$S283,P$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Q$2),SUMIF(CLASS!$N283:$S283,Q$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,R$2),SUMIF(CLASS!$N283:$S283,R$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,S$2),SUMIF(CLASS!$N283:$S283,S$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,T$2),SUMIF(CLASS!$N283:$S283,T$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,U$2),SUMIF(CLASS!$N283:$S283,U$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,V$2),SUMIF(CLASS!$N283:$S283,V$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,W$2),SUMIF(CLASS!$N283:$S283,W$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,X$2),SUMIF(CLASS!$N283:$S283,X$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Y$2),SUMIF(CLASS!$N283:$S283,Y$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Z$2),SUMIF(CLASS!$N283:$S283,Z$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AA$2),SUMIF(CLASS!$N283:$S283,AA$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AB$2),SUMIF(CLASS!$N283:$S283,AB$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AC$2),SUMIF(CLASS!$N283:$S283,AC$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AD$2),SUMIF(CLASS!$N283:$S283,AD$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AE$2),SUMIF(CLASS!$N283:$S283,AE$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AF$2),SUMIF(CLASS!$N283:$S283,AF$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AG$2),SUMIF(CLASS!$N283:$S283,AG$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AH$2),SUMIF(CLASS!$N283:$S283,AH$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AI$2),SUMIF(CLASS!$N283:$S283,AI$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AJ$2),SUMIF(CLASS!$N283:$S283,AJ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AK$2),SUMIF(CLASS!$N283:$S283,AK$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AL$2),SUMIF(CLASS!$N283:$S283,AL$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AM$2),SUMIF(CLASS!$N283:$S283,AM$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AN$2),SUMIF(CLASS!$N283:$S283,AN$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AO$2),SUMIF(CLASS!$N283:$S283,AO$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AP$2),SUMIF(CLASS!$N283:$S283,AP$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AQ$2),SUMIF(CLASS!$N283:$S283,AQ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AR$2),SUMIF(CLASS!$N283:$S283,AR$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AS$2),SUMIF(CLASS!$N283:$S283,AS$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AT$2),SUMIF(CLASS!$N283:$S283,AT$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AU$2),SUMIF(CLASS!$N283:$S283,AU$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AV$2),SUMIF(CLASS!$N283:$S283,AV$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AW$2),SUMIF(CLASS!$N283:$S283,AW$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AX$2),SUMIF(CLASS!$N283:$S283,AX$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AY$2),SUMIF(CLASS!$N283:$S283,AY$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AZ$2),SUMIF(CLASS!$N283:$S283,AZ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BA$2),SUMIF(CLASS!$N283:$S283,BA$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BB$2),SUMIF(CLASS!$N283:$S283,BB$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BC$2),SUMIF(CLASS!$N283:$S283,BC$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BD$2),SUMIF(CLASS!$N283:$S283,BD$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BE$2),SUMIF(CLASS!$N283:$S283,BE$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BF$2),SUMIF(CLASS!$N283:$S283,BF$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BG$2),SUMIF(CLASS!$N283:$S283,BG$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BH$2),SUMIF(CLASS!$N283:$S283,BH$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BI$2),SUMIF(CLASS!$N283:$S283,BI$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BJ$2),SUMIF(CLASS!$N283:$S283,BJ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BK$2),SUMIF(CLASS!$N283:$S283,BK$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BL$2),SUMIF(CLASS!$N283:$S283,BL$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BM$2),SUMIF(CLASS!$N283:$S283,BM$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BN$2),SUMIF(CLASS!$N283:$S283,BN$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BO$2),SUMIF(CLASS!$N283:$S283,BO$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BP$2),SUMIF(CLASS!$N283:$S283,BP$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BQ$2),SUMIF(CLASS!$N283:$S283,BQ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BR$2),SUMIF(CLASS!$N283:$S283,BR$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BS$2),SUMIF(CLASS!$N283:$S283,BS$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BT$2),SUMIF(CLASS!$N283:$S283,BT$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BU$2),SUMIF(CLASS!$N283:$S283,BU$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BV$2),SUMIF(CLASS!$N283:$S283,BV$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BW$2),SUMIF(CLASS!$N283:$S283,BW$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BX$2),SUMIF(CLASS!$N283:$S283,BX$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BY$2),SUMIF(CLASS!$N283:$S283,BY$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOC!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BZ$2),SUMIF(CLASS!$N283:$S283,BZ$3,CLASS!$E283:$J283))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B284","v":"Sub-total"},{"$f":"SUM(C278:C283)","v":124341933},0,{"$f":"SUM(E278:E283)","v":0},23624967.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100716965.73000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS278:AS283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB278:BB283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC278:CC283)","v":23624967.27},100716965.73000002,0,0,0,0,124341933,null,{"$f":"SUM(CK278:CK283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS278:CS283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA278:DA283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI278:DI283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ278:DQ283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY278:DY283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG278:EG283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO278:EO283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW278:EW283)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE278:FE283)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B286","v":"Transmission  - O&M"},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,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,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,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]
[{"$f":"ACCOUNTS!A288","v":"~"},{"$f":"ACCOUNTS!B288","v":"~"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,E$2),SUMIF(CLASS!$N288:$S288,E$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,F$2),SUMIF(CLASS!$N288:$S288,F$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,G$2),SUMIF(CLASS!$N288:$S288,G$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,H$2),SUMIF(CLASS!$N288:$S288,H$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,I$2),SUMIF(CLASS!$N288:$S288,I$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,J$2),SUMIF(CLASS!$N288:$S288,J$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,K$2),SUMIF(CLASS!$N288:$S288,K$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,L$2),SUMIF(CLASS!$N288:$S288,L$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,M$2),SUMIF(CLASS!$N288:$S288,M$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,N$2),SUMIF(CLASS!$N288:$S288,N$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,O$2),SUMIF(CLASS!$N288:$S288,O$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,P$2),SUMIF(CLASS!$N288:$S288,P$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Q$2),SUMIF(CLASS!$N288:$S288,Q$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,R$2),SUMIF(CLASS!$N288:$S288,R$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,S$2),SUMIF(CLASS!$N288:$S288,S$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,T$2),SUMIF(CLASS!$N288:$S288,T$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,U$2),SUMIF(CLASS!$N288:$S288,U$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,V$2),SUMIF(CLASS!$N288:$S288,V$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,W$2),SUMIF(CLASS!$N288:$S288,W$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,X$2),SUMIF(CLASS!$N288:$S288,X$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Y$2),SUMIF(CLASS!$N288:$S288,Y$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Z$2),SUMIF(CLASS!$N288:$S288,Z$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AA$2),SUMIF(CLASS!$N288:$S288,AA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AB$2),SUMIF(CLASS!$N288:$S288,AB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AC$2),SUMIF(CLASS!$N288:$S288,AC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AD$2),SUMIF(CLASS!$N288:$S288,AD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AE$2),SUMIF(CLASS!$N288:$S288,AE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AF$2),SUMIF(CLASS!$N288:$S288,AF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AG$2),SUMIF(CLASS!$N288:$S288,AG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AH$2),SUMIF(CLASS!$N288:$S288,AH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AI$2),SUMIF(CLASS!$N288:$S288,AI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AJ$2),SUMIF(CLASS!$N288:$S288,AJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AK$2),SUMIF(CLASS!$N288:$S288,AK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AL$2),SUMIF(CLASS!$N288:$S288,AL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AM$2),SUMIF(CLASS!$N288:$S288,AM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AN$2),SUMIF(CLASS!$N288:$S288,AN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AO$2),SUMIF(CLASS!$N288:$S288,AO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AP$2),SUMIF(CLASS!$N288:$S288,AP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AQ$2),SUMIF(CLASS!$N288:$S288,AQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AR$2),SUMIF(CLASS!$N288:$S288,AR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AS$2),SUMIF(CLASS!$N288:$S288,AS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AT$2),SUMIF(CLASS!$N288:$S288,AT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AU$2),SUMIF(CLASS!$N288:$S288,AU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AV$2),SUMIF(CLASS!$N288:$S288,AV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AW$2),SUMIF(CLASS!$N288:$S288,AW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AX$2),SUMIF(CLASS!$N288:$S288,AX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AY$2),SUMIF(CLASS!$N288:$S288,AY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AZ$2),SUMIF(CLASS!$N288:$S288,AZ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BA$2),SUMIF(CLASS!$N288:$S288,BA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BB$2),SUMIF(CLASS!$N288:$S288,BB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BC$2),SUMIF(CLASS!$N288:$S288,BC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BD$2),SUMIF(CLASS!$N288:$S288,BD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BE$2),SUMIF(CLASS!$N288:$S288,BE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BF$2),SUMIF(CLASS!$N288:$S288,BF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BG$2),SUMIF(CLASS!$N288:$S288,BG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BH$2),SUMIF(CLASS!$N288:$S288,BH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BI$2),SUMIF(CLASS!$N288:$S288,BI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BJ$2),SUMIF(CLASS!$N288:$S288,BJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BK$2),SUMIF(CLASS!$N288:$S288,BK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BL$2),SUMIF(CLASS!$N288:$S288,BL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BM$2),SUMIF(CLASS!$N288:$S288,BM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BN$2),SUMIF(CLASS!$N288:$S288,BN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BO$2),SUMIF(CLASS!$N288:$S288,BO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BP$2),SUMIF(CLASS!$N288:$S288,BP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BQ$2),SUMIF(CLASS!$N288:$S288,BQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BR$2),SUMIF(CLASS!$N288:$S288,BR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BS$2),SUMIF(CLASS!$N288:$S288,BS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BT$2),SUMIF(CLASS!$N288:$S288,BT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BU$2),SUMIF(CLASS!$N288:$S288,BU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BV$2),SUMIF(CLASS!$N288:$S288,BV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BW$2),SUMIF(CLASS!$N288:$S288,BW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BX$2),SUMIF(CLASS!$N288:$S288,BX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BY$2),SUMIF(CLASS!$N288:$S288,BY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BZ$2),SUMIF(CLASS!$N288:$S288,BZ$3,CLASS!$E288:$J288))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC288:CH288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK288:CP288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS288:CX288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA288:DF288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI288:DN288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ288:DV288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY288:ED288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG288:EL288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO288:ET288)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW288:FB288)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A289","v":"~"},{"$f":"ACCOUNTS!B289","v":"~"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,E$2),SUMIF(CLASS!$N289:$S289,E$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,F$2),SUMIF(CLASS!$N289:$S289,F$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,G$2),SUMIF(CLASS!$N289:$S289,G$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,H$2),SUMIF(CLASS!$N289:$S289,H$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,I$2),SUMIF(CLASS!$N289:$S289,I$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,J$2),SUMIF(CLASS!$N289:$S289,J$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,K$2),SUMIF(CLASS!$N289:$S289,K$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,L$2),SUMIF(CLASS!$N289:$S289,L$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,M$2),SUMIF(CLASS!$N289:$S289,M$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,N$2),SUMIF(CLASS!$N289:$S289,N$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,O$2),SUMIF(CLASS!$N289:$S289,O$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,P$2),SUMIF(CLASS!$N289:$S289,P$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,Q$2),SUMIF(CLASS!$N289:$S289,Q$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,R$2),SUMIF(CLASS!$N289:$S289,R$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,S$2),SUMIF(CLASS!$N289:$S289,S$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,T$2),SUMIF(CLASS!$N289:$S289,T$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,U$2),SUMIF(CLASS!$N289:$S289,U$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,V$2),SUMIF(CLASS!$N289:$S289,V$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,W$2),SUMIF(CLASS!$N289:$S289,W$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,X$2),SUMIF(CLASS!$N289:$S289,X$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,Y$2),SUMIF(CLASS!$N289:$S289,Y$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,Z$2),SUMIF(CLASS!$N289:$S289,Z$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AA$2),SUMIF(CLASS!$N289:$S289,AA$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AB$2),SUMIF(CLASS!$N289:$S289,AB$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AC$2),SUMIF(CLASS!$N289:$S289,AC$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AD$2),SUMIF(CLASS!$N289:$S289,AD$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AE$2),SUMIF(CLASS!$N289:$S289,AE$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AF$2),SUMIF(CLASS!$N289:$S289,AF$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AG$2),SUMIF(CLASS!$N289:$S289,AG$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AH$2),SUMIF(CLASS!$N289:$S289,AH$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AI$2),SUMIF(CLASS!$N289:$S289,AI$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AJ$2),SUMIF(CLASS!$N289:$S289,AJ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AK$2),SUMIF(CLASS!$N289:$S289,AK$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AL$2),SUMIF(CLASS!$N289:$S289,AL$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AM$2),SUMIF(CLASS!$N289:$S289,AM$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AN$2),SUMIF(CLASS!$N289:$S289,AN$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AO$2),SUMIF(CLASS!$N289:$S289,AO$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AP$2),SUMIF(CLASS!$N289:$S289,AP$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AQ$2),SUMIF(CLASS!$N289:$S289,AQ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AR$2),SUMIF(CLASS!$N289:$S289,AR$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AS$2),SUMIF(CLASS!$N289:$S289,AS$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AT$2),SUMIF(CLASS!$N289:$S289,AT$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AU$2),SUMIF(CLASS!$N289:$S289,AU$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AV$2),SUMIF(CLASS!$N289:$S289,AV$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AW$2),SUMIF(CLASS!$N289:$S289,AW$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AX$2),SUMIF(CLASS!$N289:$S289,AX$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AY$2),SUMIF(CLASS!$N289:$S289,AY$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,AZ$2),SUMIF(CLASS!$N289:$S289,AZ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BA$2),SUMIF(CLASS!$N289:$S289,BA$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BB$2),SUMIF(CLASS!$N289:$S289,BB$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BC$2),SUMIF(CLASS!$N289:$S289,BC$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BD$2),SUMIF(CLASS!$N289:$S289,BD$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BE$2),SUMIF(CLASS!$N289:$S289,BE$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BF$2),SUMIF(CLASS!$N289:$S289,BF$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BG$2),SUMIF(CLASS!$N289:$S289,BG$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BH$2),SUMIF(CLASS!$N289:$S289,BH$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BI$2),SUMIF(CLASS!$N289:$S289,BI$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BJ$2),SUMIF(CLASS!$N289:$S289,BJ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BK$2),SUMIF(CLASS!$N289:$S289,BK$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BL$2),SUMIF(CLASS!$N289:$S289,BL$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BM$2),SUMIF(CLASS!$N289:$S289,BM$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BN$2),SUMIF(CLASS!$N289:$S289,BN$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BO$2),SUMIF(CLASS!$N289:$S289,BO$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BP$2),SUMIF(CLASS!$N289:$S289,BP$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BQ$2),SUMIF(CLASS!$N289:$S289,BQ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BR$2),SUMIF(CLASS!$N289:$S289,BR$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BS$2),SUMIF(CLASS!$N289:$S289,BS$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BT$2),SUMIF(CLASS!$N289:$S289,BT$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BU$2),SUMIF(CLASS!$N289:$S289,BU$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BV$2),SUMIF(CLASS!$N289:$S289,BV$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BW$2),SUMIF(CLASS!$N289:$S289,BW$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BX$2),SUMIF(CLASS!$N289:$S289,BX$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BY$2),SUMIF(CLASS!$N289:$S289,BY$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$R289),2,BZ$2),SUMIF(CLASS!$N289:$S289,BZ$3,CLASS!$E289:$J289))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,E$2),SUMIF(CLASS!$N291:$S291,E$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,F$2),SUMIF(CLASS!$N291:$S291,F$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,G$2),SUMIF(CLASS!$N291:$S291,G$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,H$2),SUMIF(CLASS!$N291:$S291,H$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,I$2),SUMIF(CLASS!$N291:$S291,I$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,J$2),SUMIF(CLASS!$N291:$S291,J$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,K$2),SUMIF(CLASS!$N291:$S291,K$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,L$2),SUMIF(CLASS!$N291:$S291,L$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,M$2),SUMIF(CLASS!$N291:$S291,M$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,N$2),SUMIF(CLASS!$N291:$S291,N$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,O$2),SUMIF(CLASS!$N291:$S291,O$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,P$2),SUMIF(CLASS!$N291:$S291,P$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,Q$2),SUMIF(CLASS!$N291:$S291,Q$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,R$2),SUMIF(CLASS!$N291:$S291,R$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,S$2),SUMIF(CLASS!$N291:$S291,S$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,T$2),SUMIF(CLASS!$N291:$S291,T$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,U$2),SUMIF(CLASS!$N291:$S291,U$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,V$2),SUMIF(CLASS!$N291:$S291,V$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,W$2),SUMIF(CLASS!$N291:$S291,W$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,X$2),SUMIF(CLASS!$N291:$S291,X$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,Y$2),SUMIF(CLASS!$N291:$S291,Y$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,Z$2),SUMIF(CLASS!$N291:$S291,Z$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AA$2),SUMIF(CLASS!$N291:$S291,AA$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AB$2),SUMIF(CLASS!$N291:$S291,AB$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AC$2),SUMIF(CLASS!$N291:$S291,AC$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AD$2),SUMIF(CLASS!$N291:$S291,AD$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AE$2),SUMIF(CLASS!$N291:$S291,AE$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AF$2),SUMIF(CLASS!$N291:$S291,AF$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AG$2),SUMIF(CLASS!$N291:$S291,AG$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AH$2),SUMIF(CLASS!$N291:$S291,AH$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AI$2),SUMIF(CLASS!$N291:$S291,AI$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AJ$2),SUMIF(CLASS!$N291:$S291,AJ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AK$2),SUMIF(CLASS!$N291:$S291,AK$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AL$2),SUMIF(CLASS!$N291:$S291,AL$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AM$2),SUMIF(CLASS!$N291:$S291,AM$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AN$2),SUMIF(CLASS!$N291:$S291,AN$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AO$2),SUMIF(CLASS!$N291:$S291,AO$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AP$2),SUMIF(CLASS!$N291:$S291,AP$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AQ$2),SUMIF(CLASS!$N291:$S291,AQ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AR$2),SUMIF(CLASS!$N291:$S291,AR$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AS$2),SUMIF(CLASS!$N291:$S291,AS$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AT$2),SUMIF(CLASS!$N291:$S291,AT$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AU$2),SUMIF(CLASS!$N291:$S291,AU$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AV$2),SUMIF(CLASS!$N291:$S291,AV$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AW$2),SUMIF(CLASS!$N291:$S291,AW$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AX$2),SUMIF(CLASS!$N291:$S291,AX$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AY$2),SUMIF(CLASS!$N291:$S291,AY$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,AZ$2),SUMIF(CLASS!$N291:$S291,AZ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BA$2),SUMIF(CLASS!$N291:$S291,BA$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BB$2),SUMIF(CLASS!$N291:$S291,BB$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BC$2),SUMIF(CLASS!$N291:$S291,BC$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BD$2),SUMIF(CLASS!$N291:$S291,BD$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BE$2),SUMIF(CLASS!$N291:$S291,BE$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BF$2),SUMIF(CLASS!$N291:$S291,BF$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BG$2),SUMIF(CLASS!$N291:$S291,BG$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BH$2),SUMIF(CLASS!$N291:$S291,BH$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BI$2),SUMIF(CLASS!$N291:$S291,BI$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BJ$2),SUMIF(CLASS!$N291:$S291,BJ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BK$2),SUMIF(CLASS!$N291:$S291,BK$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BL$2),SUMIF(CLASS!$N291:$S291,BL$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BM$2),SUMIF(CLASS!$N291:$S291,BM$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BN$2),SUMIF(CLASS!$N291:$S291,BN$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BO$2),SUMIF(CLASS!$N291:$S291,BO$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BP$2),SUMIF(CLASS!$N291:$S291,BP$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BQ$2),SUMIF(CLASS!$N291:$S291,BQ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BR$2),SUMIF(CLASS!$N291:$S291,BR$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BS$2),SUMIF(CLASS!$N291:$S291,BS$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BT$2),SUMIF(CLASS!$N291:$S291,BT$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BU$2),SUMIF(CLASS!$N291:$S291,BU$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BV$2),SUMIF(CLASS!$N291:$S291,BV$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BW$2),SUMIF(CLASS!$N291:$S291,BW$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BX$2),SUMIF(CLASS!$N291:$S291,BX$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BY$2),SUMIF(CLASS!$N291:$S291,BY$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$R291),2,BZ$2),SUMIF(CLASS!$N291:$S291,BZ$3,CLASS!$E291:$J291))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,E$2),SUMIF(CLASS!$N292:$S292,E$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,F$2),SUMIF(CLASS!$N292:$S292,F$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,G$2),SUMIF(CLASS!$N292:$S292,G$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,H$2),SUMIF(CLASS!$N292:$S292,H$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,I$2),SUMIF(CLASS!$N292:$S292,I$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,J$2),SUMIF(CLASS!$N292:$S292,J$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,K$2),SUMIF(CLASS!$N292:$S292,K$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,L$2),SUMIF(CLASS!$N292:$S292,L$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,M$2),SUMIF(CLASS!$N292:$S292,M$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,N$2),SUMIF(CLASS!$N292:$S292,N$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,O$2),SUMIF(CLASS!$N292:$S292,O$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,P$2),SUMIF(CLASS!$N292:$S292,P$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,Q$2),SUMIF(CLASS!$N292:$S292,Q$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,R$2),SUMIF(CLASS!$N292:$S292,R$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,S$2),SUMIF(CLASS!$N292:$S292,S$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,T$2),SUMIF(CLASS!$N292:$S292,T$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,U$2),SUMIF(CLASS!$N292:$S292,U$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,V$2),SUMIF(CLASS!$N292:$S292,V$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,W$2),SUMIF(CLASS!$N292:$S292,W$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,X$2),SUMIF(CLASS!$N292:$S292,X$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,Y$2),SUMIF(CLASS!$N292:$S292,Y$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,Z$2),SUMIF(CLASS!$N292:$S292,Z$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AA$2),SUMIF(CLASS!$N292:$S292,AA$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AB$2),SUMIF(CLASS!$N292:$S292,AB$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AC$2),SUMIF(CLASS!$N292:$S292,AC$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AD$2),SUMIF(CLASS!$N292:$S292,AD$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AE$2),SUMIF(CLASS!$N292:$S292,AE$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AF$2),SUMIF(CLASS!$N292:$S292,AF$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AG$2),SUMIF(CLASS!$N292:$S292,AG$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AH$2),SUMIF(CLASS!$N292:$S292,AH$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AI$2),SUMIF(CLASS!$N292:$S292,AI$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AJ$2),SUMIF(CLASS!$N292:$S292,AJ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AK$2),SUMIF(CLASS!$N292:$S292,AK$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AL$2),SUMIF(CLASS!$N292:$S292,AL$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AM$2),SUMIF(CLASS!$N292:$S292,AM$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AN$2),SUMIF(CLASS!$N292:$S292,AN$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AO$2),SUMIF(CLASS!$N292:$S292,AO$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AP$2),SUMIF(CLASS!$N292:$S292,AP$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AQ$2),SUMIF(CLASS!$N292:$S292,AQ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AR$2),SUMIF(CLASS!$N292:$S292,AR$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AS$2),SUMIF(CLASS!$N292:$S292,AS$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AT$2),SUMIF(CLASS!$N292:$S292,AT$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AU$2),SUMIF(CLASS!$N292:$S292,AU$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AV$2),SUMIF(CLASS!$N292:$S292,AV$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AW$2),SUMIF(CLASS!$N292:$S292,AW$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AX$2),SUMIF(CLASS!$N292:$S292,AX$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AY$2),SUMIF(CLASS!$N292:$S292,AY$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,AZ$2),SUMIF(CLASS!$N292:$S292,AZ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BA$2),SUMIF(CLASS!$N292:$S292,BA$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BB$2),SUMIF(CLASS!$N292:$S292,BB$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BC$2),SUMIF(CLASS!$N292:$S292,BC$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BD$2),SUMIF(CLASS!$N292:$S292,BD$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BE$2),SUMIF(CLASS!$N292:$S292,BE$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BF$2),SUMIF(CLASS!$N292:$S292,BF$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BG$2),SUMIF(CLASS!$N292:$S292,BG$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BH$2),SUMIF(CLASS!$N292:$S292,BH$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BI$2),SUMIF(CLASS!$N292:$S292,BI$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BJ$2),SUMIF(CLASS!$N292:$S292,BJ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BK$2),SUMIF(CLASS!$N292:$S292,BK$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BL$2),SUMIF(CLASS!$N292:$S292,BL$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BM$2),SUMIF(CLASS!$N292:$S292,BM$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BN$2),SUMIF(CLASS!$N292:$S292,BN$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BO$2),SUMIF(CLASS!$N292:$S292,BO$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BP$2),SUMIF(CLASS!$N292:$S292,BP$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BQ$2),SUMIF(CLASS!$N292:$S292,BQ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BR$2),SUMIF(CLASS!$N292:$S292,BR$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BS$2),SUMIF(CLASS!$N292:$S292,BS$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BT$2),SUMIF(CLASS!$N292:$S292,BT$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BU$2),SUMIF(CLASS!$N292:$S292,BU$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BV$2),SUMIF(CLASS!$N292:$S292,BV$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BW$2),SUMIF(CLASS!$N292:$S292,BW$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BX$2),SUMIF(CLASS!$N292:$S292,BX$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BY$2),SUMIF(CLASS!$N292:$S292,BY$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$R292),2,BZ$2),SUMIF(CLASS!$N292:$S292,BZ$3,CLASS!$E292:$J292))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,E$2),SUMIF(CLASS!$N293:$S293,E$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,F$2),SUMIF(CLASS!$N293:$S293,F$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,G$2),SUMIF(CLASS!$N293:$S293,G$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,H$2),SUMIF(CLASS!$N293:$S293,H$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,I$2),SUMIF(CLASS!$N293:$S293,I$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,J$2),SUMIF(CLASS!$N293:$S293,J$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,K$2),SUMIF(CLASS!$N293:$S293,K$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,L$2),SUMIF(CLASS!$N293:$S293,L$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,M$2),SUMIF(CLASS!$N293:$S293,M$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,N$2),SUMIF(CLASS!$N293:$S293,N$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,O$2),SUMIF(CLASS!$N293:$S293,O$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,P$2),SUMIF(CLASS!$N293:$S293,P$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Q$2),SUMIF(CLASS!$N293:$S293,Q$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,R$2),SUMIF(CLASS!$N293:$S293,R$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,S$2),SUMIF(CLASS!$N293:$S293,S$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,T$2),SUMIF(CLASS!$N293:$S293,T$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,U$2),SUMIF(CLASS!$N293:$S293,U$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,V$2),SUMIF(CLASS!$N293:$S293,V$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,W$2),SUMIF(CLASS!$N293:$S293,W$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,X$2),SUMIF(CLASS!$N293:$S293,X$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Y$2),SUMIF(CLASS!$N293:$S293,Y$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Z$2),SUMIF(CLASS!$N293:$S293,Z$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AA$2),SUMIF(CLASS!$N293:$S293,AA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AB$2),SUMIF(CLASS!$N293:$S293,AB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AC$2),SUMIF(CLASS!$N293:$S293,AC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AD$2),SUMIF(CLASS!$N293:$S293,AD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AE$2),SUMIF(CLASS!$N293:$S293,AE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AF$2),SUMIF(CLASS!$N293:$S293,AF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AG$2),SUMIF(CLASS!$N293:$S293,AG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AH$2),SUMIF(CLASS!$N293:$S293,AH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AI$2),SUMIF(CLASS!$N293:$S293,AI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AJ$2),SUMIF(CLASS!$N293:$S293,AJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AK$2),SUMIF(CLASS!$N293:$S293,AK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AL$2),SUMIF(CLASS!$N293:$S293,AL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AM$2),SUMIF(CLASS!$N293:$S293,AM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AN$2),SUMIF(CLASS!$N293:$S293,AN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AO$2),SUMIF(CLASS!$N293:$S293,AO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AP$2),SUMIF(CLASS!$N293:$S293,AP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AQ$2),SUMIF(CLASS!$N293:$S293,AQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AR$2),SUMIF(CLASS!$N293:$S293,AR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AS$2),SUMIF(CLASS!$N293:$S293,AS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AT$2),SUMIF(CLASS!$N293:$S293,AT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AU$2),SUMIF(CLASS!$N293:$S293,AU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AV$2),SUMIF(CLASS!$N293:$S293,AV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AW$2),SUMIF(CLASS!$N293:$S293,AW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AX$2),SUMIF(CLASS!$N293:$S293,AX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AY$2),SUMIF(CLASS!$N293:$S293,AY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AZ$2),SUMIF(CLASS!$N293:$S293,AZ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BA$2),SUMIF(CLASS!$N293:$S293,BA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BB$2),SUMIF(CLASS!$N293:$S293,BB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BC$2),SUMIF(CLASS!$N293:$S293,BC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BD$2),SUMIF(CLASS!$N293:$S293,BD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BE$2),SUMIF(CLASS!$N293:$S293,BE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BF$2),SUMIF(CLASS!$N293:$S293,BF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BG$2),SUMIF(CLASS!$N293:$S293,BG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BH$2),SUMIF(CLASS!$N293:$S293,BH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BI$2),SUMIF(CLASS!$N293:$S293,BI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BJ$2),SUMIF(CLASS!$N293:$S293,BJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BK$2),SUMIF(CLASS!$N293:$S293,BK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BL$2),SUMIF(CLASS!$N293:$S293,BL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BM$2),SUMIF(CLASS!$N293:$S293,BM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BN$2),SUMIF(CLASS!$N293:$S293,BN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BO$2),SUMIF(CLASS!$N293:$S293,BO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BP$2),SUMIF(CLASS!$N293:$S293,BP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BQ$2),SUMIF(CLASS!$N293:$S293,BQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BR$2),SUMIF(CLASS!$N293:$S293,BR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BS$2),SUMIF(CLASS!$N293:$S293,BS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BT$2),SUMIF(CLASS!$N293:$S293,BT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BU$2),SUMIF(CLASS!$N293:$S293,BU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BV$2),SUMIF(CLASS!$N293:$S293,BV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BW$2),SUMIF(CLASS!$N293:$S293,BW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BX$2),SUMIF(CLASS!$N293:$S293,BX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BY$2),SUMIF(CLASS!$N293:$S293,BY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BZ$2),SUMIF(CLASS!$N293:$S293,BZ$3,CLASS!$E293:$J293))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A294","v":"~"},{"$f":"ACCOUNTS!B294","v":"~"},{"$f":"ACCOUNTS!C294","v":0},0,{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,E$2),SUMIF(CLASS!$N294:$S294,E$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,F$2),SUMIF(CLASS!$N294:$S294,F$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,G$2),SUMIF(CLASS!$N294:$S294,G$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,H$2),SUMIF(CLASS!$N294:$S294,H$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,I$2),SUMIF(CLASS!$N294:$S294,I$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,J$2),SUMIF(CLASS!$N294:$S294,J$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,K$2),SUMIF(CLASS!$N294:$S294,K$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,L$2),SUMIF(CLASS!$N294:$S294,L$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,M$2),SUMIF(CLASS!$N294:$S294,M$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,N$2),SUMIF(CLASS!$N294:$S294,N$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,O$2),SUMIF(CLASS!$N294:$S294,O$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,P$2),SUMIF(CLASS!$N294:$S294,P$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,Q$2),SUMIF(CLASS!$N294:$S294,Q$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,R$2),SUMIF(CLASS!$N294:$S294,R$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,S$2),SUMIF(CLASS!$N294:$S294,S$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,T$2),SUMIF(CLASS!$N294:$S294,T$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,U$2),SUMIF(CLASS!$N294:$S294,U$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,V$2),SUMIF(CLASS!$N294:$S294,V$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,W$2),SUMIF(CLASS!$N294:$S294,W$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,X$2),SUMIF(CLASS!$N294:$S294,X$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,Y$2),SUMIF(CLASS!$N294:$S294,Y$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,Z$2),SUMIF(CLASS!$N294:$S294,Z$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AA$2),SUMIF(CLASS!$N294:$S294,AA$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AB$2),SUMIF(CLASS!$N294:$S294,AB$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AC$2),SUMIF(CLASS!$N294:$S294,AC$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AD$2),SUMIF(CLASS!$N294:$S294,AD$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AE$2),SUMIF(CLASS!$N294:$S294,AE$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AF$2),SUMIF(CLASS!$N294:$S294,AF$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AG$2),SUMIF(CLASS!$N294:$S294,AG$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AH$2),SUMIF(CLASS!$N294:$S294,AH$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AI$2),SUMIF(CLASS!$N294:$S294,AI$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AJ$2),SUMIF(CLASS!$N294:$S294,AJ$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AK$2),SUMIF(CLASS!$N294:$S294,AK$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AL$2),SUMIF(CLASS!$N294:$S294,AL$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AM$2),SUMIF(CLASS!$N294:$S294,AM$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AN$2),SUMIF(CLASS!$N294:$S294,AN$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AO$2),SUMIF(CLASS!$N294:$S294,AO$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AP$2),SUMIF(CLASS!$N294:$S294,AP$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AQ$2),SUMIF(CLASS!$N294:$S294,AQ$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AR$2),SUMIF(CLASS!$N294:$S294,AR$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AS$2),SUMIF(CLASS!$N294:$S294,AS$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AT$2),SUMIF(CLASS!$N294:$S294,AT$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AU$2),SUMIF(CLASS!$N294:$S294,AU$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AV$2),SUMIF(CLASS!$N294:$S294,AV$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AW$2),SUMIF(CLASS!$N294:$S294,AW$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AX$2),SUMIF(CLASS!$N294:$S294,AX$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AY$2),SUMIF(CLASS!$N294:$S294,AY$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,AZ$2),SUMIF(CLASS!$N294:$S294,AZ$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BA$2),SUMIF(CLASS!$N294:$S294,BA$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BB$2),SUMIF(CLASS!$N294:$S294,BB$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BC$2),SUMIF(CLASS!$N294:$S294,BC$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BD$2),SUMIF(CLASS!$N294:$S294,BD$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BE$2),SUMIF(CLASS!$N294:$S294,BE$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BF$2),SUMIF(CLASS!$N294:$S294,BF$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BG$2),SUMIF(CLASS!$N294:$S294,BG$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BH$2),SUMIF(CLASS!$N294:$S294,BH$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BI$2),SUMIF(CLASS!$N294:$S294,BI$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BJ$2),SUMIF(CLASS!$N294:$S294,BJ$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BK$2),SUMIF(CLASS!$N294:$S294,BK$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BL$2),SUMIF(CLASS!$N294:$S294,BL$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BM$2),SUMIF(CLASS!$N294:$S294,BM$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BN$2),SUMIF(CLASS!$N294:$S294,BN$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BO$2),SUMIF(CLASS!$N294:$S294,BO$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BP$2),SUMIF(CLASS!$N294:$S294,BP$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BQ$2),SUMIF(CLASS!$N294:$S294,BQ$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BR$2),SUMIF(CLASS!$N294:$S294,BR$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BS$2),SUMIF(CLASS!$N294:$S294,BS$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BT$2),SUMIF(CLASS!$N294:$S294,BT$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BU$2),SUMIF(CLASS!$N294:$S294,BU$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BV$2),SUMIF(CLASS!$N294:$S294,BV$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BW$2),SUMIF(CLASS!$N294:$S294,BW$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BX$2),SUMIF(CLASS!$N294:$S294,BX$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BY$2),SUMIF(CLASS!$N294:$S294,BY$3,CLASS!$E294:$J294))","v":0},{"$f":"IF(CLASS!$L294<>0,FUNCALLOC!$C294*INDEX(INDIRECT(ACCOUNTS!$R294),2,BZ$2),SUMIF(CLASS!$N294:$S294,BZ$3,CLASS!$E294:$J294))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC294:CH294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK294:CP294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS294:CX294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA294:DF294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI294:DN294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ294:DV294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY294:ED294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG294:EL294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO294:ET294)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW294:FB294)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A296","v":"~"},{"$f":"ACCOUNTS!B296","v":"~"},{"$f":"ACCOUNTS!C296","v":0},0,{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,E$2),SUMIF(CLASS!$N296:$S296,E$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,F$2),SUMIF(CLASS!$N296:$S296,F$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,G$2),SUMIF(CLASS!$N296:$S296,G$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,H$2),SUMIF(CLASS!$N296:$S296,H$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,I$2),SUMIF(CLASS!$N296:$S296,I$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,J$2),SUMIF(CLASS!$N296:$S296,J$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,K$2),SUMIF(CLASS!$N296:$S296,K$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,L$2),SUMIF(CLASS!$N296:$S296,L$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,M$2),SUMIF(CLASS!$N296:$S296,M$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,N$2),SUMIF(CLASS!$N296:$S296,N$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,O$2),SUMIF(CLASS!$N296:$S296,O$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,P$2),SUMIF(CLASS!$N296:$S296,P$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,Q$2),SUMIF(CLASS!$N296:$S296,Q$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,R$2),SUMIF(CLASS!$N296:$S296,R$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,S$2),SUMIF(CLASS!$N296:$S296,S$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,T$2),SUMIF(CLASS!$N296:$S296,T$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,U$2),SUMIF(CLASS!$N296:$S296,U$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,V$2),SUMIF(CLASS!$N296:$S296,V$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,W$2),SUMIF(CLASS!$N296:$S296,W$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,X$2),SUMIF(CLASS!$N296:$S296,X$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,Y$2),SUMIF(CLASS!$N296:$S296,Y$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,Z$2),SUMIF(CLASS!$N296:$S296,Z$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AA$2),SUMIF(CLASS!$N296:$S296,AA$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AB$2),SUMIF(CLASS!$N296:$S296,AB$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AC$2),SUMIF(CLASS!$N296:$S296,AC$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AD$2),SUMIF(CLASS!$N296:$S296,AD$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AE$2),SUMIF(CLASS!$N296:$S296,AE$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AF$2),SUMIF(CLASS!$N296:$S296,AF$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AG$2),SUMIF(CLASS!$N296:$S296,AG$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AH$2),SUMIF(CLASS!$N296:$S296,AH$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AI$2),SUMIF(CLASS!$N296:$S296,AI$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AJ$2),SUMIF(CLASS!$N296:$S296,AJ$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AK$2),SUMIF(CLASS!$N296:$S296,AK$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AL$2),SUMIF(CLASS!$N296:$S296,AL$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AM$2),SUMIF(CLASS!$N296:$S296,AM$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AN$2),SUMIF(CLASS!$N296:$S296,AN$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AO$2),SUMIF(CLASS!$N296:$S296,AO$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AP$2),SUMIF(CLASS!$N296:$S296,AP$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AQ$2),SUMIF(CLASS!$N296:$S296,AQ$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AR$2),SUMIF(CLASS!$N296:$S296,AR$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AS$2),SUMIF(CLASS!$N296:$S296,AS$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AT$2),SUMIF(CLASS!$N296:$S296,AT$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AU$2),SUMIF(CLASS!$N296:$S296,AU$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AV$2),SUMIF(CLASS!$N296:$S296,AV$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AW$2),SUMIF(CLASS!$N296:$S296,AW$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AX$2),SUMIF(CLASS!$N296:$S296,AX$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AY$2),SUMIF(CLASS!$N296:$S296,AY$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,AZ$2),SUMIF(CLASS!$N296:$S296,AZ$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BA$2),SUMIF(CLASS!$N296:$S296,BA$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BB$2),SUMIF(CLASS!$N296:$S296,BB$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BC$2),SUMIF(CLASS!$N296:$S296,BC$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BD$2),SUMIF(CLASS!$N296:$S296,BD$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BE$2),SUMIF(CLASS!$N296:$S296,BE$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BF$2),SUMIF(CLASS!$N296:$S296,BF$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BG$2),SUMIF(CLASS!$N296:$S296,BG$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BH$2),SUMIF(CLASS!$N296:$S296,BH$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BI$2),SUMIF(CLASS!$N296:$S296,BI$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BJ$2),SUMIF(CLASS!$N296:$S296,BJ$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BK$2),SUMIF(CLASS!$N296:$S296,BK$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BL$2),SUMIF(CLASS!$N296:$S296,BL$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BM$2),SUMIF(CLASS!$N296:$S296,BM$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BN$2),SUMIF(CLASS!$N296:$S296,BN$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BO$2),SUMIF(CLASS!$N296:$S296,BO$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BP$2),SUMIF(CLASS!$N296:$S296,BP$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BQ$2),SUMIF(CLASS!$N296:$S296,BQ$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BR$2),SUMIF(CLASS!$N296:$S296,BR$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BS$2),SUMIF(CLASS!$N296:$S296,BS$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BT$2),SUMIF(CLASS!$N296:$S296,BT$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BU$2),SUMIF(CLASS!$N296:$S296,BU$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BV$2),SUMIF(CLASS!$N296:$S296,BV$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BW$2),SUMIF(CLASS!$N296:$S296,BW$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BX$2),SUMIF(CLASS!$N296:$S296,BX$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BY$2),SUMIF(CLASS!$N296:$S296,BY$3,CLASS!$E296:$J296))","v":0},{"$f":"IF(CLASS!$L296<>0,FUNCALLOC!$C296*INDEX(INDIRECT(ACCOUNTS!$R296),2,BZ$2),SUMIF(CLASS!$N296:$S296,BZ$3,CLASS!$E296:$J296))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A297","v":"~"},{"$f":"ACCOUNTS!B297","v":"~"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,E$2),SUMIF(CLASS!$N297:$S297,E$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,F$2),SUMIF(CLASS!$N297:$S297,F$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,G$2),SUMIF(CLASS!$N297:$S297,G$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,H$2),SUMIF(CLASS!$N297:$S297,H$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,I$2),SUMIF(CLASS!$N297:$S297,I$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,J$2),SUMIF(CLASS!$N297:$S297,J$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,K$2),SUMIF(CLASS!$N297:$S297,K$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,L$2),SUMIF(CLASS!$N297:$S297,L$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,M$2),SUMIF(CLASS!$N297:$S297,M$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,N$2),SUMIF(CLASS!$N297:$S297,N$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,O$2),SUMIF(CLASS!$N297:$S297,O$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,P$2),SUMIF(CLASS!$N297:$S297,P$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,Q$2),SUMIF(CLASS!$N297:$S297,Q$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,R$2),SUMIF(CLASS!$N297:$S297,R$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,S$2),SUMIF(CLASS!$N297:$S297,S$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,T$2),SUMIF(CLASS!$N297:$S297,T$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,U$2),SUMIF(CLASS!$N297:$S297,U$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,V$2),SUMIF(CLASS!$N297:$S297,V$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,W$2),SUMIF(CLASS!$N297:$S297,W$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,X$2),SUMIF(CLASS!$N297:$S297,X$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,Y$2),SUMIF(CLASS!$N297:$S297,Y$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,Z$2),SUMIF(CLASS!$N297:$S297,Z$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AA$2),SUMIF(CLASS!$N297:$S297,AA$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AB$2),SUMIF(CLASS!$N297:$S297,AB$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AC$2),SUMIF(CLASS!$N297:$S297,AC$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AD$2),SUMIF(CLASS!$N297:$S297,AD$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AE$2),SUMIF(CLASS!$N297:$S297,AE$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AF$2),SUMIF(CLASS!$N297:$S297,AF$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AG$2),SUMIF(CLASS!$N297:$S297,AG$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AH$2),SUMIF(CLASS!$N297:$S297,AH$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AI$2),SUMIF(CLASS!$N297:$S297,AI$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AJ$2),SUMIF(CLASS!$N297:$S297,AJ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AK$2),SUMIF(CLASS!$N297:$S297,AK$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AL$2),SUMIF(CLASS!$N297:$S297,AL$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AM$2),SUMIF(CLASS!$N297:$S297,AM$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AN$2),SUMIF(CLASS!$N297:$S297,AN$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AO$2),SUMIF(CLASS!$N297:$S297,AO$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AP$2),SUMIF(CLASS!$N297:$S297,AP$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AQ$2),SUMIF(CLASS!$N297:$S297,AQ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AR$2),SUMIF(CLASS!$N297:$S297,AR$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AS$2),SUMIF(CLASS!$N297:$S297,AS$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AT$2),SUMIF(CLASS!$N297:$S297,AT$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AU$2),SUMIF(CLASS!$N297:$S297,AU$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AV$2),SUMIF(CLASS!$N297:$S297,AV$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AW$2),SUMIF(CLASS!$N297:$S297,AW$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AX$2),SUMIF(CLASS!$N297:$S297,AX$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AY$2),SUMIF(CLASS!$N297:$S297,AY$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,AZ$2),SUMIF(CLASS!$N297:$S297,AZ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BA$2),SUMIF(CLASS!$N297:$S297,BA$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BB$2),SUMIF(CLASS!$N297:$S297,BB$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BC$2),SUMIF(CLASS!$N297:$S297,BC$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BD$2),SUMIF(CLASS!$N297:$S297,BD$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BE$2),SUMIF(CLASS!$N297:$S297,BE$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BF$2),SUMIF(CLASS!$N297:$S297,BF$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BG$2),SUMIF(CLASS!$N297:$S297,BG$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BH$2),SUMIF(CLASS!$N297:$S297,BH$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BI$2),SUMIF(CLASS!$N297:$S297,BI$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BJ$2),SUMIF(CLASS!$N297:$S297,BJ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BK$2),SUMIF(CLASS!$N297:$S297,BK$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BL$2),SUMIF(CLASS!$N297:$S297,BL$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BM$2),SUMIF(CLASS!$N297:$S297,BM$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BN$2),SUMIF(CLASS!$N297:$S297,BN$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BO$2),SUMIF(CLASS!$N297:$S297,BO$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BP$2),SUMIF(CLASS!$N297:$S297,BP$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BQ$2),SUMIF(CLASS!$N297:$S297,BQ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BR$2),SUMIF(CLASS!$N297:$S297,BR$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BS$2),SUMIF(CLASS!$N297:$S297,BS$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BT$2),SUMIF(CLASS!$N297:$S297,BT$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BU$2),SUMIF(CLASS!$N297:$S297,BU$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BV$2),SUMIF(CLASS!$N297:$S297,BV$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BW$2),SUMIF(CLASS!$N297:$S297,BW$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BX$2),SUMIF(CLASS!$N297:$S297,BX$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BY$2),SUMIF(CLASS!$N297:$S297,BY$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$R297),2,BZ$2),SUMIF(CLASS!$N297:$S297,BZ$3,CLASS!$E297:$J297))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,E$2),SUMIF(CLASS!$N298:$S298,E$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,F$2),SUMIF(CLASS!$N298:$S298,F$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,G$2),SUMIF(CLASS!$N298:$S298,G$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,H$2),SUMIF(CLASS!$N298:$S298,H$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,I$2),SUMIF(CLASS!$N298:$S298,I$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,J$2),SUMIF(CLASS!$N298:$S298,J$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,K$2),SUMIF(CLASS!$N298:$S298,K$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,L$2),SUMIF(CLASS!$N298:$S298,L$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,M$2),SUMIF(CLASS!$N298:$S298,M$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,N$2),SUMIF(CLASS!$N298:$S298,N$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,O$2),SUMIF(CLASS!$N298:$S298,O$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,P$2),SUMIF(CLASS!$N298:$S298,P$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Q$2),SUMIF(CLASS!$N298:$S298,Q$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,R$2),SUMIF(CLASS!$N298:$S298,R$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,S$2),SUMIF(CLASS!$N298:$S298,S$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,T$2),SUMIF(CLASS!$N298:$S298,T$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,U$2),SUMIF(CLASS!$N298:$S298,U$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,V$2),SUMIF(CLASS!$N298:$S298,V$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,W$2),SUMIF(CLASS!$N298:$S298,W$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,X$2),SUMIF(CLASS!$N298:$S298,X$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Y$2),SUMIF(CLASS!$N298:$S298,Y$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Z$2),SUMIF(CLASS!$N298:$S298,Z$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AA$2),SUMIF(CLASS!$N298:$S298,AA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AB$2),SUMIF(CLASS!$N298:$S298,AB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AC$2),SUMIF(CLASS!$N298:$S298,AC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AD$2),SUMIF(CLASS!$N298:$S298,AD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AE$2),SUMIF(CLASS!$N298:$S298,AE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AF$2),SUMIF(CLASS!$N298:$S298,AF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AG$2),SUMIF(CLASS!$N298:$S298,AG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AH$2),SUMIF(CLASS!$N298:$S298,AH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AI$2),SUMIF(CLASS!$N298:$S298,AI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AJ$2),SUMIF(CLASS!$N298:$S298,AJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AK$2),SUMIF(CLASS!$N298:$S298,AK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AL$2),SUMIF(CLASS!$N298:$S298,AL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AM$2),SUMIF(CLASS!$N298:$S298,AM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AN$2),SUMIF(CLASS!$N298:$S298,AN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AO$2),SUMIF(CLASS!$N298:$S298,AO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AP$2),SUMIF(CLASS!$N298:$S298,AP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AQ$2),SUMIF(CLASS!$N298:$S298,AQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AR$2),SUMIF(CLASS!$N298:$S298,AR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AS$2),SUMIF(CLASS!$N298:$S298,AS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AT$2),SUMIF(CLASS!$N298:$S298,AT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AU$2),SUMIF(CLASS!$N298:$S298,AU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AV$2),SUMIF(CLASS!$N298:$S298,AV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AW$2),SUMIF(CLASS!$N298:$S298,AW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AX$2),SUMIF(CLASS!$N298:$S298,AX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AY$2),SUMIF(CLASS!$N298:$S298,AY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AZ$2),SUMIF(CLASS!$N298:$S298,AZ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BA$2),SUMIF(CLASS!$N298:$S298,BA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BB$2),SUMIF(CLASS!$N298:$S298,BB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BC$2),SUMIF(CLASS!$N298:$S298,BC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BD$2),SUMIF(CLASS!$N298:$S298,BD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BE$2),SUMIF(CLASS!$N298:$S298,BE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BF$2),SUMIF(CLASS!$N298:$S298,BF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BG$2),SUMIF(CLASS!$N298:$S298,BG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BH$2),SUMIF(CLASS!$N298:$S298,BH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BI$2),SUMIF(CLASS!$N298:$S298,BI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BJ$2),SUMIF(CLASS!$N298:$S298,BJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BK$2),SUMIF(CLASS!$N298:$S298,BK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BL$2),SUMIF(CLASS!$N298:$S298,BL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BM$2),SUMIF(CLASS!$N298:$S298,BM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BN$2),SUMIF(CLASS!$N298:$S298,BN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BO$2),SUMIF(CLASS!$N298:$S298,BO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BP$2),SUMIF(CLASS!$N298:$S298,BP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BQ$2),SUMIF(CLASS!$N298:$S298,BQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BR$2),SUMIF(CLASS!$N298:$S298,BR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BS$2),SUMIF(CLASS!$N298:$S298,BS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BT$2),SUMIF(CLASS!$N298:$S298,BT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BU$2),SUMIF(CLASS!$N298:$S298,BU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BV$2),SUMIF(CLASS!$N298:$S298,BV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BW$2),SUMIF(CLASS!$N298:$S298,BW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BX$2),SUMIF(CLASS!$N298:$S298,BX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BY$2),SUMIF(CLASS!$N298:$S298,BY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BZ$2),SUMIF(CLASS!$N298:$S298,BZ$3,CLASS!$E298:$J298))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B299","v":"Sub-total"},{"$f":"SUM(C287:C298)","v":11947108},0,{"$f":"SUM(E287:E298)","v":0},0,1236999.6553279657,1032950.8646720344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5273524.8463981692,4403632.6336018303,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS287:AS298)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB287:BB298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC287:CC298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK287:CK298)","v":2269950.52},9677157.4800000004,0,0,0,0,11947108,null,{"$f":"SUM(CS287:CS298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA287:DA298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI287:DI298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ287:DQ298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY287:DY298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG287:EG298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO287:EO298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW287:EW298)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE287:FE298)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B301","v":"Distribution Expense - Operating"},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,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,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,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]
[{"$f":"ACCOUNTS!A302","v":581},{"$f":"ACCOUNTS!B302","v":"Dist O&M - Load Dispatch"},{"$f":"ACCOUNTS!C302","v":2539345},0,{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,E$2),SUMIF(CLASS!$N302:$S302,E$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,F$2),SUMIF(CLASS!$N302:$S302,F$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,G$2),SUMIF(CLASS!$N302:$S302,G$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,H$2),SUMIF(CLASS!$N302:$S302,H$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,I$2),SUMIF(CLASS!$N302:$S302,I$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,J$2),SUMIF(CLASS!$N302:$S302,J$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,K$2),SUMIF(CLASS!$N302:$S302,K$3,CLASS!$E302:$J302))","v":68497.700874550734},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,L$2),SUMIF(CLASS!$N302:$S302,L$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,M$2),SUMIF(CLASS!$N302:$S302,M$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,N$2),SUMIF(CLASS!$N302:$S302,N$3,CLASS!$E302:$J302))","v":14278.667263594392},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,O$2),SUMIF(CLASS!$N302:$S302,O$3,CLASS!$E302:$J302))","v":175828.03983259294},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,P$2),SUMIF(CLASS!$N302:$S302,P$3,CLASS!$E302:$J302))","v":393604.61973331741},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,Q$2),SUMIF(CLASS!$N302:$S302,Q$3,CLASS!$E302:$J302))","v":1937.7307943161568},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,R$2),SUMIF(CLASS!$N302:$S302,R$3,CLASS!$E302:$J302))","v":397815.78697567305},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,S$2),SUMIF(CLASS!$N302:$S302,S$3,CLASS!$E302:$J302))","v":8380.8394438224259},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,T$2),SUMIF(CLASS!$N302:$S302,T$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,U$2),SUMIF(CLASS!$N302:$S302,U$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,V$2),SUMIF(CLASS!$N302:$S302,V$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,W$2),SUMIF(CLASS!$N302:$S302,W$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,X$2),SUMIF(CLASS!$N302:$S302,X$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,Y$2),SUMIF(CLASS!$N302:$S302,Y$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,Z$2),SUMIF(CLASS!$N302:$S302,Z$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AA$2),SUMIF(CLASS!$N302:$S302,AA$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AB$2),SUMIF(CLASS!$N302:$S302,AB$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AC$2),SUMIF(CLASS!$N302:$S302,AC$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AD$2),SUMIF(CLASS!$N302:$S302,AD$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AE$2),SUMIF(CLASS!$N302:$S302,AE$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AF$2),SUMIF(CLASS!$N302:$S302,AF$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AG$2),SUMIF(CLASS!$N302:$S302,AG$3,CLASS!$E302:$J302))","v":292016.51425466366},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AH$2),SUMIF(CLASS!$N302:$S302,AH$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AI$2),SUMIF(CLASS!$N302:$S302,AI$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AJ$2),SUMIF(CLASS!$N302:$S302,AJ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AK$2),SUMIF(CLASS!$N302:$S302,AK$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AL$2),SUMIF(CLASS!$N302:$S302,AL$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AM$2),SUMIF(CLASS!$N302:$S302,AM$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AN$2),SUMIF(CLASS!$N302:$S302,AN$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AO$2),SUMIF(CLASS!$N302:$S302,AO$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AP$2),SUMIF(CLASS!$N302:$S302,AP$3,CLASS!$E302:$J302))","v":964301.92257136095},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AQ$2),SUMIF(CLASS!$N302:$S302,AQ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AR$2),SUMIF(CLASS!$N302:$S302,AR$3,CLASS!$E302:$J302))","v":222683.17825610834},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AS$2),SUMIF(CLASS!$N302:$S302,AS$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AT$2),SUMIF(CLASS!$N302:$S302,AT$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AU$2),SUMIF(CLASS!$N302:$S302,AU$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AV$2),SUMIF(CLASS!$N302:$S302,AV$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AW$2),SUMIF(CLASS!$N302:$S302,AW$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AX$2),SUMIF(CLASS!$N302:$S302,AX$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AY$2),SUMIF(CLASS!$N302:$S302,AY$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,AZ$2),SUMIF(CLASS!$N302:$S302,AZ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BA$2),SUMIF(CLASS!$N302:$S302,BA$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BB$2),SUMIF(CLASS!$N302:$S302,BB$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BC$2),SUMIF(CLASS!$N302:$S302,BC$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BD$2),SUMIF(CLASS!$N302:$S302,BD$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BE$2),SUMIF(CLASS!$N302:$S302,BE$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BF$2),SUMIF(CLASS!$N302:$S302,BF$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BG$2),SUMIF(CLASS!$N302:$S302,BG$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BH$2),SUMIF(CLASS!$N302:$S302,BH$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BI$2),SUMIF(CLASS!$N302:$S302,BI$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BJ$2),SUMIF(CLASS!$N302:$S302,BJ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BK$2),SUMIF(CLASS!$N302:$S302,BK$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BL$2),SUMIF(CLASS!$N302:$S302,BL$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BM$2),SUMIF(CLASS!$N302:$S302,BM$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BN$2),SUMIF(CLASS!$N302:$S302,BN$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BO$2),SUMIF(CLASS!$N302:$S302,BO$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BP$2),SUMIF(CLASS!$N302:$S302,BP$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BQ$2),SUMIF(CLASS!$N302:$S302,BQ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BR$2),SUMIF(CLASS!$N302:$S302,BR$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BS$2),SUMIF(CLASS!$N302:$S302,BS$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BT$2),SUMIF(CLASS!$N302:$S302,BT$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BU$2),SUMIF(CLASS!$N302:$S302,BU$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BV$2),SUMIF(CLASS!$N302:$S302,BV$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BW$2),SUMIF(CLASS!$N302:$S302,BW$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BX$2),SUMIF(CLASS!$N302:$S302,BX$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BY$2),SUMIF(CLASS!$N302:$S302,BY$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$R302),2,BZ$2),SUMIF(CLASS!$N302:$S302,BZ$3,CLASS!$E302:$J302))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E302:$BL302)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E302:$BA302)","v":0},0,0,{"$f":"SUM(CC302:CH302)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E302:$BL302)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E302:$BA302)","v":0},0,0,{"$f":"SUM(CK302:CP302)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E302:$BL302)","v":1060343.3849178669},292016.51425466366,1186985.1008274693,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E302:$BA302)","v":0},0,0,{"$f":"SUM(CS302:CX302)","v":2539345},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(DA302:DF302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(DI302:DN302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(DQ302:DV302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(DY302:ED302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(EG302:EL302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(EO302:ET302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(EW302:FB302)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E302:$BA302)","v":0},0,0,0,0,0,{"$f":"SUM(FE302:FJ302)","v":0},0]
[{"$f":"ACCOUNTS!A304","v":583},{"$f":"ACCOUNTS!B304","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C304","v":3598890},0,{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,E$2),SUMIF(CLASS!$N304:$S304,E$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,F$2),SUMIF(CLASS!$N304:$S304,F$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,G$2),SUMIF(CLASS!$N304:$S304,G$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,H$2),SUMIF(CLASS!$N304:$S304,H$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,I$2),SUMIF(CLASS!$N304:$S304,I$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,J$2),SUMIF(CLASS!$N304:$S304,J$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,K$2),SUMIF(CLASS!$N304:$S304,K$3,CLASS!$E304:$J304))","v":252892.02091000089},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,L$2),SUMIF(CLASS!$N304:$S304,L$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,M$2),SUMIF(CLASS!$N304:$S304,M$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,N$2),SUMIF(CLASS!$N304:$S304,N$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,O$2),SUMIF(CLASS!$N304:$S304,O$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,P$2),SUMIF(CLASS!$N304:$S304,P$3,CLASS!$E304:$J304))","v":2256769.201407881},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Q$2),SUMIF(CLASS!$N304:$S304,Q$3,CLASS!$E304:$J304))","v":11110.162223693458},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,R$2),SUMIF(CLASS!$N304:$S304,R$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,S$2),SUMIF(CLASS!$N304:$S304,S$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,T$2),SUMIF(CLASS!$N304:$S304,T$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,U$2),SUMIF(CLASS!$N304:$S304,U$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,V$2),SUMIF(CLASS!$N304:$S304,V$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,W$2),SUMIF(CLASS!$N304:$S304,W$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,X$2),SUMIF(CLASS!$N304:$S304,X$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Y$2),SUMIF(CLASS!$N304:$S304,Y$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Z$2),SUMIF(CLASS!$N304:$S304,Z$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AA$2),SUMIF(CLASS!$N304:$S304,AA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AB$2),SUMIF(CLASS!$N304:$S304,AB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AC$2),SUMIF(CLASS!$N304:$S304,AC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AD$2),SUMIF(CLASS!$N304:$S304,AD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AE$2),SUMIF(CLASS!$N304:$S304,AE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AF$2),SUMIF(CLASS!$N304:$S304,AF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AG$2),SUMIF(CLASS!$N304:$S304,AG$3,CLASS!$E304:$J304))","v":1078118.6154584249},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AH$2),SUMIF(CLASS!$N304:$S304,AH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AI$2),SUMIF(CLASS!$N304:$S304,AI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AJ$2),SUMIF(CLASS!$N304:$S304,AJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AK$2),SUMIF(CLASS!$N304:$S304,AK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AL$2),SUMIF(CLASS!$N304:$S304,AL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AM$2),SUMIF(CLASS!$N304:$S304,AM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AN$2),SUMIF(CLASS!$N304:$S304,AN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AO$2),SUMIF(CLASS!$N304:$S304,AO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AP$2),SUMIF(CLASS!$N304:$S304,AP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AQ$2),SUMIF(CLASS!$N304:$S304,AQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AR$2),SUMIF(CLASS!$N304:$S304,AR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AS$2),SUMIF(CLASS!$N304:$S304,AS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AT$2),SUMIF(CLASS!$N304:$S304,AT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AU$2),SUMIF(CLASS!$N304:$S304,AU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AV$2),SUMIF(CLASS!$N304:$S304,AV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AW$2),SUMIF(CLASS!$N304:$S304,AW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AX$2),SUMIF(CLASS!$N304:$S304,AX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AY$2),SUMIF(CLASS!$N304:$S304,AY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AZ$2),SUMIF(CLASS!$N304:$S304,AZ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BA$2),SUMIF(CLASS!$N304:$S304,BA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BB$2),SUMIF(CLASS!$N304:$S304,BB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BC$2),SUMIF(CLASS!$N304:$S304,BC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BD$2),SUMIF(CLASS!$N304:$S304,BD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BE$2),SUMIF(CLASS!$N304:$S304,BE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BF$2),SUMIF(CLASS!$N304:$S304,BF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BG$2),SUMIF(CLASS!$N304:$S304,BG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BH$2),SUMIF(CLASS!$N304:$S304,BH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BI$2),SUMIF(CLASS!$N304:$S304,BI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BJ$2),SUMIF(CLASS!$N304:$S304,BJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BK$2),SUMIF(CLASS!$N304:$S304,BK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BL$2),SUMIF(CLASS!$N304:$S304,BL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BM$2),SUMIF(CLASS!$N304:$S304,BM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BN$2),SUMIF(CLASS!$N304:$S304,BN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BO$2),SUMIF(CLASS!$N304:$S304,BO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BP$2),SUMIF(CLASS!$N304:$S304,BP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BQ$2),SUMIF(CLASS!$N304:$S304,BQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BR$2),SUMIF(CLASS!$N304:$S304,BR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BS$2),SUMIF(CLASS!$N304:$S304,BS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BT$2),SUMIF(CLASS!$N304:$S304,BT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BU$2),SUMIF(CLASS!$N304:$S304,BU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BV$2),SUMIF(CLASS!$N304:$S304,BV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BW$2),SUMIF(CLASS!$N304:$S304,BW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BX$2),SUMIF(CLASS!$N304:$S304,BX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BY$2),SUMIF(CLASS!$N304:$S304,BY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BZ$2),SUMIF(CLASS!$N304:$S304,BZ$3,CLASS!$E304:$J304))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2520771.3845415753,1078118.6154584249,0,0,0,0,3598890,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A305","v":584},{"$f":"ACCOUNTS!B305","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C305","v":2335884},0,{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,E$2),SUMIF(CLASS!$N305:$S305,E$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,F$2),SUMIF(CLASS!$N305:$S305,F$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,G$2),SUMIF(CLASS!$N305:$S305,G$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,H$2),SUMIF(CLASS!$N305:$S305,H$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,I$2),SUMIF(CLASS!$N305:$S305,I$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,J$2),SUMIF(CLASS!$N305:$S305,J$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,K$2),SUMIF(CLASS!$N305:$S305,K$3,CLASS!$E305:$J305))","v":1314.2947745383451},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,L$2),SUMIF(CLASS!$N305:$S305,L$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,M$2),SUMIF(CLASS!$N305:$S305,M$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,N$2),SUMIF(CLASS!$N305:$S305,N$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,O$2),SUMIF(CLASS!$N305:$S305,O$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,P$2),SUMIF(CLASS!$N305:$S305,P$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,Q$2),SUMIF(CLASS!$N305:$S305,Q$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,R$2),SUMIF(CLASS!$N305:$S305,R$3,CLASS!$E305:$J305))","v":2280914.3258755892},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,S$2),SUMIF(CLASS!$N305:$S305,S$3,CLASS!$E305:$J305))","v":48052.333205787887},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,T$2),SUMIF(CLASS!$N305:$S305,T$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,U$2),SUMIF(CLASS!$N305:$S305,U$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,V$2),SUMIF(CLASS!$N305:$S305,V$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,W$2),SUMIF(CLASS!$N305:$S305,W$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,X$2),SUMIF(CLASS!$N305:$S305,X$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,Y$2),SUMIF(CLASS!$N305:$S305,Y$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,Z$2),SUMIF(CLASS!$N305:$S305,Z$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AA$2),SUMIF(CLASS!$N305:$S305,AA$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AB$2),SUMIF(CLASS!$N305:$S305,AB$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AC$2),SUMIF(CLASS!$N305:$S305,AC$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AD$2),SUMIF(CLASS!$N305:$S305,AD$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AE$2),SUMIF(CLASS!$N305:$S305,AE$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AF$2),SUMIF(CLASS!$N305:$S305,AF$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AG$2),SUMIF(CLASS!$N305:$S305,AG$3,CLASS!$E305:$J305))","v":5603.0461440845247},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AH$2),SUMIF(CLASS!$N305:$S305,AH$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AI$2),SUMIF(CLASS!$N305:$S305,AI$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AJ$2),SUMIF(CLASS!$N305:$S305,AJ$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AK$2),SUMIF(CLASS!$N305:$S305,AK$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AL$2),SUMIF(CLASS!$N305:$S305,AL$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AM$2),SUMIF(CLASS!$N305:$S305,AM$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AN$2),SUMIF(CLASS!$N305:$S305,AN$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AO$2),SUMIF(CLASS!$N305:$S305,AO$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AP$2),SUMIF(CLASS!$N305:$S305,AP$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AQ$2),SUMIF(CLASS!$N305:$S305,AQ$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AR$2),SUMIF(CLASS!$N305:$S305,AR$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AS$2),SUMIF(CLASS!$N305:$S305,AS$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AT$2),SUMIF(CLASS!$N305:$S305,AT$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AU$2),SUMIF(CLASS!$N305:$S305,AU$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AV$2),SUMIF(CLASS!$N305:$S305,AV$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AW$2),SUMIF(CLASS!$N305:$S305,AW$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AX$2),SUMIF(CLASS!$N305:$S305,AX$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AY$2),SUMIF(CLASS!$N305:$S305,AY$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,AZ$2),SUMIF(CLASS!$N305:$S305,AZ$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BA$2),SUMIF(CLASS!$N305:$S305,BA$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BB$2),SUMIF(CLASS!$N305:$S305,BB$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BC$2),SUMIF(CLASS!$N305:$S305,BC$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BD$2),SUMIF(CLASS!$N305:$S305,BD$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BE$2),SUMIF(CLASS!$N305:$S305,BE$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BF$2),SUMIF(CLASS!$N305:$S305,BF$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BG$2),SUMIF(CLASS!$N305:$S305,BG$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BH$2),SUMIF(CLASS!$N305:$S305,BH$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BI$2),SUMIF(CLASS!$N305:$S305,BI$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BJ$2),SUMIF(CLASS!$N305:$S305,BJ$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BK$2),SUMIF(CLASS!$N305:$S305,BK$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BL$2),SUMIF(CLASS!$N305:$S305,BL$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BM$2),SUMIF(CLASS!$N305:$S305,BM$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BN$2),SUMIF(CLASS!$N305:$S305,BN$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BO$2),SUMIF(CLASS!$N305:$S305,BO$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BP$2),SUMIF(CLASS!$N305:$S305,BP$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BQ$2),SUMIF(CLASS!$N305:$S305,BQ$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BR$2),SUMIF(CLASS!$N305:$S305,BR$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BS$2),SUMIF(CLASS!$N305:$S305,BS$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BT$2),SUMIF(CLASS!$N305:$S305,BT$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BU$2),SUMIF(CLASS!$N305:$S305,BU$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BV$2),SUMIF(CLASS!$N305:$S305,BV$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BW$2),SUMIF(CLASS!$N305:$S305,BW$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BX$2),SUMIF(CLASS!$N305:$S305,BX$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BY$2),SUMIF(CLASS!$N305:$S305,BY$3,CLASS!$E305:$J305))","v":0},{"$f":"IF(CLASS!$L305<>0,FUNCALLOC!$C305*INDEX(INDIRECT(ACCOUNTS!$R305),2,BZ$2),SUMIF(CLASS!$N305:$S305,BZ$3,CLASS!$E305:$J305))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC305:CH305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK305:CP305)","v":0},null,2330280.9538559155,5603.0461440845247,0,0,0,0,{"$f":"SUM(CS305:CX305)","v":2335884},null,0,0,0,0,0,0,{"$f":"SUM(DA305:DF305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI305:DN305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ305:DV305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY305:ED305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG305:EL305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO305:ET305)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW305:FB305)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A306","v":585},{"$f":"ACCOUNTS!B306","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C306","v":1276775},0,{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,E$2),SUMIF(CLASS!$N306:$S306,E$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,F$2),SUMIF(CLASS!$N306:$S306,F$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,G$2),SUMIF(CLASS!$N306:$S306,G$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,H$2),SUMIF(CLASS!$N306:$S306,H$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,I$2),SUMIF(CLASS!$N306:$S306,I$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,J$2),SUMIF(CLASS!$N306:$S306,J$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,K$2),SUMIF(CLASS!$N306:$S306,K$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,L$2),SUMIF(CLASS!$N306:$S306,L$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,M$2),SUMIF(CLASS!$N306:$S306,M$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,N$2),SUMIF(CLASS!$N306:$S306,N$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,O$2),SUMIF(CLASS!$N306:$S306,O$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,P$2),SUMIF(CLASS!$N306:$S306,P$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,Q$2),SUMIF(CLASS!$N306:$S306,Q$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,R$2),SUMIF(CLASS!$N306:$S306,R$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,S$2),SUMIF(CLASS!$N306:$S306,S$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,T$2),SUMIF(CLASS!$N306:$S306,T$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,U$2),SUMIF(CLASS!$N306:$S306,U$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,V$2),SUMIF(CLASS!$N306:$S306,V$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,W$2),SUMIF(CLASS!$N306:$S306,W$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,X$2),SUMIF(CLASS!$N306:$S306,X$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,Y$2),SUMIF(CLASS!$N306:$S306,Y$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,Z$2),SUMIF(CLASS!$N306:$S306,Z$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AA$2),SUMIF(CLASS!$N306:$S306,AA$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AB$2),SUMIF(CLASS!$N306:$S306,AB$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AC$2),SUMIF(CLASS!$N306:$S306,AC$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AD$2),SUMIF(CLASS!$N306:$S306,AD$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AE$2),SUMIF(CLASS!$N306:$S306,AE$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AF$2),SUMIF(CLASS!$N306:$S306,AF$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AG$2),SUMIF(CLASS!$N306:$S306,AG$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AH$2),SUMIF(CLASS!$N306:$S306,AH$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AI$2),SUMIF(CLASS!$N306:$S306,AI$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AJ$2),SUMIF(CLASS!$N306:$S306,AJ$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AK$2),SUMIF(CLASS!$N306:$S306,AK$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AL$2),SUMIF(CLASS!$N306:$S306,AL$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AM$2),SUMIF(CLASS!$N306:$S306,AM$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AN$2),SUMIF(CLASS!$N306:$S306,AN$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AO$2),SUMIF(CLASS!$N306:$S306,AO$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AP$2),SUMIF(CLASS!$N306:$S306,AP$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AQ$2),SUMIF(CLASS!$N306:$S306,AQ$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AR$2),SUMIF(CLASS!$N306:$S306,AR$3,CLASS!$E306:$J306))","v":1276775},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AS$2),SUMIF(CLASS!$N306:$S306,AS$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AT$2),SUMIF(CLASS!$N306:$S306,AT$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AU$2),SUMIF(CLASS!$N306:$S306,AU$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AV$2),SUMIF(CLASS!$N306:$S306,AV$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AW$2),SUMIF(CLASS!$N306:$S306,AW$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AX$2),SUMIF(CLASS!$N306:$S306,AX$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AY$2),SUMIF(CLASS!$N306:$S306,AY$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,AZ$2),SUMIF(CLASS!$N306:$S306,AZ$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BA$2),SUMIF(CLASS!$N306:$S306,BA$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BB$2),SUMIF(CLASS!$N306:$S306,BB$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BC$2),SUMIF(CLASS!$N306:$S306,BC$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BD$2),SUMIF(CLASS!$N306:$S306,BD$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BE$2),SUMIF(CLASS!$N306:$S306,BE$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BF$2),SUMIF(CLASS!$N306:$S306,BF$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BG$2),SUMIF(CLASS!$N306:$S306,BG$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BH$2),SUMIF(CLASS!$N306:$S306,BH$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BI$2),SUMIF(CLASS!$N306:$S306,BI$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BJ$2),SUMIF(CLASS!$N306:$S306,BJ$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BK$2),SUMIF(CLASS!$N306:$S306,BK$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BL$2),SUMIF(CLASS!$N306:$S306,BL$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BM$2),SUMIF(CLASS!$N306:$S306,BM$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BN$2),SUMIF(CLASS!$N306:$S306,BN$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BO$2),SUMIF(CLASS!$N306:$S306,BO$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BP$2),SUMIF(CLASS!$N306:$S306,BP$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BQ$2),SUMIF(CLASS!$N306:$S306,BQ$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BR$2),SUMIF(CLASS!$N306:$S306,BR$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BS$2),SUMIF(CLASS!$N306:$S306,BS$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BT$2),SUMIF(CLASS!$N306:$S306,BT$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BU$2),SUMIF(CLASS!$N306:$S306,BU$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BV$2),SUMIF(CLASS!$N306:$S306,BV$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BW$2),SUMIF(CLASS!$N306:$S306,BW$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BX$2),SUMIF(CLASS!$N306:$S306,BX$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BY$2),SUMIF(CLASS!$N306:$S306,BY$3,CLASS!$E306:$J306))","v":0},{"$f":"IF(CLASS!$L306<>0,FUNCALLOC!$C306*INDEX(INDIRECT(ACCOUNTS!$R306),2,BZ$2),SUMIF(CLASS!$N306:$S306,BZ$3,CLASS!$E306:$J306))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC306:CH306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK306:CP306)","v":0},null,0,0,1276775,0,0,0,{"$f":"SUM(CS306:CX306)","v":1276775},null,0,0,0,0,0,0,{"$f":"SUM(DA306:DF306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI306:DN306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ306:DV306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY306:ED306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG306:EL306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO306:ET306)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW306:FB306)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK306,FC306,EU306,EM306,EE306,DW306,DO306,DG306,CY306,CQ306,CI306)-C306),1)","v":0}]
[{"$f":"ACCOUNTS!A307","v":586},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Meter"},{"$f":"ACCOUNTS!C307","v":1647510},0,{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,E$2),SUMIF(CLASS!$N307:$S307,E$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,F$2),SUMIF(CLASS!$N307:$S307,F$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,G$2),SUMIF(CLASS!$N307:$S307,G$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,H$2),SUMIF(CLASS!$N307:$S307,H$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,I$2),SUMIF(CLASS!$N307:$S307,I$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,J$2),SUMIF(CLASS!$N307:$S307,J$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,K$2),SUMIF(CLASS!$N307:$S307,K$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,L$2),SUMIF(CLASS!$N307:$S307,L$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,M$2),SUMIF(CLASS!$N307:$S307,M$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,N$2),SUMIF(CLASS!$N307:$S307,N$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,O$2),SUMIF(CLASS!$N307:$S307,O$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,P$2),SUMIF(CLASS!$N307:$S307,P$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,Q$2),SUMIF(CLASS!$N307:$S307,Q$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,R$2),SUMIF(CLASS!$N307:$S307,R$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,S$2),SUMIF(CLASS!$N307:$S307,S$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,T$2),SUMIF(CLASS!$N307:$S307,T$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,U$2),SUMIF(CLASS!$N307:$S307,U$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,V$2),SUMIF(CLASS!$N307:$S307,V$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,W$2),SUMIF(CLASS!$N307:$S307,W$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,X$2),SUMIF(CLASS!$N307:$S307,X$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,Y$2),SUMIF(CLASS!$N307:$S307,Y$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,Z$2),SUMIF(CLASS!$N307:$S307,Z$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AA$2),SUMIF(CLASS!$N307:$S307,AA$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AB$2),SUMIF(CLASS!$N307:$S307,AB$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AC$2),SUMIF(CLASS!$N307:$S307,AC$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AD$2),SUMIF(CLASS!$N307:$S307,AD$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AE$2),SUMIF(CLASS!$N307:$S307,AE$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AF$2),SUMIF(CLASS!$N307:$S307,AF$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AG$2),SUMIF(CLASS!$N307:$S307,AG$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AH$2),SUMIF(CLASS!$N307:$S307,AH$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AI$2),SUMIF(CLASS!$N307:$S307,AI$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AJ$2),SUMIF(CLASS!$N307:$S307,AJ$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AK$2),SUMIF(CLASS!$N307:$S307,AK$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AL$2),SUMIF(CLASS!$N307:$S307,AL$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AM$2),SUMIF(CLASS!$N307:$S307,AM$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AN$2),SUMIF(CLASS!$N307:$S307,AN$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AO$2),SUMIF(CLASS!$N307:$S307,AO$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AP$2),SUMIF(CLASS!$N307:$S307,AP$3,CLASS!$E307:$J307))","v":1647510},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AQ$2),SUMIF(CLASS!$N307:$S307,AQ$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AR$2),SUMIF(CLASS!$N307:$S307,AR$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AS$2),SUMIF(CLASS!$N307:$S307,AS$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AT$2),SUMIF(CLASS!$N307:$S307,AT$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AU$2),SUMIF(CLASS!$N307:$S307,AU$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AV$2),SUMIF(CLASS!$N307:$S307,AV$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AW$2),SUMIF(CLASS!$N307:$S307,AW$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AX$2),SUMIF(CLASS!$N307:$S307,AX$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AY$2),SUMIF(CLASS!$N307:$S307,AY$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,AZ$2),SUMIF(CLASS!$N307:$S307,AZ$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BA$2),SUMIF(CLASS!$N307:$S307,BA$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BB$2),SUMIF(CLASS!$N307:$S307,BB$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BC$2),SUMIF(CLASS!$N307:$S307,BC$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BD$2),SUMIF(CLASS!$N307:$S307,BD$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BE$2),SUMIF(CLASS!$N307:$S307,BE$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BF$2),SUMIF(CLASS!$N307:$S307,BF$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BG$2),SUMIF(CLASS!$N307:$S307,BG$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BH$2),SUMIF(CLASS!$N307:$S307,BH$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BI$2),SUMIF(CLASS!$N307:$S307,BI$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BJ$2),SUMIF(CLASS!$N307:$S307,BJ$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BK$2),SUMIF(CLASS!$N307:$S307,BK$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BL$2),SUMIF(CLASS!$N307:$S307,BL$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BM$2),SUMIF(CLASS!$N307:$S307,BM$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BN$2),SUMIF(CLASS!$N307:$S307,BN$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BO$2),SUMIF(CLASS!$N307:$S307,BO$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BP$2),SUMIF(CLASS!$N307:$S307,BP$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BQ$2),SUMIF(CLASS!$N307:$S307,BQ$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BR$2),SUMIF(CLASS!$N307:$S307,BR$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BS$2),SUMIF(CLASS!$N307:$S307,BS$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BT$2),SUMIF(CLASS!$N307:$S307,BT$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BU$2),SUMIF(CLASS!$N307:$S307,BU$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BV$2),SUMIF(CLASS!$N307:$S307,BV$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BW$2),SUMIF(CLASS!$N307:$S307,BW$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BX$2),SUMIF(CLASS!$N307:$S307,BX$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BY$2),SUMIF(CLASS!$N307:$S307,BY$3,CLASS!$E307:$J307))","v":0},{"$f":"IF(CLASS!$L307<>0,FUNCALLOC!$C307*INDEX(INDIRECT(ACCOUNTS!$R307),2,BZ$2),SUMIF(CLASS!$N307:$S307,BZ$3,CLASS!$E307:$J307))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC307:CH307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK307:CP307)","v":0},null,0,0,1647510,0,0,0,{"$f":"SUM(CS307:CX307)","v":1647510},null,0,0,0,0,0,0,{"$f":"SUM(DA307:DF307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI307:DN307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ307:DV307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY307:ED307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG307:EL307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO307:ET307)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW307:FB307)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A309","v":589},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Rents"},{"$f":"ACCOUNTS!C309","v":847171},0,{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,E$2),SUMIF(CLASS!$N309:$S309,E$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,F$2),SUMIF(CLASS!$N309:$S309,F$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,G$2),SUMIF(CLASS!$N309:$S309,G$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,H$2),SUMIF(CLASS!$N309:$S309,H$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,I$2),SUMIF(CLASS!$N309:$S309,I$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,J$2),SUMIF(CLASS!$N309:$S309,J$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,K$2),SUMIF(CLASS!$N309:$S309,K$3,CLASS!$E309:$J309))","v":22852.060569790247},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,L$2),SUMIF(CLASS!$N309:$S309,L$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,M$2),SUMIF(CLASS!$N309:$S309,M$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,N$2),SUMIF(CLASS!$N309:$S309,N$3,CLASS!$E309:$J309))","v":4763.6192893704974},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,O$2),SUMIF(CLASS!$N309:$S309,O$3,CLASS!$E309:$J309))","v":58659.385130030612},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,P$2),SUMIF(CLASS!$N309:$S309,P$3,CLASS!$E309:$J309))","v":131313.55499315541},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Q$2),SUMIF(CLASS!$N309:$S309,Q$3,CLASS!$E309:$J309))","v":646.46171936133635},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,R$2),SUMIF(CLASS!$N309:$S309,R$3,CLASS!$E309:$J309))","v":132718.47585419388},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,S$2),SUMIF(CLASS!$N309:$S309,S$3,CLASS!$E309:$J309))","v":2795.9982327972325},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,T$2),SUMIF(CLASS!$N309:$S309,T$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,U$2),SUMIF(CLASS!$N309:$S309,U$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,V$2),SUMIF(CLASS!$N309:$S309,V$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,W$2),SUMIF(CLASS!$N309:$S309,W$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,X$2),SUMIF(CLASS!$N309:$S309,X$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Y$2),SUMIF(CLASS!$N309:$S309,Y$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Z$2),SUMIF(CLASS!$N309:$S309,Z$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AA$2),SUMIF(CLASS!$N309:$S309,AA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AB$2),SUMIF(CLASS!$N309:$S309,AB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AC$2),SUMIF(CLASS!$N309:$S309,AC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AD$2),SUMIF(CLASS!$N309:$S309,AD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AE$2),SUMIF(CLASS!$N309:$S309,AE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AF$2),SUMIF(CLASS!$N309:$S309,AF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AG$2),SUMIF(CLASS!$N309:$S309,AG$3,CLASS!$E309:$J309))","v":97421.942429105809},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AH$2),SUMIF(CLASS!$N309:$S309,AH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AI$2),SUMIF(CLASS!$N309:$S309,AI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AJ$2),SUMIF(CLASS!$N309:$S309,AJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AK$2),SUMIF(CLASS!$N309:$S309,AK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AL$2),SUMIF(CLASS!$N309:$S309,AL$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AM$2),SUMIF(CLASS!$N309:$S309,AM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AN$2),SUMIF(CLASS!$N309:$S309,AN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AO$2),SUMIF(CLASS!$N309:$S309,AO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AP$2),SUMIF(CLASS!$N309:$S309,AP$3,CLASS!$E309:$J309))","v":321708.40277579549},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AQ$2),SUMIF(CLASS!$N309:$S309,AQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AR$2),SUMIF(CLASS!$N309:$S309,AR$3,CLASS!$E309:$J309))","v":74291.099006399498},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AS$2),SUMIF(CLASS!$N309:$S309,AS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AT$2),SUMIF(CLASS!$N309:$S309,AT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AU$2),SUMIF(CLASS!$N309:$S309,AU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AV$2),SUMIF(CLASS!$N309:$S309,AV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AW$2),SUMIF(CLASS!$N309:$S309,AW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AX$2),SUMIF(CLASS!$N309:$S309,AX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AY$2),SUMIF(CLASS!$N309:$S309,AY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AZ$2),SUMIF(CLASS!$N309:$S309,AZ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BA$2),SUMIF(CLASS!$N309:$S309,BA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BB$2),SUMIF(CLASS!$N309:$S309,BB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BC$2),SUMIF(CLASS!$N309:$S309,BC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BD$2),SUMIF(CLASS!$N309:$S309,BD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BE$2),SUMIF(CLASS!$N309:$S309,BE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BF$2),SUMIF(CLASS!$N309:$S309,BF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BG$2),SUMIF(CLASS!$N309:$S309,BG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BH$2),SUMIF(CLASS!$N309:$S309,BH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BI$2),SUMIF(CLASS!$N309:$S309,BI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BJ$2),SUMIF(CLASS!$N309:$S309,BJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BK$2),SUMIF(CLASS!$N309:$S309,BK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BL$2),SUMIF(CLASS!$N309:$S309,BL$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BM$2),SUMIF(CLASS!$N309:$S309,BM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BN$2),SUMIF(CLASS!$N309:$S309,BN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BO$2),SUMIF(CLASS!$N309:$S309,BO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BP$2),SUMIF(CLASS!$N309:$S309,BP$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BQ$2),SUMIF(CLASS!$N309:$S309,BQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BR$2),SUMIF(CLASS!$N309:$S309,BR$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BS$2),SUMIF(CLASS!$N309:$S309,BS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BT$2),SUMIF(CLASS!$N309:$S309,BT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BU$2),SUMIF(CLASS!$N309:$S309,BU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BV$2),SUMIF(CLASS!$N309:$S309,BV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BW$2),SUMIF(CLASS!$N309:$S309,BW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BX$2),SUMIF(CLASS!$N309:$S309,BX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BY$2),SUMIF(CLASS!$N309:$S309,BY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BZ$2),SUMIF(CLASS!$N309:$S309,BZ$3,CLASS!$E309:$J309))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,353749.55578869925,97421.942429105809,395999.501782195,0,0,0,847171,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A310","v":580},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Supr & Eng"},{"$f":"ACCOUNTS!C310","v":2383709},0,{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,E$2),SUMIF(CLASS!$N310:$S310,E$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,F$2),SUMIF(CLASS!$N310:$S310,F$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,G$2),SUMIF(CLASS!$N310:$S310,G$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,H$2),SUMIF(CLASS!$N310:$S310,H$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,I$2),SUMIF(CLASS!$N310:$S310,I$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,J$2),SUMIF(CLASS!$N310:$S310,J$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,K$2),SUMIF(CLASS!$N310:$S310,K$3,CLASS!$E310:$J310))","v":64299.489062720684},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,L$2),SUMIF(CLASS!$N310:$S310,L$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,M$2),SUMIF(CLASS!$N310:$S310,M$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,N$2),SUMIF(CLASS!$N310:$S310,N$3,CLASS!$E310:$J310))","v":13403.530305742359},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,O$2),SUMIF(CLASS!$N310:$S310,O$3,CLASS!$E310:$J310))","v":165051.5707795948},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,P$2),SUMIF(CLASS!$N310:$S310,P$3,CLASS!$E310:$J310))","v":369480.66312371352},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,Q$2),SUMIF(CLASS!$N310:$S310,Q$3,CLASS!$E310:$J310))","v":1818.9676211734015},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,R$2),SUMIF(CLASS!$N310:$S310,R$3,CLASS!$E310:$J310))","v":373433.72868042527},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,S$2),SUMIF(CLASS!$N310:$S310,S$3,CLASS!$E310:$J310))","v":7867.1792961549181},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,T$2),SUMIF(CLASS!$N310:$S310,T$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,U$2),SUMIF(CLASS!$N310:$S310,U$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,V$2),SUMIF(CLASS!$N310:$S310,V$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,W$2),SUMIF(CLASS!$N310:$S310,W$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,X$2),SUMIF(CLASS!$N310:$S310,X$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,Y$2),SUMIF(CLASS!$N310:$S310,Y$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,Z$2),SUMIF(CLASS!$N310:$S310,Z$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AA$2),SUMIF(CLASS!$N310:$S310,AA$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AB$2),SUMIF(CLASS!$N310:$S310,AB$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AC$2),SUMIF(CLASS!$N310:$S310,AC$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AD$2),SUMIF(CLASS!$N310:$S310,AD$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AE$2),SUMIF(CLASS!$N310:$S310,AE$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AF$2),SUMIF(CLASS!$N310:$S310,AF$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AG$2),SUMIF(CLASS!$N310:$S310,AG$3,CLASS!$E310:$J310))","v":274118.87442528293},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AH$2),SUMIF(CLASS!$N310:$S310,AH$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AI$2),SUMIF(CLASS!$N310:$S310,AI$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AJ$2),SUMIF(CLASS!$N310:$S310,AJ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AK$2),SUMIF(CLASS!$N310:$S310,AK$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AL$2),SUMIF(CLASS!$N310:$S310,AL$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AM$2),SUMIF(CLASS!$N310:$S310,AM$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AN$2),SUMIF(CLASS!$N310:$S310,AN$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AO$2),SUMIF(CLASS!$N310:$S310,AO$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AP$2),SUMIF(CLASS!$N310:$S310,AP$3,CLASS!$E310:$J310))","v":905200.03053962975},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AQ$2),SUMIF(CLASS!$N310:$S310,AQ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AR$2),SUMIF(CLASS!$N310:$S310,AR$3,CLASS!$E310:$J310))","v":209034.96616556228},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AS$2),SUMIF(CLASS!$N310:$S310,AS$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AT$2),SUMIF(CLASS!$N310:$S310,AT$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AU$2),SUMIF(CLASS!$N310:$S310,AU$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AV$2),SUMIF(CLASS!$N310:$S310,AV$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AW$2),SUMIF(CLASS!$N310:$S310,AW$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AX$2),SUMIF(CLASS!$N310:$S310,AX$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AY$2),SUMIF(CLASS!$N310:$S310,AY$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,AZ$2),SUMIF(CLASS!$N310:$S310,AZ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BA$2),SUMIF(CLASS!$N310:$S310,BA$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BB$2),SUMIF(CLASS!$N310:$S310,BB$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BC$2),SUMIF(CLASS!$N310:$S310,BC$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BD$2),SUMIF(CLASS!$N310:$S310,BD$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BE$2),SUMIF(CLASS!$N310:$S310,BE$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BF$2),SUMIF(CLASS!$N310:$S310,BF$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BG$2),SUMIF(CLASS!$N310:$S310,BG$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BH$2),SUMIF(CLASS!$N310:$S310,BH$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BI$2),SUMIF(CLASS!$N310:$S310,BI$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BJ$2),SUMIF(CLASS!$N310:$S310,BJ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BK$2),SUMIF(CLASS!$N310:$S310,BK$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BL$2),SUMIF(CLASS!$N310:$S310,BL$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BM$2),SUMIF(CLASS!$N310:$S310,BM$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BN$2),SUMIF(CLASS!$N310:$S310,BN$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BO$2),SUMIF(CLASS!$N310:$S310,BO$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BP$2),SUMIF(CLASS!$N310:$S310,BP$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BQ$2),SUMIF(CLASS!$N310:$S310,BQ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BR$2),SUMIF(CLASS!$N310:$S310,BR$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BS$2),SUMIF(CLASS!$N310:$S310,BS$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BT$2),SUMIF(CLASS!$N310:$S310,BT$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BU$2),SUMIF(CLASS!$N310:$S310,BU$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BV$2),SUMIF(CLASS!$N310:$S310,BV$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BW$2),SUMIF(CLASS!$N310:$S310,BW$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BX$2),SUMIF(CLASS!$N310:$S310,BX$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BY$2),SUMIF(CLASS!$N310:$S310,BY$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$R310),2,BZ$2),SUMIF(CLASS!$N310:$S310,BZ$3,CLASS!$E310:$J310))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,995355.12886952481,274118.87442528293,1114234.9967051921,0,0,0,2383709,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A312","v":"~"},{"$f":"ACCOUNTS!B312","v":"~"},{"$f":"ACCOUNTS!C312","v":0},0,{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,E$2),SUMIF(CLASS!$N312:$S312,E$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,F$2),SUMIF(CLASS!$N312:$S312,F$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,G$2),SUMIF(CLASS!$N312:$S312,G$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,H$2),SUMIF(CLASS!$N312:$S312,H$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,I$2),SUMIF(CLASS!$N312:$S312,I$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,J$2),SUMIF(CLASS!$N312:$S312,J$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,K$2),SUMIF(CLASS!$N312:$S312,K$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,L$2),SUMIF(CLASS!$N312:$S312,L$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,M$2),SUMIF(CLASS!$N312:$S312,M$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,N$2),SUMIF(CLASS!$N312:$S312,N$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,O$2),SUMIF(CLASS!$N312:$S312,O$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,P$2),SUMIF(CLASS!$N312:$S312,P$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,Q$2),SUMIF(CLASS!$N312:$S312,Q$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,R$2),SUMIF(CLASS!$N312:$S312,R$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,S$2),SUMIF(CLASS!$N312:$S312,S$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,T$2),SUMIF(CLASS!$N312:$S312,T$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,U$2),SUMIF(CLASS!$N312:$S312,U$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,V$2),SUMIF(CLASS!$N312:$S312,V$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,W$2),SUMIF(CLASS!$N312:$S312,W$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,X$2),SUMIF(CLASS!$N312:$S312,X$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,Y$2),SUMIF(CLASS!$N312:$S312,Y$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,Z$2),SUMIF(CLASS!$N312:$S312,Z$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AA$2),SUMIF(CLASS!$N312:$S312,AA$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AB$2),SUMIF(CLASS!$N312:$S312,AB$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AC$2),SUMIF(CLASS!$N312:$S312,AC$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AD$2),SUMIF(CLASS!$N312:$S312,AD$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AE$2),SUMIF(CLASS!$N312:$S312,AE$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AF$2),SUMIF(CLASS!$N312:$S312,AF$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AG$2),SUMIF(CLASS!$N312:$S312,AG$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AH$2),SUMIF(CLASS!$N312:$S312,AH$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AI$2),SUMIF(CLASS!$N312:$S312,AI$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AJ$2),SUMIF(CLASS!$N312:$S312,AJ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AK$2),SUMIF(CLASS!$N312:$S312,AK$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AL$2),SUMIF(CLASS!$N312:$S312,AL$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AM$2),SUMIF(CLASS!$N312:$S312,AM$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AN$2),SUMIF(CLASS!$N312:$S312,AN$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AO$2),SUMIF(CLASS!$N312:$S312,AO$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AP$2),SUMIF(CLASS!$N312:$S312,AP$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AQ$2),SUMIF(CLASS!$N312:$S312,AQ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AR$2),SUMIF(CLASS!$N312:$S312,AR$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AS$2),SUMIF(CLASS!$N312:$S312,AS$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AT$2),SUMIF(CLASS!$N312:$S312,AT$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AU$2),SUMIF(CLASS!$N312:$S312,AU$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AV$2),SUMIF(CLASS!$N312:$S312,AV$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AW$2),SUMIF(CLASS!$N312:$S312,AW$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AX$2),SUMIF(CLASS!$N312:$S312,AX$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AY$2),SUMIF(CLASS!$N312:$S312,AY$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,AZ$2),SUMIF(CLASS!$N312:$S312,AZ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BA$2),SUMIF(CLASS!$N312:$S312,BA$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BB$2),SUMIF(CLASS!$N312:$S312,BB$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BC$2),SUMIF(CLASS!$N312:$S312,BC$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BD$2),SUMIF(CLASS!$N312:$S312,BD$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BE$2),SUMIF(CLASS!$N312:$S312,BE$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BF$2),SUMIF(CLASS!$N312:$S312,BF$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BG$2),SUMIF(CLASS!$N312:$S312,BG$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BH$2),SUMIF(CLASS!$N312:$S312,BH$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BI$2),SUMIF(CLASS!$N312:$S312,BI$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BJ$2),SUMIF(CLASS!$N312:$S312,BJ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BK$2),SUMIF(CLASS!$N312:$S312,BK$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BL$2),SUMIF(CLASS!$N312:$S312,BL$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BM$2),SUMIF(CLASS!$N312:$S312,BM$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BN$2),SUMIF(CLASS!$N312:$S312,BN$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BO$2),SUMIF(CLASS!$N312:$S312,BO$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BP$2),SUMIF(CLASS!$N312:$S312,BP$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BQ$2),SUMIF(CLASS!$N312:$S312,BQ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BR$2),SUMIF(CLASS!$N312:$S312,BR$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BS$2),SUMIF(CLASS!$N312:$S312,BS$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BT$2),SUMIF(CLASS!$N312:$S312,BT$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BU$2),SUMIF(CLASS!$N312:$S312,BU$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BV$2),SUMIF(CLASS!$N312:$S312,BV$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BW$2),SUMIF(CLASS!$N312:$S312,BW$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BX$2),SUMIF(CLASS!$N312:$S312,BX$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BY$2),SUMIF(CLASS!$N312:$S312,BY$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$R312),2,BZ$2),SUMIF(CLASS!$N312:$S312,BZ$3,CLASS!$E312:$J312))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A313","v":"~"},{"$f":"ACCOUNTS!B313","v":"~"},{"$f":"ACCOUNTS!C313","v":0},0,{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,E$2),SUMIF(CLASS!$N313:$S313,E$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,F$2),SUMIF(CLASS!$N313:$S313,F$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,G$2),SUMIF(CLASS!$N313:$S313,G$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,H$2),SUMIF(CLASS!$N313:$S313,H$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,I$2),SUMIF(CLASS!$N313:$S313,I$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,J$2),SUMIF(CLASS!$N313:$S313,J$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,K$2),SUMIF(CLASS!$N313:$S313,K$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,L$2),SUMIF(CLASS!$N313:$S313,L$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,M$2),SUMIF(CLASS!$N313:$S313,M$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,N$2),SUMIF(CLASS!$N313:$S313,N$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,O$2),SUMIF(CLASS!$N313:$S313,O$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,P$2),SUMIF(CLASS!$N313:$S313,P$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,Q$2),SUMIF(CLASS!$N313:$S313,Q$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,R$2),SUMIF(CLASS!$N313:$S313,R$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,S$2),SUMIF(CLASS!$N313:$S313,S$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,T$2),SUMIF(CLASS!$N313:$S313,T$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,U$2),SUMIF(CLASS!$N313:$S313,U$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,V$2),SUMIF(CLASS!$N313:$S313,V$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,W$2),SUMIF(CLASS!$N313:$S313,W$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,X$2),SUMIF(CLASS!$N313:$S313,X$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,Y$2),SUMIF(CLASS!$N313:$S313,Y$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,Z$2),SUMIF(CLASS!$N313:$S313,Z$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AA$2),SUMIF(CLASS!$N313:$S313,AA$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AB$2),SUMIF(CLASS!$N313:$S313,AB$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AC$2),SUMIF(CLASS!$N313:$S313,AC$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AD$2),SUMIF(CLASS!$N313:$S313,AD$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AE$2),SUMIF(CLASS!$N313:$S313,AE$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AF$2),SUMIF(CLASS!$N313:$S313,AF$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AG$2),SUMIF(CLASS!$N313:$S313,AG$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AH$2),SUMIF(CLASS!$N313:$S313,AH$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AI$2),SUMIF(CLASS!$N313:$S313,AI$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AJ$2),SUMIF(CLASS!$N313:$S313,AJ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AK$2),SUMIF(CLASS!$N313:$S313,AK$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AL$2),SUMIF(CLASS!$N313:$S313,AL$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AM$2),SUMIF(CLASS!$N313:$S313,AM$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AN$2),SUMIF(CLASS!$N313:$S313,AN$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AO$2),SUMIF(CLASS!$N313:$S313,AO$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AP$2),SUMIF(CLASS!$N313:$S313,AP$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AQ$2),SUMIF(CLASS!$N313:$S313,AQ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AR$2),SUMIF(CLASS!$N313:$S313,AR$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AS$2),SUMIF(CLASS!$N313:$S313,AS$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AT$2),SUMIF(CLASS!$N313:$S313,AT$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AU$2),SUMIF(CLASS!$N313:$S313,AU$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AV$2),SUMIF(CLASS!$N313:$S313,AV$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AW$2),SUMIF(CLASS!$N313:$S313,AW$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AX$2),SUMIF(CLASS!$N313:$S313,AX$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AY$2),SUMIF(CLASS!$N313:$S313,AY$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,AZ$2),SUMIF(CLASS!$N313:$S313,AZ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BA$2),SUMIF(CLASS!$N313:$S313,BA$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BB$2),SUMIF(CLASS!$N313:$S313,BB$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BC$2),SUMIF(CLASS!$N313:$S313,BC$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BD$2),SUMIF(CLASS!$N313:$S313,BD$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BE$2),SUMIF(CLASS!$N313:$S313,BE$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BF$2),SUMIF(CLASS!$N313:$S313,BF$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BG$2),SUMIF(CLASS!$N313:$S313,BG$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BH$2),SUMIF(CLASS!$N313:$S313,BH$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BI$2),SUMIF(CLASS!$N313:$S313,BI$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BJ$2),SUMIF(CLASS!$N313:$S313,BJ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BK$2),SUMIF(CLASS!$N313:$S313,BK$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BL$2),SUMIF(CLASS!$N313:$S313,BL$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BM$2),SUMIF(CLASS!$N313:$S313,BM$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BN$2),SUMIF(CLASS!$N313:$S313,BN$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BO$2),SUMIF(CLASS!$N313:$S313,BO$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BP$2),SUMIF(CLASS!$N313:$S313,BP$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BQ$2),SUMIF(CLASS!$N313:$S313,BQ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BR$2),SUMIF(CLASS!$N313:$S313,BR$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BS$2),SUMIF(CLASS!$N313:$S313,BS$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BT$2),SUMIF(CLASS!$N313:$S313,BT$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BU$2),SUMIF(CLASS!$N313:$S313,BU$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BV$2),SUMIF(CLASS!$N313:$S313,BV$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BW$2),SUMIF(CLASS!$N313:$S313,BW$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BX$2),SUMIF(CLASS!$N313:$S313,BX$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BY$2),SUMIF(CLASS!$N313:$S313,BY$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$R313),2,BZ$2),SUMIF(CLASS!$N313:$S313,BZ$3,CLASS!$E313:$J313))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,E$2),SUMIF(CLASS!$N314:$S314,E$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,F$2),SUMIF(CLASS!$N314:$S314,F$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,G$2),SUMIF(CLASS!$N314:$S314,G$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,H$2),SUMIF(CLASS!$N314:$S314,H$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,I$2),SUMIF(CLASS!$N314:$S314,I$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,J$2),SUMIF(CLASS!$N314:$S314,J$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,K$2),SUMIF(CLASS!$N314:$S314,K$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,L$2),SUMIF(CLASS!$N314:$S314,L$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,M$2),SUMIF(CLASS!$N314:$S314,M$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,N$2),SUMIF(CLASS!$N314:$S314,N$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,O$2),SUMIF(CLASS!$N314:$S314,O$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,P$2),SUMIF(CLASS!$N314:$S314,P$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Q$2),SUMIF(CLASS!$N314:$S314,Q$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,R$2),SUMIF(CLASS!$N314:$S314,R$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,S$2),SUMIF(CLASS!$N314:$S314,S$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,T$2),SUMIF(CLASS!$N314:$S314,T$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,U$2),SUMIF(CLASS!$N314:$S314,U$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,V$2),SUMIF(CLASS!$N314:$S314,V$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,W$2),SUMIF(CLASS!$N314:$S314,W$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,X$2),SUMIF(CLASS!$N314:$S314,X$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Y$2),SUMIF(CLASS!$N314:$S314,Y$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Z$2),SUMIF(CLASS!$N314:$S314,Z$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AA$2),SUMIF(CLASS!$N314:$S314,AA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AB$2),SUMIF(CLASS!$N314:$S314,AB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AC$2),SUMIF(CLASS!$N314:$S314,AC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AD$2),SUMIF(CLASS!$N314:$S314,AD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AE$2),SUMIF(CLASS!$N314:$S314,AE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AF$2),SUMIF(CLASS!$N314:$S314,AF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AG$2),SUMIF(CLASS!$N314:$S314,AG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AH$2),SUMIF(CLASS!$N314:$S314,AH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AI$2),SUMIF(CLASS!$N314:$S314,AI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AJ$2),SUMIF(CLASS!$N314:$S314,AJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AK$2),SUMIF(CLASS!$N314:$S314,AK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AL$2),SUMIF(CLASS!$N314:$S314,AL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AM$2),SUMIF(CLASS!$N314:$S314,AM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AN$2),SUMIF(CLASS!$N314:$S314,AN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AO$2),SUMIF(CLASS!$N314:$S314,AO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AP$2),SUMIF(CLASS!$N314:$S314,AP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AQ$2),SUMIF(CLASS!$N314:$S314,AQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AR$2),SUMIF(CLASS!$N314:$S314,AR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AS$2),SUMIF(CLASS!$N314:$S314,AS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AT$2),SUMIF(CLASS!$N314:$S314,AT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AU$2),SUMIF(CLASS!$N314:$S314,AU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AV$2),SUMIF(CLASS!$N314:$S314,AV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AW$2),SUMIF(CLASS!$N314:$S314,AW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AX$2),SUMIF(CLASS!$N314:$S314,AX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AY$2),SUMIF(CLASS!$N314:$S314,AY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AZ$2),SUMIF(CLASS!$N314:$S314,AZ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BA$2),SUMIF(CLASS!$N314:$S314,BA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BB$2),SUMIF(CLASS!$N314:$S314,BB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BC$2),SUMIF(CLASS!$N314:$S314,BC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BD$2),SUMIF(CLASS!$N314:$S314,BD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BE$2),SUMIF(CLASS!$N314:$S314,BE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BF$2),SUMIF(CLASS!$N314:$S314,BF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BG$2),SUMIF(CLASS!$N314:$S314,BG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BH$2),SUMIF(CLASS!$N314:$S314,BH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BI$2),SUMIF(CLASS!$N314:$S314,BI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BJ$2),SUMIF(CLASS!$N314:$S314,BJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BK$2),SUMIF(CLASS!$N314:$S314,BK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BL$2),SUMIF(CLASS!$N314:$S314,BL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BM$2),SUMIF(CLASS!$N314:$S314,BM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BN$2),SUMIF(CLASS!$N314:$S314,BN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BO$2),SUMIF(CLASS!$N314:$S314,BO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BP$2),SUMIF(CLASS!$N314:$S314,BP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BQ$2),SUMIF(CLASS!$N314:$S314,BQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BR$2),SUMIF(CLASS!$N314:$S314,BR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BS$2),SUMIF(CLASS!$N314:$S314,BS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BT$2),SUMIF(CLASS!$N314:$S314,BT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BU$2),SUMIF(CLASS!$N314:$S314,BU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BV$2),SUMIF(CLASS!$N314:$S314,BV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BW$2),SUMIF(CLASS!$N314:$S314,BW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BX$2),SUMIF(CLASS!$N314:$S314,BX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BY$2),SUMIF(CLASS!$N314:$S314,BY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BZ$2),SUMIF(CLASS!$N314:$S314,BZ$3,CLASS!$E314:$J314))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B315","v":"Sub-total"},{"$f":"SUM(C302:C314)","v":23022284},0,{"$f":"SUM(E302:E314)","v":0},0,0,0,0,0,621015.86152372183,0,0,129453.67127506227,1594097.3235969378,3568509.7295611417,17567.911671038062,3606689.1373316525,75982.611986194053,0,0,0,0,0,0,0,0,0,0,0,0,0,2647488.6728116558,0,0,0,{"$f":"SUM(AK302:AK314)","v":0},0,0,0,0,8742582.3285862617,0,2018896.7516563328,{"$f":"SUM(AS302:AS314)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB302:BB314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC302:CC314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK302:CK314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS302:CS314)","v":9613316.2469457481},2647488.6728116558,10761479.080242597,0,0,0,23022284,null,{"$f":"SUM(DA302:DA314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI302:DI314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ302:DQ314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY302:DY314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG302:EG314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO302:EO314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW302:EW314)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE302:FE314)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B317","v":"Customer Accounts Expense"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A318","v":901},{"$f":"ACCOUNTS!B318","v":"CAE - Suprv"},{"$f":"ACCOUNTS!C318","v":246127},0,{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,E$2),SUMIF(CLASS!$N318:$S318,E$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,F$2),SUMIF(CLASS!$N318:$S318,F$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,G$2),SUMIF(CLASS!$N318:$S318,G$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,H$2),SUMIF(CLASS!$N318:$S318,H$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,I$2),SUMIF(CLASS!$N318:$S318,I$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,J$2),SUMIF(CLASS!$N318:$S318,J$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,K$2),SUMIF(CLASS!$N318:$S318,K$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,L$2),SUMIF(CLASS!$N318:$S318,L$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,M$2),SUMIF(CLASS!$N318:$S318,M$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,N$2),SUMIF(CLASS!$N318:$S318,N$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,O$2),SUMIF(CLASS!$N318:$S318,O$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,P$2),SUMIF(CLASS!$N318:$S318,P$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,Q$2),SUMIF(CLASS!$N318:$S318,Q$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,R$2),SUMIF(CLASS!$N318:$S318,R$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,S$2),SUMIF(CLASS!$N318:$S318,S$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,T$2),SUMIF(CLASS!$N318:$S318,T$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,U$2),SUMIF(CLASS!$N318:$S318,U$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,V$2),SUMIF(CLASS!$N318:$S318,V$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,W$2),SUMIF(CLASS!$N318:$S318,W$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,X$2),SUMIF(CLASS!$N318:$S318,X$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,Y$2),SUMIF(CLASS!$N318:$S318,Y$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,Z$2),SUMIF(CLASS!$N318:$S318,Z$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AA$2),SUMIF(CLASS!$N318:$S318,AA$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AB$2),SUMIF(CLASS!$N318:$S318,AB$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AC$2),SUMIF(CLASS!$N318:$S318,AC$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AD$2),SUMIF(CLASS!$N318:$S318,AD$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AE$2),SUMIF(CLASS!$N318:$S318,AE$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AF$2),SUMIF(CLASS!$N318:$S318,AF$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AG$2),SUMIF(CLASS!$N318:$S318,AG$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AH$2),SUMIF(CLASS!$N318:$S318,AH$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AI$2),SUMIF(CLASS!$N318:$S318,AI$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AJ$2),SUMIF(CLASS!$N318:$S318,AJ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AK$2),SUMIF(CLASS!$N318:$S318,AK$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AL$2),SUMIF(CLASS!$N318:$S318,AL$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AM$2),SUMIF(CLASS!$N318:$S318,AM$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AN$2),SUMIF(CLASS!$N318:$S318,AN$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AO$2),SUMIF(CLASS!$N318:$S318,AO$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AP$2),SUMIF(CLASS!$N318:$S318,AP$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AQ$2),SUMIF(CLASS!$N318:$S318,AQ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AR$2),SUMIF(CLASS!$N318:$S318,AR$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AS$2),SUMIF(CLASS!$N318:$S318,AS$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AT$2),SUMIF(CLASS!$N318:$S318,AT$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AU$2),SUMIF(CLASS!$N318:$S318,AU$3,CLASS!$E318:$J318))","v":90337.764369436656},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AV$2),SUMIF(CLASS!$N318:$S318,AV$3,CLASS!$E318:$J318))","v":111087.61716928326},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AW$2),SUMIF(CLASS!$N318:$S318,AW$3,CLASS!$E318:$J318))","v":45078.395631356056},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AX$2),SUMIF(CLASS!$N318:$S318,AX$3,CLASS!$E318:$J318))","v":-376.77717007596277},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AY$2),SUMIF(CLASS!$N318:$S318,AY$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,AZ$2),SUMIF(CLASS!$N318:$S318,AZ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BA$2),SUMIF(CLASS!$N318:$S318,BA$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BB$2),SUMIF(CLASS!$N318:$S318,BB$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BC$2),SUMIF(CLASS!$N318:$S318,BC$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BD$2),SUMIF(CLASS!$N318:$S318,BD$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BE$2),SUMIF(CLASS!$N318:$S318,BE$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BF$2),SUMIF(CLASS!$N318:$S318,BF$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BG$2),SUMIF(CLASS!$N318:$S318,BG$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BH$2),SUMIF(CLASS!$N318:$S318,BH$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BI$2),SUMIF(CLASS!$N318:$S318,BI$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BJ$2),SUMIF(CLASS!$N318:$S318,BJ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BK$2),SUMIF(CLASS!$N318:$S318,BK$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BL$2),SUMIF(CLASS!$N318:$S318,BL$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BM$2),SUMIF(CLASS!$N318:$S318,BM$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BN$2),SUMIF(CLASS!$N318:$S318,BN$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BO$2),SUMIF(CLASS!$N318:$S318,BO$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BP$2),SUMIF(CLASS!$N318:$S318,BP$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BQ$2),SUMIF(CLASS!$N318:$S318,BQ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BR$2),SUMIF(CLASS!$N318:$S318,BR$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BS$2),SUMIF(CLASS!$N318:$S318,BS$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BT$2),SUMIF(CLASS!$N318:$S318,BT$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BU$2),SUMIF(CLASS!$N318:$S318,BU$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BV$2),SUMIF(CLASS!$N318:$S318,BV$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BW$2),SUMIF(CLASS!$N318:$S318,BW$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BX$2),SUMIF(CLASS!$N318:$S318,BX$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BY$2),SUMIF(CLASS!$N318:$S318,BY$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$R318),2,BZ$2),SUMIF(CLASS!$N318:$S318,BZ$3,CLASS!$E318:$J318))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E318:$BL318)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E318:$BA318)","v":0},0,0,{"$f":"SUM(CC318:CH318)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E318:$BL318)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E318:$BA318)","v":0},0,0,{"$f":"SUM(CK318:CP318)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E318:$BL318)","v":0},0,246127,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E318:$BA318)","v":0},0,0,{"$f":"SUM(CS318:CX318)","v":246127},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(DA318:DF318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(DI318:DN318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(DQ318:DV318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(DY318:ED318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(EG318:EL318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(EO318:ET318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(EW318:FB318)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E318:$BA318)","v":0},0,0,0,0,0,{"$f":"SUM(FE318:FJ318)","v":0},0]
[{"$f":"ACCOUNTS!A320","v":903},{"$f":"ACCOUNTS!B320","v":"CAE - Records & Collections"},{"$f":"ACCOUNTS!C320","v":21317260},0,{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,E$2),SUMIF(CLASS!$N320:$S320,E$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,F$2),SUMIF(CLASS!$N320:$S320,F$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,G$2),SUMIF(CLASS!$N320:$S320,G$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,H$2),SUMIF(CLASS!$N320:$S320,H$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,I$2),SUMIF(CLASS!$N320:$S320,I$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,J$2),SUMIF(CLASS!$N320:$S320,J$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,K$2),SUMIF(CLASS!$N320:$S320,K$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,L$2),SUMIF(CLASS!$N320:$S320,L$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,M$2),SUMIF(CLASS!$N320:$S320,M$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,N$2),SUMIF(CLASS!$N320:$S320,N$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,O$2),SUMIF(CLASS!$N320:$S320,O$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,P$2),SUMIF(CLASS!$N320:$S320,P$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Q$2),SUMIF(CLASS!$N320:$S320,Q$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,R$2),SUMIF(CLASS!$N320:$S320,R$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,S$2),SUMIF(CLASS!$N320:$S320,S$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,T$2),SUMIF(CLASS!$N320:$S320,T$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,U$2),SUMIF(CLASS!$N320:$S320,U$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,V$2),SUMIF(CLASS!$N320:$S320,V$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,W$2),SUMIF(CLASS!$N320:$S320,W$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,X$2),SUMIF(CLASS!$N320:$S320,X$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Y$2),SUMIF(CLASS!$N320:$S320,Y$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Z$2),SUMIF(CLASS!$N320:$S320,Z$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AA$2),SUMIF(CLASS!$N320:$S320,AA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AB$2),SUMIF(CLASS!$N320:$S320,AB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AC$2),SUMIF(CLASS!$N320:$S320,AC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AD$2),SUMIF(CLASS!$N320:$S320,AD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AE$2),SUMIF(CLASS!$N320:$S320,AE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AF$2),SUMIF(CLASS!$N320:$S320,AF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AG$2),SUMIF(CLASS!$N320:$S320,AG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AH$2),SUMIF(CLASS!$N320:$S320,AH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AI$2),SUMIF(CLASS!$N320:$S320,AI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AJ$2),SUMIF(CLASS!$N320:$S320,AJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AK$2),SUMIF(CLASS!$N320:$S320,AK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AL$2),SUMIF(CLASS!$N320:$S320,AL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AM$2),SUMIF(CLASS!$N320:$S320,AM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AN$2),SUMIF(CLASS!$N320:$S320,AN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AO$2),SUMIF(CLASS!$N320:$S320,AO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AP$2),SUMIF(CLASS!$N320:$S320,AP$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AQ$2),SUMIF(CLASS!$N320:$S320,AQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AR$2),SUMIF(CLASS!$N320:$S320,AR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AS$2),SUMIF(CLASS!$N320:$S320,AS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AT$2),SUMIF(CLASS!$N320:$S320,AT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AU$2),SUMIF(CLASS!$N320:$S320,AU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AV$2),SUMIF(CLASS!$N320:$S320,AV$3,CLASS!$E320:$J320))","v":21317260},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AW$2),SUMIF(CLASS!$N320:$S320,AW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AX$2),SUMIF(CLASS!$N320:$S320,AX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AY$2),SUMIF(CLASS!$N320:$S320,AY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AZ$2),SUMIF(CLASS!$N320:$S320,AZ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BA$2),SUMIF(CLASS!$N320:$S320,BA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BB$2),SUMIF(CLASS!$N320:$S320,BB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BC$2),SUMIF(CLASS!$N320:$S320,BC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BD$2),SUMIF(CLASS!$N320:$S320,BD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BE$2),SUMIF(CLASS!$N320:$S320,BE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BF$2),SUMIF(CLASS!$N320:$S320,BF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BG$2),SUMIF(CLASS!$N320:$S320,BG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BH$2),SUMIF(CLASS!$N320:$S320,BH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BI$2),SUMIF(CLASS!$N320:$S320,BI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BJ$2),SUMIF(CLASS!$N320:$S320,BJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BK$2),SUMIF(CLASS!$N320:$S320,BK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BL$2),SUMIF(CLASS!$N320:$S320,BL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BM$2),SUMIF(CLASS!$N320:$S320,BM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BN$2),SUMIF(CLASS!$N320:$S320,BN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BO$2),SUMIF(CLASS!$N320:$S320,BO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BP$2),SUMIF(CLASS!$N320:$S320,BP$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BQ$2),SUMIF(CLASS!$N320:$S320,BQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BR$2),SUMIF(CLASS!$N320:$S320,BR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BS$2),SUMIF(CLASS!$N320:$S320,BS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BT$2),SUMIF(CLASS!$N320:$S320,BT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BU$2),SUMIF(CLASS!$N320:$S320,BU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BV$2),SUMIF(CLASS!$N320:$S320,BV$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BW$2),SUMIF(CLASS!$N320:$S320,BW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BX$2),SUMIF(CLASS!$N320:$S320,BX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BY$2),SUMIF(CLASS!$N320:$S320,BY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BZ$2),SUMIF(CLASS!$N320:$S320,BZ$3,CLASS!$E320:$J320))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,21317260,0,0,0,21317260,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A321","v":904},{"$f":"ACCOUNTS!B321","v":"CAE - Uncollect Accts "},{"$f":"ACCOUNTS!C321","v":8650360},0,{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,E$2),SUMIF(CLASS!$N321:$S321,E$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,F$2),SUMIF(CLASS!$N321:$S321,F$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,G$2),SUMIF(CLASS!$N321:$S321,G$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,H$2),SUMIF(CLASS!$N321:$S321,H$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,I$2),SUMIF(CLASS!$N321:$S321,I$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,J$2),SUMIF(CLASS!$N321:$S321,J$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,K$2),SUMIF(CLASS!$N321:$S321,K$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,L$2),SUMIF(CLASS!$N321:$S321,L$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,M$2),SUMIF(CLASS!$N321:$S321,M$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,N$2),SUMIF(CLASS!$N321:$S321,N$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,O$2),SUMIF(CLASS!$N321:$S321,O$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,P$2),SUMIF(CLASS!$N321:$S321,P$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,Q$2),SUMIF(CLASS!$N321:$S321,Q$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,R$2),SUMIF(CLASS!$N321:$S321,R$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,S$2),SUMIF(CLASS!$N321:$S321,S$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,T$2),SUMIF(CLASS!$N321:$S321,T$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,U$2),SUMIF(CLASS!$N321:$S321,U$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,V$2),SUMIF(CLASS!$N321:$S321,V$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,W$2),SUMIF(CLASS!$N321:$S321,W$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,X$2),SUMIF(CLASS!$N321:$S321,X$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,Y$2),SUMIF(CLASS!$N321:$S321,Y$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,Z$2),SUMIF(CLASS!$N321:$S321,Z$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AA$2),SUMIF(CLASS!$N321:$S321,AA$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AB$2),SUMIF(CLASS!$N321:$S321,AB$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AC$2),SUMIF(CLASS!$N321:$S321,AC$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AD$2),SUMIF(CLASS!$N321:$S321,AD$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AE$2),SUMIF(CLASS!$N321:$S321,AE$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AF$2),SUMIF(CLASS!$N321:$S321,AF$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AG$2),SUMIF(CLASS!$N321:$S321,AG$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AH$2),SUMIF(CLASS!$N321:$S321,AH$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AI$2),SUMIF(CLASS!$N321:$S321,AI$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AJ$2),SUMIF(CLASS!$N321:$S321,AJ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AK$2),SUMIF(CLASS!$N321:$S321,AK$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AL$2),SUMIF(CLASS!$N321:$S321,AL$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AM$2),SUMIF(CLASS!$N321:$S321,AM$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AN$2),SUMIF(CLASS!$N321:$S321,AN$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AO$2),SUMIF(CLASS!$N321:$S321,AO$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AP$2),SUMIF(CLASS!$N321:$S321,AP$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AQ$2),SUMIF(CLASS!$N321:$S321,AQ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AR$2),SUMIF(CLASS!$N321:$S321,AR$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AS$2),SUMIF(CLASS!$N321:$S321,AS$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AT$2),SUMIF(CLASS!$N321:$S321,AT$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AU$2),SUMIF(CLASS!$N321:$S321,AU$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AV$2),SUMIF(CLASS!$N321:$S321,AV$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AW$2),SUMIF(CLASS!$N321:$S321,AW$3,CLASS!$E321:$J321))","v":8650360},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AX$2),SUMIF(CLASS!$N321:$S321,AX$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AY$2),SUMIF(CLASS!$N321:$S321,AY$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,AZ$2),SUMIF(CLASS!$N321:$S321,AZ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BA$2),SUMIF(CLASS!$N321:$S321,BA$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BB$2),SUMIF(CLASS!$N321:$S321,BB$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BC$2),SUMIF(CLASS!$N321:$S321,BC$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BD$2),SUMIF(CLASS!$N321:$S321,BD$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BE$2),SUMIF(CLASS!$N321:$S321,BE$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BF$2),SUMIF(CLASS!$N321:$S321,BF$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BG$2),SUMIF(CLASS!$N321:$S321,BG$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BH$2),SUMIF(CLASS!$N321:$S321,BH$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BI$2),SUMIF(CLASS!$N321:$S321,BI$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BJ$2),SUMIF(CLASS!$N321:$S321,BJ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BK$2),SUMIF(CLASS!$N321:$S321,BK$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BL$2),SUMIF(CLASS!$N321:$S321,BL$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BM$2),SUMIF(CLASS!$N321:$S321,BM$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BN$2),SUMIF(CLASS!$N321:$S321,BN$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BO$2),SUMIF(CLASS!$N321:$S321,BO$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BP$2),SUMIF(CLASS!$N321:$S321,BP$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BQ$2),SUMIF(CLASS!$N321:$S321,BQ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BR$2),SUMIF(CLASS!$N321:$S321,BR$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BS$2),SUMIF(CLASS!$N321:$S321,BS$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BT$2),SUMIF(CLASS!$N321:$S321,BT$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BU$2),SUMIF(CLASS!$N321:$S321,BU$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BV$2),SUMIF(CLASS!$N321:$S321,BV$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BW$2),SUMIF(CLASS!$N321:$S321,BW$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BX$2),SUMIF(CLASS!$N321:$S321,BX$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BY$2),SUMIF(CLASS!$N321:$S321,BY$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$R321),2,BZ$2),SUMIF(CLASS!$N321:$S321,BZ$3,CLASS!$E321:$J321))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,8650360,0,0,0,8650360,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A322","v":905},{"$f":"ACCOUNTS!B322","v":"CAE - Miscellaneous"},{"$f":"ACCOUNTS!C322","v":-72302},0,{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,E$2),SUMIF(CLASS!$N322:$S322,E$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,F$2),SUMIF(CLASS!$N322:$S322,F$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,G$2),SUMIF(CLASS!$N322:$S322,G$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,H$2),SUMIF(CLASS!$N322:$S322,H$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,I$2),SUMIF(CLASS!$N322:$S322,I$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,J$2),SUMIF(CLASS!$N322:$S322,J$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,K$2),SUMIF(CLASS!$N322:$S322,K$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,L$2),SUMIF(CLASS!$N322:$S322,L$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,M$2),SUMIF(CLASS!$N322:$S322,M$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,N$2),SUMIF(CLASS!$N322:$S322,N$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,O$2),SUMIF(CLASS!$N322:$S322,O$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,P$2),SUMIF(CLASS!$N322:$S322,P$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,Q$2),SUMIF(CLASS!$N322:$S322,Q$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,R$2),SUMIF(CLASS!$N322:$S322,R$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,S$2),SUMIF(CLASS!$N322:$S322,S$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,T$2),SUMIF(CLASS!$N322:$S322,T$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,U$2),SUMIF(CLASS!$N322:$S322,U$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,V$2),SUMIF(CLASS!$N322:$S322,V$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,W$2),SUMIF(CLASS!$N322:$S322,W$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,X$2),SUMIF(CLASS!$N322:$S322,X$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,Y$2),SUMIF(CLASS!$N322:$S322,Y$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,Z$2),SUMIF(CLASS!$N322:$S322,Z$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AA$2),SUMIF(CLASS!$N322:$S322,AA$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AB$2),SUMIF(CLASS!$N322:$S322,AB$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AC$2),SUMIF(CLASS!$N322:$S322,AC$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AD$2),SUMIF(CLASS!$N322:$S322,AD$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AE$2),SUMIF(CLASS!$N322:$S322,AE$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AF$2),SUMIF(CLASS!$N322:$S322,AF$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AG$2),SUMIF(CLASS!$N322:$S322,AG$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AH$2),SUMIF(CLASS!$N322:$S322,AH$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AI$2),SUMIF(CLASS!$N322:$S322,AI$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AJ$2),SUMIF(CLASS!$N322:$S322,AJ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AK$2),SUMIF(CLASS!$N322:$S322,AK$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AL$2),SUMIF(CLASS!$N322:$S322,AL$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AM$2),SUMIF(CLASS!$N322:$S322,AM$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AN$2),SUMIF(CLASS!$N322:$S322,AN$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AO$2),SUMIF(CLASS!$N322:$S322,AO$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AP$2),SUMIF(CLASS!$N322:$S322,AP$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AQ$2),SUMIF(CLASS!$N322:$S322,AQ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AR$2),SUMIF(CLASS!$N322:$S322,AR$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AS$2),SUMIF(CLASS!$N322:$S322,AS$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AT$2),SUMIF(CLASS!$N322:$S322,AT$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AU$2),SUMIF(CLASS!$N322:$S322,AU$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AV$2),SUMIF(CLASS!$N322:$S322,AV$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AW$2),SUMIF(CLASS!$N322:$S322,AW$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AX$2),SUMIF(CLASS!$N322:$S322,AX$3,CLASS!$E322:$J322))","v":-72302},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AY$2),SUMIF(CLASS!$N322:$S322,AY$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,AZ$2),SUMIF(CLASS!$N322:$S322,AZ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BA$2),SUMIF(CLASS!$N322:$S322,BA$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BB$2),SUMIF(CLASS!$N322:$S322,BB$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BC$2),SUMIF(CLASS!$N322:$S322,BC$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BD$2),SUMIF(CLASS!$N322:$S322,BD$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BE$2),SUMIF(CLASS!$N322:$S322,BE$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BF$2),SUMIF(CLASS!$N322:$S322,BF$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BG$2),SUMIF(CLASS!$N322:$S322,BG$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BH$2),SUMIF(CLASS!$N322:$S322,BH$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BI$2),SUMIF(CLASS!$N322:$S322,BI$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BJ$2),SUMIF(CLASS!$N322:$S322,BJ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BK$2),SUMIF(CLASS!$N322:$S322,BK$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BL$2),SUMIF(CLASS!$N322:$S322,BL$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BM$2),SUMIF(CLASS!$N322:$S322,BM$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BN$2),SUMIF(CLASS!$N322:$S322,BN$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BO$2),SUMIF(CLASS!$N322:$S322,BO$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BP$2),SUMIF(CLASS!$N322:$S322,BP$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BQ$2),SUMIF(CLASS!$N322:$S322,BQ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BR$2),SUMIF(CLASS!$N322:$S322,BR$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BS$2),SUMIF(CLASS!$N322:$S322,BS$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BT$2),SUMIF(CLASS!$N322:$S322,BT$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BU$2),SUMIF(CLASS!$N322:$S322,BU$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BV$2),SUMIF(CLASS!$N322:$S322,BV$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BW$2),SUMIF(CLASS!$N322:$S322,BW$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BX$2),SUMIF(CLASS!$N322:$S322,BX$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BY$2),SUMIF(CLASS!$N322:$S322,BY$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$R322),2,BZ$2),SUMIF(CLASS!$N322:$S322,BZ$3,CLASS!$E322:$J322))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC322:CH322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK322:CP322)","v":0},null,0,0,-72302,0,0,0,{"$f":"SUM(CS322:CX322)","v":-72302},null,0,0,0,0,0,0,{"$f":"SUM(DA322:DF322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI322:DN322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ322:DV322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY322:ED322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG322:EL322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO322:ET322)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW322:FB322)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A323","v":"~"},{"$f":"ACCOUNTS!B323","v":"~"},{"$f":"ACCOUNTS!C323","v":0},0,{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,E$2),SUMIF(CLASS!$N323:$S323,E$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,F$2),SUMIF(CLASS!$N323:$S323,F$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,G$2),SUMIF(CLASS!$N323:$S323,G$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,H$2),SUMIF(CLASS!$N323:$S323,H$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,I$2),SUMIF(CLASS!$N323:$S323,I$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,J$2),SUMIF(CLASS!$N323:$S323,J$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,K$2),SUMIF(CLASS!$N323:$S323,K$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,L$2),SUMIF(CLASS!$N323:$S323,L$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,M$2),SUMIF(CLASS!$N323:$S323,M$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,N$2),SUMIF(CLASS!$N323:$S323,N$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,O$2),SUMIF(CLASS!$N323:$S323,O$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,P$2),SUMIF(CLASS!$N323:$S323,P$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,Q$2),SUMIF(CLASS!$N323:$S323,Q$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,R$2),SUMIF(CLASS!$N323:$S323,R$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,S$2),SUMIF(CLASS!$N323:$S323,S$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,T$2),SUMIF(CLASS!$N323:$S323,T$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,U$2),SUMIF(CLASS!$N323:$S323,U$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,V$2),SUMIF(CLASS!$N323:$S323,V$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,W$2),SUMIF(CLASS!$N323:$S323,W$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,X$2),SUMIF(CLASS!$N323:$S323,X$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,Y$2),SUMIF(CLASS!$N323:$S323,Y$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,Z$2),SUMIF(CLASS!$N323:$S323,Z$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AA$2),SUMIF(CLASS!$N323:$S323,AA$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AB$2),SUMIF(CLASS!$N323:$S323,AB$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AC$2),SUMIF(CLASS!$N323:$S323,AC$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AD$2),SUMIF(CLASS!$N323:$S323,AD$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AE$2),SUMIF(CLASS!$N323:$S323,AE$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AF$2),SUMIF(CLASS!$N323:$S323,AF$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AG$2),SUMIF(CLASS!$N323:$S323,AG$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AH$2),SUMIF(CLASS!$N323:$S323,AH$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AI$2),SUMIF(CLASS!$N323:$S323,AI$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AJ$2),SUMIF(CLASS!$N323:$S323,AJ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AK$2),SUMIF(CLASS!$N323:$S323,AK$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AL$2),SUMIF(CLASS!$N323:$S323,AL$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AM$2),SUMIF(CLASS!$N323:$S323,AM$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AN$2),SUMIF(CLASS!$N323:$S323,AN$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AO$2),SUMIF(CLASS!$N323:$S323,AO$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AP$2),SUMIF(CLASS!$N323:$S323,AP$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AQ$2),SUMIF(CLASS!$N323:$S323,AQ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AR$2),SUMIF(CLASS!$N323:$S323,AR$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AS$2),SUMIF(CLASS!$N323:$S323,AS$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AT$2),SUMIF(CLASS!$N323:$S323,AT$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AU$2),SUMIF(CLASS!$N323:$S323,AU$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AV$2),SUMIF(CLASS!$N323:$S323,AV$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AW$2),SUMIF(CLASS!$N323:$S323,AW$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AX$2),SUMIF(CLASS!$N323:$S323,AX$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AY$2),SUMIF(CLASS!$N323:$S323,AY$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,AZ$2),SUMIF(CLASS!$N323:$S323,AZ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BA$2),SUMIF(CLASS!$N323:$S323,BA$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BB$2),SUMIF(CLASS!$N323:$S323,BB$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BC$2),SUMIF(CLASS!$N323:$S323,BC$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BD$2),SUMIF(CLASS!$N323:$S323,BD$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BE$2),SUMIF(CLASS!$N323:$S323,BE$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BF$2),SUMIF(CLASS!$N323:$S323,BF$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BG$2),SUMIF(CLASS!$N323:$S323,BG$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BH$2),SUMIF(CLASS!$N323:$S323,BH$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BI$2),SUMIF(CLASS!$N323:$S323,BI$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BJ$2),SUMIF(CLASS!$N323:$S323,BJ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BK$2),SUMIF(CLASS!$N323:$S323,BK$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BL$2),SUMIF(CLASS!$N323:$S323,BL$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BM$2),SUMIF(CLASS!$N323:$S323,BM$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BN$2),SUMIF(CLASS!$N323:$S323,BN$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BO$2),SUMIF(CLASS!$N323:$S323,BO$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BP$2),SUMIF(CLASS!$N323:$S323,BP$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BQ$2),SUMIF(CLASS!$N323:$S323,BQ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BR$2),SUMIF(CLASS!$N323:$S323,BR$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BS$2),SUMIF(CLASS!$N323:$S323,BS$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BT$2),SUMIF(CLASS!$N323:$S323,BT$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BU$2),SUMIF(CLASS!$N323:$S323,BU$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BV$2),SUMIF(CLASS!$N323:$S323,BV$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BW$2),SUMIF(CLASS!$N323:$S323,BW$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BX$2),SUMIF(CLASS!$N323:$S323,BX$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BY$2),SUMIF(CLASS!$N323:$S323,BY$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$R323),2,BZ$2),SUMIF(CLASS!$N323:$S323,BZ$3,CLASS!$E323:$J323))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},0,{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,E$2),SUMIF(CLASS!$N325:$S325,E$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,F$2),SUMIF(CLASS!$N325:$S325,F$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,G$2),SUMIF(CLASS!$N325:$S325,G$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,H$2),SUMIF(CLASS!$N325:$S325,H$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,I$2),SUMIF(CLASS!$N325:$S325,I$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,J$2),SUMIF(CLASS!$N325:$S325,J$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,K$2),SUMIF(CLASS!$N325:$S325,K$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,L$2),SUMIF(CLASS!$N325:$S325,L$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,M$2),SUMIF(CLASS!$N325:$S325,M$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,N$2),SUMIF(CLASS!$N325:$S325,N$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,O$2),SUMIF(CLASS!$N325:$S325,O$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,P$2),SUMIF(CLASS!$N325:$S325,P$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Q$2),SUMIF(CLASS!$N325:$S325,Q$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,R$2),SUMIF(CLASS!$N325:$S325,R$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,S$2),SUMIF(CLASS!$N325:$S325,S$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,T$2),SUMIF(CLASS!$N325:$S325,T$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,U$2),SUMIF(CLASS!$N325:$S325,U$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,V$2),SUMIF(CLASS!$N325:$S325,V$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,W$2),SUMIF(CLASS!$N325:$S325,W$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,X$2),SUMIF(CLASS!$N325:$S325,X$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Y$2),SUMIF(CLASS!$N325:$S325,Y$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Z$2),SUMIF(CLASS!$N325:$S325,Z$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AA$2),SUMIF(CLASS!$N325:$S325,AA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AB$2),SUMIF(CLASS!$N325:$S325,AB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AC$2),SUMIF(CLASS!$N325:$S325,AC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AD$2),SUMIF(CLASS!$N325:$S325,AD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AE$2),SUMIF(CLASS!$N325:$S325,AE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AF$2),SUMIF(CLASS!$N325:$S325,AF$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AG$2),SUMIF(CLASS!$N325:$S325,AG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AH$2),SUMIF(CLASS!$N325:$S325,AH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AI$2),SUMIF(CLASS!$N325:$S325,AI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AJ$2),SUMIF(CLASS!$N325:$S325,AJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AK$2),SUMIF(CLASS!$N325:$S325,AK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AL$2),SUMIF(CLASS!$N325:$S325,AL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AM$2),SUMIF(CLASS!$N325:$S325,AM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AN$2),SUMIF(CLASS!$N325:$S325,AN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AO$2),SUMIF(CLASS!$N325:$S325,AO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AP$2),SUMIF(CLASS!$N325:$S325,AP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AQ$2),SUMIF(CLASS!$N325:$S325,AQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AR$2),SUMIF(CLASS!$N325:$S325,AR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AS$2),SUMIF(CLASS!$N325:$S325,AS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AT$2),SUMIF(CLASS!$N325:$S325,AT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AU$2),SUMIF(CLASS!$N325:$S325,AU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AV$2),SUMIF(CLASS!$N325:$S325,AV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AW$2),SUMIF(CLASS!$N325:$S325,AW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AX$2),SUMIF(CLASS!$N325:$S325,AX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AY$2),SUMIF(CLASS!$N325:$S325,AY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AZ$2),SUMIF(CLASS!$N325:$S325,AZ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BA$2),SUMIF(CLASS!$N325:$S325,BA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BB$2),SUMIF(CLASS!$N325:$S325,BB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BC$2),SUMIF(CLASS!$N325:$S325,BC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BD$2),SUMIF(CLASS!$N325:$S325,BD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BE$2),SUMIF(CLASS!$N325:$S325,BE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BF$2),SUMIF(CLASS!$N325:$S325,BF$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BG$2),SUMIF(CLASS!$N325:$S325,BG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BH$2),SUMIF(CLASS!$N325:$S325,BH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BI$2),SUMIF(CLASS!$N325:$S325,BI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BJ$2),SUMIF(CLASS!$N325:$S325,BJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BK$2),SUMIF(CLASS!$N325:$S325,BK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BL$2),SUMIF(CLASS!$N325:$S325,BL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BM$2),SUMIF(CLASS!$N325:$S325,BM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BN$2),SUMIF(CLASS!$N325:$S325,BN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BO$2),SUMIF(CLASS!$N325:$S325,BO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BP$2),SUMIF(CLASS!$N325:$S325,BP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BQ$2),SUMIF(CLASS!$N325:$S325,BQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BR$2),SUMIF(CLASS!$N325:$S325,BR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BS$2),SUMIF(CLASS!$N325:$S325,BS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BT$2),SUMIF(CLASS!$N325:$S325,BT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BU$2),SUMIF(CLASS!$N325:$S325,BU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BV$2),SUMIF(CLASS!$N325:$S325,BV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BW$2),SUMIF(CLASS!$N325:$S325,BW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BX$2),SUMIF(CLASS!$N325:$S325,BX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BY$2),SUMIF(CLASS!$N325:$S325,BY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BZ$2),SUMIF(CLASS!$N325:$S325,BZ$3,CLASS!$E325:$J325))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B326","v":"Sub-total"},{"$f":"SUM(C318:C325)","v":47476893},0,{"$f":"SUM(E318:E325)","v":0},{"$f":"SUM(F318:F325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS318:AS325)","v":0},0,17425785.764369436,21428347.617169283,8695438.3956313562,-72678.777170075962,0,0,0,{"$f":"SUM(BB318:BB325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC318:CC325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK318:CK325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS318:CS325)","v":0},0,47476893,0,0,0,47476893,null,{"$f":"SUM(DA318:DA325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI318:DI325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ318:DQ325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY318:DY325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG318:EG325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO318:EO325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW318:EW325)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE318:FE325)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B328","v":"Customer Service & Information Expense"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A329","v":908.01},{"$f":"ACCOUNTS!B329","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C329","v":70820},0,{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,E$2),SUMIF(CLASS!$N329:$S329,E$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,F$2),SUMIF(CLASS!$N329:$S329,F$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,G$2),SUMIF(CLASS!$N329:$S329,G$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,H$2),SUMIF(CLASS!$N329:$S329,H$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,I$2),SUMIF(CLASS!$N329:$S329,I$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,J$2),SUMIF(CLASS!$N329:$S329,J$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,K$2),SUMIF(CLASS!$N329:$S329,K$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,L$2),SUMIF(CLASS!$N329:$S329,L$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,M$2),SUMIF(CLASS!$N329:$S329,M$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,N$2),SUMIF(CLASS!$N329:$S329,N$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,O$2),SUMIF(CLASS!$N329:$S329,O$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,P$2),SUMIF(CLASS!$N329:$S329,P$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,Q$2),SUMIF(CLASS!$N329:$S329,Q$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,R$2),SUMIF(CLASS!$N329:$S329,R$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,S$2),SUMIF(CLASS!$N329:$S329,S$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,T$2),SUMIF(CLASS!$N329:$S329,T$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,U$2),SUMIF(CLASS!$N329:$S329,U$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,V$2),SUMIF(CLASS!$N329:$S329,V$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,W$2),SUMIF(CLASS!$N329:$S329,W$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,X$2),SUMIF(CLASS!$N329:$S329,X$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,Y$2),SUMIF(CLASS!$N329:$S329,Y$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,Z$2),SUMIF(CLASS!$N329:$S329,Z$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AA$2),SUMIF(CLASS!$N329:$S329,AA$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AB$2),SUMIF(CLASS!$N329:$S329,AB$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AC$2),SUMIF(CLASS!$N329:$S329,AC$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AD$2),SUMIF(CLASS!$N329:$S329,AD$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AE$2),SUMIF(CLASS!$N329:$S329,AE$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AF$2),SUMIF(CLASS!$N329:$S329,AF$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AG$2),SUMIF(CLASS!$N329:$S329,AG$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AH$2),SUMIF(CLASS!$N329:$S329,AH$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AI$2),SUMIF(CLASS!$N329:$S329,AI$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AJ$2),SUMIF(CLASS!$N329:$S329,AJ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AK$2),SUMIF(CLASS!$N329:$S329,AK$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AL$2),SUMIF(CLASS!$N329:$S329,AL$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AM$2),SUMIF(CLASS!$N329:$S329,AM$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AN$2),SUMIF(CLASS!$N329:$S329,AN$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AO$2),SUMIF(CLASS!$N329:$S329,AO$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AP$2),SUMIF(CLASS!$N329:$S329,AP$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AQ$2),SUMIF(CLASS!$N329:$S329,AQ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AR$2),SUMIF(CLASS!$N329:$S329,AR$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AS$2),SUMIF(CLASS!$N329:$S329,AS$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AT$2),SUMIF(CLASS!$N329:$S329,AT$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AU$2),SUMIF(CLASS!$N329:$S329,AU$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AV$2),SUMIF(CLASS!$N329:$S329,AV$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AW$2),SUMIF(CLASS!$N329:$S329,AW$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AX$2),SUMIF(CLASS!$N329:$S329,AX$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AY$2),SUMIF(CLASS!$N329:$S329,AY$3,CLASS!$E329:$J329))","v":70820},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,AZ$2),SUMIF(CLASS!$N329:$S329,AZ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BA$2),SUMIF(CLASS!$N329:$S329,BA$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BB$2),SUMIF(CLASS!$N329:$S329,BB$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BC$2),SUMIF(CLASS!$N329:$S329,BC$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BD$2),SUMIF(CLASS!$N329:$S329,BD$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BE$2),SUMIF(CLASS!$N329:$S329,BE$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BF$2),SUMIF(CLASS!$N329:$S329,BF$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BG$2),SUMIF(CLASS!$N329:$S329,BG$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BH$2),SUMIF(CLASS!$N329:$S329,BH$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BI$2),SUMIF(CLASS!$N329:$S329,BI$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BJ$2),SUMIF(CLASS!$N329:$S329,BJ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BK$2),SUMIF(CLASS!$N329:$S329,BK$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BL$2),SUMIF(CLASS!$N329:$S329,BL$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BM$2),SUMIF(CLASS!$N329:$S329,BM$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BN$2),SUMIF(CLASS!$N329:$S329,BN$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BO$2),SUMIF(CLASS!$N329:$S329,BO$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BP$2),SUMIF(CLASS!$N329:$S329,BP$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BQ$2),SUMIF(CLASS!$N329:$S329,BQ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BR$2),SUMIF(CLASS!$N329:$S329,BR$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BS$2),SUMIF(CLASS!$N329:$S329,BS$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BT$2),SUMIF(CLASS!$N329:$S329,BT$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BU$2),SUMIF(CLASS!$N329:$S329,BU$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BV$2),SUMIF(CLASS!$N329:$S329,BV$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BW$2),SUMIF(CLASS!$N329:$S329,BW$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BX$2),SUMIF(CLASS!$N329:$S329,BX$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BY$2),SUMIF(CLASS!$N329:$S329,BY$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$R329),2,BZ$2),SUMIF(CLASS!$N329:$S329,BZ$3,CLASS!$E329:$J329))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E329:$BL329)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E329:$BA329)","v":0},0,0,{"$f":"SUM(CC329:CH329)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E329:$BL329)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E329:$BA329)","v":0},0,0,{"$f":"SUM(CK329:CP329)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E329:$BL329)","v":0},0,70820,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E329:$BA329)","v":0},0,0,{"$f":"SUM(CS329:CX329)","v":70820},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(DA329:DF329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(DI329:DN329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(DQ329:DV329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(DY329:ED329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(EG329:EL329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(EO329:ET329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(EW329:FB329)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E329:$BA329)","v":0},0,0,0,0,0,{"$f":"SUM(FE329:FJ329)","v":0},0]
[{"$f":"ACCOUNTS!A330","v":908.02},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C330","v":2589},0,{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,E$2),SUMIF(CLASS!$N330:$S330,E$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,F$2),SUMIF(CLASS!$N330:$S330,F$3,CLASS!$E330:$J330))","v":491.91},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,G$2),SUMIF(CLASS!$N330:$S330,G$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,H$2),SUMIF(CLASS!$N330:$S330,H$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,I$2),SUMIF(CLASS!$N330:$S330,I$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,J$2),SUMIF(CLASS!$N330:$S330,J$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,K$2),SUMIF(CLASS!$N330:$S330,K$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,L$2),SUMIF(CLASS!$N330:$S330,L$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,M$2),SUMIF(CLASS!$N330:$S330,M$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,N$2),SUMIF(CLASS!$N330:$S330,N$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,O$2),SUMIF(CLASS!$N330:$S330,O$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,P$2),SUMIF(CLASS!$N330:$S330,P$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Q$2),SUMIF(CLASS!$N330:$S330,Q$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,R$2),SUMIF(CLASS!$N330:$S330,R$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,S$2),SUMIF(CLASS!$N330:$S330,S$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,T$2),SUMIF(CLASS!$N330:$S330,T$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,U$2),SUMIF(CLASS!$N330:$S330,U$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,V$2),SUMIF(CLASS!$N330:$S330,V$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,W$2),SUMIF(CLASS!$N330:$S330,W$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,X$2),SUMIF(CLASS!$N330:$S330,X$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Y$2),SUMIF(CLASS!$N330:$S330,Y$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Z$2),SUMIF(CLASS!$N330:$S330,Z$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AA$2),SUMIF(CLASS!$N330:$S330,AA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AB$2),SUMIF(CLASS!$N330:$S330,AB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AC$2),SUMIF(CLASS!$N330:$S330,AC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AD$2),SUMIF(CLASS!$N330:$S330,AD$3,CLASS!$E330:$J330))","v":2097.09},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AE$2),SUMIF(CLASS!$N330:$S330,AE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AF$2),SUMIF(CLASS!$N330:$S330,AF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AG$2),SUMIF(CLASS!$N330:$S330,AG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AH$2),SUMIF(CLASS!$N330:$S330,AH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AI$2),SUMIF(CLASS!$N330:$S330,AI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AJ$2),SUMIF(CLASS!$N330:$S330,AJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AK$2),SUMIF(CLASS!$N330:$S330,AK$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AL$2),SUMIF(CLASS!$N330:$S330,AL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AM$2),SUMIF(CLASS!$N330:$S330,AM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AN$2),SUMIF(CLASS!$N330:$S330,AN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AO$2),SUMIF(CLASS!$N330:$S330,AO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AP$2),SUMIF(CLASS!$N330:$S330,AP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AQ$2),SUMIF(CLASS!$N330:$S330,AQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AR$2),SUMIF(CLASS!$N330:$S330,AR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AS$2),SUMIF(CLASS!$N330:$S330,AS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AT$2),SUMIF(CLASS!$N330:$S330,AT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AU$2),SUMIF(CLASS!$N330:$S330,AU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AV$2),SUMIF(CLASS!$N330:$S330,AV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AW$2),SUMIF(CLASS!$N330:$S330,AW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AX$2),SUMIF(CLASS!$N330:$S330,AX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AY$2),SUMIF(CLASS!$N330:$S330,AY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AZ$2),SUMIF(CLASS!$N330:$S330,AZ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BA$2),SUMIF(CLASS!$N330:$S330,BA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BB$2),SUMIF(CLASS!$N330:$S330,BB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BC$2),SUMIF(CLASS!$N330:$S330,BC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BD$2),SUMIF(CLASS!$N330:$S330,BD$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BE$2),SUMIF(CLASS!$N330:$S330,BE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BF$2),SUMIF(CLASS!$N330:$S330,BF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BG$2),SUMIF(CLASS!$N330:$S330,BG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BH$2),SUMIF(CLASS!$N330:$S330,BH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BI$2),SUMIF(CLASS!$N330:$S330,BI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BJ$2),SUMIF(CLASS!$N330:$S330,BJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BK$2),SUMIF(CLASS!$N330:$S330,BK$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BL$2),SUMIF(CLASS!$N330:$S330,BL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BM$2),SUMIF(CLASS!$N330:$S330,BM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BN$2),SUMIF(CLASS!$N330:$S330,BN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BO$2),SUMIF(CLASS!$N330:$S330,BO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BP$2),SUMIF(CLASS!$N330:$S330,BP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BQ$2),SUMIF(CLASS!$N330:$S330,BQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BR$2),SUMIF(CLASS!$N330:$S330,BR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BS$2),SUMIF(CLASS!$N330:$S330,BS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BT$2),SUMIF(CLASS!$N330:$S330,BT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BU$2),SUMIF(CLASS!$N330:$S330,BU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BV$2),SUMIF(CLASS!$N330:$S330,BV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BW$2),SUMIF(CLASS!$N330:$S330,BW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BX$2),SUMIF(CLASS!$N330:$S330,BX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BY$2),SUMIF(CLASS!$N330:$S330,BY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BZ$2),SUMIF(CLASS!$N330:$S330,BZ$3,CLASS!$E330:$J330))","v":0},null,null,491.91,2097.09,0,0,0,0,2589,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A331","v":909},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C331","v":1437163},0,{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,E$2),SUMIF(CLASS!$N331:$S331,E$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,F$2),SUMIF(CLASS!$N331:$S331,F$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,G$2),SUMIF(CLASS!$N331:$S331,G$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,H$2),SUMIF(CLASS!$N331:$S331,H$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,I$2),SUMIF(CLASS!$N331:$S331,I$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,J$2),SUMIF(CLASS!$N331:$S331,J$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,K$2),SUMIF(CLASS!$N331:$S331,K$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,L$2),SUMIF(CLASS!$N331:$S331,L$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,M$2),SUMIF(CLASS!$N331:$S331,M$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,N$2),SUMIF(CLASS!$N331:$S331,N$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,O$2),SUMIF(CLASS!$N331:$S331,O$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,P$2),SUMIF(CLASS!$N331:$S331,P$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Q$2),SUMIF(CLASS!$N331:$S331,Q$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,R$2),SUMIF(CLASS!$N331:$S331,R$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,S$2),SUMIF(CLASS!$N331:$S331,S$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,T$2),SUMIF(CLASS!$N331:$S331,T$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,U$2),SUMIF(CLASS!$N331:$S331,U$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,V$2),SUMIF(CLASS!$N331:$S331,V$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,W$2),SUMIF(CLASS!$N331:$S331,W$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,X$2),SUMIF(CLASS!$N331:$S331,X$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Y$2),SUMIF(CLASS!$N331:$S331,Y$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Z$2),SUMIF(CLASS!$N331:$S331,Z$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AA$2),SUMIF(CLASS!$N331:$S331,AA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AB$2),SUMIF(CLASS!$N331:$S331,AB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AC$2),SUMIF(CLASS!$N331:$S331,AC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AD$2),SUMIF(CLASS!$N331:$S331,AD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AE$2),SUMIF(CLASS!$N331:$S331,AE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AF$2),SUMIF(CLASS!$N331:$S331,AF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AG$2),SUMIF(CLASS!$N331:$S331,AG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AH$2),SUMIF(CLASS!$N331:$S331,AH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AI$2),SUMIF(CLASS!$N331:$S331,AI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AJ$2),SUMIF(CLASS!$N331:$S331,AJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AK$2),SUMIF(CLASS!$N331:$S331,AK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AL$2),SUMIF(CLASS!$N331:$S331,AL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AM$2),SUMIF(CLASS!$N331:$S331,AM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AN$2),SUMIF(CLASS!$N331:$S331,AN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AO$2),SUMIF(CLASS!$N331:$S331,AO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AP$2),SUMIF(CLASS!$N331:$S331,AP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AQ$2),SUMIF(CLASS!$N331:$S331,AQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AR$2),SUMIF(CLASS!$N331:$S331,AR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AS$2),SUMIF(CLASS!$N331:$S331,AS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AT$2),SUMIF(CLASS!$N331:$S331,AT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AU$2),SUMIF(CLASS!$N331:$S331,AU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AV$2),SUMIF(CLASS!$N331:$S331,AV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AW$2),SUMIF(CLASS!$N331:$S331,AW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AX$2),SUMIF(CLASS!$N331:$S331,AX$3,CLASS!$E331:$J331))","v":1437163},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AY$2),SUMIF(CLASS!$N331:$S331,AY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AZ$2),SUMIF(CLASS!$N331:$S331,AZ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BA$2),SUMIF(CLASS!$N331:$S331,BA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BB$2),SUMIF(CLASS!$N331:$S331,BB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BC$2),SUMIF(CLASS!$N331:$S331,BC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BD$2),SUMIF(CLASS!$N331:$S331,BD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BE$2),SUMIF(CLASS!$N331:$S331,BE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BF$2),SUMIF(CLASS!$N331:$S331,BF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BG$2),SUMIF(CLASS!$N331:$S331,BG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BH$2),SUMIF(CLASS!$N331:$S331,BH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BI$2),SUMIF(CLASS!$N331:$S331,BI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BJ$2),SUMIF(CLASS!$N331:$S331,BJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BK$2),SUMIF(CLASS!$N331:$S331,BK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BL$2),SUMIF(CLASS!$N331:$S331,BL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BM$2),SUMIF(CLASS!$N331:$S331,BM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BN$2),SUMIF(CLASS!$N331:$S331,BN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BO$2),SUMIF(CLASS!$N331:$S331,BO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BP$2),SUMIF(CLASS!$N331:$S331,BP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BQ$2),SUMIF(CLASS!$N331:$S331,BQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BR$2),SUMIF(CLASS!$N331:$S331,BR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BS$2),SUMIF(CLASS!$N331:$S331,BS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BT$2),SUMIF(CLASS!$N331:$S331,BT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BU$2),SUMIF(CLASS!$N331:$S331,BU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BV$2),SUMIF(CLASS!$N331:$S331,BV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BW$2),SUMIF(CLASS!$N331:$S331,BW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BX$2),SUMIF(CLASS!$N331:$S331,BX$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BY$2),SUMIF(CLASS!$N331:$S331,BY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BZ$2),SUMIF(CLASS!$N331:$S331,BZ$3,CLASS!$E331:$J331))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1437163,0,0,0,1437163,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A333","v":911},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Demonstration"},{"$f":"ACCOUNTS!C333","v":3557},0,{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,E$2),SUMIF(CLASS!$N333:$S333,E$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,F$2),SUMIF(CLASS!$N333:$S333,F$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,G$2),SUMIF(CLASS!$N333:$S333,G$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,H$2),SUMIF(CLASS!$N333:$S333,H$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,I$2),SUMIF(CLASS!$N333:$S333,I$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,J$2),SUMIF(CLASS!$N333:$S333,J$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,K$2),SUMIF(CLASS!$N333:$S333,K$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,L$2),SUMIF(CLASS!$N333:$S333,L$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,M$2),SUMIF(CLASS!$N333:$S333,M$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,N$2),SUMIF(CLASS!$N333:$S333,N$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,O$2),SUMIF(CLASS!$N333:$S333,O$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,P$2),SUMIF(CLASS!$N333:$S333,P$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,Q$2),SUMIF(CLASS!$N333:$S333,Q$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,R$2),SUMIF(CLASS!$N333:$S333,R$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,S$2),SUMIF(CLASS!$N333:$S333,S$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,T$2),SUMIF(CLASS!$N333:$S333,T$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,U$2),SUMIF(CLASS!$N333:$S333,U$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,V$2),SUMIF(CLASS!$N333:$S333,V$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,W$2),SUMIF(CLASS!$N333:$S333,W$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,X$2),SUMIF(CLASS!$N333:$S333,X$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,Y$2),SUMIF(CLASS!$N333:$S333,Y$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,Z$2),SUMIF(CLASS!$N333:$S333,Z$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AA$2),SUMIF(CLASS!$N333:$S333,AA$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AB$2),SUMIF(CLASS!$N333:$S333,AB$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AC$2),SUMIF(CLASS!$N333:$S333,AC$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AD$2),SUMIF(CLASS!$N333:$S333,AD$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AE$2),SUMIF(CLASS!$N333:$S333,AE$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AF$2),SUMIF(CLASS!$N333:$S333,AF$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AG$2),SUMIF(CLASS!$N333:$S333,AG$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AH$2),SUMIF(CLASS!$N333:$S333,AH$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AI$2),SUMIF(CLASS!$N333:$S333,AI$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AJ$2),SUMIF(CLASS!$N333:$S333,AJ$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AK$2),SUMIF(CLASS!$N333:$S333,AK$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AL$2),SUMIF(CLASS!$N333:$S333,AL$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AM$2),SUMIF(CLASS!$N333:$S333,AM$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AN$2),SUMIF(CLASS!$N333:$S333,AN$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AO$2),SUMIF(CLASS!$N333:$S333,AO$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AP$2),SUMIF(CLASS!$N333:$S333,AP$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AQ$2),SUMIF(CLASS!$N333:$S333,AQ$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AR$2),SUMIF(CLASS!$N333:$S333,AR$3,CLASS!$E333:$J333))","v":3557},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AS$2),SUMIF(CLASS!$N333:$S333,AS$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AT$2),SUMIF(CLASS!$N333:$S333,AT$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AU$2),SUMIF(CLASS!$N333:$S333,AU$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AV$2),SUMIF(CLASS!$N333:$S333,AV$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AW$2),SUMIF(CLASS!$N333:$S333,AW$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AX$2),SUMIF(CLASS!$N333:$S333,AX$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AY$2),SUMIF(CLASS!$N333:$S333,AY$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,AZ$2),SUMIF(CLASS!$N333:$S333,AZ$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BA$2),SUMIF(CLASS!$N333:$S333,BA$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BB$2),SUMIF(CLASS!$N333:$S333,BB$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BC$2),SUMIF(CLASS!$N333:$S333,BC$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BD$2),SUMIF(CLASS!$N333:$S333,BD$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BE$2),SUMIF(CLASS!$N333:$S333,BE$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BF$2),SUMIF(CLASS!$N333:$S333,BF$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BG$2),SUMIF(CLASS!$N333:$S333,BG$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BH$2),SUMIF(CLASS!$N333:$S333,BH$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BI$2),SUMIF(CLASS!$N333:$S333,BI$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BJ$2),SUMIF(CLASS!$N333:$S333,BJ$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BK$2),SUMIF(CLASS!$N333:$S333,BK$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BL$2),SUMIF(CLASS!$N333:$S333,BL$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BM$2),SUMIF(CLASS!$N333:$S333,BM$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BN$2),SUMIF(CLASS!$N333:$S333,BN$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BO$2),SUMIF(CLASS!$N333:$S333,BO$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BP$2),SUMIF(CLASS!$N333:$S333,BP$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BQ$2),SUMIF(CLASS!$N333:$S333,BQ$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BR$2),SUMIF(CLASS!$N333:$S333,BR$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BS$2),SUMIF(CLASS!$N333:$S333,BS$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BT$2),SUMIF(CLASS!$N333:$S333,BT$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BU$2),SUMIF(CLASS!$N333:$S333,BU$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BV$2),SUMIF(CLASS!$N333:$S333,BV$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BW$2),SUMIF(CLASS!$N333:$S333,BW$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BX$2),SUMIF(CLASS!$N333:$S333,BX$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BY$2),SUMIF(CLASS!$N333:$S333,BY$3,CLASS!$E333:$J333))","v":0},{"$f":"IF(CLASS!$L333<>0,FUNCALLOC!$C333*INDEX(INDIRECT(ACCOUNTS!$R333),2,BZ$2),SUMIF(CLASS!$N333:$S333,BZ$3,CLASS!$E333:$J333))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,3557,0,0,0,3557,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A334","v":912},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"ACCOUNTS!C334","v":112234},0,{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,E$2),SUMIF(CLASS!$N334:$S334,E$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,F$2),SUMIF(CLASS!$N334:$S334,F$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,G$2),SUMIF(CLASS!$N334:$S334,G$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,H$2),SUMIF(CLASS!$N334:$S334,H$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,I$2),SUMIF(CLASS!$N334:$S334,I$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,J$2),SUMIF(CLASS!$N334:$S334,J$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,K$2),SUMIF(CLASS!$N334:$S334,K$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,L$2),SUMIF(CLASS!$N334:$S334,L$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,M$2),SUMIF(CLASS!$N334:$S334,M$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,N$2),SUMIF(CLASS!$N334:$S334,N$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,O$2),SUMIF(CLASS!$N334:$S334,O$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,P$2),SUMIF(CLASS!$N334:$S334,P$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,Q$2),SUMIF(CLASS!$N334:$S334,Q$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,R$2),SUMIF(CLASS!$N334:$S334,R$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,S$2),SUMIF(CLASS!$N334:$S334,S$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,T$2),SUMIF(CLASS!$N334:$S334,T$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,U$2),SUMIF(CLASS!$N334:$S334,U$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,V$2),SUMIF(CLASS!$N334:$S334,V$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,W$2),SUMIF(CLASS!$N334:$S334,W$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,X$2),SUMIF(CLASS!$N334:$S334,X$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,Y$2),SUMIF(CLASS!$N334:$S334,Y$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,Z$2),SUMIF(CLASS!$N334:$S334,Z$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AA$2),SUMIF(CLASS!$N334:$S334,AA$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AB$2),SUMIF(CLASS!$N334:$S334,AB$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AC$2),SUMIF(CLASS!$N334:$S334,AC$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AD$2),SUMIF(CLASS!$N334:$S334,AD$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AE$2),SUMIF(CLASS!$N334:$S334,AE$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AF$2),SUMIF(CLASS!$N334:$S334,AF$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AG$2),SUMIF(CLASS!$N334:$S334,AG$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AH$2),SUMIF(CLASS!$N334:$S334,AH$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AI$2),SUMIF(CLASS!$N334:$S334,AI$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AJ$2),SUMIF(CLASS!$N334:$S334,AJ$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AK$2),SUMIF(CLASS!$N334:$S334,AK$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AL$2),SUMIF(CLASS!$N334:$S334,AL$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AM$2),SUMIF(CLASS!$N334:$S334,AM$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AN$2),SUMIF(CLASS!$N334:$S334,AN$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AO$2),SUMIF(CLASS!$N334:$S334,AO$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AP$2),SUMIF(CLASS!$N334:$S334,AP$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AQ$2),SUMIF(CLASS!$N334:$S334,AQ$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AR$2),SUMIF(CLASS!$N334:$S334,AR$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AS$2),SUMIF(CLASS!$N334:$S334,AS$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AT$2),SUMIF(CLASS!$N334:$S334,AT$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AU$2),SUMIF(CLASS!$N334:$S334,AU$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AV$2),SUMIF(CLASS!$N334:$S334,AV$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AW$2),SUMIF(CLASS!$N334:$S334,AW$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AX$2),SUMIF(CLASS!$N334:$S334,AX$3,CLASS!$E334:$J334))","v":112234},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AY$2),SUMIF(CLASS!$N334:$S334,AY$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,AZ$2),SUMIF(CLASS!$N334:$S334,AZ$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BA$2),SUMIF(CLASS!$N334:$S334,BA$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BB$2),SUMIF(CLASS!$N334:$S334,BB$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BC$2),SUMIF(CLASS!$N334:$S334,BC$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BD$2),SUMIF(CLASS!$N334:$S334,BD$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BE$2),SUMIF(CLASS!$N334:$S334,BE$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BF$2),SUMIF(CLASS!$N334:$S334,BF$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BG$2),SUMIF(CLASS!$N334:$S334,BG$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BH$2),SUMIF(CLASS!$N334:$S334,BH$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BI$2),SUMIF(CLASS!$N334:$S334,BI$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BJ$2),SUMIF(CLASS!$N334:$S334,BJ$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BK$2),SUMIF(CLASS!$N334:$S334,BK$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BL$2),SUMIF(CLASS!$N334:$S334,BL$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BM$2),SUMIF(CLASS!$N334:$S334,BM$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BN$2),SUMIF(CLASS!$N334:$S334,BN$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BO$2),SUMIF(CLASS!$N334:$S334,BO$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BP$2),SUMIF(CLASS!$N334:$S334,BP$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BQ$2),SUMIF(CLASS!$N334:$S334,BQ$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BR$2),SUMIF(CLASS!$N334:$S334,BR$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BS$2),SUMIF(CLASS!$N334:$S334,BS$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BT$2),SUMIF(CLASS!$N334:$S334,BT$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BU$2),SUMIF(CLASS!$N334:$S334,BU$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BV$2),SUMIF(CLASS!$N334:$S334,BV$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BW$2),SUMIF(CLASS!$N334:$S334,BW$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BX$2),SUMIF(CLASS!$N334:$S334,BX$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BY$2),SUMIF(CLASS!$N334:$S334,BY$3,CLASS!$E334:$J334))","v":0},{"$f":"IF(CLASS!$L334<>0,FUNCALLOC!$C334*INDEX(INDIRECT(ACCOUNTS!$R334),2,BZ$2),SUMIF(CLASS!$N334:$S334,BZ$3,CLASS!$E334:$J334))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC334:CH334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK334:CP334)","v":0},null,0,0,112234,0,0,0,{"$f":"SUM(CS334:CX334)","v":112234},null,0,0,0,0,0,0,{"$f":"SUM(DA334:DF334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI334:DN334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ334:DV334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY334:ED334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG334:EL334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO334:ET334)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW334:FB334)","v":0},null,0,0,0,0,0,0,0,0]
[913,"Cust Svc Exp - Advertising",{"$f":"ACCOUNTS!C336","v":29619},0,{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,E$2),SUMIF(CLASS!$N336:$S336,E$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,F$2),SUMIF(CLASS!$N336:$S336,F$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,G$2),SUMIF(CLASS!$N336:$S336,G$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,H$2),SUMIF(CLASS!$N336:$S336,H$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,I$2),SUMIF(CLASS!$N336:$S336,I$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,J$2),SUMIF(CLASS!$N336:$S336,J$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,K$2),SUMIF(CLASS!$N336:$S336,K$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,L$2),SUMIF(CLASS!$N336:$S336,L$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,M$2),SUMIF(CLASS!$N336:$S336,M$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,N$2),SUMIF(CLASS!$N336:$S336,N$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,O$2),SUMIF(CLASS!$N336:$S336,O$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,P$2),SUMIF(CLASS!$N336:$S336,P$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Q$2),SUMIF(CLASS!$N336:$S336,Q$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,R$2),SUMIF(CLASS!$N336:$S336,R$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,S$2),SUMIF(CLASS!$N336:$S336,S$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,T$2),SUMIF(CLASS!$N336:$S336,T$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,U$2),SUMIF(CLASS!$N336:$S336,U$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,V$2),SUMIF(CLASS!$N336:$S336,V$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,W$2),SUMIF(CLASS!$N336:$S336,W$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,X$2),SUMIF(CLASS!$N336:$S336,X$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Y$2),SUMIF(CLASS!$N336:$S336,Y$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Z$2),SUMIF(CLASS!$N336:$S336,Z$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AA$2),SUMIF(CLASS!$N336:$S336,AA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AB$2),SUMIF(CLASS!$N336:$S336,AB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AC$2),SUMIF(CLASS!$N336:$S336,AC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AD$2),SUMIF(CLASS!$N336:$S336,AD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AE$2),SUMIF(CLASS!$N336:$S336,AE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AF$2),SUMIF(CLASS!$N336:$S336,AF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AG$2),SUMIF(CLASS!$N336:$S336,AG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AH$2),SUMIF(CLASS!$N336:$S336,AH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AI$2),SUMIF(CLASS!$N336:$S336,AI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AJ$2),SUMIF(CLASS!$N336:$S336,AJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AK$2),SUMIF(CLASS!$N336:$S336,AK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AL$2),SUMIF(CLASS!$N336:$S336,AL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AM$2),SUMIF(CLASS!$N336:$S336,AM$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AN$2),SUMIF(CLASS!$N336:$S336,AN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AO$2),SUMIF(CLASS!$N336:$S336,AO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AP$2),SUMIF(CLASS!$N336:$S336,AP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AQ$2),SUMIF(CLASS!$N336:$S336,AQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AR$2),SUMIF(CLASS!$N336:$S336,AR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AS$2),SUMIF(CLASS!$N336:$S336,AS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AT$2),SUMIF(CLASS!$N336:$S336,AT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AU$2),SUMIF(CLASS!$N336:$S336,AU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AV$2),SUMIF(CLASS!$N336:$S336,AV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AW$2),SUMIF(CLASS!$N336:$S336,AW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AX$2),SUMIF(CLASS!$N336:$S336,AX$3,CLASS!$E336:$J336))","v":29619},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AY$2),SUMIF(CLASS!$N336:$S336,AY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AZ$2),SUMIF(CLASS!$N336:$S336,AZ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BA$2),SUMIF(CLASS!$N336:$S336,BA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BB$2),SUMIF(CLASS!$N336:$S336,BB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BC$2),SUMIF(CLASS!$N336:$S336,BC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BD$2),SUMIF(CLASS!$N336:$S336,BD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BE$2),SUMIF(CLASS!$N336:$S336,BE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BF$2),SUMIF(CLASS!$N336:$S336,BF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BG$2),SUMIF(CLASS!$N336:$S336,BG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BH$2),SUMIF(CLASS!$N336:$S336,BH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BI$2),SUMIF(CLASS!$N336:$S336,BI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BJ$2),SUMIF(CLASS!$N336:$S336,BJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BK$2),SUMIF(CLASS!$N336:$S336,BK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BL$2),SUMIF(CLASS!$N336:$S336,BL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BM$2),SUMIF(CLASS!$N336:$S336,BM$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BN$2),SUMIF(CLASS!$N336:$S336,BN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BO$2),SUMIF(CLASS!$N336:$S336,BO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BP$2),SUMIF(CLASS!$N336:$S336,BP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BQ$2),SUMIF(CLASS!$N336:$S336,BQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BR$2),SUMIF(CLASS!$N336:$S336,BR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BS$2),SUMIF(CLASS!$N336:$S336,BS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BT$2),SUMIF(CLASS!$N336:$S336,BT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BU$2),SUMIF(CLASS!$N336:$S336,BU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BV$2),SUMIF(CLASS!$N336:$S336,BV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BW$2),SUMIF(CLASS!$N336:$S336,BW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BX$2),SUMIF(CLASS!$N336:$S336,BX$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BY$2),SUMIF(CLASS!$N336:$S336,BY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BZ$2),SUMIF(CLASS!$N336:$S336,BZ$3,CLASS!$E336:$J336))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC336:CH336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK336:CP336)","v":0},null,0,0,29619,0,0,0,{"$f":"SUM(CS336:CX336)","v":29619},null,0,0,0,0,0,0,{"$f":"SUM(DA336:DF336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI336:DN336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ336:DV336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY336:ED336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG336:EL336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO336:ET336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW336:FB336)","v":0},null,0,0,0,0,0,0,0,0]
[916,"Cust Svc Exp - Misc Selling",{"$f":"ACCOUNTS!C337","v":0},{"$f":"ROUND((SUM(E337:BZ337)-C337),1)","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,E$2),SUMIF(CLASS!$N337:$S337,E$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,F$2),SUMIF(CLASS!$N337:$S337,F$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,G$2),SUMIF(CLASS!$N337:$S337,G$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,H$2),SUMIF(CLASS!$N337:$S337,H$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,I$2),SUMIF(CLASS!$N337:$S337,I$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,J$2),SUMIF(CLASS!$N337:$S337,J$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,K$2),SUMIF(CLASS!$N337:$S337,K$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,L$2),SUMIF(CLASS!$N337:$S337,L$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,M$2),SUMIF(CLASS!$N337:$S337,M$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,N$2),SUMIF(CLASS!$N337:$S337,N$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,O$2),SUMIF(CLASS!$N337:$S337,O$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,P$2),SUMIF(CLASS!$N337:$S337,P$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,Q$2),SUMIF(CLASS!$N337:$S337,Q$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,R$2),SUMIF(CLASS!$N337:$S337,R$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,S$2),SUMIF(CLASS!$N337:$S337,S$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,T$2),SUMIF(CLASS!$N337:$S337,T$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,U$2),SUMIF(CLASS!$N337:$S337,U$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,V$2),SUMIF(CLASS!$N337:$S337,V$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,W$2),SUMIF(CLASS!$N337:$S337,W$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,X$2),SUMIF(CLASS!$N337:$S337,X$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,Y$2),SUMIF(CLASS!$N337:$S337,Y$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,Z$2),SUMIF(CLASS!$N337:$S337,Z$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AA$2),SUMIF(CLASS!$N337:$S337,AA$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AB$2),SUMIF(CLASS!$N337:$S337,AB$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AC$2),SUMIF(CLASS!$N337:$S337,AC$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AD$2),SUMIF(CLASS!$N337:$S337,AD$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AE$2),SUMIF(CLASS!$N337:$S337,AE$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AF$2),SUMIF(CLASS!$N337:$S337,AF$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AG$2),SUMIF(CLASS!$N337:$S337,AG$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AH$2),SUMIF(CLASS!$N337:$S337,AH$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AI$2),SUMIF(CLASS!$N337:$S337,AI$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AJ$2),SUMIF(CLASS!$N337:$S337,AJ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AK$2),SUMIF(CLASS!$N337:$S337,AK$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AL$2),SUMIF(CLASS!$N337:$S337,AL$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AM$2),SUMIF(CLASS!$N337:$S337,AM$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AN$2),SUMIF(CLASS!$N337:$S337,AN$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AO$2),SUMIF(CLASS!$N337:$S337,AO$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AP$2),SUMIF(CLASS!$N337:$S337,AP$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AQ$2),SUMIF(CLASS!$N337:$S337,AQ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AR$2),SUMIF(CLASS!$N337:$S337,AR$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AS$2),SUMIF(CLASS!$N337:$S337,AS$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AT$2),SUMIF(CLASS!$N337:$S337,AT$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AU$2),SUMIF(CLASS!$N337:$S337,AU$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AV$2),SUMIF(CLASS!$N337:$S337,AV$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AW$2),SUMIF(CLASS!$N337:$S337,AW$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AX$2),SUMIF(CLASS!$N337:$S337,AX$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AY$2),SUMIF(CLASS!$N337:$S337,AY$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,AZ$2),SUMIF(CLASS!$N337:$S337,AZ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BA$2),SUMIF(CLASS!$N337:$S337,BA$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BB$2),SUMIF(CLASS!$N337:$S337,BB$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BC$2),SUMIF(CLASS!$N337:$S337,BC$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BD$2),SUMIF(CLASS!$N337:$S337,BD$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BE$2),SUMIF(CLASS!$N337:$S337,BE$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BF$2),SUMIF(CLASS!$N337:$S337,BF$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BG$2),SUMIF(CLASS!$N337:$S337,BG$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BH$2),SUMIF(CLASS!$N337:$S337,BH$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BI$2),SUMIF(CLASS!$N337:$S337,BI$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BJ$2),SUMIF(CLASS!$N337:$S337,BJ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BK$2),SUMIF(CLASS!$N337:$S337,BK$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BL$2),SUMIF(CLASS!$N337:$S337,BL$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BM$2),SUMIF(CLASS!$N337:$S337,BM$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BN$2),SUMIF(CLASS!$N337:$S337,BN$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BO$2),SUMIF(CLASS!$N337:$S337,BO$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BP$2),SUMIF(CLASS!$N337:$S337,BP$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BQ$2),SUMIF(CLASS!$N337:$S337,BQ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BR$2),SUMIF(CLASS!$N337:$S337,BR$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BS$2),SUMIF(CLASS!$N337:$S337,BS$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BT$2),SUMIF(CLASS!$N337:$S337,BT$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BU$2),SUMIF(CLASS!$N337:$S337,BU$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BV$2),SUMIF(CLASS!$N337:$S337,BV$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BW$2),SUMIF(CLASS!$N337:$S337,BW$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BX$2),SUMIF(CLASS!$N337:$S337,BX$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BY$2),SUMIF(CLASS!$N337:$S337,BY$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$R337),2,BZ$2),SUMIF(CLASS!$N337:$S337,BZ$3,CLASS!$E337:$J337))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B338","v":"Sub-total"},{"$f":"SUM(C329:C337)","v":1699341},0,{"$f":"SUM(E329:E337)","v":0},491.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2097.09,0,0,0,0,0,0,0,0,0,0,0,0,0,3557,{"$f":"SUM(AS329:AS337)","v":0},0,0,0,0,1622375,70820,0,0,{"$f":"SUM(BB329:BB337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC329:CC337)","v":491.91},2097.09,0,0,0,0,2589,null,{"$f":"SUM(CK329:CK337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS329:CS337)","v":0},0,1696752,0,0,0,1696752,null,{"$f":"SUM(DA329:DA337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI329:DI337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ329:DQ337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY329:DY337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG329:EG337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO329:EO337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW329:EW337)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE329:FE337)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK338,FC338,EU338,EM338,EE338,DW338,DO338,DG338,CY338,CQ338,CI338)-C338),1)","v":0}]
[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,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,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,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]
[{"$f":"ACCOUNTS!A341","v":920},{"$f":"ACCOUNTS!B341","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C341","v":24760409},0,{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,E$2),SUMIF(CLASS!$N341:$S341,E$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,F$2),SUMIF(CLASS!$N341:$S341,F$3,CLASS!$E341:$J341))","v":2258288.1104345918},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,G$2),SUMIF(CLASS!$N341:$S341,G$3,CLASS!$E341:$J341))","v":111622.06928195481},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,H$2),SUMIF(CLASS!$N341:$S341,H$3,CLASS!$E341:$J341))","v":93209.494832646044},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,I$2),SUMIF(CLASS!$N341:$S341,I$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,J$2),SUMIF(CLASS!$N341:$S341,J$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,K$2),SUMIF(CLASS!$N341:$S341,K$3,CLASS!$E341:$J341))","v":335848.44205441471},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,L$2),SUMIF(CLASS!$N341:$S341,L$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,M$2),SUMIF(CLASS!$N341:$S341,M$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,N$2),SUMIF(CLASS!$N341:$S341,N$3,CLASS!$E341:$J341))","v":29877.34796606686},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,O$2),SUMIF(CLASS!$N341:$S341,O$3,CLASS!$E341:$J341))","v":367910.7742543912},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,P$2),SUMIF(CLASS!$N341:$S341,P$3,CLASS!$E341:$J341))","v":2538702.0548385694},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,Q$2),SUMIF(CLASS!$N341:$S341,Q$3,CLASS!$E341:$J341))","v":12498.128585450631},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,R$2),SUMIF(CLASS!$N341:$S341,R$3,CLASS!$E341:$J341))","v":1400109.5828970482},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,S$2),SUMIF(CLASS!$N341:$S341,S$3,CLASS!$E341:$J341))","v":29496.299549155152},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,T$2),SUMIF(CLASS!$N341:$S341,T$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,U$2),SUMIF(CLASS!$N341:$S341,U$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,V$2),SUMIF(CLASS!$N341:$S341,V$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,W$2),SUMIF(CLASS!$N341:$S341,W$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,X$2),SUMIF(CLASS!$N341:$S341,X$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,Y$2),SUMIF(CLASS!$N341:$S341,Y$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,Z$2),SUMIF(CLASS!$N341:$S341,Z$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AA$2),SUMIF(CLASS!$N341:$S341,AA$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AB$2),SUMIF(CLASS!$N341:$S341,AB$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AC$2),SUMIF(CLASS!$N341:$S341,AC$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AD$2),SUMIF(CLASS!$N341:$S341,AD$3,CLASS!$E341:$J341))","v":9627438.7865895778},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AE$2),SUMIF(CLASS!$N341:$S341,AE$3,CLASS!$E341:$J341))","v":475862.50588622835},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AF$2),SUMIF(CLASS!$N341:$S341,AF$3,CLASS!$E341:$J341))","v":397366.7937602278},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AG$2),SUMIF(CLASS!$N341:$S341,AG$3,CLASS!$E341:$J341))","v":1431774.937179347},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AH$2),SUMIF(CLASS!$N341:$S341,AH$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AI$2),SUMIF(CLASS!$N341:$S341,AI$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AJ$2),SUMIF(CLASS!$N341:$S341,AJ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AK$2),SUMIF(CLASS!$N341:$S341,AK$3,CLASS!$E341:$J341))","v":7693.4603011018562},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AL$2),SUMIF(CLASS!$N341:$S341,AL$3,CLASS!$E341:$J341))","v":14553.892963783575},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AM$2),SUMIF(CLASS!$N341:$S341,AM$3,CLASS!$E341:$J341))","v":209.26275129986433},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AN$2),SUMIF(CLASS!$N341:$S341,AN$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AO$2),SUMIF(CLASS!$N341:$S341,AO$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AP$2),SUMIF(CLASS!$N341:$S341,AP$3,CLASS!$E341:$J341))","v":834731.75299328566},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AQ$2),SUMIF(CLASS!$N341:$S341,AQ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AR$2),SUMIF(CLASS!$N341:$S341,AR$3,CLASS!$E341:$J341))","v":356296.54894583463},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AS$2),SUMIF(CLASS!$N341:$S341,AS$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AT$2),SUMIF(CLASS!$N341:$S341,AT$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AU$2),SUMIF(CLASS!$N341:$S341,AU$3,CLASS!$E341:$J341))","v":1572435.5762793177},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AV$2),SUMIF(CLASS!$N341:$S341,AV$3,CLASS!$E341:$J341))","v":1933611.2924682447},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AW$2),SUMIF(CLASS!$N341:$S341,AW$3,CLASS!$E341:$J341))","v":784642.76271507726},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AX$2),SUMIF(CLASS!$N341:$S341,AX$3,CLASS!$E341:$J341))","v":139838.5993121746},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AY$2),SUMIF(CLASS!$N341:$S341,AY$3,CLASS!$E341:$J341))","v":6390.5231602123349},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,AZ$2),SUMIF(CLASS!$N341:$S341,AZ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BA$2),SUMIF(CLASS!$N341:$S341,BA$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BB$2),SUMIF(CLASS!$N341:$S341,BB$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BC$2),SUMIF(CLASS!$N341:$S341,BC$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BD$2),SUMIF(CLASS!$N341:$S341,BD$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BE$2),SUMIF(CLASS!$N341:$S341,BE$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BF$2),SUMIF(CLASS!$N341:$S341,BF$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BG$2),SUMIF(CLASS!$N341:$S341,BG$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BH$2),SUMIF(CLASS!$N341:$S341,BH$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BI$2),SUMIF(CLASS!$N341:$S341,BI$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BJ$2),SUMIF(CLASS!$N341:$S341,BJ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BK$2),SUMIF(CLASS!$N341:$S341,BK$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BL$2),SUMIF(CLASS!$N341:$S341,BL$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BM$2),SUMIF(CLASS!$N341:$S341,BM$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BN$2),SUMIF(CLASS!$N341:$S341,BN$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BO$2),SUMIF(CLASS!$N341:$S341,BO$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BP$2),SUMIF(CLASS!$N341:$S341,BP$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BQ$2),SUMIF(CLASS!$N341:$S341,BQ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BR$2),SUMIF(CLASS!$N341:$S341,BR$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BS$2),SUMIF(CLASS!$N341:$S341,BS$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BT$2),SUMIF(CLASS!$N341:$S341,BT$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BU$2),SUMIF(CLASS!$N341:$S341,BU$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BV$2),SUMIF(CLASS!$N341:$S341,BV$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BW$2),SUMIF(CLASS!$N341:$S341,BW$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BX$2),SUMIF(CLASS!$N341:$S341,BX$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BY$2),SUMIF(CLASS!$N341:$S341,BY$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$R341),2,BZ$2),SUMIF(CLASS!$N341:$S341,BZ$3,CLASS!$E341:$J341))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E341:$BL341)","v":2258288.1104345918},9627438.7865895778,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E341:$BA341)","v":0},0,0,{"$f":"SUM(CC341:CH341)","v":11885726.89702417},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E341:$BL341)","v":204831.56411460086},873229.29964645614,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E341:$BA341)","v":0},0,0,{"$f":"SUM(CK341:CP341)","v":1078060.8637610569},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E341:$BL341)","v":4714442.6301450962},1431774.937179347,5650403.6718903324,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E341:$BA341)","v":0},0,0,{"$f":"SUM(CS341:CX341)","v":11796621.239214774},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(DA341:DF341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(DI341:DN341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(DQ341:DV341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(DY341:ED341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(EG341:EL341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(EO341:ET341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(EW341:FB341)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E341:$BA341)","v":0},0,0,0,0,0,{"$f":"SUM(FE341:FJ341)","v":0},0]
[{"$f":"ACCOUNTS!A342","v":921},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Office Supplies"},{"$f":"ACCOUNTS!C342","v":5111329},0,{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,E$2),SUMIF(CLASS!$N342:$S342,E$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,F$2),SUMIF(CLASS!$N342:$S342,F$3,CLASS!$E342:$J342))","v":466181.85948461236},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,G$2),SUMIF(CLASS!$N342:$S342,G$3,CLASS!$E342:$J342))","v":23042.314032892788},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,H$2),SUMIF(CLASS!$N342:$S342,H$3,CLASS!$E342:$J342))","v":19241.378202333162},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,I$2),SUMIF(CLASS!$N342:$S342,I$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,J$2),SUMIF(CLASS!$N342:$S342,J$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,K$2),SUMIF(CLASS!$N342:$S342,K$3,CLASS!$E342:$J342))","v":69329.706204673334},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,L$2),SUMIF(CLASS!$N342:$S342,L$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,M$2),SUMIF(CLASS!$N342:$S342,M$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,N$2),SUMIF(CLASS!$N342:$S342,N$3,CLASS!$E342:$J342))","v":6167.6265162683121},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,O$2),SUMIF(CLASS!$N342:$S342,O$3,CLASS!$E342:$J342))","v":75948.382349375694},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,P$2),SUMIF(CLASS!$N342:$S342,P$3,CLASS!$E342:$J342))","v":524068.13777817518},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,Q$2),SUMIF(CLASS!$N342:$S342,Q$3,CLASS!$E342:$J342))","v":2580.0077488438415},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,R$2),SUMIF(CLASS!$N342:$S342,R$3,CLASS!$E342:$J342))","v":289026.75695864257},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,S$2),SUMIF(CLASS!$N342:$S342,S$3,CLASS!$E342:$J342))","v":6088.9661103047065},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,T$2),SUMIF(CLASS!$N342:$S342,T$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,U$2),SUMIF(CLASS!$N342:$S342,U$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,V$2),SUMIF(CLASS!$N342:$S342,V$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,W$2),SUMIF(CLASS!$N342:$S342,W$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,X$2),SUMIF(CLASS!$N342:$S342,X$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,Y$2),SUMIF(CLASS!$N342:$S342,Y$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,Z$2),SUMIF(CLASS!$N342:$S342,Z$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AA$2),SUMIF(CLASS!$N342:$S342,AA$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AB$2),SUMIF(CLASS!$N342:$S342,AB$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AC$2),SUMIF(CLASS!$N342:$S342,AC$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AD$2),SUMIF(CLASS!$N342:$S342,AD$3,CLASS!$E342:$J342))","v":1987406.874644927},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AE$2),SUMIF(CLASS!$N342:$S342,AE$3,CLASS!$E342:$J342))","v":98233.02298233239},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AF$2),SUMIF(CLASS!$N342:$S342,AF$3,CLASS!$E342:$J342))","v":82029.033388893993},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AG$2),SUMIF(CLASS!$N342:$S342,AG$3,CLASS!$E342:$J342))","v":295563.48434623895},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AH$2),SUMIF(CLASS!$N342:$S342,AH$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AI$2),SUMIF(CLASS!$N342:$S342,AI$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AJ$2),SUMIF(CLASS!$N342:$S342,AJ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AK$2),SUMIF(CLASS!$N342:$S342,AK$3,CLASS!$E342:$J342))","v":1588.1727457478853},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AL$2),SUMIF(CLASS!$N342:$S342,AL$3,CLASS!$E342:$J342))","v":3004.3823253760847},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AM$2),SUMIF(CLASS!$N342:$S342,AM$3,CLASS!$E342:$J342))","v":43.198428965320574},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AN$2),SUMIF(CLASS!$N342:$S342,AN$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AO$2),SUMIF(CLASS!$N342:$S342,AO$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AP$2),SUMIF(CLASS!$N342:$S342,AP$3,CLASS!$E342:$J342))","v":172314.94909051855},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AQ$2),SUMIF(CLASS!$N342:$S342,AQ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AR$2),SUMIF(CLASS!$N342:$S342,AR$3,CLASS!$E342:$J342))","v":73550.840102308648},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AS$2),SUMIF(CLASS!$N342:$S342,AS$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AT$2),SUMIF(CLASS!$N342:$S342,AT$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AU$2),SUMIF(CLASS!$N342:$S342,AU$3,CLASS!$E342:$J342))","v":324600.27464280534},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AV$2),SUMIF(CLASS!$N342:$S342,AV$3,CLASS!$E342:$J342))","v":399158.32868190587},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AW$2),SUMIF(CLASS!$N342:$S342,AW$3,CLASS!$E342:$J342))","v":161975.00242042422},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AX$2),SUMIF(CLASS!$N342:$S342,AX$3,CLASS!$E342:$J342))","v":28867.095369212118},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AY$2),SUMIF(CLASS!$N342:$S342,AY$3,CLASS!$E342:$J342))","v":1319.2054442220624},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,AZ$2),SUMIF(CLASS!$N342:$S342,AZ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BA$2),SUMIF(CLASS!$N342:$S342,BA$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BB$2),SUMIF(CLASS!$N342:$S342,BB$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BC$2),SUMIF(CLASS!$N342:$S342,BC$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BD$2),SUMIF(CLASS!$N342:$S342,BD$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BE$2),SUMIF(CLASS!$N342:$S342,BE$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BF$2),SUMIF(CLASS!$N342:$S342,BF$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BG$2),SUMIF(CLASS!$N342:$S342,BG$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BH$2),SUMIF(CLASS!$N342:$S342,BH$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BI$2),SUMIF(CLASS!$N342:$S342,BI$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BJ$2),SUMIF(CLASS!$N342:$S342,BJ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BK$2),SUMIF(CLASS!$N342:$S342,BK$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BL$2),SUMIF(CLASS!$N342:$S342,BL$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BM$2),SUMIF(CLASS!$N342:$S342,BM$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BN$2),SUMIF(CLASS!$N342:$S342,BN$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BO$2),SUMIF(CLASS!$N342:$S342,BO$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BP$2),SUMIF(CLASS!$N342:$S342,BP$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BQ$2),SUMIF(CLASS!$N342:$S342,BQ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BR$2),SUMIF(CLASS!$N342:$S342,BR$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BS$2),SUMIF(CLASS!$N342:$S342,BS$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BT$2),SUMIF(CLASS!$N342:$S342,BT$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BU$2),SUMIF(CLASS!$N342:$S342,BU$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BV$2),SUMIF(CLASS!$N342:$S342,BV$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BW$2),SUMIF(CLASS!$N342:$S342,BW$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BX$2),SUMIF(CLASS!$N342:$S342,BX$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BY$2),SUMIF(CLASS!$N342:$S342,BY$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$R342),2,BZ$2),SUMIF(CLASS!$N342:$S342,BZ$3,CLASS!$E342:$J342))","v":0},null,null,466181.85948461236,1987406.874644927,0,0,0,0,2453588.7341295392,null,42283.69223522595,180262.05637122638,0,0,0,0,222545.74860645234,null,973209.58366628364,295563.48434623895,1166421.449251486,0,0,0,2435194.5172640085,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A344","v":923},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Outside Svcs"},{"$f":"ACCOUNTS!C344","v":13996958},0,{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,E$2),SUMIF(CLASS!$N344:$S344,E$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,F$2),SUMIF(CLASS!$N344:$S344,F$3,CLASS!$E344:$J344))","v":1276601.038119053},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,G$2),SUMIF(CLASS!$N344:$S344,G$3,CLASS!$E344:$J344))","v":63099.499512007729},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,H$2),SUMIF(CLASS!$N344:$S344,H$3,CLASS!$E344:$J344))","v":52690.946436860708},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,I$2),SUMIF(CLASS!$N344:$S344,I$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,J$2),SUMIF(CLASS!$N344:$S344,J$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,K$2),SUMIF(CLASS!$N344:$S344,K$3,CLASS!$E344:$J344))","v":189853.75151925304},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,L$2),SUMIF(CLASS!$N344:$S344,L$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,M$2),SUMIF(CLASS!$N344:$S344,M$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,N$2),SUMIF(CLASS!$N344:$S344,N$3,CLASS!$E344:$J344))","v":16889.54268212707},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,O$2),SUMIF(CLASS!$N344:$S344,O$3,CLASS!$E344:$J344))","v":207978.45685772778},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,P$2),SUMIF(CLASS!$N344:$S344,P$3,CLASS!$E344:$J344))","v":1435117.8947039668},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,Q$2),SUMIF(CLASS!$N344:$S344,Q$3,CLASS!$E344:$J344))","v":7065.1410034927894},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,R$2),SUMIF(CLASS!$N344:$S344,R$3,CLASS!$E344:$J344))","v":791476.22429045907},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,S$2),SUMIF(CLASS!$N344:$S344,S$3,CLASS!$E344:$J344))","v":16674.137569575025},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,T$2),SUMIF(CLASS!$N344:$S344,T$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,U$2),SUMIF(CLASS!$N344:$S344,U$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,V$2),SUMIF(CLASS!$N344:$S344,V$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,W$2),SUMIF(CLASS!$N344:$S344,W$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,X$2),SUMIF(CLASS!$N344:$S344,X$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,Y$2),SUMIF(CLASS!$N344:$S344,Y$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,Z$2),SUMIF(CLASS!$N344:$S344,Z$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AA$2),SUMIF(CLASS!$N344:$S344,AA$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AB$2),SUMIF(CLASS!$N344:$S344,AB$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AC$2),SUMIF(CLASS!$N344:$S344,AC$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AD$2),SUMIF(CLASS!$N344:$S344,AD$3,CLASS!$E344:$J344))","v":5442351.7940864908},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AE$2),SUMIF(CLASS!$N344:$S344,AE$3,CLASS!$E344:$J344))","v":269003.12949855922},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AF$2),SUMIF(CLASS!$N344:$S344,AF$3,CLASS!$E344:$J344))","v":224629.82428345876},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AG$2),SUMIF(CLASS!$N344:$S344,AG$3,CLASS!$E344:$J344))","v":809376.51963471039},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AH$2),SUMIF(CLASS!$N344:$S344,AH$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AI$2),SUMIF(CLASS!$N344:$S344,AI$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AJ$2),SUMIF(CLASS!$N344:$S344,AJ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AK$2),SUMIF(CLASS!$N344:$S344,AK$3,CLASS!$E344:$J344))","v":4349.0816613404904},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AL$2),SUMIF(CLASS!$N344:$S344,AL$3,CLASS!$E344:$J344))","v":8227.2562036666768},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AM$2),SUMIF(CLASS!$N344:$S344,AM$3,CLASS!$E344:$J344))","v":118.29537795230468},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AN$2),SUMIF(CLASS!$N344:$S344,AN$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AO$2),SUMIF(CLASS!$N344:$S344,AO$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AP$2),SUMIF(CLASS!$N344:$S344,AP$3,CLASS!$E344:$J344))","v":471870.44801696908},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AQ$2),SUMIF(CLASS!$N344:$S344,AQ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AR$2),SUMIF(CLASS!$N344:$S344,AR$3,CLASS!$E344:$J344))","v":201412.98276372539},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AS$2),SUMIF(CLASS!$N344:$S344,AS$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AT$2),SUMIF(CLASS!$N344:$S344,AT$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AU$2),SUMIF(CLASS!$N344:$S344,AU$3,CLASS!$E344:$J344))","v":888891.40397024166},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AV$2),SUMIF(CLASS!$N344:$S344,AV$3,CLASS!$E344:$J344))","v":1093062.560032984},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AW$2),SUMIF(CLASS!$N344:$S344,AW$3,CLASS!$E344:$J344))","v":443555.34655049129},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AX$2),SUMIF(CLASS!$N344:$S344,AX$3,CLASS!$E344:$J344))","v":79050.188603562099},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AY$2),SUMIF(CLASS!$N344:$S344,AY$3,CLASS!$E344:$J344))","v":3612.5366213263815},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,AZ$2),SUMIF(CLASS!$N344:$S344,AZ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BA$2),SUMIF(CLASS!$N344:$S344,BA$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BB$2),SUMIF(CLASS!$N344:$S344,BB$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BC$2),SUMIF(CLASS!$N344:$S344,BC$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BD$2),SUMIF(CLASS!$N344:$S344,BD$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BE$2),SUMIF(CLASS!$N344:$S344,BE$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BF$2),SUMIF(CLASS!$N344:$S344,BF$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BG$2),SUMIF(CLASS!$N344:$S344,BG$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BH$2),SUMIF(CLASS!$N344:$S344,BH$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BI$2),SUMIF(CLASS!$N344:$S344,BI$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BJ$2),SUMIF(CLASS!$N344:$S344,BJ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BK$2),SUMIF(CLASS!$N344:$S344,BK$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BL$2),SUMIF(CLASS!$N344:$S344,BL$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BM$2),SUMIF(CLASS!$N344:$S344,BM$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BN$2),SUMIF(CLASS!$N344:$S344,BN$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BO$2),SUMIF(CLASS!$N344:$S344,BO$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BP$2),SUMIF(CLASS!$N344:$S344,BP$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BQ$2),SUMIF(CLASS!$N344:$S344,BQ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BR$2),SUMIF(CLASS!$N344:$S344,BR$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BS$2),SUMIF(CLASS!$N344:$S344,BS$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BT$2),SUMIF(CLASS!$N344:$S344,BT$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BU$2),SUMIF(CLASS!$N344:$S344,BU$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BV$2),SUMIF(CLASS!$N344:$S344,BV$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BW$2),SUMIF(CLASS!$N344:$S344,BW$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BX$2),SUMIF(CLASS!$N344:$S344,BX$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BY$2),SUMIF(CLASS!$N344:$S344,BY$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$R344),2,BZ$2),SUMIF(CLASS!$N344:$S344,BZ$3,CLASS!$E344:$J344))","v":0},null,null,1276601.038119053,5442351.7940864908,0,0,0,0,6718952.8322055433,null,115790.44594886844,493632.95378201798,0,0,0,0,609423.39973088645,null,2665055.1486266018,809376.51963471039,3194150.0998022598,0,0,0,6668581.7680635713,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A345","v":924},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C345","v":5593649},0,{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,E$2),SUMIF(CLASS!$N345:$S345,E$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,F$2),SUMIF(CLASS!$N345:$S345,F$3,CLASS!$E345:$J345))","v":482546.29554592445},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,G$2),SUMIF(CLASS!$N345:$S345,G$3,CLASS!$E345:$J345))","v":34328.742925655752},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,H$2),SUMIF(CLASS!$N345:$S345,H$3,CLASS!$E345:$J345))","v":28666.058664954609},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,I$2),SUMIF(CLASS!$N345:$S345,I$3,CLASS!$E345:$J345))","v":1252.5087377455036},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,J$2),SUMIF(CLASS!$N345:$S345,J$3,CLASS!$E345:$J345))","v":19717.225525699083},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,K$2),SUMIF(CLASS!$N345:$S345,K$3,CLASS!$E345:$J345))","v":86190.014916105691},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,L$2),SUMIF(CLASS!$N345:$S345,L$3,CLASS!$E345:$J345))","v":325.01915134434688},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,M$2),SUMIF(CLASS!$N345:$S345,M$3,CLASS!$E345:$J345))","v":4017.4463948657908},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,N$2),SUMIF(CLASS!$N345:$S345,N$3,CLASS!$E345:$J345))","v":19406.264810394237},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,O$2),SUMIF(CLASS!$N345:$S345,O$3,CLASS!$E345:$J345))","v":238969.46676414777},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,P$2),SUMIF(CLASS!$N345:$S345,P$3,CLASS!$E345:$J345))","v":399988.75674039632},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,Q$2),SUMIF(CLASS!$N345:$S345,Q$3,CLASS!$E345:$J345))","v":1969.1601481741777},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,R$2),SUMIF(CLASS!$N345:$S345,R$3,CLASS!$E345:$J345))","v":934471.48220548918},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,S$2),SUMIF(CLASS!$N345:$S345,S$3,CLASS!$E345:$J345))","v":19686.638171737224},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,T$2),SUMIF(CLASS!$N345:$S345,T$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,U$2),SUMIF(CLASS!$N345:$S345,U$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,V$2),SUMIF(CLASS!$N345:$S345,V$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,W$2),SUMIF(CLASS!$N345:$S345,W$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,X$2),SUMIF(CLASS!$N345:$S345,X$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,Y$2),SUMIF(CLASS!$N345:$S345,Y$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,Z$2),SUMIF(CLASS!$N345:$S345,Z$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AA$2),SUMIF(CLASS!$N345:$S345,AA$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AB$2),SUMIF(CLASS!$N345:$S345,AB$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AC$2),SUMIF(CLASS!$N345:$S345,AC$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AD$2),SUMIF(CLASS!$N345:$S345,AD$3,CLASS!$E345:$J345))","v":2057171.0494326255},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AE$2),SUMIF(CLASS!$N345:$S345,AE$3,CLASS!$E345:$J345))","v":146348.85141990084},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AF$2),SUMIF(CLASS!$N345:$S345,AF$3,CLASS!$E345:$J345))","v":122207.93430849069},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AG$2),SUMIF(CLASS!$N345:$S345,AG$3,CLASS!$E345:$J345))","v":367441.6425370822},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AH$2),SUMIF(CLASS!$N345:$S345,AH$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AI$2),SUMIF(CLASS!$N345:$S345,AI$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AJ$2),SUMIF(CLASS!$N345:$S345,AJ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AK$2),SUMIF(CLASS!$N345:$S345,AK$3,CLASS!$E345:$J345))","v":107357.49290430642},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AL$2),SUMIF(CLASS!$N345:$S345,AL$3,CLASS!$E345:$J345))","v":203090.59895527811},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AM$2),SUMIF(CLASS!$N345:$S345,AM$3,CLASS!$E345:$J345))","v":2920.1326137464125},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AN$2),SUMIF(CLASS!$N345:$S345,AN$3,CLASS!$E345:$J345))","v":32543.759745244039},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AO$2),SUMIF(CLASS!$N345:$S345,AO$3,CLASS!$E345:$J345))","v":105953.90212166372},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AP$2),SUMIF(CLASS!$N345:$S345,AP$3,CLASS!$E345:$J345))","v":98879.135858417401},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AQ$2),SUMIF(CLASS!$N345:$S345,AQ$3,CLASS!$E345:$J345))","v":498.18323124120565},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AR$2),SUMIF(CLASS!$N345:$S345,AR$3,CLASS!$E345:$J345))","v":42848.288458112336},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AS$2),SUMIF(CLASS!$N345:$S345,AS$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AT$2),SUMIF(CLASS!$N345:$S345,AT$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AU$2),SUMIF(CLASS!$N345:$S345,AU$3,CLASS!$E345:$J345))","v":11747.97656134211},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AV$2),SUMIF(CLASS!$N345:$S345,AV$3,CLASS!$E345:$J345))","v":14446.391626685137},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AW$2),SUMIF(CLASS!$N345:$S345,AW$3,CLASS!$E345:$J345))","v":5862.2209548418541},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AX$2),SUMIF(CLASS!$N345:$S345,AX$3,CLASS!$E345:$J345))","v":2796.3585683893143},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AY$2),SUMIF(CLASS!$N345:$S345,AY$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,AZ$2),SUMIF(CLASS!$N345:$S345,AZ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BA$2),SUMIF(CLASS!$N345:$S345,BA$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BB$2),SUMIF(CLASS!$N345:$S345,BB$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BC$2),SUMIF(CLASS!$N345:$S345,BC$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BD$2),SUMIF(CLASS!$N345:$S345,BD$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BE$2),SUMIF(CLASS!$N345:$S345,BE$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BF$2),SUMIF(CLASS!$N345:$S345,BF$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BG$2),SUMIF(CLASS!$N345:$S345,BG$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BH$2),SUMIF(CLASS!$N345:$S345,BH$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BI$2),SUMIF(CLASS!$N345:$S345,BI$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BJ$2),SUMIF(CLASS!$N345:$S345,BJ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BK$2),SUMIF(CLASS!$N345:$S345,BK$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BL$2),SUMIF(CLASS!$N345:$S345,BL$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BM$2),SUMIF(CLASS!$N345:$S345,BM$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BN$2),SUMIF(CLASS!$N345:$S345,BN$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BO$2),SUMIF(CLASS!$N345:$S345,BO$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BP$2),SUMIF(CLASS!$N345:$S345,BP$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BQ$2),SUMIF(CLASS!$N345:$S345,BQ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BR$2),SUMIF(CLASS!$N345:$S345,BR$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BS$2),SUMIF(CLASS!$N345:$S345,BS$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BT$2),SUMIF(CLASS!$N345:$S345,BT$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BU$2),SUMIF(CLASS!$N345:$S345,BU$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BV$2),SUMIF(CLASS!$N345:$S345,BV$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BW$2),SUMIF(CLASS!$N345:$S345,BW$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BX$2),SUMIF(CLASS!$N345:$S345,BX$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BY$2),SUMIF(CLASS!$N345:$S345,BY$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$R345),2,BZ$2),SUMIF(CLASS!$N345:$S345,BZ$3,CLASS!$E345:$J345))","v":0},null,null,482546.29554592445,2057171.0494326255,0,0,0,0,2539717.34497855,null,62994.801590610361,268556.78572839149,0,0,0,0,331551.58731900185,null,1725993.9835660995,367441.6425370822,628944.441599268,0,0,0,2722380.0677024499,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A346","v":925},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C346","v":4694618},0,{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,E$2),SUMIF(CLASS!$N346:$S346,E$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,F$2),SUMIF(CLASS!$N346:$S346,F$3,CLASS!$E346:$J346))","v":348493.69481807167},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,G$2),SUMIF(CLASS!$N346:$S346,G$3,CLASS!$E346:$J346))","v":25365.274500374355},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,H$2),SUMIF(CLASS!$N346:$S346,H$3,CLASS!$E346:$J346))","v":21181.155641355857},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,I$2),SUMIF(CLASS!$N346:$S346,I$3,CLASS!$E346:$J346))","v":849.1325009636106},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,J$2),SUMIF(CLASS!$N346:$S346,J$3,CLASS!$E346:$J346))","v":13367.201775244075},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,K$2),SUMIF(CLASS!$N346:$S346,K$3,CLASS!$E346:$J346))","v":58432.121643748971},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,L$2),SUMIF(CLASS!$N346:$S346,L$3,CLASS!$E346:$J346))","v":220.34522915893032},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,M$2),SUMIF(CLASS!$N346:$S346,M$3,CLASS!$E346:$J346))","v":2723.6091868708218},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,N$2),SUMIF(CLASS!$N346:$S346,N$3,CLASS!$E346:$J346))","v":13156.38739772243},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,O$2),SUMIF(CLASS!$N346:$S346,O$3,CLASS!$E346:$J346))","v":162008.24381682818},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,P$2),SUMIF(CLASS!$N346:$S346,P$3,CLASS!$E346:$J346))","v":271170.52610718791},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Q$2),SUMIF(CLASS!$N346:$S346,Q$3,CLASS!$E346:$J346))","v":1334.9830073255441},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,R$2),SUMIF(CLASS!$N346:$S346,R$3,CLASS!$E346:$J346))","v":633520.61574643326},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,S$2),SUMIF(CLASS!$N346:$S346,S$3,CLASS!$E346:$J346))","v":13346.465220212731},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,T$2),SUMIF(CLASS!$N346:$S346,T$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,U$2),SUMIF(CLASS!$N346:$S346,U$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,V$2),SUMIF(CLASS!$N346:$S346,V$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,W$2),SUMIF(CLASS!$N346:$S346,W$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,X$2),SUMIF(CLASS!$N346:$S346,X$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Y$2),SUMIF(CLASS!$N346:$S346,Y$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Z$2),SUMIF(CLASS!$N346:$S346,Z$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AA$2),SUMIF(CLASS!$N346:$S346,AA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AB$2),SUMIF(CLASS!$N346:$S346,AB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AC$2),SUMIF(CLASS!$N346:$S346,AC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AD$2),SUMIF(CLASS!$N346:$S346,AD$3,CLASS!$E346:$J346))","v":1485683.6463296739},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AE$2),SUMIF(CLASS!$N346:$S346,AE$3,CLASS!$E346:$J346))","v":108136.17023843802},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AF$2),SUMIF(CLASS!$N346:$S346,AF$3,CLASS!$E346:$J346))","v":90298.610892096011},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AG$2),SUMIF(CLASS!$N346:$S346,AG$3,CLASS!$E346:$J346))","v":249105.36069177199},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AH$2),SUMIF(CLASS!$N346:$S346,AH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AI$2),SUMIF(CLASS!$N346:$S346,AI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AJ$2),SUMIF(CLASS!$N346:$S346,AJ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AK$2),SUMIF(CLASS!$N346:$S346,AK$3,CLASS!$E346:$J346))","v":72782.515362810751},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AL$2),SUMIF(CLASS!$N346:$S346,AL$3,CLASS!$E346:$J346))","v":137684.33146702181},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AM$2),SUMIF(CLASS!$N346:$S346,AM$3,CLASS!$E346:$J346))","v":1979.6903883633593},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AN$2),SUMIF(CLASS!$N346:$S346,AN$3,CLASS!$E346:$J346))","v":22062.891276094935},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AO$2),SUMIF(CLASS!$N346:$S346,AO$3,CLASS!$E346:$J346))","v":71830.957488859189},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AP$2),SUMIF(CLASS!$N346:$S346,AP$3,CLASS!$E346:$J346))","v":67034.652449377711},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AQ$2),SUMIF(CLASS!$N346:$S346,AQ$3,CLASS!$E346:$J346))","v":337.74101555843328},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AR$2),SUMIF(CLASS!$N346:$S346,AR$3,CLASS!$E346:$J346))","v":35167.474483625294},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AS$2),SUMIF(CLASS!$N346:$S346,AS$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AT$2),SUMIF(CLASS!$N346:$S346,AT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AU$2),SUMIF(CLASS!$N346:$S346,AU$3,CLASS!$E346:$J346))","v":265392.22161357093},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AV$2),SUMIF(CLASS!$N346:$S346,AV$3,CLASS!$E346:$J346))","v":326350.66541771003},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AW$2),SUMIF(CLASS!$N346:$S346,AW$3,CLASS!$E346:$J346))","v":132430.28147626581},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AX$2),SUMIF(CLASS!$N346:$S346,AX$3,CLASS!$E346:$J346))","v":63171.032817263513},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AY$2),SUMIF(CLASS!$N346:$S346,AY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AZ$2),SUMIF(CLASS!$N346:$S346,AZ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BA$2),SUMIF(CLASS!$N346:$S346,BA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BB$2),SUMIF(CLASS!$N346:$S346,BB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BC$2),SUMIF(CLASS!$N346:$S346,BC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BD$2),SUMIF(CLASS!$N346:$S346,BD$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BE$2),SUMIF(CLASS!$N346:$S346,BE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BF$2),SUMIF(CLASS!$N346:$S346,BF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BG$2),SUMIF(CLASS!$N346:$S346,BG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BH$2),SUMIF(CLASS!$N346:$S346,BH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BI$2),SUMIF(CLASS!$N346:$S346,BI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BJ$2),SUMIF(CLASS!$N346:$S346,BJ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BK$2),SUMIF(CLASS!$N346:$S346,BK$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BL$2),SUMIF(CLASS!$N346:$S346,BL$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BM$2),SUMIF(CLASS!$N346:$S346,BM$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BN$2),SUMIF(CLASS!$N346:$S346,BN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BO$2),SUMIF(CLASS!$N346:$S346,BO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BP$2),SUMIF(CLASS!$N346:$S346,BP$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BQ$2),SUMIF(CLASS!$N346:$S346,BQ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BR$2),SUMIF(CLASS!$N346:$S346,BR$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BS$2),SUMIF(CLASS!$N346:$S346,BS$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BT$2),SUMIF(CLASS!$N346:$S346,BT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BU$2),SUMIF(CLASS!$N346:$S346,BU$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BV$2),SUMIF(CLASS!$N346:$S346,BV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BW$2),SUMIF(CLASS!$N346:$S346,BW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BX$2),SUMIF(CLASS!$N346:$S346,BX$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BY$2),SUMIF(CLASS!$N346:$S346,BY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BZ$2),SUMIF(CLASS!$N346:$S346,BZ$3,CLASS!$E346:$J346))","v":0},null,null,348493.69481807167,1485683.6463296739,0,0,0,0,{"$f":"SUM(CC346:CH346)","v":1834177.3411477455},null,46546.430141730212,198434.78113053401,0,0,0,0,{"$f":"SUM(CK346:CP346)","v":244981.21127226422},null,1170129.6316316964,249105.36069177199,1196224.4552565217,0,0,0,{"$f":"SUM(CS346:CX346)","v":2615459.4475799901},null,0,0,0,0,0,0,{"$f":"SUM(DA346:DF346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI346:DN346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ346:DV346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY346:ED346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG346:EL346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO346:ET346)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW346:FB346)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A347","v":926},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C347","v":26846853},0,{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,E$2),SUMIF(CLASS!$N347:$S347,E$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,F$2),SUMIF(CLASS!$N347:$S347,F$3,CLASS!$E347:$J347))","v":1992911.6695346953},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,G$2),SUMIF(CLASS!$N347:$S347,G$3,CLASS!$E347:$J347))","v":145054.99612880085},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,H$2),SUMIF(CLASS!$N347:$S347,H$3,CLASS!$E347:$J347))","v":121127.50640703917},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,I$2),SUMIF(CLASS!$N347:$S347,I$3,CLASS!$E347:$J347))","v":4855.88719484576},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,J$2),SUMIF(CLASS!$N347:$S347,J$3,CLASS!$E347:$J347))","v":76442.279453049574},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,K$2),SUMIF(CLASS!$N347:$S347,K$3,CLASS!$E347:$J347))","v":334152.55090996687},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,L$2),SUMIF(CLASS!$N347:$S347,L$3,CLASS!$E347:$J347))","v":1260.0761076792865},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,M$2),SUMIF(CLASS!$N347:$S347,M$3,CLASS!$E347:$J347))","v":15575.353621821941},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,N$2),SUMIF(CLASS!$N347:$S347,N$3,CLASS!$E347:$J347))","v":75236.706900903679},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,O$2),SUMIF(CLASS!$N347:$S347,O$3,CLASS!$E347:$J347))","v":926467.60748979892},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,P$2),SUMIF(CLASS!$N347:$S347,P$3,CLASS!$E347:$J347))","v":1550727.9297979805},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Q$2),SUMIF(CLASS!$N347:$S347,Q$3,CLASS!$E347:$J347))","v":7634.2936859115707},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,R$2),SUMIF(CLASS!$N347:$S347,R$3,CLASS!$E347:$J347))","v":3622879.4000734417},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,S$2),SUMIF(CLASS!$N347:$S347,S$3,CLASS!$E347:$J347))","v":76323.694459626713},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,T$2),SUMIF(CLASS!$N347:$S347,T$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,U$2),SUMIF(CLASS!$N347:$S347,U$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,V$2),SUMIF(CLASS!$N347:$S347,V$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,W$2),SUMIF(CLASS!$N347:$S347,W$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,X$2),SUMIF(CLASS!$N347:$S347,X$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Y$2),SUMIF(CLASS!$N347:$S347,Y$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Z$2),SUMIF(CLASS!$N347:$S347,Z$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AA$2),SUMIF(CLASS!$N347:$S347,AA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AB$2),SUMIF(CLASS!$N347:$S347,AB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AC$2),SUMIF(CLASS!$N347:$S347,AC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AD$2),SUMIF(CLASS!$N347:$S347,AD$3,CLASS!$E347:$J347))","v":8496097.1174900159},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AE$2),SUMIF(CLASS!$N347:$S347,AE$3,CLASS!$E347:$J347))","v":618392.35191751923},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AF$2),SUMIF(CLASS!$N347:$S347,AF$3,CLASS!$E347:$J347))","v":516385.68520895636},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AG$2),SUMIF(CLASS!$N347:$S347,AG$3,CLASS!$E347:$J347))","v":1424545.0854582803},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AH$2),SUMIF(CLASS!$N347:$S347,AH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AI$2),SUMIF(CLASS!$N347:$S347,AI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AJ$2),SUMIF(CLASS!$N347:$S347,AJ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AK$2),SUMIF(CLASS!$N347:$S347,AK$3,CLASS!$E347:$J347))","v":416217.35589895106},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AL$2),SUMIF(CLASS!$N347:$S347,AL$3,CLASS!$E347:$J347))","v":787367.79164958862},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AM$2),SUMIF(CLASS!$N347:$S347,AM$3,CLASS!$E347:$J347))","v":11321.146223591359},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AN$2),SUMIF(CLASS!$N347:$S347,AN$3,CLASS!$E347:$J347))","v":126169.83934460762},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AO$2),SUMIF(CLASS!$N347:$S347,AO$3,CLASS!$E347:$J347))","v":410775.73437341477},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AP$2),SUMIF(CLASS!$N347:$S347,AP$3,CLASS!$E347:$J347))","v":383347.36930982105},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AQ$2),SUMIF(CLASS!$N347:$S347,AQ$3,CLASS!$E347:$J347))","v":1931.4209157737587},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AR$2),SUMIF(CLASS!$N347:$S347,AR$3,CLASS!$E347:$J347))","v":201110.29648059525},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AS$2),SUMIF(CLASS!$N347:$S347,AS$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AT$2),SUMIF(CLASS!$N347:$S347,AT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AU$2),SUMIF(CLASS!$N347:$S347,AU$3,CLASS!$E347:$J347))","v":1517683.8586234197},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AV$2),SUMIF(CLASS!$N347:$S347,AV$3,CLASS!$E347:$J347))","v":1866283.5487192876},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AW$2),SUMIF(CLASS!$N347:$S347,AW$3,CLASS!$E347:$J347))","v":757321.74578249629},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AX$2),SUMIF(CLASS!$N347:$S347,AX$3,CLASS!$E347:$J347))","v":361252.7008381192},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AY$2),SUMIF(CLASS!$N347:$S347,AY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AZ$2),SUMIF(CLASS!$N347:$S347,AZ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BA$2),SUMIF(CLASS!$N347:$S347,BA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BB$2),SUMIF(CLASS!$N347:$S347,BB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BC$2),SUMIF(CLASS!$N347:$S347,BC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BD$2),SUMIF(CLASS!$N347:$S347,BD$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BE$2),SUMIF(CLASS!$N347:$S347,BE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BF$2),SUMIF(CLASS!$N347:$S347,BF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BG$2),SUMIF(CLASS!$N347:$S347,BG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BH$2),SUMIF(CLASS!$N347:$S347,BH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BI$2),SUMIF(CLASS!$N347:$S347,BI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BJ$2),SUMIF(CLASS!$N347:$S347,BJ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BK$2),SUMIF(CLASS!$N347:$S347,BK$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BL$2),SUMIF(CLASS!$N347:$S347,BL$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BM$2),SUMIF(CLASS!$N347:$S347,BM$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BN$2),SUMIF(CLASS!$N347:$S347,BN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BO$2),SUMIF(CLASS!$N347:$S347,BO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BP$2),SUMIF(CLASS!$N347:$S347,BP$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BQ$2),SUMIF(CLASS!$N347:$S347,BQ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BR$2),SUMIF(CLASS!$N347:$S347,BR$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BS$2),SUMIF(CLASS!$N347:$S347,BS$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BT$2),SUMIF(CLASS!$N347:$S347,BT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BU$2),SUMIF(CLASS!$N347:$S347,BU$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BV$2),SUMIF(CLASS!$N347:$S347,BV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BW$2),SUMIF(CLASS!$N347:$S347,BW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BX$2),SUMIF(CLASS!$N347:$S347,BX$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BY$2),SUMIF(CLASS!$N347:$S347,BY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BZ$2),SUMIF(CLASS!$N347:$S347,BZ$3,CLASS!$E347:$J347))","v":0},null,null,1992911.6695346953,8496097.1174900159,0,0,0,0,{"$f":"SUM(CC347:CH347)","v":10489008.78702471},null,266182.50253584003,1134778.0371264755,0,0,0,0,{"$f":"SUM(CK347:CP347)","v":1400960.5396623155},null,6691555.7796950266,1424545.0854582803,6840782.8081596661,0,0,0,{"$f":"SUM(CS347:CX347)","v":14956883.673312973},null,0,0,0,0,0,0,{"$f":"SUM(DA347:DF347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI347:DN347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ347:DV347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY347:ED347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG347:EL347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO347:ET347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW347:FB347)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A349","v":930},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Miscellaneous"},{"$f":"ACCOUNTS!C349","v":3038231},0,{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,E$2),SUMIF(CLASS!$N349:$S349,E$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,F$2),SUMIF(CLASS!$N349:$S349,F$3,CLASS!$E349:$J349))","v":277103.6998643197},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,G$2),SUMIF(CLASS!$N349:$S349,G$3,CLASS!$E349:$J349))","v":13696.608613233444},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,H$2),SUMIF(CLASS!$N349:$S349,H$3,CLASS!$E349:$J349))","v":11437.289937128464},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,I$2),SUMIF(CLASS!$N349:$S349,I$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,J$2),SUMIF(CLASS!$N349:$S349,J$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,K$2),SUMIF(CLASS!$N349:$S349,K$3,CLASS!$E349:$J349))","v":41210.351087149917},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,L$2),SUMIF(CLASS!$N349:$S349,L$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,M$2),SUMIF(CLASS!$N349:$S349,M$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,N$2),SUMIF(CLASS!$N349:$S349,N$3,CLASS!$E349:$J349))","v":3666.1060319436274},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,O$2),SUMIF(CLASS!$N349:$S349,O$3,CLASS!$E349:$J349))","v":45144.566051945796},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,P$2),SUMIF(CLASS!$N349:$S349,P$3,CLASS!$E349:$J349))","v":311511.9496925209},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,Q$2),SUMIF(CLASS!$N349:$S349,Q$3,CLASS!$E349:$J349))","v":1533.5853987832857},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,R$2),SUMIF(CLASS!$N349:$S349,R$3,CLASS!$E349:$J349))","v":171800.72987303569},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,S$2),SUMIF(CLASS!$N349:$S349,S$3,CLASS!$E349:$J349))","v":3619.3494087892168},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,T$2),SUMIF(CLASS!$N349:$S349,T$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,U$2),SUMIF(CLASS!$N349:$S349,U$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,V$2),SUMIF(CLASS!$N349:$S349,V$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,W$2),SUMIF(CLASS!$N349:$S349,W$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,X$2),SUMIF(CLASS!$N349:$S349,X$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,Y$2),SUMIF(CLASS!$N349:$S349,Y$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,Z$2),SUMIF(CLASS!$N349:$S349,Z$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AA$2),SUMIF(CLASS!$N349:$S349,AA$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AB$2),SUMIF(CLASS!$N349:$S349,AB$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AC$2),SUMIF(CLASS!$N349:$S349,AC$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AD$2),SUMIF(CLASS!$N349:$S349,AD$3,CLASS!$E349:$J349))","v":1181336.8257373632},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AE$2),SUMIF(CLASS!$N349:$S349,AE$3,CLASS!$E349:$J349))","v":58390.805140626777},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AF$2),SUMIF(CLASS!$N349:$S349,AF$3,CLASS!$E349:$J349))","v":48758.972889863442},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AG$2),SUMIF(CLASS!$N349:$S349,AG$3,CLASS!$E349:$J349))","v":175686.23358206017},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AH$2),SUMIF(CLASS!$N349:$S349,AH$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AI$2),SUMIF(CLASS!$N349:$S349,AI$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AJ$2),SUMIF(CLASS!$N349:$S349,AJ$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AK$2),SUMIF(CLASS!$N349:$S349,AK$3,CLASS!$E349:$J349))","v":944.0276040705545},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AL$2),SUMIF(CLASS!$N349:$S349,AL$3,CLASS!$E349:$J349))","v":1785.8383830916982},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AM$2),SUMIF(CLASS!$N349:$S349,AM$3,CLASS!$E349:$J349))","v":25.677628271186396},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AN$2),SUMIF(CLASS!$N349:$S349,AN$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AO$2),SUMIF(CLASS!$N349:$S349,AO$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AP$2),SUMIF(CLASS!$N349:$S349,AP$3,CLASS!$E349:$J349))","v":102425.92877316942},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AQ$2),SUMIF(CLASS!$N349:$S349,AQ$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AR$2),SUMIF(CLASS!$N349:$S349,AR$3,CLASS!$E349:$J349))","v":43719.440183732506},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AS$2),SUMIF(CLASS!$N349:$S349,AS$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AT$2),SUMIF(CLASS!$N349:$S349,AT$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AU$2),SUMIF(CLASS!$N349:$S349,AU$3,CLASS!$E349:$J349))","v":192946.02578473918},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AV$2),SUMIF(CLASS!$N349:$S349,AV$3,CLASS!$E349:$J349))","v":237264.16517300211},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AW$2),SUMIF(CLASS!$N349:$S349,AW$3,CLASS!$E349:$J349))","v":96279.749078724504},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AX$2),SUMIF(CLASS!$N349:$S349,AX$3,CLASS!$E349:$J349))","v":17158.923644065311},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AY$2),SUMIF(CLASS!$N349:$S349,AY$3,CLASS!$E349:$J349))","v":784.15043837018538},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,AZ$2),SUMIF(CLASS!$N349:$S349,AZ$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BA$2),SUMIF(CLASS!$N349:$S349,BA$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BB$2),SUMIF(CLASS!$N349:$S349,BB$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BC$2),SUMIF(CLASS!$N349:$S349,BC$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BD$2),SUMIF(CLASS!$N349:$S349,BD$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BE$2),SUMIF(CLASS!$N349:$S349,BE$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BF$2),SUMIF(CLASS!$N349:$S349,BF$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BG$2),SUMIF(CLASS!$N349:$S349,BG$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BH$2),SUMIF(CLASS!$N349:$S349,BH$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BI$2),SUMIF(CLASS!$N349:$S349,BI$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BJ$2),SUMIF(CLASS!$N349:$S349,BJ$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BK$2),SUMIF(CLASS!$N349:$S349,BK$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BL$2),SUMIF(CLASS!$N349:$S349,BL$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BM$2),SUMIF(CLASS!$N349:$S349,BM$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BN$2),SUMIF(CLASS!$N349:$S349,BN$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BO$2),SUMIF(CLASS!$N349:$S349,BO$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BP$2),SUMIF(CLASS!$N349:$S349,BP$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BQ$2),SUMIF(CLASS!$N349:$S349,BQ$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BR$2),SUMIF(CLASS!$N349:$S349,BR$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BS$2),SUMIF(CLASS!$N349:$S349,BS$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BT$2),SUMIF(CLASS!$N349:$S349,BT$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BU$2),SUMIF(CLASS!$N349:$S349,BU$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BV$2),SUMIF(CLASS!$N349:$S349,BV$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BW$2),SUMIF(CLASS!$N349:$S349,BW$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BX$2),SUMIF(CLASS!$N349:$S349,BX$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BY$2),SUMIF(CLASS!$N349:$S349,BY$3,CLASS!$E349:$J349))","v":0},{"$f":"IF(CLASS!$L349<>0,FUNCALLOC!$C349*INDEX(INDIRECT(ACCOUNTS!$R349),2,BZ$2),SUMIF(CLASS!$N349:$S349,BZ$3,CLASS!$E349:$J349))","v":0},null,null,277103.6998643197,1181336.8257373632,0,0,0,0,{"$f":"SUM(CC349:CH349)","v":1458440.525601683},null,25133.898550361908,107149.77803049021,0,0,0,0,{"$f":"SUM(CK349:CP349)","v":132283.67658085213},null,578486.63754416839,175686.23358206017,693333.92669123656,0,0,0,{"$f":"SUM(CS349:CX349)","v":1447506.7978174652},null,0,0,0,0,0,0,{"$f":"SUM(DA349:DF349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI349:DN349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ349:DV349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY349:ED349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG349:EL349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO349:ET349)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW349:FB349)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A350","v":931},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Rents"},{"$f":"ACCOUNTS!C350","v":5002702},0,{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,E$2),SUMIF(CLASS!$N350:$S350,E$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,F$2),SUMIF(CLASS!$N350:$S350,F$3,CLASS!$E350:$J350))","v":456274.46810944652},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,G$2),SUMIF(CLASS!$N350:$S350,G$3,CLASS!$E350:$J350))","v":22552.614104273234},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,H$2),SUMIF(CLASS!$N350:$S350,H$3,CLASS!$E350:$J350))","v":18832.456532453405},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,I$2),SUMIF(CLASS!$N350:$S350,I$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,J$2),SUMIF(CLASS!$N350:$S350,J$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,K$2),SUMIF(CLASS!$N350:$S350,K$3,CLASS!$E350:$J350))","v":67856.297234932776},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,L$2),SUMIF(CLASS!$N350:$S350,L$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,M$2),SUMIF(CLASS!$N350:$S350,M$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,N$2),SUMIF(CLASS!$N350:$S350,N$3,CLASS!$E350:$J350))","v":6036.5508673357781},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,O$2),SUMIF(CLASS!$N350:$S350,O$3,CLASS!$E350:$J350))","v":74334.311932569108},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,P$2),SUMIF(CLASS!$N350:$S350,P$3,CLASS!$E350:$J350))","v":512930.53548287589},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,Q$2),SUMIF(CLASS!$N350:$S350,Q$3,CLASS!$E350:$J350))","v":2525.1769011849137},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,R$2),SUMIF(CLASS!$N350:$S350,R$3,CLASS!$E350:$J350))","v":282884.30173258565},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,S$2),SUMIF(CLASS!$N350:$S350,S$3,CLASS!$E350:$J350))","v":5959.5621682645697},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,T$2),SUMIF(CLASS!$N350:$S350,T$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,U$2),SUMIF(CLASS!$N350:$S350,U$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,V$2),SUMIF(CLASS!$N350:$S350,V$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,W$2),SUMIF(CLASS!$N350:$S350,W$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,X$2),SUMIF(CLASS!$N350:$S350,X$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,Y$2),SUMIF(CLASS!$N350:$S350,Y$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,Z$2),SUMIF(CLASS!$N350:$S350,Z$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AA$2),SUMIF(CLASS!$N350:$S350,AA$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AB$2),SUMIF(CLASS!$N350:$S350,AB$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AC$2),SUMIF(CLASS!$N350:$S350,AC$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AD$2),SUMIF(CLASS!$N350:$S350,AD$3,CLASS!$E350:$J350))","v":1945170.1008876411},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AE$2),SUMIF(CLASS!$N350:$S350,AE$3,CLASS!$E350:$J350))","v":96145.354865585876},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AF$2),SUMIF(CLASS!$N350:$S350,AF$3,CLASS!$E350:$J350))","v":80285.73574361713},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AG$2),SUMIF(CLASS!$N350:$S350,AG$3,CLASS!$E350:$J350))","v":289282.10926471342},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AH$2),SUMIF(CLASS!$N350:$S350,AH$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AI$2),SUMIF(CLASS!$N350:$S350,AI$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AJ$2),SUMIF(CLASS!$N350:$S350,AJ$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AK$2),SUMIF(CLASS!$N350:$S350,AK$3,CLASS!$E350:$J350))","v":1554.4205766246776},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AL$2),SUMIF(CLASS!$N350:$S350,AL$3,CLASS!$E350:$J350))","v":2940.5325831938408},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AM$2),SUMIF(CLASS!$N350:$S350,AM$3,CLASS!$E350:$J350))","v":42.280367196411568},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AN$2),SUMIF(CLASS!$N350:$S350,AN$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AO$2),SUMIF(CLASS!$N350:$S350,AO$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AP$2),SUMIF(CLASS!$N350:$S350,AP$3,CLASS!$E350:$J350))","v":168652.87686334326},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AQ$2),SUMIF(CLASS!$N350:$S350,AQ$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AR$2),SUMIF(CLASS!$N350:$S350,AR$3,CLASS!$E350:$J350))","v":71987.722739330551},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AS$2),SUMIF(CLASS!$N350:$S350,AS$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AT$2),SUMIF(CLASS!$N350:$S350,AT$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AU$2),SUMIF(CLASS!$N350:$S350,AU$3,CLASS!$E350:$J350))","v":317701.80380799423},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AV$2),SUMIF(CLASS!$N350:$S350,AV$3,CLASS!$E350:$J350))","v":390675.33496936475},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AW$2),SUMIF(CLASS!$N350:$S350,AW$3,CLASS!$E350:$J350))","v":158532.67683584074},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AX$2),SUMIF(CLASS!$N350:$S350,AX$3,CLASS!$E350:$J350))","v":28253.606006920741},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AY$2),SUMIF(CLASS!$N350:$S350,AY$3,CLASS!$E350:$J350))","v":1291.1694227119015},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,AZ$2),SUMIF(CLASS!$N350:$S350,AZ$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BA$2),SUMIF(CLASS!$N350:$S350,BA$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BB$2),SUMIF(CLASS!$N350:$S350,BB$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BC$2),SUMIF(CLASS!$N350:$S350,BC$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BD$2),SUMIF(CLASS!$N350:$S350,BD$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BE$2),SUMIF(CLASS!$N350:$S350,BE$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BF$2),SUMIF(CLASS!$N350:$S350,BF$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BG$2),SUMIF(CLASS!$N350:$S350,BG$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BH$2),SUMIF(CLASS!$N350:$S350,BH$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BI$2),SUMIF(CLASS!$N350:$S350,BI$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BJ$2),SUMIF(CLASS!$N350:$S350,BJ$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BK$2),SUMIF(CLASS!$N350:$S350,BK$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BL$2),SUMIF(CLASS!$N350:$S350,BL$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BM$2),SUMIF(CLASS!$N350:$S350,BM$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BN$2),SUMIF(CLASS!$N350:$S350,BN$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BO$2),SUMIF(CLASS!$N350:$S350,BO$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BP$2),SUMIF(CLASS!$N350:$S350,BP$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BQ$2),SUMIF(CLASS!$N350:$S350,BQ$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BR$2),SUMIF(CLASS!$N350:$S350,BR$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BS$2),SUMIF(CLASS!$N350:$S350,BS$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BT$2),SUMIF(CLASS!$N350:$S350,BT$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BU$2),SUMIF(CLASS!$N350:$S350,BU$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BV$2),SUMIF(CLASS!$N350:$S350,BV$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BW$2),SUMIF(CLASS!$N350:$S350,BW$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BX$2),SUMIF(CLASS!$N350:$S350,BX$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BY$2),SUMIF(CLASS!$N350:$S350,BY$3,CLASS!$E350:$J350))","v":0},{"$f":"IF(CLASS!$L350<>0,FUNCALLOC!$C350*INDEX(INDIRECT(ACCOUNTS!$R350),2,BZ$2),SUMIF(CLASS!$N350:$S350,BZ$3,CLASS!$E350:$J350))","v":0},null,null,456274.46810944652,1945170.1008876411,0,0,0,0,2401444.5689970874,null,41385.070636726639,176431.09060920301,0,0,0,0,217816.16124592966,null,952526.73631974868,289282.10926471342,1141632.4241725213,0,0,0,2383441.2697569835,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A351","v":"~"},{"$f":"ACCOUNTS!B351","v":"~"},{"$f":"ACCOUNTS!C351","v":0},0,{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,E$2),SUMIF(CLASS!$N351:$S351,E$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,F$2),SUMIF(CLASS!$N351:$S351,F$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,G$2),SUMIF(CLASS!$N351:$S351,G$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,H$2),SUMIF(CLASS!$N351:$S351,H$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,I$2),SUMIF(CLASS!$N351:$S351,I$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,J$2),SUMIF(CLASS!$N351:$S351,J$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,K$2),SUMIF(CLASS!$N351:$S351,K$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,L$2),SUMIF(CLASS!$N351:$S351,L$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,M$2),SUMIF(CLASS!$N351:$S351,M$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,N$2),SUMIF(CLASS!$N351:$S351,N$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,O$2),SUMIF(CLASS!$N351:$S351,O$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,P$2),SUMIF(CLASS!$N351:$S351,P$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,Q$2),SUMIF(CLASS!$N351:$S351,Q$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,R$2),SUMIF(CLASS!$N351:$S351,R$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,S$2),SUMIF(CLASS!$N351:$S351,S$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,T$2),SUMIF(CLASS!$N351:$S351,T$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,U$2),SUMIF(CLASS!$N351:$S351,U$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,V$2),SUMIF(CLASS!$N351:$S351,V$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,W$2),SUMIF(CLASS!$N351:$S351,W$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,X$2),SUMIF(CLASS!$N351:$S351,X$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,Y$2),SUMIF(CLASS!$N351:$S351,Y$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,Z$2),SUMIF(CLASS!$N351:$S351,Z$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AA$2),SUMIF(CLASS!$N351:$S351,AA$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AB$2),SUMIF(CLASS!$N351:$S351,AB$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AC$2),SUMIF(CLASS!$N351:$S351,AC$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AD$2),SUMIF(CLASS!$N351:$S351,AD$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AE$2),SUMIF(CLASS!$N351:$S351,AE$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AF$2),SUMIF(CLASS!$N351:$S351,AF$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AG$2),SUMIF(CLASS!$N351:$S351,AG$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AH$2),SUMIF(CLASS!$N351:$S351,AH$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AI$2),SUMIF(CLASS!$N351:$S351,AI$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AJ$2),SUMIF(CLASS!$N351:$S351,AJ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AK$2),SUMIF(CLASS!$N351:$S351,AK$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AL$2),SUMIF(CLASS!$N351:$S351,AL$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AM$2),SUMIF(CLASS!$N351:$S351,AM$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AN$2),SUMIF(CLASS!$N351:$S351,AN$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AO$2),SUMIF(CLASS!$N351:$S351,AO$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AP$2),SUMIF(CLASS!$N351:$S351,AP$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AQ$2),SUMIF(CLASS!$N351:$S351,AQ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AR$2),SUMIF(CLASS!$N351:$S351,AR$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AS$2),SUMIF(CLASS!$N351:$S351,AS$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AT$2),SUMIF(CLASS!$N351:$S351,AT$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AU$2),SUMIF(CLASS!$N351:$S351,AU$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AV$2),SUMIF(CLASS!$N351:$S351,AV$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AW$2),SUMIF(CLASS!$N351:$S351,AW$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AX$2),SUMIF(CLASS!$N351:$S351,AX$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AY$2),SUMIF(CLASS!$N351:$S351,AY$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,AZ$2),SUMIF(CLASS!$N351:$S351,AZ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BA$2),SUMIF(CLASS!$N351:$S351,BA$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BB$2),SUMIF(CLASS!$N351:$S351,BB$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BC$2),SUMIF(CLASS!$N351:$S351,BC$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BD$2),SUMIF(CLASS!$N351:$S351,BD$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BE$2),SUMIF(CLASS!$N351:$S351,BE$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BF$2),SUMIF(CLASS!$N351:$S351,BF$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BG$2),SUMIF(CLASS!$N351:$S351,BG$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BH$2),SUMIF(CLASS!$N351:$S351,BH$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BI$2),SUMIF(CLASS!$N351:$S351,BI$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BJ$2),SUMIF(CLASS!$N351:$S351,BJ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BK$2),SUMIF(CLASS!$N351:$S351,BK$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BL$2),SUMIF(CLASS!$N351:$S351,BL$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BM$2),SUMIF(CLASS!$N351:$S351,BM$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BN$2),SUMIF(CLASS!$N351:$S351,BN$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BO$2),SUMIF(CLASS!$N351:$S351,BO$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BP$2),SUMIF(CLASS!$N351:$S351,BP$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BQ$2),SUMIF(CLASS!$N351:$S351,BQ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BR$2),SUMIF(CLASS!$N351:$S351,BR$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BS$2),SUMIF(CLASS!$N351:$S351,BS$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BT$2),SUMIF(CLASS!$N351:$S351,BT$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BU$2),SUMIF(CLASS!$N351:$S351,BU$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BV$2),SUMIF(CLASS!$N351:$S351,BV$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BW$2),SUMIF(CLASS!$N351:$S351,BW$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BX$2),SUMIF(CLASS!$N351:$S351,BX$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BY$2),SUMIF(CLASS!$N351:$S351,BY$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$R351),2,BZ$2),SUMIF(CLASS!$N351:$S351,BZ$3,CLASS!$E351:$J351))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},0,{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,E$2),SUMIF(CLASS!$N352:$S352,E$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,F$2),SUMIF(CLASS!$N352:$S352,F$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,G$2),SUMIF(CLASS!$N352:$S352,G$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,H$2),SUMIF(CLASS!$N352:$S352,H$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,I$2),SUMIF(CLASS!$N352:$S352,I$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,J$2),SUMIF(CLASS!$N352:$S352,J$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,K$2),SUMIF(CLASS!$N352:$S352,K$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,L$2),SUMIF(CLASS!$N352:$S352,L$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,M$2),SUMIF(CLASS!$N352:$S352,M$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,N$2),SUMIF(CLASS!$N352:$S352,N$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,O$2),SUMIF(CLASS!$N352:$S352,O$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,P$2),SUMIF(CLASS!$N352:$S352,P$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Q$2),SUMIF(CLASS!$N352:$S352,Q$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,R$2),SUMIF(CLASS!$N352:$S352,R$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,S$2),SUMIF(CLASS!$N352:$S352,S$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,T$2),SUMIF(CLASS!$N352:$S352,T$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,U$2),SUMIF(CLASS!$N352:$S352,U$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,V$2),SUMIF(CLASS!$N352:$S352,V$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,W$2),SUMIF(CLASS!$N352:$S352,W$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,X$2),SUMIF(CLASS!$N352:$S352,X$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Y$2),SUMIF(CLASS!$N352:$S352,Y$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Z$2),SUMIF(CLASS!$N352:$S352,Z$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AA$2),SUMIF(CLASS!$N352:$S352,AA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AB$2),SUMIF(CLASS!$N352:$S352,AB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AC$2),SUMIF(CLASS!$N352:$S352,AC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AD$2),SUMIF(CLASS!$N352:$S352,AD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AE$2),SUMIF(CLASS!$N352:$S352,AE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AF$2),SUMIF(CLASS!$N352:$S352,AF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AG$2),SUMIF(CLASS!$N352:$S352,AG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AH$2),SUMIF(CLASS!$N352:$S352,AH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AI$2),SUMIF(CLASS!$N352:$S352,AI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AJ$2),SUMIF(CLASS!$N352:$S352,AJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AK$2),SUMIF(CLASS!$N352:$S352,AK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AL$2),SUMIF(CLASS!$N352:$S352,AL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AM$2),SUMIF(CLASS!$N352:$S352,AM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AN$2),SUMIF(CLASS!$N352:$S352,AN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AO$2),SUMIF(CLASS!$N352:$S352,AO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AP$2),SUMIF(CLASS!$N352:$S352,AP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AQ$2),SUMIF(CLASS!$N352:$S352,AQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AR$2),SUMIF(CLASS!$N352:$S352,AR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AS$2),SUMIF(CLASS!$N352:$S352,AS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AT$2),SUMIF(CLASS!$N352:$S352,AT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AU$2),SUMIF(CLASS!$N352:$S352,AU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AV$2),SUMIF(CLASS!$N352:$S352,AV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AW$2),SUMIF(CLASS!$N352:$S352,AW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AX$2),SUMIF(CLASS!$N352:$S352,AX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AY$2),SUMIF(CLASS!$N352:$S352,AY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AZ$2),SUMIF(CLASS!$N352:$S352,AZ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BA$2),SUMIF(CLASS!$N352:$S352,BA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BB$2),SUMIF(CLASS!$N352:$S352,BB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BC$2),SUMIF(CLASS!$N352:$S352,BC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BD$2),SUMIF(CLASS!$N352:$S352,BD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BE$2),SUMIF(CLASS!$N352:$S352,BE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BF$2),SUMIF(CLASS!$N352:$S352,BF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BG$2),SUMIF(CLASS!$N352:$S352,BG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BH$2),SUMIF(CLASS!$N352:$S352,BH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BI$2),SUMIF(CLASS!$N352:$S352,BI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BJ$2),SUMIF(CLASS!$N352:$S352,BJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BK$2),SUMIF(CLASS!$N352:$S352,BK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BL$2),SUMIF(CLASS!$N352:$S352,BL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BM$2),SUMIF(CLASS!$N352:$S352,BM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BN$2),SUMIF(CLASS!$N352:$S352,BN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BO$2),SUMIF(CLASS!$N352:$S352,BO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BP$2),SUMIF(CLASS!$N352:$S352,BP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BQ$2),SUMIF(CLASS!$N352:$S352,BQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BR$2),SUMIF(CLASS!$N352:$S352,BR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BS$2),SUMIF(CLASS!$N352:$S352,BS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BT$2),SUMIF(CLASS!$N352:$S352,BT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BU$2),SUMIF(CLASS!$N352:$S352,BU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BV$2),SUMIF(CLASS!$N352:$S352,BV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BW$2),SUMIF(CLASS!$N352:$S352,BW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BX$2),SUMIF(CLASS!$N352:$S352,BX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BY$2),SUMIF(CLASS!$N352:$S352,BY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BZ$2),SUMIF(CLASS!$N352:$S352,BZ$3,CLASS!$E352:$J352))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC352:CH352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK352:CP352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS352:CX352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA352:DF352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI352:DN352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ352:DV352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY352:ED352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG352:EL352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO352:ET352)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW352:FB352)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A354","v":"~"},{"$f":"ACCOUNTS!B354","v":"~"},{"$f":"ACCOUNTS!C354","v":0},0,{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,E$2),SUMIF(CLASS!$N354:$S354,E$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,F$2),SUMIF(CLASS!$N354:$S354,F$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,G$2),SUMIF(CLASS!$N354:$S354,G$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,H$2),SUMIF(CLASS!$N354:$S354,H$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,I$2),SUMIF(CLASS!$N354:$S354,I$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,J$2),SUMIF(CLASS!$N354:$S354,J$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,K$2),SUMIF(CLASS!$N354:$S354,K$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,L$2),SUMIF(CLASS!$N354:$S354,L$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,M$2),SUMIF(CLASS!$N354:$S354,M$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,N$2),SUMIF(CLASS!$N354:$S354,N$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,O$2),SUMIF(CLASS!$N354:$S354,O$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,P$2),SUMIF(CLASS!$N354:$S354,P$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,Q$2),SUMIF(CLASS!$N354:$S354,Q$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,R$2),SUMIF(CLASS!$N354:$S354,R$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,S$2),SUMIF(CLASS!$N354:$S354,S$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,T$2),SUMIF(CLASS!$N354:$S354,T$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,U$2),SUMIF(CLASS!$N354:$S354,U$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,V$2),SUMIF(CLASS!$N354:$S354,V$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,W$2),SUMIF(CLASS!$N354:$S354,W$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,X$2),SUMIF(CLASS!$N354:$S354,X$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,Y$2),SUMIF(CLASS!$N354:$S354,Y$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,Z$2),SUMIF(CLASS!$N354:$S354,Z$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AA$2),SUMIF(CLASS!$N354:$S354,AA$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AB$2),SUMIF(CLASS!$N354:$S354,AB$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AC$2),SUMIF(CLASS!$N354:$S354,AC$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AD$2),SUMIF(CLASS!$N354:$S354,AD$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AE$2),SUMIF(CLASS!$N354:$S354,AE$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AF$2),SUMIF(CLASS!$N354:$S354,AF$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AG$2),SUMIF(CLASS!$N354:$S354,AG$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AH$2),SUMIF(CLASS!$N354:$S354,AH$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AI$2),SUMIF(CLASS!$N354:$S354,AI$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AJ$2),SUMIF(CLASS!$N354:$S354,AJ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AK$2),SUMIF(CLASS!$N354:$S354,AK$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AL$2),SUMIF(CLASS!$N354:$S354,AL$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AM$2),SUMIF(CLASS!$N354:$S354,AM$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AN$2),SUMIF(CLASS!$N354:$S354,AN$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AO$2),SUMIF(CLASS!$N354:$S354,AO$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AP$2),SUMIF(CLASS!$N354:$S354,AP$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AQ$2),SUMIF(CLASS!$N354:$S354,AQ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AR$2),SUMIF(CLASS!$N354:$S354,AR$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AS$2),SUMIF(CLASS!$N354:$S354,AS$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AT$2),SUMIF(CLASS!$N354:$S354,AT$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AU$2),SUMIF(CLASS!$N354:$S354,AU$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AV$2),SUMIF(CLASS!$N354:$S354,AV$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AW$2),SUMIF(CLASS!$N354:$S354,AW$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AX$2),SUMIF(CLASS!$N354:$S354,AX$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AY$2),SUMIF(CLASS!$N354:$S354,AY$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,AZ$2),SUMIF(CLASS!$N354:$S354,AZ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BA$2),SUMIF(CLASS!$N354:$S354,BA$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BB$2),SUMIF(CLASS!$N354:$S354,BB$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BC$2),SUMIF(CLASS!$N354:$S354,BC$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BD$2),SUMIF(CLASS!$N354:$S354,BD$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BE$2),SUMIF(CLASS!$N354:$S354,BE$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BF$2),SUMIF(CLASS!$N354:$S354,BF$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BG$2),SUMIF(CLASS!$N354:$S354,BG$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BH$2),SUMIF(CLASS!$N354:$S354,BH$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BI$2),SUMIF(CLASS!$N354:$S354,BI$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BJ$2),SUMIF(CLASS!$N354:$S354,BJ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BK$2),SUMIF(CLASS!$N354:$S354,BK$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BL$2),SUMIF(CLASS!$N354:$S354,BL$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BM$2),SUMIF(CLASS!$N354:$S354,BM$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BN$2),SUMIF(CLASS!$N354:$S354,BN$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BO$2),SUMIF(CLASS!$N354:$S354,BO$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BP$2),SUMIF(CLASS!$N354:$S354,BP$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BQ$2),SUMIF(CLASS!$N354:$S354,BQ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BR$2),SUMIF(CLASS!$N354:$S354,BR$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BS$2),SUMIF(CLASS!$N354:$S354,BS$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BT$2),SUMIF(CLASS!$N354:$S354,BT$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BU$2),SUMIF(CLASS!$N354:$S354,BU$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BV$2),SUMIF(CLASS!$N354:$S354,BV$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BW$2),SUMIF(CLASS!$N354:$S354,BW$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BX$2),SUMIF(CLASS!$N354:$S354,BX$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BY$2),SUMIF(CLASS!$N354:$S354,BY$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$R354),2,BZ$2),SUMIF(CLASS!$N354:$S354,BZ$3,CLASS!$E354:$J354))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B355","v":"Sub-total"},{"$f":"SUM(C341:C354)","v":94742457},0,{"$f":"SUM(E341:E354)","v":0},8557994.2871214487,444904.45899383444,371515.41929272457,6957.528433554874,109526.70675399274,1201354.30564406,1805.4404881825635,22316.409203558556,172080.62405495576,2119007.2057982571,7683917.496967067,37828.223573559531,8203214.3322610697,172818.23520529905,0,0,0,0,0,0,0,0,2617.2950296926547,0,36484080.908254601,1896697.9567631886,1583828.8927742464,5121563.0924825724,0,0,0,612909.88283431972,1159455.4962398736,16671.199091313687,180776.49036594661,588560.59398393775,2345190.7372405468,2767.3451625733978,1045680.0342414519,{"$f":"SUM(AS341:AS354)","v":0},0,5080688.910789907,6247682.0033970419,2535255.3984379624,719436.03139663616,13354.057722636295,0,0,{"$f":"SUM(BB341:BB354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC341:CC354)","v":8560611.582151141},36484080.908254601,0,0,0,0,45044692.490405738,null,{"$f":"SUM(CK341:CK354)","v":816419.87828655902},3480526.849537435,0,0,0,0,4296946.7278239941,null,{"$f":"SUM(CS341:CS354)","v":19730826.508383557},5121563.0924825724,20548428.180904146,0,0,0,45400817.781770274,null,{"$f":"SUM(DA341:DA354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI341:DI354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ341:DQ354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY341:DY354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG341:EG354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO341:EO354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW341:EW354)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE341:FE354)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B357","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(C355,C338,C326,C315,C299,C284,C275,C269,C260)","v":1136677210},0,{"$f":"SUM(E355,E338,E326,E315,E299,E284,E275,E269,E260)","v":0},190449303.10712147,1681904.1143218002,1404466.283964759,6957.528433554874,109526.70675399274,1822370.1671677819,1805.4404881825635,22316.409203558556,301534.29533001804,3713104.5293951947,11252427.226528209,55396.135244597594,11809903.469592722,248800.84719149309,0,0,0,0,0,0,0,0,471655.29502969264,0,811915450.08825469,7170222.8031613575,5987461.526376077,7769051.7652942277,0,0,0,612909.88283431972,1159455.4962398736,16671.199091313687,180776.49036594661,588560.59398393775,11087773.065826809,2767.3451625733978,3068133.7858977849,{"$f":"SUM(AS355,AS338,AS326,AS315,AS299,AS284,AS275,AS269,AS260)","v":0},0,22506474.675159343,27676029.620566323,11230693.794069318,2269132.2542265602,84174.057722636295,0,0,{"$f":"SUM(BB355,BB338,BB326,BB315,BB299,BB284,BB275,BB269,BB260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC355,CC338,CC326,CC315,CC299,CC284,CC275,CC269,CC260)","v":190920958.40215114},811915450.08825469,0,0,0,0,1002836408.4904058,null,{"$f":"SUM(CK355,CK338,CK326,CK315,CK299,CK284,CK275,CK269,CK260)","v":3086370.3982865592},13157684.329537436,0,0,0,0,{"$f":"SUM(CQ355,CQ338,CQ326,CQ315,CQ299,CQ284,CQ275,CQ269,CQ260)","v":16244054.727823995},null,{"$f":"SUM(CS355,CS338,CS326,CS315,CS299,CS284,CS275,CS269,CS260)","v":29344142.755329303},7769051.7652942277,80483552.261146754,0,0,0,{"$f":"SUM(CY355,CY338,CY326,CY315,CY299,CY284,CY275,CY269,CY260)","v":117596746.78177027},null,{"$f":"SUM(DA355,DA338,DA326,DA315,DA299,DA284,DA275,DA269,DA260)","v":0},0,0,0,0,0,{"$f":"SUM(DG355,DG338,DG326,DG315,DG299,DG284,DG275,DG269,DG260)","v":0},null,{"$f":"SUM(DI355,DI338,DI326,DI315,DI299,DI284,DI275,DI269,DI260)","v":0},0,0,0,0,0,{"$f":"SUM(DO355,DO338,DO326,DO315,DO299,DO284,DO275,DO269,DO260)","v":0},null,{"$f":"SUM(DQ355,DQ338,DQ326,DQ315,DQ299,DQ284,DQ275,DQ269,DQ260)","v":0},0,0,0,0,0,{"$f":"SUM(DW355,DW338,DW326,DW315,DW299,DW284,DW275,DW269,DW260)","v":0},null,{"$f":"SUM(DY355,DY338,DY326,DY315,DY299,DY284,DY275,DY269,DY260)","v":0},0,0,0,0,0,{"$f":"SUM(EE355,EE338,EE326,EE315,EE299,EE284,EE275,EE269,EE260)","v":0},null,{"$f":"SUM(EG355,EG338,EG326,EG315,EG299,EG284,EG275,EG269,EG260)","v":0},0,0,0,0,0,{"$f":"SUM(EM355,EM338,EM326,EM315,EM299,EM284,EM275,EM269,EM260)","v":0},null,{"$f":"SUM(EO355,EO338,EO326,EO315,EO299,EO284,EO275,EO269,EO260)","v":0},0,0,0,0,0,{"$f":"SUM(EU355,EU338,EU326,EU315,EU299,EU284,EU275,EU269,EU260)","v":0},null,{"$f":"SUM(EW355,EW338,EW326,EW315,EW299,EW284,EW275,EW269,EW260)","v":0},0,0,0,0,0,{"$f":"SUM(FC355,FC338,FC326,FC315,FC299,FC284,FC275,FC269,FC260)","v":0},null,{"$f":"SUM(FE355,FE338,FE326,FE315,FE299,FE284,FE275,FE269,FE260)","v":0},0,0,0,0,0,{"$f":"SUM(FK355,FK338,FK326,FK315,FK299,FK284,FK275,FK269,FK260)","v":0},{"$f":"ROUND((SUM(FK357,FC357,EU357,EM357,EE357,DW357,DO357,DG357,CY357,CQ357,CI357)-C357),1)","v":0}]
[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,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,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,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,{"$f":"ACCOUNTS!B359","v":"Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A360","v":"~"},{"$f":"ACCOUNTS!B360","v":"~"},{"$f":"ACCOUNTS!C360","v":0},0,{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,E$2),SUMIF(CLASS!$N360:$S360,E$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,F$2),SUMIF(CLASS!$N360:$S360,F$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,G$2),SUMIF(CLASS!$N360:$S360,G$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,H$2),SUMIF(CLASS!$N360:$S360,H$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,I$2),SUMIF(CLASS!$N360:$S360,I$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,J$2),SUMIF(CLASS!$N360:$S360,J$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,K$2),SUMIF(CLASS!$N360:$S360,K$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,L$2),SUMIF(CLASS!$N360:$S360,L$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,M$2),SUMIF(CLASS!$N360:$S360,M$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,N$2),SUMIF(CLASS!$N360:$S360,N$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,O$2),SUMIF(CLASS!$N360:$S360,O$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,P$2),SUMIF(CLASS!$N360:$S360,P$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,Q$2),SUMIF(CLASS!$N360:$S360,Q$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,R$2),SUMIF(CLASS!$N360:$S360,R$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,S$2),SUMIF(CLASS!$N360:$S360,S$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,T$2),SUMIF(CLASS!$N360:$S360,T$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,U$2),SUMIF(CLASS!$N360:$S360,U$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,V$2),SUMIF(CLASS!$N360:$S360,V$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,W$2),SUMIF(CLASS!$N360:$S360,W$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,X$2),SUMIF(CLASS!$N360:$S360,X$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,Y$2),SUMIF(CLASS!$N360:$S360,Y$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,Z$2),SUMIF(CLASS!$N360:$S360,Z$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AA$2),SUMIF(CLASS!$N360:$S360,AA$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AB$2),SUMIF(CLASS!$N360:$S360,AB$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AC$2),SUMIF(CLASS!$N360:$S360,AC$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AD$2),SUMIF(CLASS!$N360:$S360,AD$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AE$2),SUMIF(CLASS!$N360:$S360,AE$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AF$2),SUMIF(CLASS!$N360:$S360,AF$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AG$2),SUMIF(CLASS!$N360:$S360,AG$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AH$2),SUMIF(CLASS!$N360:$S360,AH$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AI$2),SUMIF(CLASS!$N360:$S360,AI$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AJ$2),SUMIF(CLASS!$N360:$S360,AJ$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AK$2),SUMIF(CLASS!$N360:$S360,AK$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AL$2),SUMIF(CLASS!$N360:$S360,AL$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AM$2),SUMIF(CLASS!$N360:$S360,AM$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AN$2),SUMIF(CLASS!$N360:$S360,AN$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AO$2),SUMIF(CLASS!$N360:$S360,AO$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AP$2),SUMIF(CLASS!$N360:$S360,AP$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AQ$2),SUMIF(CLASS!$N360:$S360,AQ$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AR$2),SUMIF(CLASS!$N360:$S360,AR$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AS$2),SUMIF(CLASS!$N360:$S360,AS$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AT$2),SUMIF(CLASS!$N360:$S360,AT$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AU$2),SUMIF(CLASS!$N360:$S360,AU$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AV$2),SUMIF(CLASS!$N360:$S360,AV$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AW$2),SUMIF(CLASS!$N360:$S360,AW$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AX$2),SUMIF(CLASS!$N360:$S360,AX$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AY$2),SUMIF(CLASS!$N360:$S360,AY$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,AZ$2),SUMIF(CLASS!$N360:$S360,AZ$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BA$2),SUMIF(CLASS!$N360:$S360,BA$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BB$2),SUMIF(CLASS!$N360:$S360,BB$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BC$2),SUMIF(CLASS!$N360:$S360,BC$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BD$2),SUMIF(CLASS!$N360:$S360,BD$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BE$2),SUMIF(CLASS!$N360:$S360,BE$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BF$2),SUMIF(CLASS!$N360:$S360,BF$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BG$2),SUMIF(CLASS!$N360:$S360,BG$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BH$2),SUMIF(CLASS!$N360:$S360,BH$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BI$2),SUMIF(CLASS!$N360:$S360,BI$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BJ$2),SUMIF(CLASS!$N360:$S360,BJ$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BK$2),SUMIF(CLASS!$N360:$S360,BK$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BL$2),SUMIF(CLASS!$N360:$S360,BL$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BM$2),SUMIF(CLASS!$N360:$S360,BM$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BN$2),SUMIF(CLASS!$N360:$S360,BN$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BO$2),SUMIF(CLASS!$N360:$S360,BO$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BP$2),SUMIF(CLASS!$N360:$S360,BP$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BQ$2),SUMIF(CLASS!$N360:$S360,BQ$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BR$2),SUMIF(CLASS!$N360:$S360,BR$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BS$2),SUMIF(CLASS!$N360:$S360,BS$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BT$2),SUMIF(CLASS!$N360:$S360,BT$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BU$2),SUMIF(CLASS!$N360:$S360,BU$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BV$2),SUMIF(CLASS!$N360:$S360,BV$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BW$2),SUMIF(CLASS!$N360:$S360,BW$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BX$2),SUMIF(CLASS!$N360:$S360,BX$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BY$2),SUMIF(CLASS!$N360:$S360,BY$3,CLASS!$E360:$J360))","v":0},{"$f":"IF(CLASS!$L360<>0,FUNCALLOC!$C360*INDEX(INDIRECT(ACCOUNTS!$R360),2,BZ$2),SUMIF(CLASS!$N360:$S360,BZ$3,CLASS!$E360:$J360))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E360:$BL360)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E360:$BA360)","v":0},0,0,{"$f":"SUM(CC360:CH360)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E360:$BL360)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E360:$BA360)","v":0},0,0,{"$f":"SUM(CK360:CP360)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E360:$BL360)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E360:$BA360)","v":0},0,0,{"$f":"SUM(CS360:CX360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(DA360:DF360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(DI360:DN360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(DQ360:DV360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(DY360:ED360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(EG360:EL360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(EO360:ET360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(EW360:FB360)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E360:$BA360)","v":0},0,0,0,0,0,{"$f":"SUM(FE360:FJ360)","v":0},0]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,E$2),SUMIF(CLASS!$N362:$S362,E$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,F$2),SUMIF(CLASS!$N362:$S362,F$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,G$2),SUMIF(CLASS!$N362:$S362,G$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,H$2),SUMIF(CLASS!$N362:$S362,H$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,I$2),SUMIF(CLASS!$N362:$S362,I$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,J$2),SUMIF(CLASS!$N362:$S362,J$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,K$2),SUMIF(CLASS!$N362:$S362,K$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,L$2),SUMIF(CLASS!$N362:$S362,L$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,M$2),SUMIF(CLASS!$N362:$S362,M$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,N$2),SUMIF(CLASS!$N362:$S362,N$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,O$2),SUMIF(CLASS!$N362:$S362,O$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,P$2),SUMIF(CLASS!$N362:$S362,P$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Q$2),SUMIF(CLASS!$N362:$S362,Q$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,R$2),SUMIF(CLASS!$N362:$S362,R$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,S$2),SUMIF(CLASS!$N362:$S362,S$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,T$2),SUMIF(CLASS!$N362:$S362,T$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,U$2),SUMIF(CLASS!$N362:$S362,U$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,V$2),SUMIF(CLASS!$N362:$S362,V$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,W$2),SUMIF(CLASS!$N362:$S362,W$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,X$2),SUMIF(CLASS!$N362:$S362,X$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Y$2),SUMIF(CLASS!$N362:$S362,Y$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Z$2),SUMIF(CLASS!$N362:$S362,Z$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AA$2),SUMIF(CLASS!$N362:$S362,AA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AB$2),SUMIF(CLASS!$N362:$S362,AB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AC$2),SUMIF(CLASS!$N362:$S362,AC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AD$2),SUMIF(CLASS!$N362:$S362,AD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AE$2),SUMIF(CLASS!$N362:$S362,AE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AF$2),SUMIF(CLASS!$N362:$S362,AF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AG$2),SUMIF(CLASS!$N362:$S362,AG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AH$2),SUMIF(CLASS!$N362:$S362,AH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AI$2),SUMIF(CLASS!$N362:$S362,AI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AJ$2),SUMIF(CLASS!$N362:$S362,AJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AK$2),SUMIF(CLASS!$N362:$S362,AK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AL$2),SUMIF(CLASS!$N362:$S362,AL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AM$2),SUMIF(CLASS!$N362:$S362,AM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AN$2),SUMIF(CLASS!$N362:$S362,AN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AO$2),SUMIF(CLASS!$N362:$S362,AO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AP$2),SUMIF(CLASS!$N362:$S362,AP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AQ$2),SUMIF(CLASS!$N362:$S362,AQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AR$2),SUMIF(CLASS!$N362:$S362,AR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AS$2),SUMIF(CLASS!$N362:$S362,AS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AT$2),SUMIF(CLASS!$N362:$S362,AT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AU$2),SUMIF(CLASS!$N362:$S362,AU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AV$2),SUMIF(CLASS!$N362:$S362,AV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AW$2),SUMIF(CLASS!$N362:$S362,AW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AX$2),SUMIF(CLASS!$N362:$S362,AX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AY$2),SUMIF(CLASS!$N362:$S362,AY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AZ$2),SUMIF(CLASS!$N362:$S362,AZ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BA$2),SUMIF(CLASS!$N362:$S362,BA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BB$2),SUMIF(CLASS!$N362:$S362,BB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BC$2),SUMIF(CLASS!$N362:$S362,BC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BD$2),SUMIF(CLASS!$N362:$S362,BD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BE$2),SUMIF(CLASS!$N362:$S362,BE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BF$2),SUMIF(CLASS!$N362:$S362,BF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BG$2),SUMIF(CLASS!$N362:$S362,BG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BH$2),SUMIF(CLASS!$N362:$S362,BH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BI$2),SUMIF(CLASS!$N362:$S362,BI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BJ$2),SUMIF(CLASS!$N362:$S362,BJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BK$2),SUMIF(CLASS!$N362:$S362,BK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BL$2),SUMIF(CLASS!$N362:$S362,BL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BM$2),SUMIF(CLASS!$N362:$S362,BM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BN$2),SUMIF(CLASS!$N362:$S362,BN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BO$2),SUMIF(CLASS!$N362:$S362,BO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BP$2),SUMIF(CLASS!$N362:$S362,BP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BQ$2),SUMIF(CLASS!$N362:$S362,BQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BR$2),SUMIF(CLASS!$N362:$S362,BR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BS$2),SUMIF(CLASS!$N362:$S362,BS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BT$2),SUMIF(CLASS!$N362:$S362,BT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BU$2),SUMIF(CLASS!$N362:$S362,BU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BV$2),SUMIF(CLASS!$N362:$S362,BV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BW$2),SUMIF(CLASS!$N362:$S362,BW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BX$2),SUMIF(CLASS!$N362:$S362,BX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BY$2),SUMIF(CLASS!$N362:$S362,BY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BZ$2),SUMIF(CLASS!$N362:$S362,BZ$3,CLASS!$E362:$J362))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC362:CH362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK362:CP362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS362:CX362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA362:DF362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI362:DN362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ362:DV362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY362:ED362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG362:EL362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO362:ET362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW362:FB362)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE362:FJ362)","v":0},0]
[{"$f":"ACCOUNTS!A363","v":"~"},{"$f":"ACCOUNTS!B363","v":"~"},{"$f":"ACCOUNTS!C363","v":0},0,{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,E$2),SUMIF(CLASS!$N363:$S363,E$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,F$2),SUMIF(CLASS!$N363:$S363,F$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,G$2),SUMIF(CLASS!$N363:$S363,G$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,H$2),SUMIF(CLASS!$N363:$S363,H$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,I$2),SUMIF(CLASS!$N363:$S363,I$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,J$2),SUMIF(CLASS!$N363:$S363,J$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,K$2),SUMIF(CLASS!$N363:$S363,K$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,L$2),SUMIF(CLASS!$N363:$S363,L$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,M$2),SUMIF(CLASS!$N363:$S363,M$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,N$2),SUMIF(CLASS!$N363:$S363,N$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,O$2),SUMIF(CLASS!$N363:$S363,O$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,P$2),SUMIF(CLASS!$N363:$S363,P$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Q$2),SUMIF(CLASS!$N363:$S363,Q$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,R$2),SUMIF(CLASS!$N363:$S363,R$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,S$2),SUMIF(CLASS!$N363:$S363,S$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,T$2),SUMIF(CLASS!$N363:$S363,T$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,U$2),SUMIF(CLASS!$N363:$S363,U$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,V$2),SUMIF(CLASS!$N363:$S363,V$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,W$2),SUMIF(CLASS!$N363:$S363,W$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,X$2),SUMIF(CLASS!$N363:$S363,X$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Y$2),SUMIF(CLASS!$N363:$S363,Y$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Z$2),SUMIF(CLASS!$N363:$S363,Z$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AA$2),SUMIF(CLASS!$N363:$S363,AA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AB$2),SUMIF(CLASS!$N363:$S363,AB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AC$2),SUMIF(CLASS!$N363:$S363,AC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AD$2),SUMIF(CLASS!$N363:$S363,AD$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AE$2),SUMIF(CLASS!$N363:$S363,AE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AF$2),SUMIF(CLASS!$N363:$S363,AF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AG$2),SUMIF(CLASS!$N363:$S363,AG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AH$2),SUMIF(CLASS!$N363:$S363,AH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AI$2),SUMIF(CLASS!$N363:$S363,AI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AJ$2),SUMIF(CLASS!$N363:$S363,AJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AK$2),SUMIF(CLASS!$N363:$S363,AK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AL$2),SUMIF(CLASS!$N363:$S363,AL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AM$2),SUMIF(CLASS!$N363:$S363,AM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AN$2),SUMIF(CLASS!$N363:$S363,AN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AO$2),SUMIF(CLASS!$N363:$S363,AO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AP$2),SUMIF(CLASS!$N363:$S363,AP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AQ$2),SUMIF(CLASS!$N363:$S363,AQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AR$2),SUMIF(CLASS!$N363:$S363,AR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AS$2),SUMIF(CLASS!$N363:$S363,AS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AT$2),SUMIF(CLASS!$N363:$S363,AT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AU$2),SUMIF(CLASS!$N363:$S363,AU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AV$2),SUMIF(CLASS!$N363:$S363,AV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AW$2),SUMIF(CLASS!$N363:$S363,AW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AX$2),SUMIF(CLASS!$N363:$S363,AX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AY$2),SUMIF(CLASS!$N363:$S363,AY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AZ$2),SUMIF(CLASS!$N363:$S363,AZ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BA$2),SUMIF(CLASS!$N363:$S363,BA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BB$2),SUMIF(CLASS!$N363:$S363,BB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BC$2),SUMIF(CLASS!$N363:$S363,BC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BD$2),SUMIF(CLASS!$N363:$S363,BD$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BE$2),SUMIF(CLASS!$N363:$S363,BE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BF$2),SUMIF(CLASS!$N363:$S363,BF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BG$2),SUMIF(CLASS!$N363:$S363,BG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BH$2),SUMIF(CLASS!$N363:$S363,BH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BI$2),SUMIF(CLASS!$N363:$S363,BI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BJ$2),SUMIF(CLASS!$N363:$S363,BJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BK$2),SUMIF(CLASS!$N363:$S363,BK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BL$2),SUMIF(CLASS!$N363:$S363,BL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BM$2),SUMIF(CLASS!$N363:$S363,BM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BN$2),SUMIF(CLASS!$N363:$S363,BN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BO$2),SUMIF(CLASS!$N363:$S363,BO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BP$2),SUMIF(CLASS!$N363:$S363,BP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BQ$2),SUMIF(CLASS!$N363:$S363,BQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BR$2),SUMIF(CLASS!$N363:$S363,BR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BS$2),SUMIF(CLASS!$N363:$S363,BS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BT$2),SUMIF(CLASS!$N363:$S363,BT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BU$2),SUMIF(CLASS!$N363:$S363,BU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BV$2),SUMIF(CLASS!$N363:$S363,BV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BW$2),SUMIF(CLASS!$N363:$S363,BW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BX$2),SUMIF(CLASS!$N363:$S363,BX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BY$2),SUMIF(CLASS!$N363:$S363,BY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BZ$2),SUMIF(CLASS!$N363:$S363,BZ$3,CLASS!$E363:$J363))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC363:CH363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK363:CP363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS363:CX363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA363:DF363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI363:DN363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ363:DV363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY363:ED363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG363:EL363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO363:ET363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW363:FB363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE363:FJ363)","v":0},0]
[null,{"$f":"ACCOUNTS!B365","v":"Sub-total"},{"$f":"SUM(C360:C364)","v":0},0,{"$f":"SUM(E360:E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS360:AS364)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB360:BB364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC360:CC364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK360:CK364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS360:CS364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA360:DA364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI360:DI364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ360:DQ364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY360:DY364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG360:EG364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO360:EO364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW360:EW364)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE360:FE364)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B367","v":"Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK367,FC367,EU367,EM367,EE367,DW367,DO367,DG367,CY367,CQ367,CI367)-C367),1)","v":0}]
[{"$f":"ACCOUNTS!A368","v":"~"},{"$f":"ACCOUNTS!B368","v":"~"},{"$f":"ACCOUNTS!C368","v":0},0,{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,E$2),SUMIF(CLASS!$N368:$S368,E$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,F$2),SUMIF(CLASS!$N368:$S368,F$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,G$2),SUMIF(CLASS!$N368:$S368,G$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,H$2),SUMIF(CLASS!$N368:$S368,H$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,I$2),SUMIF(CLASS!$N368:$S368,I$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,J$2),SUMIF(CLASS!$N368:$S368,J$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,K$2),SUMIF(CLASS!$N368:$S368,K$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,L$2),SUMIF(CLASS!$N368:$S368,L$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,M$2),SUMIF(CLASS!$N368:$S368,M$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,N$2),SUMIF(CLASS!$N368:$S368,N$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,O$2),SUMIF(CLASS!$N368:$S368,O$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,P$2),SUMIF(CLASS!$N368:$S368,P$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,Q$2),SUMIF(CLASS!$N368:$S368,Q$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,R$2),SUMIF(CLASS!$N368:$S368,R$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,S$2),SUMIF(CLASS!$N368:$S368,S$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,T$2),SUMIF(CLASS!$N368:$S368,T$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,U$2),SUMIF(CLASS!$N368:$S368,U$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,V$2),SUMIF(CLASS!$N368:$S368,V$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,W$2),SUMIF(CLASS!$N368:$S368,W$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,X$2),SUMIF(CLASS!$N368:$S368,X$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,Y$2),SUMIF(CLASS!$N368:$S368,Y$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,Z$2),SUMIF(CLASS!$N368:$S368,Z$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AA$2),SUMIF(CLASS!$N368:$S368,AA$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AB$2),SUMIF(CLASS!$N368:$S368,AB$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AC$2),SUMIF(CLASS!$N368:$S368,AC$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AD$2),SUMIF(CLASS!$N368:$S368,AD$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AE$2),SUMIF(CLASS!$N368:$S368,AE$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AF$2),SUMIF(CLASS!$N368:$S368,AF$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AG$2),SUMIF(CLASS!$N368:$S368,AG$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AH$2),SUMIF(CLASS!$N368:$S368,AH$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AI$2),SUMIF(CLASS!$N368:$S368,AI$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AJ$2),SUMIF(CLASS!$N368:$S368,AJ$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AK$2),SUMIF(CLASS!$N368:$S368,AK$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AL$2),SUMIF(CLASS!$N368:$S368,AL$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AM$2),SUMIF(CLASS!$N368:$S368,AM$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AN$2),SUMIF(CLASS!$N368:$S368,AN$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AO$2),SUMIF(CLASS!$N368:$S368,AO$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AP$2),SUMIF(CLASS!$N368:$S368,AP$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AQ$2),SUMIF(CLASS!$N368:$S368,AQ$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AR$2),SUMIF(CLASS!$N368:$S368,AR$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AS$2),SUMIF(CLASS!$N368:$S368,AS$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AT$2),SUMIF(CLASS!$N368:$S368,AT$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AU$2),SUMIF(CLASS!$N368:$S368,AU$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AV$2),SUMIF(CLASS!$N368:$S368,AV$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AW$2),SUMIF(CLASS!$N368:$S368,AW$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AX$2),SUMIF(CLASS!$N368:$S368,AX$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AY$2),SUMIF(CLASS!$N368:$S368,AY$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,AZ$2),SUMIF(CLASS!$N368:$S368,AZ$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BA$2),SUMIF(CLASS!$N368:$S368,BA$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BB$2),SUMIF(CLASS!$N368:$S368,BB$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BC$2),SUMIF(CLASS!$N368:$S368,BC$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BD$2),SUMIF(CLASS!$N368:$S368,BD$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BE$2),SUMIF(CLASS!$N368:$S368,BE$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BF$2),SUMIF(CLASS!$N368:$S368,BF$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BG$2),SUMIF(CLASS!$N368:$S368,BG$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BH$2),SUMIF(CLASS!$N368:$S368,BH$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BI$2),SUMIF(CLASS!$N368:$S368,BI$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BJ$2),SUMIF(CLASS!$N368:$S368,BJ$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BK$2),SUMIF(CLASS!$N368:$S368,BK$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BL$2),SUMIF(CLASS!$N368:$S368,BL$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BM$2),SUMIF(CLASS!$N368:$S368,BM$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BN$2),SUMIF(CLASS!$N368:$S368,BN$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BO$2),SUMIF(CLASS!$N368:$S368,BO$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BP$2),SUMIF(CLASS!$N368:$S368,BP$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BQ$2),SUMIF(CLASS!$N368:$S368,BQ$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BR$2),SUMIF(CLASS!$N368:$S368,BR$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BS$2),SUMIF(CLASS!$N368:$S368,BS$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BT$2),SUMIF(CLASS!$N368:$S368,BT$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BU$2),SUMIF(CLASS!$N368:$S368,BU$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BV$2),SUMIF(CLASS!$N368:$S368,BV$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BW$2),SUMIF(CLASS!$N368:$S368,BW$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BX$2),SUMIF(CLASS!$N368:$S368,BX$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BY$2),SUMIF(CLASS!$N368:$S368,BY$3,CLASS!$E368:$J368))","v":0},{"$f":"IF(CLASS!$L368<>0,FUNCALLOC!$C368*INDEX(INDIRECT(ACCOUNTS!$R368),2,BZ$2),SUMIF(CLASS!$N368:$S368,BZ$3,CLASS!$E368:$J368))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E368:$BL368)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E368:$BA368)","v":0},0,0,{"$f":"SUM(CC368:CH368)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E368:$BL368)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E368:$BA368)","v":0},0,0,{"$f":"SUM(CK368:CP368)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E368:$BL368)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E368:$BA368)","v":0},0,0,{"$f":"SUM(CS368:CX368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(DA368:DF368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(DI368:DN368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(DQ368:DV368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(DY368:ED368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(EG368:EL368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(EO368:ET368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(EW368:FB368)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E368:$BA368)","v":0},0,0,0,0,0,{"$f":"SUM(FE368:FJ368)","v":0},0]
[null,{"$f":"ACCOUNTS!B370","v":"Sub-total"},{"$f":"SUM(C368:C369)","v":0},0,{"$f":"SUM(E368:E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS368:AS369)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB368:BB369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC368:CC369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK368:CK369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS368:CS369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA368:DA369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI368:DI369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ368:DQ369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY368:DY369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG368:EG369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO368:EO369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW368:EW369)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE368:FE369)","v":0},0,0,0,0,0,0,0]
[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,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,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,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]
[{"$f":"ACCOUNTS!A373","v":"~"},{"$f":"ACCOUNTS!B373","v":"~"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,E$2),SUMIF(CLASS!$N373:$S373,E$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,F$2),SUMIF(CLASS!$N373:$S373,F$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,G$2),SUMIF(CLASS!$N373:$S373,G$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,H$2),SUMIF(CLASS!$N373:$S373,H$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,I$2),SUMIF(CLASS!$N373:$S373,I$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,J$2),SUMIF(CLASS!$N373:$S373,J$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,K$2),SUMIF(CLASS!$N373:$S373,K$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,L$2),SUMIF(CLASS!$N373:$S373,L$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,M$2),SUMIF(CLASS!$N373:$S373,M$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,N$2),SUMIF(CLASS!$N373:$S373,N$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,O$2),SUMIF(CLASS!$N373:$S373,O$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,P$2),SUMIF(CLASS!$N373:$S373,P$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,Q$2),SUMIF(CLASS!$N373:$S373,Q$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,R$2),SUMIF(CLASS!$N373:$S373,R$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,S$2),SUMIF(CLASS!$N373:$S373,S$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,T$2),SUMIF(CLASS!$N373:$S373,T$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,U$2),SUMIF(CLASS!$N373:$S373,U$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,V$2),SUMIF(CLASS!$N373:$S373,V$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,W$2),SUMIF(CLASS!$N373:$S373,W$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,X$2),SUMIF(CLASS!$N373:$S373,X$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,Y$2),SUMIF(CLASS!$N373:$S373,Y$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,Z$2),SUMIF(CLASS!$N373:$S373,Z$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AA$2),SUMIF(CLASS!$N373:$S373,AA$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AB$2),SUMIF(CLASS!$N373:$S373,AB$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AC$2),SUMIF(CLASS!$N373:$S373,AC$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AD$2),SUMIF(CLASS!$N373:$S373,AD$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AE$2),SUMIF(CLASS!$N373:$S373,AE$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AF$2),SUMIF(CLASS!$N373:$S373,AF$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AG$2),SUMIF(CLASS!$N373:$S373,AG$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AH$2),SUMIF(CLASS!$N373:$S373,AH$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AI$2),SUMIF(CLASS!$N373:$S373,AI$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AJ$2),SUMIF(CLASS!$N373:$S373,AJ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AK$2),SUMIF(CLASS!$N373:$S373,AK$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AL$2),SUMIF(CLASS!$N373:$S373,AL$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AM$2),SUMIF(CLASS!$N373:$S373,AM$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AN$2),SUMIF(CLASS!$N373:$S373,AN$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AO$2),SUMIF(CLASS!$N373:$S373,AO$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AP$2),SUMIF(CLASS!$N373:$S373,AP$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AQ$2),SUMIF(CLASS!$N373:$S373,AQ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AR$2),SUMIF(CLASS!$N373:$S373,AR$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AS$2),SUMIF(CLASS!$N373:$S373,AS$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AT$2),SUMIF(CLASS!$N373:$S373,AT$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AU$2),SUMIF(CLASS!$N373:$S373,AU$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AV$2),SUMIF(CLASS!$N373:$S373,AV$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AW$2),SUMIF(CLASS!$N373:$S373,AW$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AX$2),SUMIF(CLASS!$N373:$S373,AX$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AY$2),SUMIF(CLASS!$N373:$S373,AY$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,AZ$2),SUMIF(CLASS!$N373:$S373,AZ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BA$2),SUMIF(CLASS!$N373:$S373,BA$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BB$2),SUMIF(CLASS!$N373:$S373,BB$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BC$2),SUMIF(CLASS!$N373:$S373,BC$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BD$2),SUMIF(CLASS!$N373:$S373,BD$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BE$2),SUMIF(CLASS!$N373:$S373,BE$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BF$2),SUMIF(CLASS!$N373:$S373,BF$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BG$2),SUMIF(CLASS!$N373:$S373,BG$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BH$2),SUMIF(CLASS!$N373:$S373,BH$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BI$2),SUMIF(CLASS!$N373:$S373,BI$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BJ$2),SUMIF(CLASS!$N373:$S373,BJ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BK$2),SUMIF(CLASS!$N373:$S373,BK$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BL$2),SUMIF(CLASS!$N373:$S373,BL$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BM$2),SUMIF(CLASS!$N373:$S373,BM$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BN$2),SUMIF(CLASS!$N373:$S373,BN$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BO$2),SUMIF(CLASS!$N373:$S373,BO$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BP$2),SUMIF(CLASS!$N373:$S373,BP$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BQ$2),SUMIF(CLASS!$N373:$S373,BQ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BR$2),SUMIF(CLASS!$N373:$S373,BR$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BS$2),SUMIF(CLASS!$N373:$S373,BS$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BT$2),SUMIF(CLASS!$N373:$S373,BT$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BU$2),SUMIF(CLASS!$N373:$S373,BU$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BV$2),SUMIF(CLASS!$N373:$S373,BV$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BW$2),SUMIF(CLASS!$N373:$S373,BW$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BX$2),SUMIF(CLASS!$N373:$S373,BX$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BY$2),SUMIF(CLASS!$N373:$S373,BY$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$R373),2,BZ$2),SUMIF(CLASS!$N373:$S373,BZ$3,CLASS!$E373:$J373))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E373:$BL373)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E373:$BA373)","v":0},0,0,{"$f":"SUM(CC373:CH373)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E373:$BL373)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E373:$BA373)","v":0},0,0,{"$f":"SUM(CK373:CP373)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E373:$BL373)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E373:$BA373)","v":0},0,0,{"$f":"SUM(CS373:CX373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(DA373:DF373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(DI373:DN373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(DQ373:DV373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(DY373:ED373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(EG373:EL373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(EO373:ET373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(EW373:FB373)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E373:$BA373)","v":0},0,0,0,0,0,{"$f":"SUM(FE373:FJ373)","v":0},0]
[{"$f":"ACCOUNTS!A374","v":"~"},{"$f":"ACCOUNTS!B374","v":"~"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,E$2),SUMIF(CLASS!$N374:$S374,E$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,F$2),SUMIF(CLASS!$N374:$S374,F$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,G$2),SUMIF(CLASS!$N374:$S374,G$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,H$2),SUMIF(CLASS!$N374:$S374,H$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,I$2),SUMIF(CLASS!$N374:$S374,I$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,J$2),SUMIF(CLASS!$N374:$S374,J$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,K$2),SUMIF(CLASS!$N374:$S374,K$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,L$2),SUMIF(CLASS!$N374:$S374,L$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,M$2),SUMIF(CLASS!$N374:$S374,M$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,N$2),SUMIF(CLASS!$N374:$S374,N$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,O$2),SUMIF(CLASS!$N374:$S374,O$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,P$2),SUMIF(CLASS!$N374:$S374,P$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,Q$2),SUMIF(CLASS!$N374:$S374,Q$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,R$2),SUMIF(CLASS!$N374:$S374,R$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,S$2),SUMIF(CLASS!$N374:$S374,S$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,T$2),SUMIF(CLASS!$N374:$S374,T$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,U$2),SUMIF(CLASS!$N374:$S374,U$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,V$2),SUMIF(CLASS!$N374:$S374,V$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,W$2),SUMIF(CLASS!$N374:$S374,W$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,X$2),SUMIF(CLASS!$N374:$S374,X$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,Y$2),SUMIF(CLASS!$N374:$S374,Y$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,Z$2),SUMIF(CLASS!$N374:$S374,Z$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AA$2),SUMIF(CLASS!$N374:$S374,AA$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AB$2),SUMIF(CLASS!$N374:$S374,AB$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AC$2),SUMIF(CLASS!$N374:$S374,AC$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AD$2),SUMIF(CLASS!$N374:$S374,AD$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AE$2),SUMIF(CLASS!$N374:$S374,AE$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AF$2),SUMIF(CLASS!$N374:$S374,AF$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AG$2),SUMIF(CLASS!$N374:$S374,AG$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AH$2),SUMIF(CLASS!$N374:$S374,AH$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AI$2),SUMIF(CLASS!$N374:$S374,AI$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AJ$2),SUMIF(CLASS!$N374:$S374,AJ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AK$2),SUMIF(CLASS!$N374:$S374,AK$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AL$2),SUMIF(CLASS!$N374:$S374,AL$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AM$2),SUMIF(CLASS!$N374:$S374,AM$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AN$2),SUMIF(CLASS!$N374:$S374,AN$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AO$2),SUMIF(CLASS!$N374:$S374,AO$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AP$2),SUMIF(CLASS!$N374:$S374,AP$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AQ$2),SUMIF(CLASS!$N374:$S374,AQ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AR$2),SUMIF(CLASS!$N374:$S374,AR$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AS$2),SUMIF(CLASS!$N374:$S374,AS$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AT$2),SUMIF(CLASS!$N374:$S374,AT$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AU$2),SUMIF(CLASS!$N374:$S374,AU$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AV$2),SUMIF(CLASS!$N374:$S374,AV$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AW$2),SUMIF(CLASS!$N374:$S374,AW$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AX$2),SUMIF(CLASS!$N374:$S374,AX$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AY$2),SUMIF(CLASS!$N374:$S374,AY$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,AZ$2),SUMIF(CLASS!$N374:$S374,AZ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BA$2),SUMIF(CLASS!$N374:$S374,BA$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BB$2),SUMIF(CLASS!$N374:$S374,BB$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BC$2),SUMIF(CLASS!$N374:$S374,BC$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BD$2),SUMIF(CLASS!$N374:$S374,BD$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BE$2),SUMIF(CLASS!$N374:$S374,BE$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BF$2),SUMIF(CLASS!$N374:$S374,BF$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BG$2),SUMIF(CLASS!$N374:$S374,BG$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BH$2),SUMIF(CLASS!$N374:$S374,BH$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BI$2),SUMIF(CLASS!$N374:$S374,BI$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BJ$2),SUMIF(CLASS!$N374:$S374,BJ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BK$2),SUMIF(CLASS!$N374:$S374,BK$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BL$2),SUMIF(CLASS!$N374:$S374,BL$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BM$2),SUMIF(CLASS!$N374:$S374,BM$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BN$2),SUMIF(CLASS!$N374:$S374,BN$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BO$2),SUMIF(CLASS!$N374:$S374,BO$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BP$2),SUMIF(CLASS!$N374:$S374,BP$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BQ$2),SUMIF(CLASS!$N374:$S374,BQ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BR$2),SUMIF(CLASS!$N374:$S374,BR$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BS$2),SUMIF(CLASS!$N374:$S374,BS$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BT$2),SUMIF(CLASS!$N374:$S374,BT$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BU$2),SUMIF(CLASS!$N374:$S374,BU$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BV$2),SUMIF(CLASS!$N374:$S374,BV$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BW$2),SUMIF(CLASS!$N374:$S374,BW$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BX$2),SUMIF(CLASS!$N374:$S374,BX$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BY$2),SUMIF(CLASS!$N374:$S374,BY$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$R374),2,BZ$2),SUMIF(CLASS!$N374:$S374,BZ$3,CLASS!$E374:$J374))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC374:CH374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK374:CP374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS374:CX374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA374:DF374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI374:DN374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ374:DV374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY374:ED374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG374:EL374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO374:ET374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW374:FB374)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE374:FJ374)","v":0},0]
[{"$f":"ACCOUNTS!A375","v":"~"},{"$f":"ACCOUNTS!B375","v":"~"},{"$f":"ACCOUNTS!C375","v":0},0,{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,E$2),SUMIF(CLASS!$N375:$S375,E$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,F$2),SUMIF(CLASS!$N375:$S375,F$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,G$2),SUMIF(CLASS!$N375:$S375,G$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,H$2),SUMIF(CLASS!$N375:$S375,H$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,I$2),SUMIF(CLASS!$N375:$S375,I$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,J$2),SUMIF(CLASS!$N375:$S375,J$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,K$2),SUMIF(CLASS!$N375:$S375,K$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,L$2),SUMIF(CLASS!$N375:$S375,L$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,M$2),SUMIF(CLASS!$N375:$S375,M$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,N$2),SUMIF(CLASS!$N375:$S375,N$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,O$2),SUMIF(CLASS!$N375:$S375,O$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,P$2),SUMIF(CLASS!$N375:$S375,P$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,Q$2),SUMIF(CLASS!$N375:$S375,Q$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,R$2),SUMIF(CLASS!$N375:$S375,R$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,S$2),SUMIF(CLASS!$N375:$S375,S$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,T$2),SUMIF(CLASS!$N375:$S375,T$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,U$2),SUMIF(CLASS!$N375:$S375,U$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,V$2),SUMIF(CLASS!$N375:$S375,V$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,W$2),SUMIF(CLASS!$N375:$S375,W$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,X$2),SUMIF(CLASS!$N375:$S375,X$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,Y$2),SUMIF(CLASS!$N375:$S375,Y$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,Z$2),SUMIF(CLASS!$N375:$S375,Z$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AA$2),SUMIF(CLASS!$N375:$S375,AA$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AB$2),SUMIF(CLASS!$N375:$S375,AB$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AC$2),SUMIF(CLASS!$N375:$S375,AC$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AD$2),SUMIF(CLASS!$N375:$S375,AD$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AE$2),SUMIF(CLASS!$N375:$S375,AE$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AF$2),SUMIF(CLASS!$N375:$S375,AF$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AG$2),SUMIF(CLASS!$N375:$S375,AG$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AH$2),SUMIF(CLASS!$N375:$S375,AH$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AI$2),SUMIF(CLASS!$N375:$S375,AI$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AJ$2),SUMIF(CLASS!$N375:$S375,AJ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AK$2),SUMIF(CLASS!$N375:$S375,AK$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AL$2),SUMIF(CLASS!$N375:$S375,AL$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AM$2),SUMIF(CLASS!$N375:$S375,AM$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AN$2),SUMIF(CLASS!$N375:$S375,AN$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AO$2),SUMIF(CLASS!$N375:$S375,AO$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AP$2),SUMIF(CLASS!$N375:$S375,AP$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AQ$2),SUMIF(CLASS!$N375:$S375,AQ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AR$2),SUMIF(CLASS!$N375:$S375,AR$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AS$2),SUMIF(CLASS!$N375:$S375,AS$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AT$2),SUMIF(CLASS!$N375:$S375,AT$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AU$2),SUMIF(CLASS!$N375:$S375,AU$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AV$2),SUMIF(CLASS!$N375:$S375,AV$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AW$2),SUMIF(CLASS!$N375:$S375,AW$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AX$2),SUMIF(CLASS!$N375:$S375,AX$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AY$2),SUMIF(CLASS!$N375:$S375,AY$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,AZ$2),SUMIF(CLASS!$N375:$S375,AZ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BA$2),SUMIF(CLASS!$N375:$S375,BA$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BB$2),SUMIF(CLASS!$N375:$S375,BB$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BC$2),SUMIF(CLASS!$N375:$S375,BC$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BD$2),SUMIF(CLASS!$N375:$S375,BD$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BE$2),SUMIF(CLASS!$N375:$S375,BE$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BF$2),SUMIF(CLASS!$N375:$S375,BF$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BG$2),SUMIF(CLASS!$N375:$S375,BG$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BH$2),SUMIF(CLASS!$N375:$S375,BH$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BI$2),SUMIF(CLASS!$N375:$S375,BI$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BJ$2),SUMIF(CLASS!$N375:$S375,BJ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BK$2),SUMIF(CLASS!$N375:$S375,BK$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BL$2),SUMIF(CLASS!$N375:$S375,BL$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BM$2),SUMIF(CLASS!$N375:$S375,BM$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BN$2),SUMIF(CLASS!$N375:$S375,BN$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BO$2),SUMIF(CLASS!$N375:$S375,BO$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BP$2),SUMIF(CLASS!$N375:$S375,BP$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BQ$2),SUMIF(CLASS!$N375:$S375,BQ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BR$2),SUMIF(CLASS!$N375:$S375,BR$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BS$2),SUMIF(CLASS!$N375:$S375,BS$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BT$2),SUMIF(CLASS!$N375:$S375,BT$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BU$2),SUMIF(CLASS!$N375:$S375,BU$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BV$2),SUMIF(CLASS!$N375:$S375,BV$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BW$2),SUMIF(CLASS!$N375:$S375,BW$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BX$2),SUMIF(CLASS!$N375:$S375,BX$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BY$2),SUMIF(CLASS!$N375:$S375,BY$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$R375),2,BZ$2),SUMIF(CLASS!$N375:$S375,BZ$3,CLASS!$E375:$J375))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC375:CH375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK375:CP375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS375:CX375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA375:DF375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI375:DN375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ375:DV375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY375:ED375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG375:EL375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO375:ET375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW375:FB375)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE375:FJ375)","v":0},0]
[{"$f":"ACCOUNTS!A376","v":"~"},{"$f":"ACCOUNTS!B376","v":"~"},{"$f":"ACCOUNTS!C376","v":0},0,{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,E$2),SUMIF(CLASS!$N376:$S376,E$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,F$2),SUMIF(CLASS!$N376:$S376,F$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,G$2),SUMIF(CLASS!$N376:$S376,G$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,H$2),SUMIF(CLASS!$N376:$S376,H$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,I$2),SUMIF(CLASS!$N376:$S376,I$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,J$2),SUMIF(CLASS!$N376:$S376,J$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,K$2),SUMIF(CLASS!$N376:$S376,K$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,L$2),SUMIF(CLASS!$N376:$S376,L$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,M$2),SUMIF(CLASS!$N376:$S376,M$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,N$2),SUMIF(CLASS!$N376:$S376,N$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,O$2),SUMIF(CLASS!$N376:$S376,O$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,P$2),SUMIF(CLASS!$N376:$S376,P$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,Q$2),SUMIF(CLASS!$N376:$S376,Q$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,R$2),SUMIF(CLASS!$N376:$S376,R$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,S$2),SUMIF(CLASS!$N376:$S376,S$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,T$2),SUMIF(CLASS!$N376:$S376,T$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,U$2),SUMIF(CLASS!$N376:$S376,U$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,V$2),SUMIF(CLASS!$N376:$S376,V$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,W$2),SUMIF(CLASS!$N376:$S376,W$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,X$2),SUMIF(CLASS!$N376:$S376,X$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,Y$2),SUMIF(CLASS!$N376:$S376,Y$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,Z$2),SUMIF(CLASS!$N376:$S376,Z$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AA$2),SUMIF(CLASS!$N376:$S376,AA$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AB$2),SUMIF(CLASS!$N376:$S376,AB$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AC$2),SUMIF(CLASS!$N376:$S376,AC$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AD$2),SUMIF(CLASS!$N376:$S376,AD$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AE$2),SUMIF(CLASS!$N376:$S376,AE$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AF$2),SUMIF(CLASS!$N376:$S376,AF$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AG$2),SUMIF(CLASS!$N376:$S376,AG$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AH$2),SUMIF(CLASS!$N376:$S376,AH$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AI$2),SUMIF(CLASS!$N376:$S376,AI$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AJ$2),SUMIF(CLASS!$N376:$S376,AJ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AK$2),SUMIF(CLASS!$N376:$S376,AK$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AL$2),SUMIF(CLASS!$N376:$S376,AL$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AM$2),SUMIF(CLASS!$N376:$S376,AM$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AN$2),SUMIF(CLASS!$N376:$S376,AN$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AO$2),SUMIF(CLASS!$N376:$S376,AO$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AP$2),SUMIF(CLASS!$N376:$S376,AP$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AQ$2),SUMIF(CLASS!$N376:$S376,AQ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AR$2),SUMIF(CLASS!$N376:$S376,AR$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AS$2),SUMIF(CLASS!$N376:$S376,AS$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AT$2),SUMIF(CLASS!$N376:$S376,AT$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AU$2),SUMIF(CLASS!$N376:$S376,AU$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AV$2),SUMIF(CLASS!$N376:$S376,AV$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AW$2),SUMIF(CLASS!$N376:$S376,AW$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AX$2),SUMIF(CLASS!$N376:$S376,AX$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AY$2),SUMIF(CLASS!$N376:$S376,AY$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,AZ$2),SUMIF(CLASS!$N376:$S376,AZ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BA$2),SUMIF(CLASS!$N376:$S376,BA$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BB$2),SUMIF(CLASS!$N376:$S376,BB$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BC$2),SUMIF(CLASS!$N376:$S376,BC$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BD$2),SUMIF(CLASS!$N376:$S376,BD$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BE$2),SUMIF(CLASS!$N376:$S376,BE$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BF$2),SUMIF(CLASS!$N376:$S376,BF$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BG$2),SUMIF(CLASS!$N376:$S376,BG$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BH$2),SUMIF(CLASS!$N376:$S376,BH$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BI$2),SUMIF(CLASS!$N376:$S376,BI$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BJ$2),SUMIF(CLASS!$N376:$S376,BJ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BK$2),SUMIF(CLASS!$N376:$S376,BK$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BL$2),SUMIF(CLASS!$N376:$S376,BL$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BM$2),SUMIF(CLASS!$N376:$S376,BM$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BN$2),SUMIF(CLASS!$N376:$S376,BN$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BO$2),SUMIF(CLASS!$N376:$S376,BO$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BP$2),SUMIF(CLASS!$N376:$S376,BP$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BQ$2),SUMIF(CLASS!$N376:$S376,BQ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BR$2),SUMIF(CLASS!$N376:$S376,BR$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BS$2),SUMIF(CLASS!$N376:$S376,BS$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BT$2),SUMIF(CLASS!$N376:$S376,BT$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BU$2),SUMIF(CLASS!$N376:$S376,BU$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BV$2),SUMIF(CLASS!$N376:$S376,BV$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BW$2),SUMIF(CLASS!$N376:$S376,BW$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BX$2),SUMIF(CLASS!$N376:$S376,BX$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BY$2),SUMIF(CLASS!$N376:$S376,BY$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$R376),2,BZ$2),SUMIF(CLASS!$N376:$S376,BZ$3,CLASS!$E376:$J376))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC376:CH376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK376:CP376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS376:CX376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA376:DF376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI376:DN376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ376:DV376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY376:ED376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG376:EL376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO376:ET376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW376:FB376)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE376:FJ376)","v":0},0]
[null,{"$f":"ACCOUNTS!B378","v":"Sub-total"},{"$f":"SUM(C373:C377)","v":0},0,{"$f":"SUM(E373:E377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS373:AS377)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB373:BB377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC373:CC377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK373:CK377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS373:CS377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA373:DA377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI373:DI377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ373:DQ377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY373:DY377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG373:EG377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO373:EO377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW373:EW377)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE373:FE377)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A381","v":592},{"$f":"ACCOUNTS!B381","v":"Dist O&M - Station Eqpt"},{"$f":"ACCOUNTS!C381","v":4480622},0,{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,E$2),SUMIF(CLASS!$N381:$S381,E$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,F$2),SUMIF(CLASS!$N381:$S381,F$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,G$2),SUMIF(CLASS!$N381:$S381,G$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,H$2),SUMIF(CLASS!$N381:$S381,H$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,I$2),SUMIF(CLASS!$N381:$S381,I$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,J$2),SUMIF(CLASS!$N381:$S381,J$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,K$2),SUMIF(CLASS!$N381:$S381,K$3,CLASS!$E381:$J381))","v":341215.52507686423},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,L$2),SUMIF(CLASS!$N381:$S381,L$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,M$2),SUMIF(CLASS!$N381:$S381,M$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,N$2),SUMIF(CLASS!$N381:$S381,N$3,CLASS!$E381:$J381))","v":201648.13837498688},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,O$2),SUMIF(CLASS!$N381:$S381,O$3,CLASS!$E381:$J381))","v":2483102.6770099378},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,P$2),SUMIF(CLASS!$N381:$S381,P$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,Q$2),SUMIF(CLASS!$N381:$S381,Q$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,R$2),SUMIF(CLASS!$N381:$S381,R$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,S$2),SUMIF(CLASS!$N381:$S381,S$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,T$2),SUMIF(CLASS!$N381:$S381,T$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,U$2),SUMIF(CLASS!$N381:$S381,U$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,V$2),SUMIF(CLASS!$N381:$S381,V$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,W$2),SUMIF(CLASS!$N381:$S381,W$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,X$2),SUMIF(CLASS!$N381:$S381,X$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,Y$2),SUMIF(CLASS!$N381:$S381,Y$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,Z$2),SUMIF(CLASS!$N381:$S381,Z$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AA$2),SUMIF(CLASS!$N381:$S381,AA$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AB$2),SUMIF(CLASS!$N381:$S381,AB$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AC$2),SUMIF(CLASS!$N381:$S381,AC$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AD$2),SUMIF(CLASS!$N381:$S381,AD$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AE$2),SUMIF(CLASS!$N381:$S381,AE$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AF$2),SUMIF(CLASS!$N381:$S381,AF$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AG$2),SUMIF(CLASS!$N381:$S381,AG$3,CLASS!$E381:$J381))","v":1454655.6595382108},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AH$2),SUMIF(CLASS!$N381:$S381,AH$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AI$2),SUMIF(CLASS!$N381:$S381,AI$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AJ$2),SUMIF(CLASS!$N381:$S381,AJ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AK$2),SUMIF(CLASS!$N381:$S381,AK$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AL$2),SUMIF(CLASS!$N381:$S381,AL$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AM$2),SUMIF(CLASS!$N381:$S381,AM$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AN$2),SUMIF(CLASS!$N381:$S381,AN$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AO$2),SUMIF(CLASS!$N381:$S381,AO$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AP$2),SUMIF(CLASS!$N381:$S381,AP$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AQ$2),SUMIF(CLASS!$N381:$S381,AQ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AR$2),SUMIF(CLASS!$N381:$S381,AR$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AS$2),SUMIF(CLASS!$N381:$S381,AS$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AT$2),SUMIF(CLASS!$N381:$S381,AT$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AU$2),SUMIF(CLASS!$N381:$S381,AU$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AV$2),SUMIF(CLASS!$N381:$S381,AV$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AW$2),SUMIF(CLASS!$N381:$S381,AW$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AX$2),SUMIF(CLASS!$N381:$S381,AX$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AY$2),SUMIF(CLASS!$N381:$S381,AY$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,AZ$2),SUMIF(CLASS!$N381:$S381,AZ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BA$2),SUMIF(CLASS!$N381:$S381,BA$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BB$2),SUMIF(CLASS!$N381:$S381,BB$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BC$2),SUMIF(CLASS!$N381:$S381,BC$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BD$2),SUMIF(CLASS!$N381:$S381,BD$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BE$2),SUMIF(CLASS!$N381:$S381,BE$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BF$2),SUMIF(CLASS!$N381:$S381,BF$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BG$2),SUMIF(CLASS!$N381:$S381,BG$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BH$2),SUMIF(CLASS!$N381:$S381,BH$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BI$2),SUMIF(CLASS!$N381:$S381,BI$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BJ$2),SUMIF(CLASS!$N381:$S381,BJ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BK$2),SUMIF(CLASS!$N381:$S381,BK$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BL$2),SUMIF(CLASS!$N381:$S381,BL$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BM$2),SUMIF(CLASS!$N381:$S381,BM$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BN$2),SUMIF(CLASS!$N381:$S381,BN$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BO$2),SUMIF(CLASS!$N381:$S381,BO$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BP$2),SUMIF(CLASS!$N381:$S381,BP$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BQ$2),SUMIF(CLASS!$N381:$S381,BQ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BR$2),SUMIF(CLASS!$N381:$S381,BR$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BS$2),SUMIF(CLASS!$N381:$S381,BS$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BT$2),SUMIF(CLASS!$N381:$S381,BT$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BU$2),SUMIF(CLASS!$N381:$S381,BU$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BV$2),SUMIF(CLASS!$N381:$S381,BV$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BW$2),SUMIF(CLASS!$N381:$S381,BW$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BX$2),SUMIF(CLASS!$N381:$S381,BX$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BY$2),SUMIF(CLASS!$N381:$S381,BY$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$R381),2,BZ$2),SUMIF(CLASS!$N381:$S381,BZ$3,CLASS!$E381:$J381))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E381:$BL381)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E381:$BA381)","v":0},0,0,{"$f":"SUM(CC381:CH381)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E381:$BL381)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E381:$BA381)","v":0},0,0,{"$f":"SUM(CK381:CP381)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E381:$BL381)","v":3025966.3404617887},1454655.6595382108,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E381:$BA381)","v":0},0,0,{"$f":"SUM(CS381:CX381)","v":4480622},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(DA381:DF381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(DI381:DN381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(DQ381:DV381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(DY381:ED381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(EG381:EL381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(EO381:ET381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(EW381:FB381)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E381:$BA381)","v":0},0,0,0,0,0,{"$f":"SUM(FE381:FJ381)","v":0},0]
[{"$f":"ACCOUNTS!A382","v":593},{"$f":"ACCOUNTS!B382","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C382","v":39174782},0,{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,E$2),SUMIF(CLASS!$N382:$S382,E$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,F$2),SUMIF(CLASS!$N382:$S382,F$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,G$2),SUMIF(CLASS!$N382:$S382,G$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,H$2),SUMIF(CLASS!$N382:$S382,H$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,I$2),SUMIF(CLASS!$N382:$S382,I$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,J$2),SUMIF(CLASS!$N382:$S382,J$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,K$2),SUMIF(CLASS!$N382:$S382,K$3,CLASS!$E382:$J382))","v":2752790.3850044673},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,L$2),SUMIF(CLASS!$N382:$S382,L$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,M$2),SUMIF(CLASS!$N382:$S382,M$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,N$2),SUMIF(CLASS!$N382:$S382,N$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,O$2),SUMIF(CLASS!$N382:$S382,O$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,P$2),SUMIF(CLASS!$N382:$S382,P$3,CLASS!$E382:$J382))","v":24565474.768461339},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,Q$2),SUMIF(CLASS!$N382:$S382,Q$3,CLASS!$E382:$J382))","v":120936.78414673037},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,R$2),SUMIF(CLASS!$N382:$S382,R$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,S$2),SUMIF(CLASS!$N382:$S382,S$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,T$2),SUMIF(CLASS!$N382:$S382,T$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,U$2),SUMIF(CLASS!$N382:$S382,U$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,V$2),SUMIF(CLASS!$N382:$S382,V$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,W$2),SUMIF(CLASS!$N382:$S382,W$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,X$2),SUMIF(CLASS!$N382:$S382,X$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,Y$2),SUMIF(CLASS!$N382:$S382,Y$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,Z$2),SUMIF(CLASS!$N382:$S382,Z$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AA$2),SUMIF(CLASS!$N382:$S382,AA$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AB$2),SUMIF(CLASS!$N382:$S382,AB$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AC$2),SUMIF(CLASS!$N382:$S382,AC$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AD$2),SUMIF(CLASS!$N382:$S382,AD$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AE$2),SUMIF(CLASS!$N382:$S382,AE$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AF$2),SUMIF(CLASS!$N382:$S382,AF$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AG$2),SUMIF(CLASS!$N382:$S382,AG$3,CLASS!$E382:$J382))","v":11735580.062387466},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AH$2),SUMIF(CLASS!$N382:$S382,AH$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AI$2),SUMIF(CLASS!$N382:$S382,AI$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AJ$2),SUMIF(CLASS!$N382:$S382,AJ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AK$2),SUMIF(CLASS!$N382:$S382,AK$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AL$2),SUMIF(CLASS!$N382:$S382,AL$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AM$2),SUMIF(CLASS!$N382:$S382,AM$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AN$2),SUMIF(CLASS!$N382:$S382,AN$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AO$2),SUMIF(CLASS!$N382:$S382,AO$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AP$2),SUMIF(CLASS!$N382:$S382,AP$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AQ$2),SUMIF(CLASS!$N382:$S382,AQ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AR$2),SUMIF(CLASS!$N382:$S382,AR$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AS$2),SUMIF(CLASS!$N382:$S382,AS$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AT$2),SUMIF(CLASS!$N382:$S382,AT$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AU$2),SUMIF(CLASS!$N382:$S382,AU$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AV$2),SUMIF(CLASS!$N382:$S382,AV$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AW$2),SUMIF(CLASS!$N382:$S382,AW$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AX$2),SUMIF(CLASS!$N382:$S382,AX$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AY$2),SUMIF(CLASS!$N382:$S382,AY$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,AZ$2),SUMIF(CLASS!$N382:$S382,AZ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BA$2),SUMIF(CLASS!$N382:$S382,BA$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BB$2),SUMIF(CLASS!$N382:$S382,BB$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BC$2),SUMIF(CLASS!$N382:$S382,BC$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BD$2),SUMIF(CLASS!$N382:$S382,BD$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BE$2),SUMIF(CLASS!$N382:$S382,BE$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BF$2),SUMIF(CLASS!$N382:$S382,BF$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BG$2),SUMIF(CLASS!$N382:$S382,BG$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BH$2),SUMIF(CLASS!$N382:$S382,BH$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BI$2),SUMIF(CLASS!$N382:$S382,BI$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BJ$2),SUMIF(CLASS!$N382:$S382,BJ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BK$2),SUMIF(CLASS!$N382:$S382,BK$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BL$2),SUMIF(CLASS!$N382:$S382,BL$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BM$2),SUMIF(CLASS!$N382:$S382,BM$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BN$2),SUMIF(CLASS!$N382:$S382,BN$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BO$2),SUMIF(CLASS!$N382:$S382,BO$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BP$2),SUMIF(CLASS!$N382:$S382,BP$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BQ$2),SUMIF(CLASS!$N382:$S382,BQ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BR$2),SUMIF(CLASS!$N382:$S382,BR$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BS$2),SUMIF(CLASS!$N382:$S382,BS$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BT$2),SUMIF(CLASS!$N382:$S382,BT$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BU$2),SUMIF(CLASS!$N382:$S382,BU$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BV$2),SUMIF(CLASS!$N382:$S382,BV$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BW$2),SUMIF(CLASS!$N382:$S382,BW$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BX$2),SUMIF(CLASS!$N382:$S382,BX$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BY$2),SUMIF(CLASS!$N382:$S382,BY$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$R382),2,BZ$2),SUMIF(CLASS!$N382:$S382,BZ$3,CLASS!$E382:$J382))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC382:CH382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK382:CP382)","v":0},null,27439201.937612537,11735580.062387466,0,0,0,0,{"$f":"SUM(CS382:CX382)","v":39174782},null,0,0,0,0,0,0,{"$f":"SUM(DA382:DF382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI382:DN382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ382:DV382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY382:ED382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG382:EL382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO382:ET382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW382:FB382)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A383","v":594},{"$f":"ACCOUNTS!B383","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C383","v":12196388},0,{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,E$2),SUMIF(CLASS!$N383:$S383,E$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,F$2),SUMIF(CLASS!$N383:$S383,F$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,G$2),SUMIF(CLASS!$N383:$S383,G$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,H$2),SUMIF(CLASS!$N383:$S383,H$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,I$2),SUMIF(CLASS!$N383:$S383,I$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,J$2),SUMIF(CLASS!$N383:$S383,J$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,K$2),SUMIF(CLASS!$N383:$S383,K$3,CLASS!$E383:$J383))","v":6862.3480518048746},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,L$2),SUMIF(CLASS!$N383:$S383,L$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,M$2),SUMIF(CLASS!$N383:$S383,M$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,N$2),SUMIF(CLASS!$N383:$S383,N$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,O$2),SUMIF(CLASS!$N383:$S383,O$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,P$2),SUMIF(CLASS!$N383:$S383,P$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,Q$2),SUMIF(CLASS!$N383:$S383,Q$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,R$2),SUMIF(CLASS!$N383:$S383,R$3,CLASS!$E383:$J383))","v":11909373.972824475},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,S$2),SUMIF(CLASS!$N383:$S383,S$3,CLASS!$E383:$J383))","v":250896.4058502361},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,T$2),SUMIF(CLASS!$N383:$S383,T$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,U$2),SUMIF(CLASS!$N383:$S383,U$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,V$2),SUMIF(CLASS!$N383:$S383,V$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,W$2),SUMIF(CLASS!$N383:$S383,W$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,X$2),SUMIF(CLASS!$N383:$S383,X$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,Y$2),SUMIF(CLASS!$N383:$S383,Y$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,Z$2),SUMIF(CLASS!$N383:$S383,Z$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AA$2),SUMIF(CLASS!$N383:$S383,AA$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AB$2),SUMIF(CLASS!$N383:$S383,AB$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AC$2),SUMIF(CLASS!$N383:$S383,AC$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AD$2),SUMIF(CLASS!$N383:$S383,AD$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AE$2),SUMIF(CLASS!$N383:$S383,AE$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AF$2),SUMIF(CLASS!$N383:$S383,AF$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AG$2),SUMIF(CLASS!$N383:$S383,AG$3,CLASS!$E383:$J383))","v":29255.273273483945},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AH$2),SUMIF(CLASS!$N383:$S383,AH$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AI$2),SUMIF(CLASS!$N383:$S383,AI$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AJ$2),SUMIF(CLASS!$N383:$S383,AJ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AK$2),SUMIF(CLASS!$N383:$S383,AK$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AL$2),SUMIF(CLASS!$N383:$S383,AL$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AM$2),SUMIF(CLASS!$N383:$S383,AM$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AN$2),SUMIF(CLASS!$N383:$S383,AN$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AO$2),SUMIF(CLASS!$N383:$S383,AO$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AP$2),SUMIF(CLASS!$N383:$S383,AP$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AQ$2),SUMIF(CLASS!$N383:$S383,AQ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AR$2),SUMIF(CLASS!$N383:$S383,AR$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AS$2),SUMIF(CLASS!$N383:$S383,AS$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AT$2),SUMIF(CLASS!$N383:$S383,AT$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AU$2),SUMIF(CLASS!$N383:$S383,AU$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AV$2),SUMIF(CLASS!$N383:$S383,AV$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AW$2),SUMIF(CLASS!$N383:$S383,AW$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AX$2),SUMIF(CLASS!$N383:$S383,AX$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AY$2),SUMIF(CLASS!$N383:$S383,AY$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,AZ$2),SUMIF(CLASS!$N383:$S383,AZ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BA$2),SUMIF(CLASS!$N383:$S383,BA$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BB$2),SUMIF(CLASS!$N383:$S383,BB$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BC$2),SUMIF(CLASS!$N383:$S383,BC$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BD$2),SUMIF(CLASS!$N383:$S383,BD$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BE$2),SUMIF(CLASS!$N383:$S383,BE$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BF$2),SUMIF(CLASS!$N383:$S383,BF$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BG$2),SUMIF(CLASS!$N383:$S383,BG$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BH$2),SUMIF(CLASS!$N383:$S383,BH$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BI$2),SUMIF(CLASS!$N383:$S383,BI$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BJ$2),SUMIF(CLASS!$N383:$S383,BJ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BK$2),SUMIF(CLASS!$N383:$S383,BK$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BL$2),SUMIF(CLASS!$N383:$S383,BL$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BM$2),SUMIF(CLASS!$N383:$S383,BM$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BN$2),SUMIF(CLASS!$N383:$S383,BN$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BO$2),SUMIF(CLASS!$N383:$S383,BO$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BP$2),SUMIF(CLASS!$N383:$S383,BP$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BQ$2),SUMIF(CLASS!$N383:$S383,BQ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BR$2),SUMIF(CLASS!$N383:$S383,BR$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BS$2),SUMIF(CLASS!$N383:$S383,BS$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BT$2),SUMIF(CLASS!$N383:$S383,BT$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BU$2),SUMIF(CLASS!$N383:$S383,BU$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BV$2),SUMIF(CLASS!$N383:$S383,BV$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BW$2),SUMIF(CLASS!$N383:$S383,BW$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BX$2),SUMIF(CLASS!$N383:$S383,BX$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BY$2),SUMIF(CLASS!$N383:$S383,BY$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$R383),2,BZ$2),SUMIF(CLASS!$N383:$S383,BZ$3,CLASS!$E383:$J383))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,12167132.726726515,29255.273273483945,0,0,0,0,12196388,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A384","v":595},{"$f":"ACCOUNTS!B384","v":"Dist O&M - Lines Transformers"},{"$f":"ACCOUNTS!C384","v":248865},0,{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,E$2),SUMIF(CLASS!$N384:$S384,E$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,F$2),SUMIF(CLASS!$N384:$S384,F$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,G$2),SUMIF(CLASS!$N384:$S384,G$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,H$2),SUMIF(CLASS!$N384:$S384,H$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,I$2),SUMIF(CLASS!$N384:$S384,I$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,J$2),SUMIF(CLASS!$N384:$S384,J$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,K$2),SUMIF(CLASS!$N384:$S384,K$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,L$2),SUMIF(CLASS!$N384:$S384,L$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,M$2),SUMIF(CLASS!$N384:$S384,M$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,N$2),SUMIF(CLASS!$N384:$S384,N$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,O$2),SUMIF(CLASS!$N384:$S384,O$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,P$2),SUMIF(CLASS!$N384:$S384,P$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,Q$2),SUMIF(CLASS!$N384:$S384,Q$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,R$2),SUMIF(CLASS!$N384:$S384,R$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,S$2),SUMIF(CLASS!$N384:$S384,S$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,T$2),SUMIF(CLASS!$N384:$S384,T$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,U$2),SUMIF(CLASS!$N384:$S384,U$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,V$2),SUMIF(CLASS!$N384:$S384,V$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,W$2),SUMIF(CLASS!$N384:$S384,W$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,X$2),SUMIF(CLASS!$N384:$S384,X$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,Y$2),SUMIF(CLASS!$N384:$S384,Y$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,Z$2),SUMIF(CLASS!$N384:$S384,Z$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AA$2),SUMIF(CLASS!$N384:$S384,AA$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AB$2),SUMIF(CLASS!$N384:$S384,AB$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AC$2),SUMIF(CLASS!$N384:$S384,AC$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AD$2),SUMIF(CLASS!$N384:$S384,AD$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AE$2),SUMIF(CLASS!$N384:$S384,AE$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AF$2),SUMIF(CLASS!$N384:$S384,AF$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AG$2),SUMIF(CLASS!$N384:$S384,AG$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AH$2),SUMIF(CLASS!$N384:$S384,AH$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AI$2),SUMIF(CLASS!$N384:$S384,AI$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AJ$2),SUMIF(CLASS!$N384:$S384,AJ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AK$2),SUMIF(CLASS!$N384:$S384,AK$3,CLASS!$E384:$J384))","v":85259.194727013542},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AL$2),SUMIF(CLASS!$N384:$S384,AL$3,CLASS!$E384:$J384))","v":161286.74818242987},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AM$2),SUMIF(CLASS!$N384:$S384,AM$3,CLASS!$E384:$J384))","v":2319.0570905565696},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AN$2),SUMIF(CLASS!$N384:$S384,AN$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AO$2),SUMIF(CLASS!$N384:$S384,AO$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AP$2),SUMIF(CLASS!$N384:$S384,AP$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AQ$2),SUMIF(CLASS!$N384:$S384,AQ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AR$2),SUMIF(CLASS!$N384:$S384,AR$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AS$2),SUMIF(CLASS!$N384:$S384,AS$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AT$2),SUMIF(CLASS!$N384:$S384,AT$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AU$2),SUMIF(CLASS!$N384:$S384,AU$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AV$2),SUMIF(CLASS!$N384:$S384,AV$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AW$2),SUMIF(CLASS!$N384:$S384,AW$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AX$2),SUMIF(CLASS!$N384:$S384,AX$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AY$2),SUMIF(CLASS!$N384:$S384,AY$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,AZ$2),SUMIF(CLASS!$N384:$S384,AZ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BA$2),SUMIF(CLASS!$N384:$S384,BA$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BB$2),SUMIF(CLASS!$N384:$S384,BB$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BC$2),SUMIF(CLASS!$N384:$S384,BC$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BD$2),SUMIF(CLASS!$N384:$S384,BD$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BE$2),SUMIF(CLASS!$N384:$S384,BE$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BF$2),SUMIF(CLASS!$N384:$S384,BF$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BG$2),SUMIF(CLASS!$N384:$S384,BG$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BH$2),SUMIF(CLASS!$N384:$S384,BH$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BI$2),SUMIF(CLASS!$N384:$S384,BI$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BJ$2),SUMIF(CLASS!$N384:$S384,BJ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BK$2),SUMIF(CLASS!$N384:$S384,BK$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BL$2),SUMIF(CLASS!$N384:$S384,BL$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BM$2),SUMIF(CLASS!$N384:$S384,BM$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BN$2),SUMIF(CLASS!$N384:$S384,BN$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BO$2),SUMIF(CLASS!$N384:$S384,BO$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BP$2),SUMIF(CLASS!$N384:$S384,BP$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BQ$2),SUMIF(CLASS!$N384:$S384,BQ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BR$2),SUMIF(CLASS!$N384:$S384,BR$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BS$2),SUMIF(CLASS!$N384:$S384,BS$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BT$2),SUMIF(CLASS!$N384:$S384,BT$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BU$2),SUMIF(CLASS!$N384:$S384,BU$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BV$2),SUMIF(CLASS!$N384:$S384,BV$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BW$2),SUMIF(CLASS!$N384:$S384,BW$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BX$2),SUMIF(CLASS!$N384:$S384,BX$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BY$2),SUMIF(CLASS!$N384:$S384,BY$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$R384),2,BZ$2),SUMIF(CLASS!$N384:$S384,BZ$3,CLASS!$E384:$J384))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,248864.99999999997,0,0,0,248864.99999999997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A386","v":597},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Meters"},{"$f":"ACCOUNTS!C386","v":507944},0,{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,E$2),SUMIF(CLASS!$N386:$S386,E$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,F$2),SUMIF(CLASS!$N386:$S386,F$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,G$2),SUMIF(CLASS!$N386:$S386,G$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,H$2),SUMIF(CLASS!$N386:$S386,H$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,I$2),SUMIF(CLASS!$N386:$S386,I$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,J$2),SUMIF(CLASS!$N386:$S386,J$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,K$2),SUMIF(CLASS!$N386:$S386,K$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,L$2),SUMIF(CLASS!$N386:$S386,L$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,M$2),SUMIF(CLASS!$N386:$S386,M$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,N$2),SUMIF(CLASS!$N386:$S386,N$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,O$2),SUMIF(CLASS!$N386:$S386,O$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,P$2),SUMIF(CLASS!$N386:$S386,P$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,Q$2),SUMIF(CLASS!$N386:$S386,Q$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,R$2),SUMIF(CLASS!$N386:$S386,R$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,S$2),SUMIF(CLASS!$N386:$S386,S$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,T$2),SUMIF(CLASS!$N386:$S386,T$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,U$2),SUMIF(CLASS!$N386:$S386,U$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,V$2),SUMIF(CLASS!$N386:$S386,V$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,W$2),SUMIF(CLASS!$N386:$S386,W$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,X$2),SUMIF(CLASS!$N386:$S386,X$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,Y$2),SUMIF(CLASS!$N386:$S386,Y$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,Z$2),SUMIF(CLASS!$N386:$S386,Z$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AA$2),SUMIF(CLASS!$N386:$S386,AA$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AB$2),SUMIF(CLASS!$N386:$S386,AB$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AC$2),SUMIF(CLASS!$N386:$S386,AC$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AD$2),SUMIF(CLASS!$N386:$S386,AD$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AE$2),SUMIF(CLASS!$N386:$S386,AE$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AF$2),SUMIF(CLASS!$N386:$S386,AF$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AG$2),SUMIF(CLASS!$N386:$S386,AG$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AH$2),SUMIF(CLASS!$N386:$S386,AH$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AI$2),SUMIF(CLASS!$N386:$S386,AI$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AJ$2),SUMIF(CLASS!$N386:$S386,AJ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AK$2),SUMIF(CLASS!$N386:$S386,AK$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AL$2),SUMIF(CLASS!$N386:$S386,AL$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AM$2),SUMIF(CLASS!$N386:$S386,AM$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AN$2),SUMIF(CLASS!$N386:$S386,AN$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AO$2),SUMIF(CLASS!$N386:$S386,AO$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AP$2),SUMIF(CLASS!$N386:$S386,AP$3,CLASS!$E386:$J386))","v":507944},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AQ$2),SUMIF(CLASS!$N386:$S386,AQ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AR$2),SUMIF(CLASS!$N386:$S386,AR$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AS$2),SUMIF(CLASS!$N386:$S386,AS$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AT$2),SUMIF(CLASS!$N386:$S386,AT$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AU$2),SUMIF(CLASS!$N386:$S386,AU$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AV$2),SUMIF(CLASS!$N386:$S386,AV$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AW$2),SUMIF(CLASS!$N386:$S386,AW$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AX$2),SUMIF(CLASS!$N386:$S386,AX$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AY$2),SUMIF(CLASS!$N386:$S386,AY$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,AZ$2),SUMIF(CLASS!$N386:$S386,AZ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BA$2),SUMIF(CLASS!$N386:$S386,BA$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BB$2),SUMIF(CLASS!$N386:$S386,BB$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BC$2),SUMIF(CLASS!$N386:$S386,BC$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BD$2),SUMIF(CLASS!$N386:$S386,BD$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BE$2),SUMIF(CLASS!$N386:$S386,BE$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BF$2),SUMIF(CLASS!$N386:$S386,BF$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BG$2),SUMIF(CLASS!$N386:$S386,BG$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BH$2),SUMIF(CLASS!$N386:$S386,BH$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BI$2),SUMIF(CLASS!$N386:$S386,BI$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BJ$2),SUMIF(CLASS!$N386:$S386,BJ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BK$2),SUMIF(CLASS!$N386:$S386,BK$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BL$2),SUMIF(CLASS!$N386:$S386,BL$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BM$2),SUMIF(CLASS!$N386:$S386,BM$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BN$2),SUMIF(CLASS!$N386:$S386,BN$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BO$2),SUMIF(CLASS!$N386:$S386,BO$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BP$2),SUMIF(CLASS!$N386:$S386,BP$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BQ$2),SUMIF(CLASS!$N386:$S386,BQ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BR$2),SUMIF(CLASS!$N386:$S386,BR$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BS$2),SUMIF(CLASS!$N386:$S386,BS$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BT$2),SUMIF(CLASS!$N386:$S386,BT$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BU$2),SUMIF(CLASS!$N386:$S386,BU$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BV$2),SUMIF(CLASS!$N386:$S386,BV$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BW$2),SUMIF(CLASS!$N386:$S386,BW$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BX$2),SUMIF(CLASS!$N386:$S386,BX$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BY$2),SUMIF(CLASS!$N386:$S386,BY$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$R386),2,BZ$2),SUMIF(CLASS!$N386:$S386,BZ$3,CLASS!$E386:$J386))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,507944,0,0,0,507944,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A387","v":"~"},{"$f":"ACCOUNTS!B387","v":"~"},{"$f":"ACCOUNTS!C387","v":0},0,{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,E$2),SUMIF(CLASS!$N387:$S387,E$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,F$2),SUMIF(CLASS!$N387:$S387,F$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,G$2),SUMIF(CLASS!$N387:$S387,G$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,H$2),SUMIF(CLASS!$N387:$S387,H$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,I$2),SUMIF(CLASS!$N387:$S387,I$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,J$2),SUMIF(CLASS!$N387:$S387,J$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,K$2),SUMIF(CLASS!$N387:$S387,K$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,L$2),SUMIF(CLASS!$N387:$S387,L$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,M$2),SUMIF(CLASS!$N387:$S387,M$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,N$2),SUMIF(CLASS!$N387:$S387,N$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,O$2),SUMIF(CLASS!$N387:$S387,O$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,P$2),SUMIF(CLASS!$N387:$S387,P$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,Q$2),SUMIF(CLASS!$N387:$S387,Q$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,R$2),SUMIF(CLASS!$N387:$S387,R$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,S$2),SUMIF(CLASS!$N387:$S387,S$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,T$2),SUMIF(CLASS!$N387:$S387,T$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,U$2),SUMIF(CLASS!$N387:$S387,U$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,V$2),SUMIF(CLASS!$N387:$S387,V$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,W$2),SUMIF(CLASS!$N387:$S387,W$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,X$2),SUMIF(CLASS!$N387:$S387,X$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,Y$2),SUMIF(CLASS!$N387:$S387,Y$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,Z$2),SUMIF(CLASS!$N387:$S387,Z$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AA$2),SUMIF(CLASS!$N387:$S387,AA$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AB$2),SUMIF(CLASS!$N387:$S387,AB$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AC$2),SUMIF(CLASS!$N387:$S387,AC$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AD$2),SUMIF(CLASS!$N387:$S387,AD$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AE$2),SUMIF(CLASS!$N387:$S387,AE$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AF$2),SUMIF(CLASS!$N387:$S387,AF$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AG$2),SUMIF(CLASS!$N387:$S387,AG$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AH$2),SUMIF(CLASS!$N387:$S387,AH$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AI$2),SUMIF(CLASS!$N387:$S387,AI$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AJ$2),SUMIF(CLASS!$N387:$S387,AJ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AK$2),SUMIF(CLASS!$N387:$S387,AK$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AL$2),SUMIF(CLASS!$N387:$S387,AL$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AM$2),SUMIF(CLASS!$N387:$S387,AM$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AN$2),SUMIF(CLASS!$N387:$S387,AN$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AO$2),SUMIF(CLASS!$N387:$S387,AO$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AP$2),SUMIF(CLASS!$N387:$S387,AP$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AQ$2),SUMIF(CLASS!$N387:$S387,AQ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AR$2),SUMIF(CLASS!$N387:$S387,AR$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AS$2),SUMIF(CLASS!$N387:$S387,AS$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AT$2),SUMIF(CLASS!$N387:$S387,AT$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AU$2),SUMIF(CLASS!$N387:$S387,AU$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AV$2),SUMIF(CLASS!$N387:$S387,AV$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AW$2),SUMIF(CLASS!$N387:$S387,AW$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AX$2),SUMIF(CLASS!$N387:$S387,AX$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AY$2),SUMIF(CLASS!$N387:$S387,AY$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,AZ$2),SUMIF(CLASS!$N387:$S387,AZ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BA$2),SUMIF(CLASS!$N387:$S387,BA$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BB$2),SUMIF(CLASS!$N387:$S387,BB$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BC$2),SUMIF(CLASS!$N387:$S387,BC$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BD$2),SUMIF(CLASS!$N387:$S387,BD$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BE$2),SUMIF(CLASS!$N387:$S387,BE$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BF$2),SUMIF(CLASS!$N387:$S387,BF$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BG$2),SUMIF(CLASS!$N387:$S387,BG$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BH$2),SUMIF(CLASS!$N387:$S387,BH$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BI$2),SUMIF(CLASS!$N387:$S387,BI$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BJ$2),SUMIF(CLASS!$N387:$S387,BJ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BK$2),SUMIF(CLASS!$N387:$S387,BK$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BL$2),SUMIF(CLASS!$N387:$S387,BL$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BM$2),SUMIF(CLASS!$N387:$S387,BM$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BN$2),SUMIF(CLASS!$N387:$S387,BN$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BO$2),SUMIF(CLASS!$N387:$S387,BO$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BP$2),SUMIF(CLASS!$N387:$S387,BP$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BQ$2),SUMIF(CLASS!$N387:$S387,BQ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BR$2),SUMIF(CLASS!$N387:$S387,BR$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BS$2),SUMIF(CLASS!$N387:$S387,BS$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BT$2),SUMIF(CLASS!$N387:$S387,BT$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BU$2),SUMIF(CLASS!$N387:$S387,BU$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BV$2),SUMIF(CLASS!$N387:$S387,BV$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BW$2),SUMIF(CLASS!$N387:$S387,BW$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BX$2),SUMIF(CLASS!$N387:$S387,BX$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BY$2),SUMIF(CLASS!$N387:$S387,BY$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$R387),2,BZ$2),SUMIF(CLASS!$N387:$S387,BZ$3,CLASS!$E387:$J387))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A389","v":"~"},{"$f":"ACCOUNTS!B389","v":"~"},{"$f":"ACCOUNTS!C389","v":0},0,{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,E$2),SUMIF(CLASS!$N389:$S389,E$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,F$2),SUMIF(CLASS!$N389:$S389,F$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,G$2),SUMIF(CLASS!$N389:$S389,G$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,H$2),SUMIF(CLASS!$N389:$S389,H$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,I$2),SUMIF(CLASS!$N389:$S389,I$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,J$2),SUMIF(CLASS!$N389:$S389,J$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,K$2),SUMIF(CLASS!$N389:$S389,K$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,L$2),SUMIF(CLASS!$N389:$S389,L$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,M$2),SUMIF(CLASS!$N389:$S389,M$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,N$2),SUMIF(CLASS!$N389:$S389,N$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,O$2),SUMIF(CLASS!$N389:$S389,O$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,P$2),SUMIF(CLASS!$N389:$S389,P$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,Q$2),SUMIF(CLASS!$N389:$S389,Q$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,R$2),SUMIF(CLASS!$N389:$S389,R$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,S$2),SUMIF(CLASS!$N389:$S389,S$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,T$2),SUMIF(CLASS!$N389:$S389,T$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,U$2),SUMIF(CLASS!$N389:$S389,U$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,V$2),SUMIF(CLASS!$N389:$S389,V$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,W$2),SUMIF(CLASS!$N389:$S389,W$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,X$2),SUMIF(CLASS!$N389:$S389,X$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,Y$2),SUMIF(CLASS!$N389:$S389,Y$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,Z$2),SUMIF(CLASS!$N389:$S389,Z$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AA$2),SUMIF(CLASS!$N389:$S389,AA$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AB$2),SUMIF(CLASS!$N389:$S389,AB$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AC$2),SUMIF(CLASS!$N389:$S389,AC$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AD$2),SUMIF(CLASS!$N389:$S389,AD$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AE$2),SUMIF(CLASS!$N389:$S389,AE$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AF$2),SUMIF(CLASS!$N389:$S389,AF$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AG$2),SUMIF(CLASS!$N389:$S389,AG$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AH$2),SUMIF(CLASS!$N389:$S389,AH$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AI$2),SUMIF(CLASS!$N389:$S389,AI$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AJ$2),SUMIF(CLASS!$N389:$S389,AJ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AK$2),SUMIF(CLASS!$N389:$S389,AK$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AL$2),SUMIF(CLASS!$N389:$S389,AL$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AM$2),SUMIF(CLASS!$N389:$S389,AM$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AN$2),SUMIF(CLASS!$N389:$S389,AN$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AO$2),SUMIF(CLASS!$N389:$S389,AO$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AP$2),SUMIF(CLASS!$N389:$S389,AP$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AQ$2),SUMIF(CLASS!$N389:$S389,AQ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AR$2),SUMIF(CLASS!$N389:$S389,AR$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AS$2),SUMIF(CLASS!$N389:$S389,AS$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AT$2),SUMIF(CLASS!$N389:$S389,AT$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AU$2),SUMIF(CLASS!$N389:$S389,AU$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AV$2),SUMIF(CLASS!$N389:$S389,AV$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AW$2),SUMIF(CLASS!$N389:$S389,AW$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AX$2),SUMIF(CLASS!$N389:$S389,AX$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AY$2),SUMIF(CLASS!$N389:$S389,AY$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,AZ$2),SUMIF(CLASS!$N389:$S389,AZ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BA$2),SUMIF(CLASS!$N389:$S389,BA$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BB$2),SUMIF(CLASS!$N389:$S389,BB$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BC$2),SUMIF(CLASS!$N389:$S389,BC$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BD$2),SUMIF(CLASS!$N389:$S389,BD$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BE$2),SUMIF(CLASS!$N389:$S389,BE$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BF$2),SUMIF(CLASS!$N389:$S389,BF$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BG$2),SUMIF(CLASS!$N389:$S389,BG$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BH$2),SUMIF(CLASS!$N389:$S389,BH$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BI$2),SUMIF(CLASS!$N389:$S389,BI$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BJ$2),SUMIF(CLASS!$N389:$S389,BJ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BK$2),SUMIF(CLASS!$N389:$S389,BK$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BL$2),SUMIF(CLASS!$N389:$S389,BL$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BM$2),SUMIF(CLASS!$N389:$S389,BM$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BN$2),SUMIF(CLASS!$N389:$S389,BN$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BO$2),SUMIF(CLASS!$N389:$S389,BO$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BP$2),SUMIF(CLASS!$N389:$S389,BP$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BQ$2),SUMIF(CLASS!$N389:$S389,BQ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BR$2),SUMIF(CLASS!$N389:$S389,BR$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BS$2),SUMIF(CLASS!$N389:$S389,BS$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BT$2),SUMIF(CLASS!$N389:$S389,BT$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BU$2),SUMIF(CLASS!$N389:$S389,BU$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BV$2),SUMIF(CLASS!$N389:$S389,BV$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BW$2),SUMIF(CLASS!$N389:$S389,BW$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BX$2),SUMIF(CLASS!$N389:$S389,BX$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BY$2),SUMIF(CLASS!$N389:$S389,BY$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$R389),2,BZ$2),SUMIF(CLASS!$N389:$S389,BZ$3,CLASS!$E389:$J389))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},0,{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,E$2),SUMIF(CLASS!$N390:$S390,E$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,F$2),SUMIF(CLASS!$N390:$S390,F$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,G$2),SUMIF(CLASS!$N390:$S390,G$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,H$2),SUMIF(CLASS!$N390:$S390,H$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,I$2),SUMIF(CLASS!$N390:$S390,I$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,J$2),SUMIF(CLASS!$N390:$S390,J$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,K$2),SUMIF(CLASS!$N390:$S390,K$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,L$2),SUMIF(CLASS!$N390:$S390,L$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,M$2),SUMIF(CLASS!$N390:$S390,M$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,N$2),SUMIF(CLASS!$N390:$S390,N$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,O$2),SUMIF(CLASS!$N390:$S390,O$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,P$2),SUMIF(CLASS!$N390:$S390,P$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Q$2),SUMIF(CLASS!$N390:$S390,Q$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,R$2),SUMIF(CLASS!$N390:$S390,R$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,S$2),SUMIF(CLASS!$N390:$S390,S$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,T$2),SUMIF(CLASS!$N390:$S390,T$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,U$2),SUMIF(CLASS!$N390:$S390,U$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,V$2),SUMIF(CLASS!$N390:$S390,V$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,W$2),SUMIF(CLASS!$N390:$S390,W$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,X$2),SUMIF(CLASS!$N390:$S390,X$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Y$2),SUMIF(CLASS!$N390:$S390,Y$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Z$2),SUMIF(CLASS!$N390:$S390,Z$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AA$2),SUMIF(CLASS!$N390:$S390,AA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AB$2),SUMIF(CLASS!$N390:$S390,AB$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AC$2),SUMIF(CLASS!$N390:$S390,AC$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AD$2),SUMIF(CLASS!$N390:$S390,AD$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AE$2),SUMIF(CLASS!$N390:$S390,AE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AF$2),SUMIF(CLASS!$N390:$S390,AF$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AG$2),SUMIF(CLASS!$N390:$S390,AG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AH$2),SUMIF(CLASS!$N390:$S390,AH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AI$2),SUMIF(CLASS!$N390:$S390,AI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AJ$2),SUMIF(CLASS!$N390:$S390,AJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AK$2),SUMIF(CLASS!$N390:$S390,AK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AL$2),SUMIF(CLASS!$N390:$S390,AL$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AM$2),SUMIF(CLASS!$N390:$S390,AM$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AN$2),SUMIF(CLASS!$N390:$S390,AN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AO$2),SUMIF(CLASS!$N390:$S390,AO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AP$2),SUMIF(CLASS!$N390:$S390,AP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AQ$2),SUMIF(CLASS!$N390:$S390,AQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AR$2),SUMIF(CLASS!$N390:$S390,AR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AS$2),SUMIF(CLASS!$N390:$S390,AS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AT$2),SUMIF(CLASS!$N390:$S390,AT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AU$2),SUMIF(CLASS!$N390:$S390,AU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AV$2),SUMIF(CLASS!$N390:$S390,AV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AW$2),SUMIF(CLASS!$N390:$S390,AW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AX$2),SUMIF(CLASS!$N390:$S390,AX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AY$2),SUMIF(CLASS!$N390:$S390,AY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AZ$2),SUMIF(CLASS!$N390:$S390,AZ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BA$2),SUMIF(CLASS!$N390:$S390,BA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BB$2),SUMIF(CLASS!$N390:$S390,BB$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BC$2),SUMIF(CLASS!$N390:$S390,BC$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BD$2),SUMIF(CLASS!$N390:$S390,BD$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BE$2),SUMIF(CLASS!$N390:$S390,BE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BF$2),SUMIF(CLASS!$N390:$S390,BF$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BG$2),SUMIF(CLASS!$N390:$S390,BG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BH$2),SUMIF(CLASS!$N390:$S390,BH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BI$2),SUMIF(CLASS!$N390:$S390,BI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BJ$2),SUMIF(CLASS!$N390:$S390,BJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BK$2),SUMIF(CLASS!$N390:$S390,BK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BL$2),SUMIF(CLASS!$N390:$S390,BL$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BM$2),SUMIF(CLASS!$N390:$S390,BM$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BN$2),SUMIF(CLASS!$N390:$S390,BN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BO$2),SUMIF(CLASS!$N390:$S390,BO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BP$2),SUMIF(CLASS!$N390:$S390,BP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BQ$2),SUMIF(CLASS!$N390:$S390,BQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BR$2),SUMIF(CLASS!$N390:$S390,BR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BS$2),SUMIF(CLASS!$N390:$S390,BS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BT$2),SUMIF(CLASS!$N390:$S390,BT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BU$2),SUMIF(CLASS!$N390:$S390,BU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BV$2),SUMIF(CLASS!$N390:$S390,BV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BW$2),SUMIF(CLASS!$N390:$S390,BW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BX$2),SUMIF(CLASS!$N390:$S390,BX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BY$2),SUMIF(CLASS!$N390:$S390,BY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BZ$2),SUMIF(CLASS!$N390:$S390,BZ$3,CLASS!$E390:$J390))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A391","v":"~"},{"$f":"ACCOUNTS!B391","v":"~"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,E$2),SUMIF(CLASS!$N391:$S391,E$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,F$2),SUMIF(CLASS!$N391:$S391,F$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,G$2),SUMIF(CLASS!$N391:$S391,G$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,H$2),SUMIF(CLASS!$N391:$S391,H$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,I$2),SUMIF(CLASS!$N391:$S391,I$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,J$2),SUMIF(CLASS!$N391:$S391,J$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,K$2),SUMIF(CLASS!$N391:$S391,K$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,L$2),SUMIF(CLASS!$N391:$S391,L$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,M$2),SUMIF(CLASS!$N391:$S391,M$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,N$2),SUMIF(CLASS!$N391:$S391,N$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,O$2),SUMIF(CLASS!$N391:$S391,O$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,P$2),SUMIF(CLASS!$N391:$S391,P$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,Q$2),SUMIF(CLASS!$N391:$S391,Q$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,R$2),SUMIF(CLASS!$N391:$S391,R$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,S$2),SUMIF(CLASS!$N391:$S391,S$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,T$2),SUMIF(CLASS!$N391:$S391,T$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,U$2),SUMIF(CLASS!$N391:$S391,U$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,V$2),SUMIF(CLASS!$N391:$S391,V$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,W$2),SUMIF(CLASS!$N391:$S391,W$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,X$2),SUMIF(CLASS!$N391:$S391,X$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,Y$2),SUMIF(CLASS!$N391:$S391,Y$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,Z$2),SUMIF(CLASS!$N391:$S391,Z$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AA$2),SUMIF(CLASS!$N391:$S391,AA$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AB$2),SUMIF(CLASS!$N391:$S391,AB$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AC$2),SUMIF(CLASS!$N391:$S391,AC$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AD$2),SUMIF(CLASS!$N391:$S391,AD$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AE$2),SUMIF(CLASS!$N391:$S391,AE$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AF$2),SUMIF(CLASS!$N391:$S391,AF$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AG$2),SUMIF(CLASS!$N391:$S391,AG$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AH$2),SUMIF(CLASS!$N391:$S391,AH$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AI$2),SUMIF(CLASS!$N391:$S391,AI$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AJ$2),SUMIF(CLASS!$N391:$S391,AJ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AK$2),SUMIF(CLASS!$N391:$S391,AK$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AL$2),SUMIF(CLASS!$N391:$S391,AL$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AM$2),SUMIF(CLASS!$N391:$S391,AM$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AN$2),SUMIF(CLASS!$N391:$S391,AN$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AO$2),SUMIF(CLASS!$N391:$S391,AO$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AP$2),SUMIF(CLASS!$N391:$S391,AP$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AQ$2),SUMIF(CLASS!$N391:$S391,AQ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AR$2),SUMIF(CLASS!$N391:$S391,AR$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AS$2),SUMIF(CLASS!$N391:$S391,AS$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AT$2),SUMIF(CLASS!$N391:$S391,AT$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AU$2),SUMIF(CLASS!$N391:$S391,AU$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AV$2),SUMIF(CLASS!$N391:$S391,AV$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AW$2),SUMIF(CLASS!$N391:$S391,AW$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AX$2),SUMIF(CLASS!$N391:$S391,AX$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AY$2),SUMIF(CLASS!$N391:$S391,AY$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,AZ$2),SUMIF(CLASS!$N391:$S391,AZ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BA$2),SUMIF(CLASS!$N391:$S391,BA$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BB$2),SUMIF(CLASS!$N391:$S391,BB$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BC$2),SUMIF(CLASS!$N391:$S391,BC$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BD$2),SUMIF(CLASS!$N391:$S391,BD$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BE$2),SUMIF(CLASS!$N391:$S391,BE$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BF$2),SUMIF(CLASS!$N391:$S391,BF$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BG$2),SUMIF(CLASS!$N391:$S391,BG$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BH$2),SUMIF(CLASS!$N391:$S391,BH$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BI$2),SUMIF(CLASS!$N391:$S391,BI$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BJ$2),SUMIF(CLASS!$N391:$S391,BJ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BK$2),SUMIF(CLASS!$N391:$S391,BK$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BL$2),SUMIF(CLASS!$N391:$S391,BL$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BM$2),SUMIF(CLASS!$N391:$S391,BM$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BN$2),SUMIF(CLASS!$N391:$S391,BN$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BO$2),SUMIF(CLASS!$N391:$S391,BO$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BP$2),SUMIF(CLASS!$N391:$S391,BP$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BQ$2),SUMIF(CLASS!$N391:$S391,BQ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BR$2),SUMIF(CLASS!$N391:$S391,BR$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BS$2),SUMIF(CLASS!$N391:$S391,BS$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BT$2),SUMIF(CLASS!$N391:$S391,BT$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BU$2),SUMIF(CLASS!$N391:$S391,BU$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BV$2),SUMIF(CLASS!$N391:$S391,BV$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BW$2),SUMIF(CLASS!$N391:$S391,BW$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BX$2),SUMIF(CLASS!$N391:$S391,BX$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BY$2),SUMIF(CLASS!$N391:$S391,BY$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$R391),2,BZ$2),SUMIF(CLASS!$N391:$S391,BZ$3,CLASS!$E391:$J391))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC391:CH391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK391:CP391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS391:CX391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA391:DF391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI391:DN391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ391:DV391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY391:ED391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG391:EL391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO391:ET391)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW391:FB391)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B392","v":"Sub-total"},{"$f":"SUM(C381:C391)","v":58534638},0,{"$f":"SUM(E381:E391)","v":0},0,0,0,0,0,3100868.2581331367,0,0,201648.13837498688,2483102.6770099378,24565474.768461339,120936.78414673037,11909373.972824475,250896.4058502361,0,0,0,0,0,0,0,0,0,0,0,0,0,13219490.995199163,0,0,0,85259.194727013542,161286.74818242987,2319.0570905565696,0,0,507944,0,1926037,{"$f":"SUM(AS381:AS391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB381:BB391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC381:CC391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK381:CK391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS381:CS391)","v":42632301.004800841},13219490.995199163,2682846,0,0,0,58534638,null,{"$f":"SUM(DA381:DA391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI381:DI391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ381:DQ391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY381:DY391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG381:EG391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO381:EO391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW381:EW391)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE381:FE391)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B394","v":"General Expense - Maintenance & Other"},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,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,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,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,{"$f":"ROUND((SUM(FK394,FC394,EU394,EM394,EE394,DW394,DO394,DG394,CY394,CQ394,CI394)-C394),1)","v":0}]
[{"$f":"ACCOUNTS!A395","v":935},{"$f":"ACCOUNTS!B395","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C395","v":5128705},0,{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,E$2),SUMIF(CLASS!$N395:$S395,E$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,F$2),SUMIF(CLASS!$N395:$S395,F$3,CLASS!$E395:$J395))","v":387128.22544527065},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,G$2),SUMIF(CLASS!$N395:$S395,G$3,CLASS!$E395:$J395))","v":28202.46880670519},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,H$2),SUMIF(CLASS!$N395:$S395,H$3,CLASS!$E395:$J395))","v":23550.34167899465},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,I$2),SUMIF(CLASS!$N395:$S395,I$3,CLASS!$E395:$J395))","v":940.83528353688371},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,J$2),SUMIF(CLASS!$N395:$S395,J$3,CLASS!$E395:$J395))","v":14810.804035924482},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,K$2),SUMIF(CLASS!$N395:$S395,K$3,CLASS!$E395:$J395))","v":64742.548038111403},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,L$2),SUMIF(CLASS!$N395:$S395,L$3,CLASS!$E395:$J395))","v":244.14159853319049},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,M$2),SUMIF(CLASS!$N395:$S395,M$3,CLASS!$E395:$J395))","v":3017.7476644285048},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,N$2),SUMIF(CLASS!$N395:$S395,N$3,CLASS!$E395:$J395))","v":14577.222581411612},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,O$2),SUMIF(CLASS!$N395:$S395,O$3,CLASS!$E395:$J395))","v":179504.46112208132},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,P$2),SUMIF(CLASS!$N395:$S395,P$3,CLASS!$E395:$J395))","v":300455.81640954694},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,Q$2),SUMIF(CLASS!$N395:$S395,Q$3,CLASS!$E395:$J395))","v":1479.1556262287922},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,R$2),SUMIF(CLASS!$N395:$S395,R$3,CLASS!$E395:$J395))","v":701938.21042753838},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,S$2),SUMIF(CLASS!$N395:$S395,S$3,CLASS!$E395:$J395))","v":14787.828019095123},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,T$2),SUMIF(CLASS!$N395:$S395,T$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,U$2),SUMIF(CLASS!$N395:$S395,U$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,V$2),SUMIF(CLASS!$N395:$S395,V$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,W$2),SUMIF(CLASS!$N395:$S395,W$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,X$2),SUMIF(CLASS!$N395:$S395,X$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,Y$2),SUMIF(CLASS!$N395:$S395,Y$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,Z$2),SUMIF(CLASS!$N395:$S395,Z$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AA$2),SUMIF(CLASS!$N395:$S395,AA$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AB$2),SUMIF(CLASS!$N395:$S395,AB$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AC$2),SUMIF(CLASS!$N395:$S395,AC$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AD$2),SUMIF(CLASS!$N395:$S395,AD$3,CLASS!$E395:$J395))","v":1650388.7505824692},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AE$2),SUMIF(CLASS!$N395:$S395,AE$3,CLASS!$E395:$J395))","v":120231.57754437478},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AF$2),SUMIF(CLASS!$N395:$S395,AF$3,CLASS!$E395:$J395))","v":100398.82505255616},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AG$2),SUMIF(CLASS!$N395:$S395,AG$3,CLASS!$E395:$J395))","v":276007.70479405392},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AH$2),SUMIF(CLASS!$N395:$S395,AH$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AI$2),SUMIF(CLASS!$N395:$S395,AI$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AJ$2),SUMIF(CLASS!$N395:$S395,AJ$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AK$2),SUMIF(CLASS!$N395:$S395,AK$3,CLASS!$E395:$J395))","v":80642.72466333519},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AL$2),SUMIF(CLASS!$N395:$S395,AL$3,CLASS!$E395:$J395))","v":152553.66728674195},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AM$2),SUMIF(CLASS!$N395:$S395,AM$3,CLASS!$E395:$J395))","v":2193.4887261262711},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AN$2),SUMIF(CLASS!$N395:$S395,AN$3,CLASS!$E395:$J395))","v":24445.591878572759},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AO$2),SUMIF(CLASS!$N395:$S395,AO$3,CLASS!$E395:$J395))","v":79588.402492030917},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AP$2),SUMIF(CLASS!$N395:$S395,AP$3,CLASS!$E395:$J395))","v":74274.116433460498},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AQ$2),SUMIF(CLASS!$N395:$S395,AQ$3,CLASS!$E395:$J395))","v":374.21564216933803},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AR$2),SUMIF(CLASS!$N395:$S395,AR$3,CLASS!$E395:$J395))","v":38336.61918905683},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AS$2),SUMIF(CLASS!$N395:$S395,AS$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AT$2),SUMIF(CLASS!$N395:$S395,AT$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AU$2),SUMIF(CLASS!$N395:$S395,AU$3,CLASS!$E395:$J395))","v":267598.4660187597},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AV$2),SUMIF(CLASS!$N395:$S395,AV$3,CLASS!$E395:$J395))","v":329063.6662936582},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AW$2),SUMIF(CLASS!$N395:$S395,AW$3,CLASS!$E395:$J395))","v":133531.19380070464},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AX$2),SUMIF(CLASS!$N395:$S395,AX$3,CLASS!$E395:$J395))","v":63696.182864524577},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AY$2),SUMIF(CLASS!$N395:$S395,AY$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,AZ$2),SUMIF(CLASS!$N395:$S395,AZ$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BA$2),SUMIF(CLASS!$N395:$S395,BA$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BB$2),SUMIF(CLASS!$N395:$S395,BB$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BC$2),SUMIF(CLASS!$N395:$S395,BC$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BD$2),SUMIF(CLASS!$N395:$S395,BD$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BE$2),SUMIF(CLASS!$N395:$S395,BE$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BF$2),SUMIF(CLASS!$N395:$S395,BF$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BG$2),SUMIF(CLASS!$N395:$S395,BG$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BH$2),SUMIF(CLASS!$N395:$S395,BH$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BI$2),SUMIF(CLASS!$N395:$S395,BI$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BJ$2),SUMIF(CLASS!$N395:$S395,BJ$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BK$2),SUMIF(CLASS!$N395:$S395,BK$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BL$2),SUMIF(CLASS!$N395:$S395,BL$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BM$2),SUMIF(CLASS!$N395:$S395,BM$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BN$2),SUMIF(CLASS!$N395:$S395,BN$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BO$2),SUMIF(CLASS!$N395:$S395,BO$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BP$2),SUMIF(CLASS!$N395:$S395,BP$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BQ$2),SUMIF(CLASS!$N395:$S395,BQ$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BR$2),SUMIF(CLASS!$N395:$S395,BR$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BS$2),SUMIF(CLASS!$N395:$S395,BS$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BT$2),SUMIF(CLASS!$N395:$S395,BT$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BU$2),SUMIF(CLASS!$N395:$S395,BU$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BV$2),SUMIF(CLASS!$N395:$S395,BV$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BW$2),SUMIF(CLASS!$N395:$S395,BW$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BX$2),SUMIF(CLASS!$N395:$S395,BX$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BY$2),SUMIF(CLASS!$N395:$S395,BY$3,CLASS!$E395:$J395))","v":0},{"$f":"IF(CLASS!$L395<>0,FUNCALLOC!$C395*INDEX(INDIRECT(ACCOUNTS!$R395),2,BZ$2),SUMIF(CLASS!$N395:$S395,BZ$3,CLASS!$E395:$J395))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E395:$BL395)","v":387128.22544527065},1650388.7505824692,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E395:$BA395)","v":0},0,0,{"$f":"SUM(CC395:CH395)","v":2037516.9760277397},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E395:$BL395)","v":51752.81048569984},220630.40259693094,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E395:$BA395)","v":0},0,0,{"$f":"SUM(CK395:CP395)","v":272383.21308263077},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E395:$BL395)","v":1296498.7708064364},276007.70479405392,1246298.3352891409,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E395:$BA395)","v":0},0,0,{"$f":"SUM(CS395:CX395)","v":2818804.8108896315},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(DA395:DF395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(DI395:DN395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(DQ395:DV395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(DY395:ED395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(EG395:EL395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(EO395:ET395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(EW395:FB395)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E395:$BA395)","v":0},0,0,0,0,0,{"$f":"SUM(FE395:FJ395)","v":0},0]
[{"$f":"ACCOUNTS!A396","v":411},{"$f":"ACCOUNTS!B396","v":"Regulatory Debit / Credit - Production"},{"$f":"ACCOUNTS!C396","v":7864877},0,{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,E$2),SUMIF(CLASS!$N396:$S396,E$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,F$2),SUMIF(CLASS!$N396:$S396,F$3,CLASS!$E396:$J396))","v":1494326.6300000001},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,G$2),SUMIF(CLASS!$N396:$S396,G$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,H$2),SUMIF(CLASS!$N396:$S396,H$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,I$2),SUMIF(CLASS!$N396:$S396,I$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,J$2),SUMIF(CLASS!$N396:$S396,J$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,K$2),SUMIF(CLASS!$N396:$S396,K$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,L$2),SUMIF(CLASS!$N396:$S396,L$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,M$2),SUMIF(CLASS!$N396:$S396,M$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,N$2),SUMIF(CLASS!$N396:$S396,N$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,O$2),SUMIF(CLASS!$N396:$S396,O$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,P$2),SUMIF(CLASS!$N396:$S396,P$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Q$2),SUMIF(CLASS!$N396:$S396,Q$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,R$2),SUMIF(CLASS!$N396:$S396,R$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,S$2),SUMIF(CLASS!$N396:$S396,S$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,T$2),SUMIF(CLASS!$N396:$S396,T$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,U$2),SUMIF(CLASS!$N396:$S396,U$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,V$2),SUMIF(CLASS!$N396:$S396,V$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,W$2),SUMIF(CLASS!$N396:$S396,W$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,X$2),SUMIF(CLASS!$N396:$S396,X$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Y$2),SUMIF(CLASS!$N396:$S396,Y$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Z$2),SUMIF(CLASS!$N396:$S396,Z$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AA$2),SUMIF(CLASS!$N396:$S396,AA$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AB$2),SUMIF(CLASS!$N396:$S396,AB$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AC$2),SUMIF(CLASS!$N396:$S396,AC$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AD$2),SUMIF(CLASS!$N396:$S396,AD$3,CLASS!$E396:$J396))","v":6370550.3700000001},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AE$2),SUMIF(CLASS!$N396:$S396,AE$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AF$2),SUMIF(CLASS!$N396:$S396,AF$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AG$2),SUMIF(CLASS!$N396:$S396,AG$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AH$2),SUMIF(CLASS!$N396:$S396,AH$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AI$2),SUMIF(CLASS!$N396:$S396,AI$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AJ$2),SUMIF(CLASS!$N396:$S396,AJ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AK$2),SUMIF(CLASS!$N396:$S396,AK$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AL$2),SUMIF(CLASS!$N396:$S396,AL$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AM$2),SUMIF(CLASS!$N396:$S396,AM$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AN$2),SUMIF(CLASS!$N396:$S396,AN$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AO$2),SUMIF(CLASS!$N396:$S396,AO$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AP$2),SUMIF(CLASS!$N396:$S396,AP$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AQ$2),SUMIF(CLASS!$N396:$S396,AQ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AR$2),SUMIF(CLASS!$N396:$S396,AR$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AS$2),SUMIF(CLASS!$N396:$S396,AS$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AT$2),SUMIF(CLASS!$N396:$S396,AT$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AU$2),SUMIF(CLASS!$N396:$S396,AU$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AV$2),SUMIF(CLASS!$N396:$S396,AV$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AW$2),SUMIF(CLASS!$N396:$S396,AW$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AX$2),SUMIF(CLASS!$N396:$S396,AX$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AY$2),SUMIF(CLASS!$N396:$S396,AY$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AZ$2),SUMIF(CLASS!$N396:$S396,AZ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BA$2),SUMIF(CLASS!$N396:$S396,BA$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BB$2),SUMIF(CLASS!$N396:$S396,BB$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BC$2),SUMIF(CLASS!$N396:$S396,BC$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BD$2),SUMIF(CLASS!$N396:$S396,BD$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BE$2),SUMIF(CLASS!$N396:$S396,BE$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BF$2),SUMIF(CLASS!$N396:$S396,BF$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BG$2),SUMIF(CLASS!$N396:$S396,BG$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BH$2),SUMIF(CLASS!$N396:$S396,BH$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BI$2),SUMIF(CLASS!$N396:$S396,BI$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BJ$2),SUMIF(CLASS!$N396:$S396,BJ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BK$2),SUMIF(CLASS!$N396:$S396,BK$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BL$2),SUMIF(CLASS!$N396:$S396,BL$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BM$2),SUMIF(CLASS!$N396:$S396,BM$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BN$2),SUMIF(CLASS!$N396:$S396,BN$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BO$2),SUMIF(CLASS!$N396:$S396,BO$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BP$2),SUMIF(CLASS!$N396:$S396,BP$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BQ$2),SUMIF(CLASS!$N396:$S396,BQ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BR$2),SUMIF(CLASS!$N396:$S396,BR$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BS$2),SUMIF(CLASS!$N396:$S396,BS$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BT$2),SUMIF(CLASS!$N396:$S396,BT$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BU$2),SUMIF(CLASS!$N396:$S396,BU$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BV$2),SUMIF(CLASS!$N396:$S396,BV$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BW$2),SUMIF(CLASS!$N396:$S396,BW$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BX$2),SUMIF(CLASS!$N396:$S396,BX$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BY$2),SUMIF(CLASS!$N396:$S396,BY$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BZ$2),SUMIF(CLASS!$N396:$S396,BZ$3,CLASS!$E396:$J396))","v":0},null,null,1494326.6300000001,6370550.3700000001,0,0,0,0,{"$f":"SUM(CC396:CH396)","v":7864877},null,0,0,0,0,0,0,{"$f":"SUM(CK396:CP396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS396:CX396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA396:DF396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI396:DN396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ396:DV396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY396:ED396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG396:EL396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO396:ET396)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW396:FB396)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A397","v":411.01},{"$f":"ACCOUNTS!B397","v":"Regulatory Debit / Credit - Transmission"},{"$f":"ACCOUNTS!C397","v":697745},0,{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,E$2),SUMIF(CLASS!$N397:$S397,E$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,F$2),SUMIF(CLASS!$N397:$S397,F$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,G$2),SUMIF(CLASS!$N397:$S397,G$3,CLASS!$E397:$J397))","v":72244.289120581438},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,H$2),SUMIF(CLASS!$N397:$S397,H$3,CLASS!$E397:$J397))","v":60327.260879418573},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,I$2),SUMIF(CLASS!$N397:$S397,I$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,J$2),SUMIF(CLASS!$N397:$S397,J$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,K$2),SUMIF(CLASS!$N397:$S397,K$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,L$2),SUMIF(CLASS!$N397:$S397,L$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,M$2),SUMIF(CLASS!$N397:$S397,M$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,N$2),SUMIF(CLASS!$N397:$S397,N$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,O$2),SUMIF(CLASS!$N397:$S397,O$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,P$2),SUMIF(CLASS!$N397:$S397,P$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,Q$2),SUMIF(CLASS!$N397:$S397,Q$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,R$2),SUMIF(CLASS!$N397:$S397,R$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,S$2),SUMIF(CLASS!$N397:$S397,S$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,T$2),SUMIF(CLASS!$N397:$S397,T$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,U$2),SUMIF(CLASS!$N397:$S397,U$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,V$2),SUMIF(CLASS!$N397:$S397,V$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,W$2),SUMIF(CLASS!$N397:$S397,W$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,X$2),SUMIF(CLASS!$N397:$S397,X$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,Y$2),SUMIF(CLASS!$N397:$S397,Y$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,Z$2),SUMIF(CLASS!$N397:$S397,Z$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AA$2),SUMIF(CLASS!$N397:$S397,AA$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AB$2),SUMIF(CLASS!$N397:$S397,AB$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AC$2),SUMIF(CLASS!$N397:$S397,AC$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AD$2),SUMIF(CLASS!$N397:$S397,AD$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AE$2),SUMIF(CLASS!$N397:$S397,AE$3,CLASS!$E397:$J397))","v":307988.81151405768},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AF$2),SUMIF(CLASS!$N397:$S397,AF$3,CLASS!$E397:$J397))","v":257184.63848594233},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AG$2),SUMIF(CLASS!$N397:$S397,AG$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AH$2),SUMIF(CLASS!$N397:$S397,AH$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AI$2),SUMIF(CLASS!$N397:$S397,AI$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AJ$2),SUMIF(CLASS!$N397:$S397,AJ$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AK$2),SUMIF(CLASS!$N397:$S397,AK$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AL$2),SUMIF(CLASS!$N397:$S397,AL$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AM$2),SUMIF(CLASS!$N397:$S397,AM$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AN$2),SUMIF(CLASS!$N397:$S397,AN$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AO$2),SUMIF(CLASS!$N397:$S397,AO$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AP$2),SUMIF(CLASS!$N397:$S397,AP$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AQ$2),SUMIF(CLASS!$N397:$S397,AQ$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AR$2),SUMIF(CLASS!$N397:$S397,AR$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AS$2),SUMIF(CLASS!$N397:$S397,AS$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AT$2),SUMIF(CLASS!$N397:$S397,AT$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AU$2),SUMIF(CLASS!$N397:$S397,AU$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AV$2),SUMIF(CLASS!$N397:$S397,AV$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AW$2),SUMIF(CLASS!$N397:$S397,AW$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AX$2),SUMIF(CLASS!$N397:$S397,AX$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AY$2),SUMIF(CLASS!$N397:$S397,AY$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,AZ$2),SUMIF(CLASS!$N397:$S397,AZ$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BA$2),SUMIF(CLASS!$N397:$S397,BA$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BB$2),SUMIF(CLASS!$N397:$S397,BB$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BC$2),SUMIF(CLASS!$N397:$S397,BC$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BD$2),SUMIF(CLASS!$N397:$S397,BD$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BE$2),SUMIF(CLASS!$N397:$S397,BE$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BF$2),SUMIF(CLASS!$N397:$S397,BF$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BG$2),SUMIF(CLASS!$N397:$S397,BG$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BH$2),SUMIF(CLASS!$N397:$S397,BH$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BI$2),SUMIF(CLASS!$N397:$S397,BI$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BJ$2),SUMIF(CLASS!$N397:$S397,BJ$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BK$2),SUMIF(CLASS!$N397:$S397,BK$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BL$2),SUMIF(CLASS!$N397:$S397,BL$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BM$2),SUMIF(CLASS!$N397:$S397,BM$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BN$2),SUMIF(CLASS!$N397:$S397,BN$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BO$2),SUMIF(CLASS!$N397:$S397,BO$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BP$2),SUMIF(CLASS!$N397:$S397,BP$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BQ$2),SUMIF(CLASS!$N397:$S397,BQ$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BR$2),SUMIF(CLASS!$N397:$S397,BR$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BS$2),SUMIF(CLASS!$N397:$S397,BS$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BT$2),SUMIF(CLASS!$N397:$S397,BT$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BU$2),SUMIF(CLASS!$N397:$S397,BU$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BV$2),SUMIF(CLASS!$N397:$S397,BV$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BW$2),SUMIF(CLASS!$N397:$S397,BW$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BX$2),SUMIF(CLASS!$N397:$S397,BX$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BY$2),SUMIF(CLASS!$N397:$S397,BY$3,CLASS!$E397:$J397))","v":0},{"$f":"IF(CLASS!$L397<>0,FUNCALLOC!$C397*INDEX(INDIRECT(ACCOUNTS!$R397),2,BZ$2),SUMIF(CLASS!$N397:$S397,BZ$3,CLASS!$E397:$J397))","v":0},null,null,0,0,0,0,0,0,0,null,132571.55000000002,565173.44999999995,0,0,0,0,697745,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A399","v":411.03},{"$f":"ACCOUNTS!B399","v":"Regulatory Debit / Credit - Transmission + Distribution"},{"$f":"ACCOUNTS!C399","v":1582025},0,{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,E$2),SUMIF(CLASS!$N399:$S399,E$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,F$2),SUMIF(CLASS!$N399:$S399,F$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,G$2),SUMIF(CLASS!$N399:$S399,G$3,CLASS!$E399:$J399))","v":17939.054155027181},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,H$2),SUMIF(CLASS!$N399:$S399,H$3,CLASS!$E399:$J399))","v":14979.92454647926},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,I$2),SUMIF(CLASS!$N399:$S399,I$3,CLASS!$E399:$J399))","v":656.61722428764051},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,J$2),SUMIF(CLASS!$N399:$S399,J$3,CLASS!$E399:$J399))","v":10336.590480511742},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,K$2),SUMIF(CLASS!$N399:$S399,K$3,CLASS!$E399:$J399))","v":45184.394048533126},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,L$2),SUMIF(CLASS!$N399:$S399,L$3,CLASS!$E399:$J399))","v":170.38857020685546},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,M$2),SUMIF(CLASS!$N399:$S399,M$3,CLASS!$E399:$J399))","v":2106.1126529699009},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,N$2),SUMIF(CLASS!$N399:$S399,N$3,CLASS!$E399:$J399))","v":10173.571927752188},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,O$2),SUMIF(CLASS!$N399:$S399,O$3,CLASS!$E399:$J399))","v":125277.74316258306},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,P$2),SUMIF(CLASS!$N399:$S399,P$3,CLASS!$E399:$J399))","v":209690.7584612068},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,Q$2),SUMIF(CLASS!$N399:$S399,Q$3,CLASS!$E399:$J399))","v":1032.3157289898988},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,R$2),SUMIF(CLASS!$N399:$S399,R$3,CLASS!$E399:$J399))","v":489888.85452901386},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,S$2),SUMIF(CLASS!$N399:$S399,S$3,CLASS!$E399:$J399))","v":10320.555316163991},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,T$2),SUMIF(CLASS!$N399:$S399,T$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,U$2),SUMIF(CLASS!$N399:$S399,U$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,V$2),SUMIF(CLASS!$N399:$S399,V$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,W$2),SUMIF(CLASS!$N399:$S399,W$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,X$2),SUMIF(CLASS!$N399:$S399,X$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,Y$2),SUMIF(CLASS!$N399:$S399,Y$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,Z$2),SUMIF(CLASS!$N399:$S399,Z$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AA$2),SUMIF(CLASS!$N399:$S399,AA$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AB$2),SUMIF(CLASS!$N399:$S399,AB$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AC$2),SUMIF(CLASS!$N399:$S399,AC$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AD$2),SUMIF(CLASS!$N399:$S399,AD$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AE$2),SUMIF(CLASS!$N399:$S399,AE$3,CLASS!$E399:$J399))","v":76477.02034511586},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AF$2),SUMIF(CLASS!$N399:$S399,AF$3,CLASS!$E399:$J399))","v":63861.783592885258},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AG$2),SUMIF(CLASS!$N399:$S399,AG$3,CLASS!$E399:$J399))","v":192628.20620690443},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AH$2),SUMIF(CLASS!$N399:$S399,AH$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AI$2),SUMIF(CLASS!$N399:$S399,AI$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AJ$2),SUMIF(CLASS!$N399:$S399,AJ$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AK$2),SUMIF(CLASS!$N399:$S399,AK$3,CLASS!$E399:$J399))","v":56281.267246240277},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AL$2),SUMIF(CLASS!$N399:$S399,AL$3,CLASS!$E399:$J399))","v":106468.54696196539},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AM$2),SUMIF(CLASS!$N399:$S399,AM$3,CLASS!$E399:$J399))","v":1530.8550859623463},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AN$2),SUMIF(CLASS!$N399:$S399,AN$3,CLASS!$E399:$J399))","v":17060.793707730532},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AO$2),SUMIF(CLASS!$N399:$S399,AO$3,CLASS!$E399:$J399))","v":55545.446524228013},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AP$2),SUMIF(CLASS!$N399:$S399,AP$3,CLASS!$E399:$J399))","v":51836.559515089597},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AQ$2),SUMIF(CLASS!$N399:$S399,AQ$3,CLASS!$E399:$J399))","v":261.16838998908025},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AR$2),SUMIF(CLASS!$N399:$S399,AR$3,CLASS!$E399:$J399))","v":22316.471620163695},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AS$2),SUMIF(CLASS!$N399:$S399,AS$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AT$2),SUMIF(CLASS!$N399:$S399,AT$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AU$2),SUMIF(CLASS!$N399:$S399,AU$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AV$2),SUMIF(CLASS!$N399:$S399,AV$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AW$2),SUMIF(CLASS!$N399:$S399,AW$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AX$2),SUMIF(CLASS!$N399:$S399,AX$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AY$2),SUMIF(CLASS!$N399:$S399,AY$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,AZ$2),SUMIF(CLASS!$N399:$S399,AZ$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BA$2),SUMIF(CLASS!$N399:$S399,BA$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BB$2),SUMIF(CLASS!$N399:$S399,BB$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BC$2),SUMIF(CLASS!$N399:$S399,BC$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BD$2),SUMIF(CLASS!$N399:$S399,BD$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BE$2),SUMIF(CLASS!$N399:$S399,BE$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BF$2),SUMIF(CLASS!$N399:$S399,BF$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BG$2),SUMIF(CLASS!$N399:$S399,BG$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BH$2),SUMIF(CLASS!$N399:$S399,BH$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BI$2),SUMIF(CLASS!$N399:$S399,BI$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BJ$2),SUMIF(CLASS!$N399:$S399,BJ$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BK$2),SUMIF(CLASS!$N399:$S399,BK$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BL$2),SUMIF(CLASS!$N399:$S399,BL$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BM$2),SUMIF(CLASS!$N399:$S399,BM$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BN$2),SUMIF(CLASS!$N399:$S399,BN$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BO$2),SUMIF(CLASS!$N399:$S399,BO$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BP$2),SUMIF(CLASS!$N399:$S399,BP$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BQ$2),SUMIF(CLASS!$N399:$S399,BQ$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BR$2),SUMIF(CLASS!$N399:$S399,BR$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BS$2),SUMIF(CLASS!$N399:$S399,BS$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BT$2),SUMIF(CLASS!$N399:$S399,BT$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BU$2),SUMIF(CLASS!$N399:$S399,BU$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BV$2),SUMIF(CLASS!$N399:$S399,BV$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BW$2),SUMIF(CLASS!$N399:$S399,BW$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BX$2),SUMIF(CLASS!$N399:$S399,BX$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BY$2),SUMIF(CLASS!$N399:$S399,BY$3,CLASS!$E399:$J399))","v":0},{"$f":"IF(CLASS!$L399<>0,FUNCALLOC!$C399*INDEX(INDIRECT(ACCOUNTS!$R399),2,BZ$2),SUMIF(CLASS!$N399:$S399,BZ$3,CLASS!$E399:$J399))","v":0},null,null,0,0,0,0,0,0,0,null,32918.978701506443,140338.8039380011,0,0,0,0,173257.78263950755,null,904837.90210221906,192628.20620690443,311301.10905136896,0,0,0,1408767.2173604923,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A400","v":411.04},{"$f":"ACCOUNTS!B400","v":"FAS 133 Gain / Loss - Production"},{"$f":"ACCOUNTS!C400","v":0},0,{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,E$2),SUMIF(CLASS!$N400:$S400,E$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,F$2),SUMIF(CLASS!$N400:$S400,F$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,G$2),SUMIF(CLASS!$N400:$S400,G$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,H$2),SUMIF(CLASS!$N400:$S400,H$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,I$2),SUMIF(CLASS!$N400:$S400,I$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,J$2),SUMIF(CLASS!$N400:$S400,J$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,K$2),SUMIF(CLASS!$N400:$S400,K$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,L$2),SUMIF(CLASS!$N400:$S400,L$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,M$2),SUMIF(CLASS!$N400:$S400,M$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,N$2),SUMIF(CLASS!$N400:$S400,N$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,O$2),SUMIF(CLASS!$N400:$S400,O$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,P$2),SUMIF(CLASS!$N400:$S400,P$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,Q$2),SUMIF(CLASS!$N400:$S400,Q$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,R$2),SUMIF(CLASS!$N400:$S400,R$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,S$2),SUMIF(CLASS!$N400:$S400,S$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,T$2),SUMIF(CLASS!$N400:$S400,T$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,U$2),SUMIF(CLASS!$N400:$S400,U$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,V$2),SUMIF(CLASS!$N400:$S400,V$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,W$2),SUMIF(CLASS!$N400:$S400,W$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,X$2),SUMIF(CLASS!$N400:$S400,X$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,Y$2),SUMIF(CLASS!$N400:$S400,Y$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,Z$2),SUMIF(CLASS!$N400:$S400,Z$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AA$2),SUMIF(CLASS!$N400:$S400,AA$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AB$2),SUMIF(CLASS!$N400:$S400,AB$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AC$2),SUMIF(CLASS!$N400:$S400,AC$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AD$2),SUMIF(CLASS!$N400:$S400,AD$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AE$2),SUMIF(CLASS!$N400:$S400,AE$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AF$2),SUMIF(CLASS!$N400:$S400,AF$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AG$2),SUMIF(CLASS!$N400:$S400,AG$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AH$2),SUMIF(CLASS!$N400:$S400,AH$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AI$2),SUMIF(CLASS!$N400:$S400,AI$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AJ$2),SUMIF(CLASS!$N400:$S400,AJ$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AK$2),SUMIF(CLASS!$N400:$S400,AK$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AL$2),SUMIF(CLASS!$N400:$S400,AL$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AM$2),SUMIF(CLASS!$N400:$S400,AM$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AN$2),SUMIF(CLASS!$N400:$S400,AN$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AO$2),SUMIF(CLASS!$N400:$S400,AO$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AP$2),SUMIF(CLASS!$N400:$S400,AP$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AQ$2),SUMIF(CLASS!$N400:$S400,AQ$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AR$2),SUMIF(CLASS!$N400:$S400,AR$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AS$2),SUMIF(CLASS!$N400:$S400,AS$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AT$2),SUMIF(CLASS!$N400:$S400,AT$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AU$2),SUMIF(CLASS!$N400:$S400,AU$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AV$2),SUMIF(CLASS!$N400:$S400,AV$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AW$2),SUMIF(CLASS!$N400:$S400,AW$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AX$2),SUMIF(CLASS!$N400:$S400,AX$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AY$2),SUMIF(CLASS!$N400:$S400,AY$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,AZ$2),SUMIF(CLASS!$N400:$S400,AZ$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BA$2),SUMIF(CLASS!$N400:$S400,BA$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BB$2),SUMIF(CLASS!$N400:$S400,BB$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BC$2),SUMIF(CLASS!$N400:$S400,BC$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BD$2),SUMIF(CLASS!$N400:$S400,BD$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BE$2),SUMIF(CLASS!$N400:$S400,BE$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BF$2),SUMIF(CLASS!$N400:$S400,BF$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BG$2),SUMIF(CLASS!$N400:$S400,BG$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BH$2),SUMIF(CLASS!$N400:$S400,BH$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BI$2),SUMIF(CLASS!$N400:$S400,BI$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BJ$2),SUMIF(CLASS!$N400:$S400,BJ$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BK$2),SUMIF(CLASS!$N400:$S400,BK$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BL$2),SUMIF(CLASS!$N400:$S400,BL$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BM$2),SUMIF(CLASS!$N400:$S400,BM$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BN$2),SUMIF(CLASS!$N400:$S400,BN$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BO$2),SUMIF(CLASS!$N400:$S400,BO$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BP$2),SUMIF(CLASS!$N400:$S400,BP$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BQ$2),SUMIF(CLASS!$N400:$S400,BQ$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BR$2),SUMIF(CLASS!$N400:$S400,BR$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BS$2),SUMIF(CLASS!$N400:$S400,BS$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BT$2),SUMIF(CLASS!$N400:$S400,BT$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BU$2),SUMIF(CLASS!$N400:$S400,BU$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BV$2),SUMIF(CLASS!$N400:$S400,BV$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BW$2),SUMIF(CLASS!$N400:$S400,BW$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BX$2),SUMIF(CLASS!$N400:$S400,BX$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BY$2),SUMIF(CLASS!$N400:$S400,BY$3,CLASS!$E400:$J400))","v":0},{"$f":"IF(CLASS!$L400<>0,FUNCALLOC!$C400*INDEX(INDIRECT(ACCOUNTS!$R400),2,BZ$2),SUMIF(CLASS!$N400:$S400,BZ$3,CLASS!$E400:$J400))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A402","v":"~"},{"$f":"ACCOUNTS!B402","v":"~"},{"$f":"ACCOUNTS!C402","v":0},0,{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,E$2),SUMIF(CLASS!$N402:$S402,E$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,F$2),SUMIF(CLASS!$N402:$S402,F$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,G$2),SUMIF(CLASS!$N402:$S402,G$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,H$2),SUMIF(CLASS!$N402:$S402,H$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,I$2),SUMIF(CLASS!$N402:$S402,I$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,J$2),SUMIF(CLASS!$N402:$S402,J$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,K$2),SUMIF(CLASS!$N402:$S402,K$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,L$2),SUMIF(CLASS!$N402:$S402,L$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,M$2),SUMIF(CLASS!$N402:$S402,M$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,N$2),SUMIF(CLASS!$N402:$S402,N$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,O$2),SUMIF(CLASS!$N402:$S402,O$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,P$2),SUMIF(CLASS!$N402:$S402,P$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,Q$2),SUMIF(CLASS!$N402:$S402,Q$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,R$2),SUMIF(CLASS!$N402:$S402,R$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,S$2),SUMIF(CLASS!$N402:$S402,S$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,T$2),SUMIF(CLASS!$N402:$S402,T$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,U$2),SUMIF(CLASS!$N402:$S402,U$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,V$2),SUMIF(CLASS!$N402:$S402,V$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,W$2),SUMIF(CLASS!$N402:$S402,W$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,X$2),SUMIF(CLASS!$N402:$S402,X$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,Y$2),SUMIF(CLASS!$N402:$S402,Y$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,Z$2),SUMIF(CLASS!$N402:$S402,Z$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AA$2),SUMIF(CLASS!$N402:$S402,AA$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AB$2),SUMIF(CLASS!$N402:$S402,AB$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AC$2),SUMIF(CLASS!$N402:$S402,AC$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AD$2),SUMIF(CLASS!$N402:$S402,AD$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AE$2),SUMIF(CLASS!$N402:$S402,AE$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AF$2),SUMIF(CLASS!$N402:$S402,AF$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AG$2),SUMIF(CLASS!$N402:$S402,AG$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AH$2),SUMIF(CLASS!$N402:$S402,AH$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AI$2),SUMIF(CLASS!$N402:$S402,AI$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AJ$2),SUMIF(CLASS!$N402:$S402,AJ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AK$2),SUMIF(CLASS!$N402:$S402,AK$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AL$2),SUMIF(CLASS!$N402:$S402,AL$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AM$2),SUMIF(CLASS!$N402:$S402,AM$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AN$2),SUMIF(CLASS!$N402:$S402,AN$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AO$2),SUMIF(CLASS!$N402:$S402,AO$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AP$2),SUMIF(CLASS!$N402:$S402,AP$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AQ$2),SUMIF(CLASS!$N402:$S402,AQ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AR$2),SUMIF(CLASS!$N402:$S402,AR$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AS$2),SUMIF(CLASS!$N402:$S402,AS$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AT$2),SUMIF(CLASS!$N402:$S402,AT$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AU$2),SUMIF(CLASS!$N402:$S402,AU$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AV$2),SUMIF(CLASS!$N402:$S402,AV$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AW$2),SUMIF(CLASS!$N402:$S402,AW$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AX$2),SUMIF(CLASS!$N402:$S402,AX$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AY$2),SUMIF(CLASS!$N402:$S402,AY$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,AZ$2),SUMIF(CLASS!$N402:$S402,AZ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BA$2),SUMIF(CLASS!$N402:$S402,BA$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BB$2),SUMIF(CLASS!$N402:$S402,BB$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BC$2),SUMIF(CLASS!$N402:$S402,BC$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BD$2),SUMIF(CLASS!$N402:$S402,BD$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BE$2),SUMIF(CLASS!$N402:$S402,BE$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BF$2),SUMIF(CLASS!$N402:$S402,BF$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BG$2),SUMIF(CLASS!$N402:$S402,BG$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BH$2),SUMIF(CLASS!$N402:$S402,BH$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BI$2),SUMIF(CLASS!$N402:$S402,BI$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BJ$2),SUMIF(CLASS!$N402:$S402,BJ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BK$2),SUMIF(CLASS!$N402:$S402,BK$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BL$2),SUMIF(CLASS!$N402:$S402,BL$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BM$2),SUMIF(CLASS!$N402:$S402,BM$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BN$2),SUMIF(CLASS!$N402:$S402,BN$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BO$2),SUMIF(CLASS!$N402:$S402,BO$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BP$2),SUMIF(CLASS!$N402:$S402,BP$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BQ$2),SUMIF(CLASS!$N402:$S402,BQ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BR$2),SUMIF(CLASS!$N402:$S402,BR$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BS$2),SUMIF(CLASS!$N402:$S402,BS$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BT$2),SUMIF(CLASS!$N402:$S402,BT$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BU$2),SUMIF(CLASS!$N402:$S402,BU$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BV$2),SUMIF(CLASS!$N402:$S402,BV$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BW$2),SUMIF(CLASS!$N402:$S402,BW$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BX$2),SUMIF(CLASS!$N402:$S402,BX$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BY$2),SUMIF(CLASS!$N402:$S402,BY$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$R402),2,BZ$2),SUMIF(CLASS!$N402:$S402,BZ$3,CLASS!$E402:$J402))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC402:CH402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK402:CP402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS402:CX402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA402:DF402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI402:DN402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ402:DV402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY402:ED402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG402:EL402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO402:ET402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW402:FB402)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B403","v":"Sub-total"},{"$f":"SUM(C395:C402)","v":13190968},0,{"$f":"SUM(E395:E402)","v":0},1881454.8554452709,118385.81208231382,98857.527104892491,626.86688861707114,9868.2551625979322,43137.157332387709,162.66852118806557,2010.6878665521144,9712.6227344871568,119601.59764997996,200189.98659521568,985.54306095826587,467692.72971775813,9852.9465273515034,0,0,0,0,0,0,0,0,0,0,8020939.1205824688,504697.40940354834,421445.24713138374,183900.51283807401,0,0,0,53731.247949446486,101644.61774824027,1461.4943519063861,16287.794887661537,53028.766154077472,49487.923219027682,249.3352443125458,27665.764822636844,{"$f":"SUM(AS395:AS402)","v":0},0,267598.4660187597,329063.6662936582,133531.19380070464,63696.182864524577,0,0,0,{"$f":"SUM(BB395:BB402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC395:CC402)","v":1881454.8554452709},8020939.1205824688,0,0,0,0,9902393.9760277402,null,{"$f":"SUM(CK395:CK402)","v":217243.33918720629},926142.65653493209,0,0,0,0,1143385.9957221383,null,{"$f":"SUM(CS395:CS402)","v":863841.06205709337},183900.51283807401,1097446.4533549563,0,0,0,2145188.0282501238,null,{"$f":"SUM(DA395:DA402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI395:DI402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ395:DQ402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY395:DY402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG395:EG402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO395:EO402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW395:EW402)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE395:FE402)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B405","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C403,C392,C378,C370,C365,)","v":71725606},0,{"$f":"SUM(E403,E392,E378,E370,E365,)","v":0},1881454.8554452709,118385.81208231382,98857.527104892491,626.86688861707114,9868.2551625979322,3144005.4154655244,162.66852118806557,2010.6878665521144,211360.76110947403,2602704.2746599177,24765664.755056556,121922.32720768864,12377066.702542232,260749.35237758761,0,0,0,0,0,0,0,0,0,0,8020939.1205824688,504697.40940354834,421445.24713138374,13403391.508037236,0,0,0,138990.44267646002,262931.36593067017,3780.5514424629555,16287.794887661537,53028.766154077472,557431.9232190277,249.3352443125458,1953702.7648226367,{"$f":"SUM(AS403,AS392,AS378,AS370,AS365,)","v":0},0,267598.4660187597,329063.6662936582,133531.19380070464,63696.182864524577,0,0,0,{"$f":"SUM(BB403,BB392,BB378,BB370,BB365,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC403,CC392,CC378,CC370,CC365,)","v":1881454.8554452709},8020939.1205824688,0,0,0,0,9902393.9760277402,null,{"$f":"SUM(CK403,CK392,CK378,CK370,CK365,)","v":217243.33918720629},926142.65653493209,0,0,0,0,{"$f":"SUM(CQ403,CQ392,CQ378,CQ370,CQ365,)","v":1143385.9957221383},null,{"$f":"SUM(CS403,CS392,CS378,CS370,CS365,)","v":43496142.066857934},13403391.508037236,3780292.4533549566,0,0,0,{"$f":"SUM(CY403,CY392,CY378,CY370,CY365,)","v":60679826.028250121},null,{"$f":"SUM(DA403,DA392,DA378,DA370,DA365,)","v":0},0,0,0,0,0,{"$f":"SUM(DG403,DG392,DG378,DG370,DG365,)","v":0},null,{"$f":"SUM(DI403,DI392,DI378,DI370,DI365,)","v":0},0,0,0,0,0,{"$f":"SUM(DO403,DO392,DO378,DO370,DO365,)","v":0},null,{"$f":"SUM(DQ403,DQ392,DQ378,DQ370,DQ365,)","v":0},0,0,0,0,0,{"$f":"SUM(DW403,DW392,DW378,DW370,DW365,)","v":0},null,{"$f":"SUM(DY403,DY392,DY378,DY370,DY365,)","v":0},0,0,0,0,0,{"$f":"SUM(EE403,EE392,EE378,EE370,EE365,)","v":0},null,{"$f":"SUM(EG403,EG392,EG378,EG370,EG365,)","v":0},0,0,0,0,0,{"$f":"SUM(EM403,EM392,EM378,EM370,EM365,)","v":0},null,{"$f":"SUM(EO403,EO392,EO378,EO370,EO365,)","v":0},0,0,0,0,0,{"$f":"SUM(EU403,EU392,EU378,EU370,EU365,)","v":0},null,{"$f":"SUM(EW403,EW392,EW378,EW370,EW365,)","v":0},0,0,0,0,0,{"$f":"SUM(FC403,FC392,FC378,FC370,FC365,)","v":0},null,{"$f":"SUM(FE403,FE392,FE378,FE370,FE365,)","v":0},0,0,0,0,0,{"$f":"SUM(FK403,FK392,FK378,FK370,FK365,)","v":0},{"$f":"ROUND((SUM(FK405,FC405,EU405,EM405,EE405,DW405,DO405,DG405,CY405,CQ405,CI405)-C405),1)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B408","v":"TOTAL O & M EXPENSES"},{"$f":"SUM(C260,C269,C275,C284,C299,C315,C326,C338,C355,C365,C370,C378,C392,C403)","v":1208402816},0,{"$f":"SUM(E260,E269,E275,E284,E299,E315,E326,E338,E355,E365,E370,E378,E392,E403)","v":0},192330757.96256673,1800289.9264041139,1503323.8110696515,7584.3953221719448,119394.96191659066,4966375.5826333063,1968.1090093706291,24327.097070110671,512895.05643949209,6315808.8040551133,36018091.981584758,177318.46245228621,24186970.172134954,509550.19956908072,0,0,0,0,0,0,0,0,471655.29502969264,0,819936389.20883727,7674920.2125649061,6408906.773507461,21172443.273331463,0,0,0,751900.32551077974,1422386.8621705438,20451.750533776642,197064.28525360813,641589.36013801524,11645204.989045836,3016.6804068859437,5021836.5507204216,{"$f":"SUM(AS260,AS269,AS275,AS284,AS299,AS315,AS326,AS338,AS355,AS365,AS370,AS378,AS392,AS403)","v":0},0,22774073.141178101,28005093.286859982,11364224.987870023,2332828.4370910847,84174.057722636295,0,0,{"$f":"SUM(BB260,BB269,BB275,BB284,BB299,BB315,BB326,BB338,BB355,BB365,BB370,BB378,BB392,BB403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC260,CC269,CC275,CC284,CC299,CC315,CC326,CC338,CC355,CC365,CC370,CC378,CC392,CC403)","v":192802413.25759643},819936389.20883727,0,0,0,0,1012738802.4664335,null,{"$f":"SUM(CK260,CK269,CK275,CK284,CK299,CK315,CK326,CK338,CK355,CK365,CK370,CK378,CK392,CK403)","v":3303613.7374737654},14083826.986072369,0,0,0,0,{"$f":"SUM(CQ260,CQ269,CQ275,CQ284,CQ299,CQ315,CQ326,CQ338,CQ355,CQ365,CQ370,CQ378,CQ392,CQ403)","v":17387440.723546132},null,{"$f":"SUM(CS260,CS269,CS275,CS284,CS299,CS315,CS326,CS338,CS355,CS365,CS370,CS378,CS392,CS403)","v":72840284.82218723},21172443.273331463,84263844.714501694,0,0,0,{"$f":"SUM(CY260,CY269,CY275,CY284,CY299,CY315,CY326,CY338,CY355,CY365,CY370,CY378,CY392,CY403)","v":178276572.81002042},null,{"$f":"SUM(DA260,DA269,DA275,DA284,DA299,DA315,DA326,DA338,DA355,DA365,DA370,DA378,DA392,DA403)","v":0},0,0,0,0,0,{"$f":"SUM(DG260,DG269,DG275,DG284,DG299,DG315,DG326,DG338,DG355,DG365,DG370,DG378,DG392,DG403)","v":0},null,{"$f":"SUM(DI260,DI269,DI275,DI284,DI299,DI315,DI326,DI338,DI355,DI365,DI370,DI378,DI392,DI403)","v":0},0,0,0,0,0,{"$f":"SUM(DO260,DO269,DO275,DO284,DO299,DO315,DO326,DO338,DO355,DO365,DO370,DO378,DO392,DO403)","v":0},null,{"$f":"SUM(DQ260,DQ269,DQ275,DQ284,DQ299,DQ315,DQ326,DQ338,DQ355,DQ365,DQ370,DQ378,DQ392,DQ403)","v":0},0,0,0,0,0,{"$f":"SUM(DW260,DW269,DW275,DW284,DW299,DW315,DW326,DW338,DW355,DW365,DW370,DW378,DW392,DW403)","v":0},null,{"$f":"SUM(DY260,DY269,DY275,DY284,DY299,DY315,DY326,DY338,DY355,DY365,DY370,DY378,DY392,DY403)","v":0},0,0,0,0,0,{"$f":"SUM(EE260,EE269,EE275,EE284,EE299,EE315,EE326,EE338,EE355,EE365,EE370,EE378,EE392,EE403)","v":0},null,{"$f":"SUM(EG260,EG269,EG275,EG284,EG299,EG315,EG326,EG338,EG355,EG365,EG370,EG378,EG392,EG403)","v":0},0,0,0,0,0,{"$f":"SUM(EM260,EM269,EM275,EM284,EM299,EM315,EM326,EM338,EM355,EM365,EM370,EM378,EM392,EM403)","v":0},null,{"$f":"SUM(EO260,EO269,EO275,EO284,EO299,EO315,EO326,EO338,EO355,EO365,EO370,EO378,EO392,EO403)","v":0},0,0,0,0,0,{"$f":"SUM(EU260,EU269,EU275,EU284,EU299,EU315,EU326,EU338,EU355,EU365,EU370,EU378,EU392,EU403)","v":0},null,{"$f":"SUM(EW260,EW269,EW275,EW284,EW299,EW315,EW326,EW338,EW355,EW365,EW370,EW378,EW392,EW403)","v":0},0,0,0,0,0,{"$f":"SUM(FC260,FC269,FC275,FC284,FC299,FC315,FC326,FC338,FC355,FC365,FC370,FC378,FC392,FC403)","v":0},null,{"$f":"SUM(FE260,FE269,FE275,FE284,FE299,FE315,FE326,FE338,FE355,FE365,FE370,FE378,FE392,FE403)","v":0},0,0,0,0,0,{"$f":"SUM(FK260,FK269,FK275,FK284,FK299,FK315,FK326,FK338,FK355,FK365,FK370,FK378,FK392,FK403)","v":0},{"$f":"ROUND((SUM(FK408,FC408,EU408,EM408,EE408,DW408,DO408,DG408,CY408,CQ408,CI408)-C408),1)","v":0}]
[{"$f":"ACCOUNTS!A410","v":"Labor O & M Expenses"},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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B412","v":"Production Labor Exp"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A413","v":"S100"},{"$f":"ACCOUNTS!B413","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C413","v":23181789},0,{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,E$2),SUMIF(CLASS!$N413:$S413,E$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,F$2),SUMIF(CLASS!$N413:$S413,F$3,CLASS!$E413:$J413))","v":4404539.91},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,G$2),SUMIF(CLASS!$N413:$S413,G$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,H$2),SUMIF(CLASS!$N413:$S413,H$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,I$2),SUMIF(CLASS!$N413:$S413,I$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,J$2),SUMIF(CLASS!$N413:$S413,J$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,K$2),SUMIF(CLASS!$N413:$S413,K$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,L$2),SUMIF(CLASS!$N413:$S413,L$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,M$2),SUMIF(CLASS!$N413:$S413,M$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,N$2),SUMIF(CLASS!$N413:$S413,N$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,O$2),SUMIF(CLASS!$N413:$S413,O$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,P$2),SUMIF(CLASS!$N413:$S413,P$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,Q$2),SUMIF(CLASS!$N413:$S413,Q$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,R$2),SUMIF(CLASS!$N413:$S413,R$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,S$2),SUMIF(CLASS!$N413:$S413,S$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,T$2),SUMIF(CLASS!$N413:$S413,T$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,U$2),SUMIF(CLASS!$N413:$S413,U$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,V$2),SUMIF(CLASS!$N413:$S413,V$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,W$2),SUMIF(CLASS!$N413:$S413,W$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,X$2),SUMIF(CLASS!$N413:$S413,X$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,Y$2),SUMIF(CLASS!$N413:$S413,Y$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,Z$2),SUMIF(CLASS!$N413:$S413,Z$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AA$2),SUMIF(CLASS!$N413:$S413,AA$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AB$2),SUMIF(CLASS!$N413:$S413,AB$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AC$2),SUMIF(CLASS!$N413:$S413,AC$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AD$2),SUMIF(CLASS!$N413:$S413,AD$3,CLASS!$E413:$J413))","v":18777249.09},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AE$2),SUMIF(CLASS!$N413:$S413,AE$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AF$2),SUMIF(CLASS!$N413:$S413,AF$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AG$2),SUMIF(CLASS!$N413:$S413,AG$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AH$2),SUMIF(CLASS!$N413:$S413,AH$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AI$2),SUMIF(CLASS!$N413:$S413,AI$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AJ$2),SUMIF(CLASS!$N413:$S413,AJ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AK$2),SUMIF(CLASS!$N413:$S413,AK$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AL$2),SUMIF(CLASS!$N413:$S413,AL$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AM$2),SUMIF(CLASS!$N413:$S413,AM$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AN$2),SUMIF(CLASS!$N413:$S413,AN$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AO$2),SUMIF(CLASS!$N413:$S413,AO$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AP$2),SUMIF(CLASS!$N413:$S413,AP$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AQ$2),SUMIF(CLASS!$N413:$S413,AQ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AR$2),SUMIF(CLASS!$N413:$S413,AR$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AS$2),SUMIF(CLASS!$N413:$S413,AS$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AT$2),SUMIF(CLASS!$N413:$S413,AT$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AU$2),SUMIF(CLASS!$N413:$S413,AU$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AV$2),SUMIF(CLASS!$N413:$S413,AV$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AW$2),SUMIF(CLASS!$N413:$S413,AW$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AX$2),SUMIF(CLASS!$N413:$S413,AX$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AY$2),SUMIF(CLASS!$N413:$S413,AY$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,AZ$2),SUMIF(CLASS!$N413:$S413,AZ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BA$2),SUMIF(CLASS!$N413:$S413,BA$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BB$2),SUMIF(CLASS!$N413:$S413,BB$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BC$2),SUMIF(CLASS!$N413:$S413,BC$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BD$2),SUMIF(CLASS!$N413:$S413,BD$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BE$2),SUMIF(CLASS!$N413:$S413,BE$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BF$2),SUMIF(CLASS!$N413:$S413,BF$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BG$2),SUMIF(CLASS!$N413:$S413,BG$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BH$2),SUMIF(CLASS!$N413:$S413,BH$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BI$2),SUMIF(CLASS!$N413:$S413,BI$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BJ$2),SUMIF(CLASS!$N413:$S413,BJ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BK$2),SUMIF(CLASS!$N413:$S413,BK$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BL$2),SUMIF(CLASS!$N413:$S413,BL$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BM$2),SUMIF(CLASS!$N413:$S413,BM$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BN$2),SUMIF(CLASS!$N413:$S413,BN$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BO$2),SUMIF(CLASS!$N413:$S413,BO$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BP$2),SUMIF(CLASS!$N413:$S413,BP$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BQ$2),SUMIF(CLASS!$N413:$S413,BQ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BR$2),SUMIF(CLASS!$N413:$S413,BR$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BS$2),SUMIF(CLASS!$N413:$S413,BS$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BT$2),SUMIF(CLASS!$N413:$S413,BT$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BU$2),SUMIF(CLASS!$N413:$S413,BU$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BV$2),SUMIF(CLASS!$N413:$S413,BV$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BW$2),SUMIF(CLASS!$N413:$S413,BW$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BX$2),SUMIF(CLASS!$N413:$S413,BX$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BY$2),SUMIF(CLASS!$N413:$S413,BY$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$R413),2,BZ$2),SUMIF(CLASS!$N413:$S413,BZ$3,CLASS!$E413:$J413))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E413:$BL413)","v":4404539.91},18777249.09,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E413:$BA413)","v":0},0,0,{"$f":"SUM(CC413:CH413)","v":23181789},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E413:$BL413)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E413:$BA413)","v":0},0,0,{"$f":"SUM(CK413:CP413)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E413:$BL413)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E413:$BA413)","v":0},0,0,{"$f":"SUM(CS413:CX413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(DA413:DF413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(DI413:DN413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(DQ413:DV413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(DY413:ED413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(EG413:EL413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(EO413:ET413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(EW413:FB413)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E413:$BA413)","v":0},0,0,0,0,0,{"$f":"SUM(FE413:FJ413)","v":0},0]
[{"$f":"ACCOUNTS!A415","v":"~"},{"$f":"ACCOUNTS!B415","v":"~"},{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,E$2),SUMIF(CLASS!$N415:$S415,E$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,F$2),SUMIF(CLASS!$N415:$S415,F$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,G$2),SUMIF(CLASS!$N415:$S415,G$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,H$2),SUMIF(CLASS!$N415:$S415,H$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,I$2),SUMIF(CLASS!$N415:$S415,I$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,J$2),SUMIF(CLASS!$N415:$S415,J$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,K$2),SUMIF(CLASS!$N415:$S415,K$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,L$2),SUMIF(CLASS!$N415:$S415,L$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,M$2),SUMIF(CLASS!$N415:$S415,M$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,N$2),SUMIF(CLASS!$N415:$S415,N$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,O$2),SUMIF(CLASS!$N415:$S415,O$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,P$2),SUMIF(CLASS!$N415:$S415,P$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,Q$2),SUMIF(CLASS!$N415:$S415,Q$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,R$2),SUMIF(CLASS!$N415:$S415,R$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,S$2),SUMIF(CLASS!$N415:$S415,S$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,T$2),SUMIF(CLASS!$N415:$S415,T$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,U$2),SUMIF(CLASS!$N415:$S415,U$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,V$2),SUMIF(CLASS!$N415:$S415,V$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,W$2),SUMIF(CLASS!$N415:$S415,W$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,X$2),SUMIF(CLASS!$N415:$S415,X$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,Y$2),SUMIF(CLASS!$N415:$S415,Y$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,Z$2),SUMIF(CLASS!$N415:$S415,Z$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AA$2),SUMIF(CLASS!$N415:$S415,AA$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AB$2),SUMIF(CLASS!$N415:$S415,AB$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AC$2),SUMIF(CLASS!$N415:$S415,AC$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AD$2),SUMIF(CLASS!$N415:$S415,AD$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AE$2),SUMIF(CLASS!$N415:$S415,AE$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AF$2),SUMIF(CLASS!$N415:$S415,AF$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AG$2),SUMIF(CLASS!$N415:$S415,AG$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AH$2),SUMIF(CLASS!$N415:$S415,AH$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AI$2),SUMIF(CLASS!$N415:$S415,AI$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AJ$2),SUMIF(CLASS!$N415:$S415,AJ$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AK$2),SUMIF(CLASS!$N415:$S415,AK$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AL$2),SUMIF(CLASS!$N415:$S415,AL$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AM$2),SUMIF(CLASS!$N415:$S415,AM$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AN$2),SUMIF(CLASS!$N415:$S415,AN$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AO$2),SUMIF(CLASS!$N415:$S415,AO$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AP$2),SUMIF(CLASS!$N415:$S415,AP$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AQ$2),SUMIF(CLASS!$N415:$S415,AQ$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AR$2),SUMIF(CLASS!$N415:$S415,AR$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AS$2),SUMIF(CLASS!$N415:$S415,AS$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AT$2),SUMIF(CLASS!$N415:$S415,AT$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AU$2),SUMIF(CLASS!$N415:$S415,AU$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AV$2),SUMIF(CLASS!$N415:$S415,AV$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AW$2),SUMIF(CLASS!$N415:$S415,AW$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AX$2),SUMIF(CLASS!$N415:$S415,AX$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AY$2),SUMIF(CLASS!$N415:$S415,AY$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,AZ$2),SUMIF(CLASS!$N415:$S415,AZ$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BA$2),SUMIF(CLASS!$N415:$S415,BA$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BB$2),SUMIF(CLASS!$N415:$S415,BB$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BC$2),SUMIF(CLASS!$N415:$S415,BC$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BD$2),SUMIF(CLASS!$N415:$S415,BD$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BE$2),SUMIF(CLASS!$N415:$S415,BE$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BF$2),SUMIF(CLASS!$N415:$S415,BF$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BG$2),SUMIF(CLASS!$N415:$S415,BG$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BH$2),SUMIF(CLASS!$N415:$S415,BH$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BI$2),SUMIF(CLASS!$N415:$S415,BI$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BJ$2),SUMIF(CLASS!$N415:$S415,BJ$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BK$2),SUMIF(CLASS!$N415:$S415,BK$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BL$2),SUMIF(CLASS!$N415:$S415,BL$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BM$2),SUMIF(CLASS!$N415:$S415,BM$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BN$2),SUMIF(CLASS!$N415:$S415,BN$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BO$2),SUMIF(CLASS!$N415:$S415,BO$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BP$2),SUMIF(CLASS!$N415:$S415,BP$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BQ$2),SUMIF(CLASS!$N415:$S415,BQ$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BR$2),SUMIF(CLASS!$N415:$S415,BR$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BS$2),SUMIF(CLASS!$N415:$S415,BS$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BT$2),SUMIF(CLASS!$N415:$S415,BT$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BU$2),SUMIF(CLASS!$N415:$S415,BU$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BV$2),SUMIF(CLASS!$N415:$S415,BV$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BW$2),SUMIF(CLASS!$N415:$S415,BW$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BX$2),SUMIF(CLASS!$N415:$S415,BX$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BY$2),SUMIF(CLASS!$N415:$S415,BY$3,CLASS!$E415:$J415))","v":0},{"$f":"IF(CLASS!$L415<>0,FUNCALLOC!$C415*INDEX(INDIRECT(ACCOUNTS!$R415),2,BZ$2),SUMIF(CLASS!$N415:$S415,BZ$3,CLASS!$E415:$J415))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A416","v":"~"},{"$f":"ACCOUNTS!B416","v":"~"},{"$f":"ACCOUNTS!C416","v":0},0,{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,E$2),SUMIF(CLASS!$N416:$S416,E$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,F$2),SUMIF(CLASS!$N416:$S416,F$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,G$2),SUMIF(CLASS!$N416:$S416,G$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,H$2),SUMIF(CLASS!$N416:$S416,H$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,I$2),SUMIF(CLASS!$N416:$S416,I$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,J$2),SUMIF(CLASS!$N416:$S416,J$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,K$2),SUMIF(CLASS!$N416:$S416,K$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,L$2),SUMIF(CLASS!$N416:$S416,L$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,M$2),SUMIF(CLASS!$N416:$S416,M$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,N$2),SUMIF(CLASS!$N416:$S416,N$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,O$2),SUMIF(CLASS!$N416:$S416,O$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,P$2),SUMIF(CLASS!$N416:$S416,P$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,Q$2),SUMIF(CLASS!$N416:$S416,Q$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,R$2),SUMIF(CLASS!$N416:$S416,R$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,S$2),SUMIF(CLASS!$N416:$S416,S$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,T$2),SUMIF(CLASS!$N416:$S416,T$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,U$2),SUMIF(CLASS!$N416:$S416,U$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,V$2),SUMIF(CLASS!$N416:$S416,V$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,W$2),SUMIF(CLASS!$N416:$S416,W$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,X$2),SUMIF(CLASS!$N416:$S416,X$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,Y$2),SUMIF(CLASS!$N416:$S416,Y$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,Z$2),SUMIF(CLASS!$N416:$S416,Z$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AA$2),SUMIF(CLASS!$N416:$S416,AA$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AB$2),SUMIF(CLASS!$N416:$S416,AB$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AC$2),SUMIF(CLASS!$N416:$S416,AC$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AD$2),SUMIF(CLASS!$N416:$S416,AD$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AE$2),SUMIF(CLASS!$N416:$S416,AE$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AF$2),SUMIF(CLASS!$N416:$S416,AF$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AG$2),SUMIF(CLASS!$N416:$S416,AG$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AH$2),SUMIF(CLASS!$N416:$S416,AH$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AI$2),SUMIF(CLASS!$N416:$S416,AI$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AJ$2),SUMIF(CLASS!$N416:$S416,AJ$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AK$2),SUMIF(CLASS!$N416:$S416,AK$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AL$2),SUMIF(CLASS!$N416:$S416,AL$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AM$2),SUMIF(CLASS!$N416:$S416,AM$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AN$2),SUMIF(CLASS!$N416:$S416,AN$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AO$2),SUMIF(CLASS!$N416:$S416,AO$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AP$2),SUMIF(CLASS!$N416:$S416,AP$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AQ$2),SUMIF(CLASS!$N416:$S416,AQ$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AR$2),SUMIF(CLASS!$N416:$S416,AR$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AS$2),SUMIF(CLASS!$N416:$S416,AS$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AT$2),SUMIF(CLASS!$N416:$S416,AT$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AU$2),SUMIF(CLASS!$N416:$S416,AU$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AV$2),SUMIF(CLASS!$N416:$S416,AV$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AW$2),SUMIF(CLASS!$N416:$S416,AW$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AX$2),SUMIF(CLASS!$N416:$S416,AX$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AY$2),SUMIF(CLASS!$N416:$S416,AY$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,AZ$2),SUMIF(CLASS!$N416:$S416,AZ$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BA$2),SUMIF(CLASS!$N416:$S416,BA$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BB$2),SUMIF(CLASS!$N416:$S416,BB$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BC$2),SUMIF(CLASS!$N416:$S416,BC$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BD$2),SUMIF(CLASS!$N416:$S416,BD$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BE$2),SUMIF(CLASS!$N416:$S416,BE$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BF$2),SUMIF(CLASS!$N416:$S416,BF$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BG$2),SUMIF(CLASS!$N416:$S416,BG$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BH$2),SUMIF(CLASS!$N416:$S416,BH$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BI$2),SUMIF(CLASS!$N416:$S416,BI$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BJ$2),SUMIF(CLASS!$N416:$S416,BJ$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BK$2),SUMIF(CLASS!$N416:$S416,BK$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BL$2),SUMIF(CLASS!$N416:$S416,BL$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BM$2),SUMIF(CLASS!$N416:$S416,BM$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BN$2),SUMIF(CLASS!$N416:$S416,BN$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BO$2),SUMIF(CLASS!$N416:$S416,BO$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BP$2),SUMIF(CLASS!$N416:$S416,BP$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BQ$2),SUMIF(CLASS!$N416:$S416,BQ$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BR$2),SUMIF(CLASS!$N416:$S416,BR$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BS$2),SUMIF(CLASS!$N416:$S416,BS$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BT$2),SUMIF(CLASS!$N416:$S416,BT$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BU$2),SUMIF(CLASS!$N416:$S416,BU$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BV$2),SUMIF(CLASS!$N416:$S416,BV$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BW$2),SUMIF(CLASS!$N416:$S416,BW$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BX$2),SUMIF(CLASS!$N416:$S416,BX$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BY$2),SUMIF(CLASS!$N416:$S416,BY$3,CLASS!$E416:$J416))","v":0},{"$f":"IF(CLASS!$L416<>0,FUNCALLOC!$C416*INDEX(INDIRECT(ACCOUNTS!$R416),2,BZ$2),SUMIF(CLASS!$N416:$S416,BZ$3,CLASS!$E416:$J416))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A418","v":"~"},{"$f":"ACCOUNTS!B418","v":"~"},{"$f":"ACCOUNTS!C418","v":0},0,{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,E$2),SUMIF(CLASS!$N418:$S418,E$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,F$2),SUMIF(CLASS!$N418:$S418,F$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,G$2),SUMIF(CLASS!$N418:$S418,G$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,H$2),SUMIF(CLASS!$N418:$S418,H$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,I$2),SUMIF(CLASS!$N418:$S418,I$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,J$2),SUMIF(CLASS!$N418:$S418,J$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,K$2),SUMIF(CLASS!$N418:$S418,K$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,L$2),SUMIF(CLASS!$N418:$S418,L$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,M$2),SUMIF(CLASS!$N418:$S418,M$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,N$2),SUMIF(CLASS!$N418:$S418,N$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,O$2),SUMIF(CLASS!$N418:$S418,O$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,P$2),SUMIF(CLASS!$N418:$S418,P$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,Q$2),SUMIF(CLASS!$N418:$S418,Q$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,R$2),SUMIF(CLASS!$N418:$S418,R$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,S$2),SUMIF(CLASS!$N418:$S418,S$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,T$2),SUMIF(CLASS!$N418:$S418,T$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,U$2),SUMIF(CLASS!$N418:$S418,U$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,V$2),SUMIF(CLASS!$N418:$S418,V$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,W$2),SUMIF(CLASS!$N418:$S418,W$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,X$2),SUMIF(CLASS!$N418:$S418,X$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,Y$2),SUMIF(CLASS!$N418:$S418,Y$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,Z$2),SUMIF(CLASS!$N418:$S418,Z$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AA$2),SUMIF(CLASS!$N418:$S418,AA$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AB$2),SUMIF(CLASS!$N418:$S418,AB$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AC$2),SUMIF(CLASS!$N418:$S418,AC$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AD$2),SUMIF(CLASS!$N418:$S418,AD$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AE$2),SUMIF(CLASS!$N418:$S418,AE$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AF$2),SUMIF(CLASS!$N418:$S418,AF$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AG$2),SUMIF(CLASS!$N418:$S418,AG$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AH$2),SUMIF(CLASS!$N418:$S418,AH$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AI$2),SUMIF(CLASS!$N418:$S418,AI$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AJ$2),SUMIF(CLASS!$N418:$S418,AJ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AK$2),SUMIF(CLASS!$N418:$S418,AK$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AL$2),SUMIF(CLASS!$N418:$S418,AL$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AM$2),SUMIF(CLASS!$N418:$S418,AM$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AN$2),SUMIF(CLASS!$N418:$S418,AN$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AO$2),SUMIF(CLASS!$N418:$S418,AO$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AP$2),SUMIF(CLASS!$N418:$S418,AP$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AQ$2),SUMIF(CLASS!$N418:$S418,AQ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AR$2),SUMIF(CLASS!$N418:$S418,AR$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AS$2),SUMIF(CLASS!$N418:$S418,AS$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AT$2),SUMIF(CLASS!$N418:$S418,AT$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AU$2),SUMIF(CLASS!$N418:$S418,AU$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AV$2),SUMIF(CLASS!$N418:$S418,AV$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AW$2),SUMIF(CLASS!$N418:$S418,AW$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AX$2),SUMIF(CLASS!$N418:$S418,AX$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AY$2),SUMIF(CLASS!$N418:$S418,AY$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,AZ$2),SUMIF(CLASS!$N418:$S418,AZ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BA$2),SUMIF(CLASS!$N418:$S418,BA$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BB$2),SUMIF(CLASS!$N418:$S418,BB$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BC$2),SUMIF(CLASS!$N418:$S418,BC$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BD$2),SUMIF(CLASS!$N418:$S418,BD$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BE$2),SUMIF(CLASS!$N418:$S418,BE$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BF$2),SUMIF(CLASS!$N418:$S418,BF$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BG$2),SUMIF(CLASS!$N418:$S418,BG$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BH$2),SUMIF(CLASS!$N418:$S418,BH$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BI$2),SUMIF(CLASS!$N418:$S418,BI$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BJ$2),SUMIF(CLASS!$N418:$S418,BJ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BK$2),SUMIF(CLASS!$N418:$S418,BK$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BL$2),SUMIF(CLASS!$N418:$S418,BL$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BM$2),SUMIF(CLASS!$N418:$S418,BM$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BN$2),SUMIF(CLASS!$N418:$S418,BN$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BO$2),SUMIF(CLASS!$N418:$S418,BO$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BP$2),SUMIF(CLASS!$N418:$S418,BP$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BQ$2),SUMIF(CLASS!$N418:$S418,BQ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BR$2),SUMIF(CLASS!$N418:$S418,BR$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BS$2),SUMIF(CLASS!$N418:$S418,BS$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BT$2),SUMIF(CLASS!$N418:$S418,BT$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BU$2),SUMIF(CLASS!$N418:$S418,BU$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BV$2),SUMIF(CLASS!$N418:$S418,BV$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BW$2),SUMIF(CLASS!$N418:$S418,BW$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BX$2),SUMIF(CLASS!$N418:$S418,BX$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BY$2),SUMIF(CLASS!$N418:$S418,BY$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$R418),2,BZ$2),SUMIF(CLASS!$N418:$S418,BZ$3,CLASS!$E418:$J418))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A419","v":"~"},{"$f":"ACCOUNTS!B419","v":"~"},{"$f":"ACCOUNTS!C419","v":0},0,{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,E$2),SUMIF(CLASS!$N419:$S419,E$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,F$2),SUMIF(CLASS!$N419:$S419,F$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,G$2),SUMIF(CLASS!$N419:$S419,G$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,H$2),SUMIF(CLASS!$N419:$S419,H$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,I$2),SUMIF(CLASS!$N419:$S419,I$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,J$2),SUMIF(CLASS!$N419:$S419,J$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,K$2),SUMIF(CLASS!$N419:$S419,K$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,L$2),SUMIF(CLASS!$N419:$S419,L$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,M$2),SUMIF(CLASS!$N419:$S419,M$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,N$2),SUMIF(CLASS!$N419:$S419,N$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,O$2),SUMIF(CLASS!$N419:$S419,O$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,P$2),SUMIF(CLASS!$N419:$S419,P$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,Q$2),SUMIF(CLASS!$N419:$S419,Q$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,R$2),SUMIF(CLASS!$N419:$S419,R$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,S$2),SUMIF(CLASS!$N419:$S419,S$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,T$2),SUMIF(CLASS!$N419:$S419,T$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,U$2),SUMIF(CLASS!$N419:$S419,U$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,V$2),SUMIF(CLASS!$N419:$S419,V$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,W$2),SUMIF(CLASS!$N419:$S419,W$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,X$2),SUMIF(CLASS!$N419:$S419,X$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,Y$2),SUMIF(CLASS!$N419:$S419,Y$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,Z$2),SUMIF(CLASS!$N419:$S419,Z$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AA$2),SUMIF(CLASS!$N419:$S419,AA$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AB$2),SUMIF(CLASS!$N419:$S419,AB$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AC$2),SUMIF(CLASS!$N419:$S419,AC$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AD$2),SUMIF(CLASS!$N419:$S419,AD$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AE$2),SUMIF(CLASS!$N419:$S419,AE$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AF$2),SUMIF(CLASS!$N419:$S419,AF$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AG$2),SUMIF(CLASS!$N419:$S419,AG$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AH$2),SUMIF(CLASS!$N419:$S419,AH$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AI$2),SUMIF(CLASS!$N419:$S419,AI$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AJ$2),SUMIF(CLASS!$N419:$S419,AJ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AK$2),SUMIF(CLASS!$N419:$S419,AK$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AL$2),SUMIF(CLASS!$N419:$S419,AL$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AM$2),SUMIF(CLASS!$N419:$S419,AM$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AN$2),SUMIF(CLASS!$N419:$S419,AN$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AO$2),SUMIF(CLASS!$N419:$S419,AO$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AP$2),SUMIF(CLASS!$N419:$S419,AP$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AQ$2),SUMIF(CLASS!$N419:$S419,AQ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AR$2),SUMIF(CLASS!$N419:$S419,AR$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AS$2),SUMIF(CLASS!$N419:$S419,AS$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AT$2),SUMIF(CLASS!$N419:$S419,AT$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AU$2),SUMIF(CLASS!$N419:$S419,AU$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AV$2),SUMIF(CLASS!$N419:$S419,AV$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AW$2),SUMIF(CLASS!$N419:$S419,AW$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AX$2),SUMIF(CLASS!$N419:$S419,AX$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AY$2),SUMIF(CLASS!$N419:$S419,AY$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,AZ$2),SUMIF(CLASS!$N419:$S419,AZ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BA$2),SUMIF(CLASS!$N419:$S419,BA$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BB$2),SUMIF(CLASS!$N419:$S419,BB$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BC$2),SUMIF(CLASS!$N419:$S419,BC$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BD$2),SUMIF(CLASS!$N419:$S419,BD$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BE$2),SUMIF(CLASS!$N419:$S419,BE$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BF$2),SUMIF(CLASS!$N419:$S419,BF$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BG$2),SUMIF(CLASS!$N419:$S419,BG$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BH$2),SUMIF(CLASS!$N419:$S419,BH$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BI$2),SUMIF(CLASS!$N419:$S419,BI$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BJ$2),SUMIF(CLASS!$N419:$S419,BJ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BK$2),SUMIF(CLASS!$N419:$S419,BK$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BL$2),SUMIF(CLASS!$N419:$S419,BL$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BM$2),SUMIF(CLASS!$N419:$S419,BM$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BN$2),SUMIF(CLASS!$N419:$S419,BN$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BO$2),SUMIF(CLASS!$N419:$S419,BO$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BP$2),SUMIF(CLASS!$N419:$S419,BP$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BQ$2),SUMIF(CLASS!$N419:$S419,BQ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BR$2),SUMIF(CLASS!$N419:$S419,BR$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BS$2),SUMIF(CLASS!$N419:$S419,BS$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BT$2),SUMIF(CLASS!$N419:$S419,BT$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BU$2),SUMIF(CLASS!$N419:$S419,BU$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BV$2),SUMIF(CLASS!$N419:$S419,BV$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BW$2),SUMIF(CLASS!$N419:$S419,BW$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BX$2),SUMIF(CLASS!$N419:$S419,BX$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BY$2),SUMIF(CLASS!$N419:$S419,BY$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$R419),2,BZ$2),SUMIF(CLASS!$N419:$S419,BZ$3,CLASS!$E419:$J419))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A420","v":"~"},{"$f":"ACCOUNTS!B420","v":"~"},{"$f":"ACCOUNTS!C420","v":0},0,{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,E$2),SUMIF(CLASS!$N420:$S420,E$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,F$2),SUMIF(CLASS!$N420:$S420,F$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,G$2),SUMIF(CLASS!$N420:$S420,G$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,H$2),SUMIF(CLASS!$N420:$S420,H$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,I$2),SUMIF(CLASS!$N420:$S420,I$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,J$2),SUMIF(CLASS!$N420:$S420,J$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,K$2),SUMIF(CLASS!$N420:$S420,K$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,L$2),SUMIF(CLASS!$N420:$S420,L$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,M$2),SUMIF(CLASS!$N420:$S420,M$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,N$2),SUMIF(CLASS!$N420:$S420,N$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,O$2),SUMIF(CLASS!$N420:$S420,O$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,P$2),SUMIF(CLASS!$N420:$S420,P$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,Q$2),SUMIF(CLASS!$N420:$S420,Q$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,R$2),SUMIF(CLASS!$N420:$S420,R$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,S$2),SUMIF(CLASS!$N420:$S420,S$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,T$2),SUMIF(CLASS!$N420:$S420,T$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,U$2),SUMIF(CLASS!$N420:$S420,U$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,V$2),SUMIF(CLASS!$N420:$S420,V$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,W$2),SUMIF(CLASS!$N420:$S420,W$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,X$2),SUMIF(CLASS!$N420:$S420,X$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,Y$2),SUMIF(CLASS!$N420:$S420,Y$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,Z$2),SUMIF(CLASS!$N420:$S420,Z$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AA$2),SUMIF(CLASS!$N420:$S420,AA$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AB$2),SUMIF(CLASS!$N420:$S420,AB$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AC$2),SUMIF(CLASS!$N420:$S420,AC$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AD$2),SUMIF(CLASS!$N420:$S420,AD$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AE$2),SUMIF(CLASS!$N420:$S420,AE$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AF$2),SUMIF(CLASS!$N420:$S420,AF$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AG$2),SUMIF(CLASS!$N420:$S420,AG$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AH$2),SUMIF(CLASS!$N420:$S420,AH$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AI$2),SUMIF(CLASS!$N420:$S420,AI$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AJ$2),SUMIF(CLASS!$N420:$S420,AJ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AK$2),SUMIF(CLASS!$N420:$S420,AK$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AL$2),SUMIF(CLASS!$N420:$S420,AL$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AM$2),SUMIF(CLASS!$N420:$S420,AM$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AN$2),SUMIF(CLASS!$N420:$S420,AN$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AO$2),SUMIF(CLASS!$N420:$S420,AO$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AP$2),SUMIF(CLASS!$N420:$S420,AP$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AQ$2),SUMIF(CLASS!$N420:$S420,AQ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AR$2),SUMIF(CLASS!$N420:$S420,AR$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AS$2),SUMIF(CLASS!$N420:$S420,AS$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AT$2),SUMIF(CLASS!$N420:$S420,AT$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AU$2),SUMIF(CLASS!$N420:$S420,AU$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AV$2),SUMIF(CLASS!$N420:$S420,AV$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AW$2),SUMIF(CLASS!$N420:$S420,AW$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AX$2),SUMIF(CLASS!$N420:$S420,AX$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AY$2),SUMIF(CLASS!$N420:$S420,AY$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,AZ$2),SUMIF(CLASS!$N420:$S420,AZ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BA$2),SUMIF(CLASS!$N420:$S420,BA$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BB$2),SUMIF(CLASS!$N420:$S420,BB$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BC$2),SUMIF(CLASS!$N420:$S420,BC$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BD$2),SUMIF(CLASS!$N420:$S420,BD$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BE$2),SUMIF(CLASS!$N420:$S420,BE$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BF$2),SUMIF(CLASS!$N420:$S420,BF$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BG$2),SUMIF(CLASS!$N420:$S420,BG$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BH$2),SUMIF(CLASS!$N420:$S420,BH$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BI$2),SUMIF(CLASS!$N420:$S420,BI$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BJ$2),SUMIF(CLASS!$N420:$S420,BJ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BK$2),SUMIF(CLASS!$N420:$S420,BK$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BL$2),SUMIF(CLASS!$N420:$S420,BL$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BM$2),SUMIF(CLASS!$N420:$S420,BM$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BN$2),SUMIF(CLASS!$N420:$S420,BN$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BO$2),SUMIF(CLASS!$N420:$S420,BO$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BP$2),SUMIF(CLASS!$N420:$S420,BP$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BQ$2),SUMIF(CLASS!$N420:$S420,BQ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BR$2),SUMIF(CLASS!$N420:$S420,BR$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BS$2),SUMIF(CLASS!$N420:$S420,BS$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BT$2),SUMIF(CLASS!$N420:$S420,BT$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BU$2),SUMIF(CLASS!$N420:$S420,BU$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BV$2),SUMIF(CLASS!$N420:$S420,BV$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BW$2),SUMIF(CLASS!$N420:$S420,BW$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BX$2),SUMIF(CLASS!$N420:$S420,BX$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BY$2),SUMIF(CLASS!$N420:$S420,BY$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$R420),2,BZ$2),SUMIF(CLASS!$N420:$S420,BZ$3,CLASS!$E420:$J420))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A421","v":"~"},{"$f":"ACCOUNTS!B421","v":"~"},{"$f":"ACCOUNTS!C421","v":0},0,{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,E$2),SUMIF(CLASS!$N421:$S421,E$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,F$2),SUMIF(CLASS!$N421:$S421,F$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,G$2),SUMIF(CLASS!$N421:$S421,G$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,H$2),SUMIF(CLASS!$N421:$S421,H$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,I$2),SUMIF(CLASS!$N421:$S421,I$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,J$2),SUMIF(CLASS!$N421:$S421,J$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,K$2),SUMIF(CLASS!$N421:$S421,K$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,L$2),SUMIF(CLASS!$N421:$S421,L$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,M$2),SUMIF(CLASS!$N421:$S421,M$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,N$2),SUMIF(CLASS!$N421:$S421,N$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,O$2),SUMIF(CLASS!$N421:$S421,O$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,P$2),SUMIF(CLASS!$N421:$S421,P$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,Q$2),SUMIF(CLASS!$N421:$S421,Q$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,R$2),SUMIF(CLASS!$N421:$S421,R$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,S$2),SUMIF(CLASS!$N421:$S421,S$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,T$2),SUMIF(CLASS!$N421:$S421,T$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,U$2),SUMIF(CLASS!$N421:$S421,U$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,V$2),SUMIF(CLASS!$N421:$S421,V$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,W$2),SUMIF(CLASS!$N421:$S421,W$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,X$2),SUMIF(CLASS!$N421:$S421,X$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,Y$2),SUMIF(CLASS!$N421:$S421,Y$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,Z$2),SUMIF(CLASS!$N421:$S421,Z$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AA$2),SUMIF(CLASS!$N421:$S421,AA$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AB$2),SUMIF(CLASS!$N421:$S421,AB$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AC$2),SUMIF(CLASS!$N421:$S421,AC$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AD$2),SUMIF(CLASS!$N421:$S421,AD$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AE$2),SUMIF(CLASS!$N421:$S421,AE$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AF$2),SUMIF(CLASS!$N421:$S421,AF$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AG$2),SUMIF(CLASS!$N421:$S421,AG$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AH$2),SUMIF(CLASS!$N421:$S421,AH$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AI$2),SUMIF(CLASS!$N421:$S421,AI$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AJ$2),SUMIF(CLASS!$N421:$S421,AJ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AK$2),SUMIF(CLASS!$N421:$S421,AK$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AL$2),SUMIF(CLASS!$N421:$S421,AL$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AM$2),SUMIF(CLASS!$N421:$S421,AM$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AN$2),SUMIF(CLASS!$N421:$S421,AN$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AO$2),SUMIF(CLASS!$N421:$S421,AO$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AP$2),SUMIF(CLASS!$N421:$S421,AP$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AQ$2),SUMIF(CLASS!$N421:$S421,AQ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AR$2),SUMIF(CLASS!$N421:$S421,AR$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AS$2),SUMIF(CLASS!$N421:$S421,AS$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AT$2),SUMIF(CLASS!$N421:$S421,AT$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AU$2),SUMIF(CLASS!$N421:$S421,AU$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AV$2),SUMIF(CLASS!$N421:$S421,AV$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AW$2),SUMIF(CLASS!$N421:$S421,AW$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AX$2),SUMIF(CLASS!$N421:$S421,AX$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AY$2),SUMIF(CLASS!$N421:$S421,AY$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,AZ$2),SUMIF(CLASS!$N421:$S421,AZ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BA$2),SUMIF(CLASS!$N421:$S421,BA$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BB$2),SUMIF(CLASS!$N421:$S421,BB$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BC$2),SUMIF(CLASS!$N421:$S421,BC$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BD$2),SUMIF(CLASS!$N421:$S421,BD$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BE$2),SUMIF(CLASS!$N421:$S421,BE$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BF$2),SUMIF(CLASS!$N421:$S421,BF$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BG$2),SUMIF(CLASS!$N421:$S421,BG$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BH$2),SUMIF(CLASS!$N421:$S421,BH$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BI$2),SUMIF(CLASS!$N421:$S421,BI$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BJ$2),SUMIF(CLASS!$N421:$S421,BJ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BK$2),SUMIF(CLASS!$N421:$S421,BK$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BL$2),SUMIF(CLASS!$N421:$S421,BL$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BM$2),SUMIF(CLASS!$N421:$S421,BM$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BN$2),SUMIF(CLASS!$N421:$S421,BN$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BO$2),SUMIF(CLASS!$N421:$S421,BO$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BP$2),SUMIF(CLASS!$N421:$S421,BP$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BQ$2),SUMIF(CLASS!$N421:$S421,BQ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BR$2),SUMIF(CLASS!$N421:$S421,BR$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BS$2),SUMIF(CLASS!$N421:$S421,BS$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BT$2),SUMIF(CLASS!$N421:$S421,BT$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BU$2),SUMIF(CLASS!$N421:$S421,BU$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BV$2),SUMIF(CLASS!$N421:$S421,BV$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BW$2),SUMIF(CLASS!$N421:$S421,BW$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BX$2),SUMIF(CLASS!$N421:$S421,BX$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BY$2),SUMIF(CLASS!$N421:$S421,BY$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$R421),2,BZ$2),SUMIF(CLASS!$N421:$S421,BZ$3,CLASS!$E421:$J421))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B424","v":"Production Labor Exp - Other"},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,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,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,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]
[{"$f":"ACCOUNTS!A426","v":"~"},{"$f":"ACCOUNTS!B426","v":"~"},{"$f":"ACCOUNTS!C426","v":0},0,{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,E$2),SUMIF(CLASS!$N426:$S426,E$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,F$2),SUMIF(CLASS!$N426:$S426,F$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,G$2),SUMIF(CLASS!$N426:$S426,G$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,H$2),SUMIF(CLASS!$N426:$S426,H$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,I$2),SUMIF(CLASS!$N426:$S426,I$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,J$2),SUMIF(CLASS!$N426:$S426,J$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,K$2),SUMIF(CLASS!$N426:$S426,K$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,L$2),SUMIF(CLASS!$N426:$S426,L$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,M$2),SUMIF(CLASS!$N426:$S426,M$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,N$2),SUMIF(CLASS!$N426:$S426,N$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,O$2),SUMIF(CLASS!$N426:$S426,O$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,P$2),SUMIF(CLASS!$N426:$S426,P$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,Q$2),SUMIF(CLASS!$N426:$S426,Q$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,R$2),SUMIF(CLASS!$N426:$S426,R$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,S$2),SUMIF(CLASS!$N426:$S426,S$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,T$2),SUMIF(CLASS!$N426:$S426,T$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,U$2),SUMIF(CLASS!$N426:$S426,U$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,V$2),SUMIF(CLASS!$N426:$S426,V$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,W$2),SUMIF(CLASS!$N426:$S426,W$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,X$2),SUMIF(CLASS!$N426:$S426,X$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,Y$2),SUMIF(CLASS!$N426:$S426,Y$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,Z$2),SUMIF(CLASS!$N426:$S426,Z$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AA$2),SUMIF(CLASS!$N426:$S426,AA$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AB$2),SUMIF(CLASS!$N426:$S426,AB$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AC$2),SUMIF(CLASS!$N426:$S426,AC$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AD$2),SUMIF(CLASS!$N426:$S426,AD$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AE$2),SUMIF(CLASS!$N426:$S426,AE$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AF$2),SUMIF(CLASS!$N426:$S426,AF$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AG$2),SUMIF(CLASS!$N426:$S426,AG$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AH$2),SUMIF(CLASS!$N426:$S426,AH$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AI$2),SUMIF(CLASS!$N426:$S426,AI$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AJ$2),SUMIF(CLASS!$N426:$S426,AJ$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AK$2),SUMIF(CLASS!$N426:$S426,AK$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AL$2),SUMIF(CLASS!$N426:$S426,AL$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AM$2),SUMIF(CLASS!$N426:$S426,AM$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AN$2),SUMIF(CLASS!$N426:$S426,AN$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AO$2),SUMIF(CLASS!$N426:$S426,AO$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AP$2),SUMIF(CLASS!$N426:$S426,AP$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AQ$2),SUMIF(CLASS!$N426:$S426,AQ$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AR$2),SUMIF(CLASS!$N426:$S426,AR$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AS$2),SUMIF(CLASS!$N426:$S426,AS$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AT$2),SUMIF(CLASS!$N426:$S426,AT$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AU$2),SUMIF(CLASS!$N426:$S426,AU$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AV$2),SUMIF(CLASS!$N426:$S426,AV$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AW$2),SUMIF(CLASS!$N426:$S426,AW$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AX$2),SUMIF(CLASS!$N426:$S426,AX$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AY$2),SUMIF(CLASS!$N426:$S426,AY$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,AZ$2),SUMIF(CLASS!$N426:$S426,AZ$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BA$2),SUMIF(CLASS!$N426:$S426,BA$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BB$2),SUMIF(CLASS!$N426:$S426,BB$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BC$2),SUMIF(CLASS!$N426:$S426,BC$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BD$2),SUMIF(CLASS!$N426:$S426,BD$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BE$2),SUMIF(CLASS!$N426:$S426,BE$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BF$2),SUMIF(CLASS!$N426:$S426,BF$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BG$2),SUMIF(CLASS!$N426:$S426,BG$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BH$2),SUMIF(CLASS!$N426:$S426,BH$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BI$2),SUMIF(CLASS!$N426:$S426,BI$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BJ$2),SUMIF(CLASS!$N426:$S426,BJ$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BK$2),SUMIF(CLASS!$N426:$S426,BK$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BL$2),SUMIF(CLASS!$N426:$S426,BL$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BM$2),SUMIF(CLASS!$N426:$S426,BM$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BN$2),SUMIF(CLASS!$N426:$S426,BN$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BO$2),SUMIF(CLASS!$N426:$S426,BO$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BP$2),SUMIF(CLASS!$N426:$S426,BP$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BQ$2),SUMIF(CLASS!$N426:$S426,BQ$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BR$2),SUMIF(CLASS!$N426:$S426,BR$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BS$2),SUMIF(CLASS!$N426:$S426,BS$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BT$2),SUMIF(CLASS!$N426:$S426,BT$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BU$2),SUMIF(CLASS!$N426:$S426,BU$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BV$2),SUMIF(CLASS!$N426:$S426,BV$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BW$2),SUMIF(CLASS!$N426:$S426,BW$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BX$2),SUMIF(CLASS!$N426:$S426,BX$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BY$2),SUMIF(CLASS!$N426:$S426,BY$3,CLASS!$E426:$J426))","v":0},{"$f":"IF(CLASS!$L426<>0,FUNCALLOC!$C426*INDEX(INDIRECT(ACCOUNTS!$R426),2,BZ$2),SUMIF(CLASS!$N426:$S426,BZ$3,CLASS!$E426:$J426))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC426:CH426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK426:CP426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS426:CX426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA426:DF426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI426:DN426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ426:DV426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY426:ED426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG426:EL426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO426:ET426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW426:FB426)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE426:FJ426)","v":0},0]
[{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},0,{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,E$2),SUMIF(CLASS!$N427:$S427,E$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,F$2),SUMIF(CLASS!$N427:$S427,F$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,G$2),SUMIF(CLASS!$N427:$S427,G$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,H$2),SUMIF(CLASS!$N427:$S427,H$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,I$2),SUMIF(CLASS!$N427:$S427,I$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,J$2),SUMIF(CLASS!$N427:$S427,J$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,K$2),SUMIF(CLASS!$N427:$S427,K$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,L$2),SUMIF(CLASS!$N427:$S427,L$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,M$2),SUMIF(CLASS!$N427:$S427,M$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,N$2),SUMIF(CLASS!$N427:$S427,N$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,O$2),SUMIF(CLASS!$N427:$S427,O$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,P$2),SUMIF(CLASS!$N427:$S427,P$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Q$2),SUMIF(CLASS!$N427:$S427,Q$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,R$2),SUMIF(CLASS!$N427:$S427,R$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,S$2),SUMIF(CLASS!$N427:$S427,S$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,T$2),SUMIF(CLASS!$N427:$S427,T$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,U$2),SUMIF(CLASS!$N427:$S427,U$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,V$2),SUMIF(CLASS!$N427:$S427,V$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,W$2),SUMIF(CLASS!$N427:$S427,W$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,X$2),SUMIF(CLASS!$N427:$S427,X$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Y$2),SUMIF(CLASS!$N427:$S427,Y$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Z$2),SUMIF(CLASS!$N427:$S427,Z$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AA$2),SUMIF(CLASS!$N427:$S427,AA$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AB$2),SUMIF(CLASS!$N427:$S427,AB$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AC$2),SUMIF(CLASS!$N427:$S427,AC$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AD$2),SUMIF(CLASS!$N427:$S427,AD$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AE$2),SUMIF(CLASS!$N427:$S427,AE$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AF$2),SUMIF(CLASS!$N427:$S427,AF$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AG$2),SUMIF(CLASS!$N427:$S427,AG$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AH$2),SUMIF(CLASS!$N427:$S427,AH$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AI$2),SUMIF(CLASS!$N427:$S427,AI$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AJ$2),SUMIF(CLASS!$N427:$S427,AJ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AK$2),SUMIF(CLASS!$N427:$S427,AK$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AL$2),SUMIF(CLASS!$N427:$S427,AL$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AM$2),SUMIF(CLASS!$N427:$S427,AM$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AN$2),SUMIF(CLASS!$N427:$S427,AN$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AO$2),SUMIF(CLASS!$N427:$S427,AO$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AP$2),SUMIF(CLASS!$N427:$S427,AP$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AQ$2),SUMIF(CLASS!$N427:$S427,AQ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AR$2),SUMIF(CLASS!$N427:$S427,AR$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AS$2),SUMIF(CLASS!$N427:$S427,AS$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AT$2),SUMIF(CLASS!$N427:$S427,AT$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AU$2),SUMIF(CLASS!$N427:$S427,AU$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AV$2),SUMIF(CLASS!$N427:$S427,AV$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AW$2),SUMIF(CLASS!$N427:$S427,AW$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AX$2),SUMIF(CLASS!$N427:$S427,AX$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AY$2),SUMIF(CLASS!$N427:$S427,AY$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AZ$2),SUMIF(CLASS!$N427:$S427,AZ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BA$2),SUMIF(CLASS!$N427:$S427,BA$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BB$2),SUMIF(CLASS!$N427:$S427,BB$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BC$2),SUMIF(CLASS!$N427:$S427,BC$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BD$2),SUMIF(CLASS!$N427:$S427,BD$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BE$2),SUMIF(CLASS!$N427:$S427,BE$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BF$2),SUMIF(CLASS!$N427:$S427,BF$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BG$2),SUMIF(CLASS!$N427:$S427,BG$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BH$2),SUMIF(CLASS!$N427:$S427,BH$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BI$2),SUMIF(CLASS!$N427:$S427,BI$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BJ$2),SUMIF(CLASS!$N427:$S427,BJ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BK$2),SUMIF(CLASS!$N427:$S427,BK$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BL$2),SUMIF(CLASS!$N427:$S427,BL$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BM$2),SUMIF(CLASS!$N427:$S427,BM$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BN$2),SUMIF(CLASS!$N427:$S427,BN$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BO$2),SUMIF(CLASS!$N427:$S427,BO$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BP$2),SUMIF(CLASS!$N427:$S427,BP$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BQ$2),SUMIF(CLASS!$N427:$S427,BQ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BR$2),SUMIF(CLASS!$N427:$S427,BR$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BS$2),SUMIF(CLASS!$N427:$S427,BS$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BT$2),SUMIF(CLASS!$N427:$S427,BT$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BU$2),SUMIF(CLASS!$N427:$S427,BU$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BV$2),SUMIF(CLASS!$N427:$S427,BV$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BW$2),SUMIF(CLASS!$N427:$S427,BW$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BX$2),SUMIF(CLASS!$N427:$S427,BX$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BY$2),SUMIF(CLASS!$N427:$S427,BY$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOC!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BZ$2),SUMIF(CLASS!$N427:$S427,BZ$3,CLASS!$E427:$J427))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC427:CH427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK427:CP427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS427:CX427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA427:DF427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI427:DN427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ427:DV427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY427:ED427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG427:EL427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO427:ET427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW427:FB427)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE427:FJ427)","v":0},0]
[{"$f":"ACCOUNTS!A428","v":"~"},{"$f":"ACCOUNTS!B428","v":"~"},{"$f":"ACCOUNTS!C428","v":0},0,{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,E$2),SUMIF(CLASS!$N428:$S428,E$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,F$2),SUMIF(CLASS!$N428:$S428,F$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,G$2),SUMIF(CLASS!$N428:$S428,G$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,H$2),SUMIF(CLASS!$N428:$S428,H$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,I$2),SUMIF(CLASS!$N428:$S428,I$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,J$2),SUMIF(CLASS!$N428:$S428,J$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,K$2),SUMIF(CLASS!$N428:$S428,K$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,L$2),SUMIF(CLASS!$N428:$S428,L$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,M$2),SUMIF(CLASS!$N428:$S428,M$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,N$2),SUMIF(CLASS!$N428:$S428,N$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,O$2),SUMIF(CLASS!$N428:$S428,O$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,P$2),SUMIF(CLASS!$N428:$S428,P$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Q$2),SUMIF(CLASS!$N428:$S428,Q$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,R$2),SUMIF(CLASS!$N428:$S428,R$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,S$2),SUMIF(CLASS!$N428:$S428,S$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,T$2),SUMIF(CLASS!$N428:$S428,T$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,U$2),SUMIF(CLASS!$N428:$S428,U$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,V$2),SUMIF(CLASS!$N428:$S428,V$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,W$2),SUMIF(CLASS!$N428:$S428,W$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,X$2),SUMIF(CLASS!$N428:$S428,X$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Y$2),SUMIF(CLASS!$N428:$S428,Y$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Z$2),SUMIF(CLASS!$N428:$S428,Z$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AA$2),SUMIF(CLASS!$N428:$S428,AA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AB$2),SUMIF(CLASS!$N428:$S428,AB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AC$2),SUMIF(CLASS!$N428:$S428,AC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AD$2),SUMIF(CLASS!$N428:$S428,AD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AE$2),SUMIF(CLASS!$N428:$S428,AE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AF$2),SUMIF(CLASS!$N428:$S428,AF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AG$2),SUMIF(CLASS!$N428:$S428,AG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AH$2),SUMIF(CLASS!$N428:$S428,AH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AI$2),SUMIF(CLASS!$N428:$S428,AI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AJ$2),SUMIF(CLASS!$N428:$S428,AJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AK$2),SUMIF(CLASS!$N428:$S428,AK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AL$2),SUMIF(CLASS!$N428:$S428,AL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AM$2),SUMIF(CLASS!$N428:$S428,AM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AN$2),SUMIF(CLASS!$N428:$S428,AN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AO$2),SUMIF(CLASS!$N428:$S428,AO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AP$2),SUMIF(CLASS!$N428:$S428,AP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AQ$2),SUMIF(CLASS!$N428:$S428,AQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AR$2),SUMIF(CLASS!$N428:$S428,AR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AS$2),SUMIF(CLASS!$N428:$S428,AS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AT$2),SUMIF(CLASS!$N428:$S428,AT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AU$2),SUMIF(CLASS!$N428:$S428,AU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AV$2),SUMIF(CLASS!$N428:$S428,AV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AW$2),SUMIF(CLASS!$N428:$S428,AW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AX$2),SUMIF(CLASS!$N428:$S428,AX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AY$2),SUMIF(CLASS!$N428:$S428,AY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AZ$2),SUMIF(CLASS!$N428:$S428,AZ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BA$2),SUMIF(CLASS!$N428:$S428,BA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BB$2),SUMIF(CLASS!$N428:$S428,BB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BC$2),SUMIF(CLASS!$N428:$S428,BC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BD$2),SUMIF(CLASS!$N428:$S428,BD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BE$2),SUMIF(CLASS!$N428:$S428,BE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BF$2),SUMIF(CLASS!$N428:$S428,BF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BG$2),SUMIF(CLASS!$N428:$S428,BG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BH$2),SUMIF(CLASS!$N428:$S428,BH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BI$2),SUMIF(CLASS!$N428:$S428,BI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BJ$2),SUMIF(CLASS!$N428:$S428,BJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BK$2),SUMIF(CLASS!$N428:$S428,BK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BL$2),SUMIF(CLASS!$N428:$S428,BL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BM$2),SUMIF(CLASS!$N428:$S428,BM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BN$2),SUMIF(CLASS!$N428:$S428,BN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BO$2),SUMIF(CLASS!$N428:$S428,BO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BP$2),SUMIF(CLASS!$N428:$S428,BP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BQ$2),SUMIF(CLASS!$N428:$S428,BQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BR$2),SUMIF(CLASS!$N428:$S428,BR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BS$2),SUMIF(CLASS!$N428:$S428,BS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BT$2),SUMIF(CLASS!$N428:$S428,BT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BU$2),SUMIF(CLASS!$N428:$S428,BU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BV$2),SUMIF(CLASS!$N428:$S428,BV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BW$2),SUMIF(CLASS!$N428:$S428,BW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BX$2),SUMIF(CLASS!$N428:$S428,BX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BY$2),SUMIF(CLASS!$N428:$S428,BY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BZ$2),SUMIF(CLASS!$N428:$S428,BZ$3,CLASS!$E428:$J428))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC428:CH428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK428:CP428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS428:CX428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA428:DF428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI428:DN428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ428:DV428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY428:ED428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG428:EL428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO428:ET428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW428:FB428)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE428:FJ428)","v":0},0]
[null,{"$f":"ACCOUNTS!B429","v":"Sub-total"},{"$f":"SUM(C425:C428)","v":0},0,{"$f":"SUM(E425:E428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS425:AS428)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB425:BB428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC425:CC428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK425:CK428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS425:CS428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA425:DA428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI425:DI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ425:DQ428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY425:DY428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG425:EG428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO425:EO428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW425:EW428)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE425:FE428)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B431","v":"Production Labor Exp - Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A432","v":"~"},{"$f":"ACCOUNTS!B432","v":"~"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,E$2),SUMIF(CLASS!$N432:$S432,E$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,F$2),SUMIF(CLASS!$N432:$S432,F$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,G$2),SUMIF(CLASS!$N432:$S432,G$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,H$2),SUMIF(CLASS!$N432:$S432,H$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,I$2),SUMIF(CLASS!$N432:$S432,I$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,J$2),SUMIF(CLASS!$N432:$S432,J$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,K$2),SUMIF(CLASS!$N432:$S432,K$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,L$2),SUMIF(CLASS!$N432:$S432,L$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,M$2),SUMIF(CLASS!$N432:$S432,M$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,N$2),SUMIF(CLASS!$N432:$S432,N$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,O$2),SUMIF(CLASS!$N432:$S432,O$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,P$2),SUMIF(CLASS!$N432:$S432,P$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,Q$2),SUMIF(CLASS!$N432:$S432,Q$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,R$2),SUMIF(CLASS!$N432:$S432,R$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,S$2),SUMIF(CLASS!$N432:$S432,S$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,T$2),SUMIF(CLASS!$N432:$S432,T$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,U$2),SUMIF(CLASS!$N432:$S432,U$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,V$2),SUMIF(CLASS!$N432:$S432,V$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,W$2),SUMIF(CLASS!$N432:$S432,W$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,X$2),SUMIF(CLASS!$N432:$S432,X$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,Y$2),SUMIF(CLASS!$N432:$S432,Y$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,Z$2),SUMIF(CLASS!$N432:$S432,Z$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AA$2),SUMIF(CLASS!$N432:$S432,AA$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AB$2),SUMIF(CLASS!$N432:$S432,AB$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AC$2),SUMIF(CLASS!$N432:$S432,AC$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AD$2),SUMIF(CLASS!$N432:$S432,AD$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AE$2),SUMIF(CLASS!$N432:$S432,AE$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AF$2),SUMIF(CLASS!$N432:$S432,AF$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AG$2),SUMIF(CLASS!$N432:$S432,AG$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AH$2),SUMIF(CLASS!$N432:$S432,AH$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AI$2),SUMIF(CLASS!$N432:$S432,AI$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AJ$2),SUMIF(CLASS!$N432:$S432,AJ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AK$2),SUMIF(CLASS!$N432:$S432,AK$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AL$2),SUMIF(CLASS!$N432:$S432,AL$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AM$2),SUMIF(CLASS!$N432:$S432,AM$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AN$2),SUMIF(CLASS!$N432:$S432,AN$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AO$2),SUMIF(CLASS!$N432:$S432,AO$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AP$2),SUMIF(CLASS!$N432:$S432,AP$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AQ$2),SUMIF(CLASS!$N432:$S432,AQ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AR$2),SUMIF(CLASS!$N432:$S432,AR$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AS$2),SUMIF(CLASS!$N432:$S432,AS$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AT$2),SUMIF(CLASS!$N432:$S432,AT$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AU$2),SUMIF(CLASS!$N432:$S432,AU$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AV$2),SUMIF(CLASS!$N432:$S432,AV$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AW$2),SUMIF(CLASS!$N432:$S432,AW$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AX$2),SUMIF(CLASS!$N432:$S432,AX$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AY$2),SUMIF(CLASS!$N432:$S432,AY$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,AZ$2),SUMIF(CLASS!$N432:$S432,AZ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BA$2),SUMIF(CLASS!$N432:$S432,BA$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BB$2),SUMIF(CLASS!$N432:$S432,BB$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BC$2),SUMIF(CLASS!$N432:$S432,BC$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BD$2),SUMIF(CLASS!$N432:$S432,BD$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BE$2),SUMIF(CLASS!$N432:$S432,BE$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BF$2),SUMIF(CLASS!$N432:$S432,BF$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BG$2),SUMIF(CLASS!$N432:$S432,BG$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BH$2),SUMIF(CLASS!$N432:$S432,BH$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BI$2),SUMIF(CLASS!$N432:$S432,BI$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BJ$2),SUMIF(CLASS!$N432:$S432,BJ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BK$2),SUMIF(CLASS!$N432:$S432,BK$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BL$2),SUMIF(CLASS!$N432:$S432,BL$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BM$2),SUMIF(CLASS!$N432:$S432,BM$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BN$2),SUMIF(CLASS!$N432:$S432,BN$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BO$2),SUMIF(CLASS!$N432:$S432,BO$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BP$2),SUMIF(CLASS!$N432:$S432,BP$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BQ$2),SUMIF(CLASS!$N432:$S432,BQ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BR$2),SUMIF(CLASS!$N432:$S432,BR$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BS$2),SUMIF(CLASS!$N432:$S432,BS$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BT$2),SUMIF(CLASS!$N432:$S432,BT$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BU$2),SUMIF(CLASS!$N432:$S432,BU$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BV$2),SUMIF(CLASS!$N432:$S432,BV$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BW$2),SUMIF(CLASS!$N432:$S432,BW$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BX$2),SUMIF(CLASS!$N432:$S432,BX$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BY$2),SUMIF(CLASS!$N432:$S432,BY$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$R432),2,BZ$2),SUMIF(CLASS!$N432:$S432,BZ$3,CLASS!$E432:$J432))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E432:$BL432)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E432:$BA432)","v":0},0,0,{"$f":"SUM(CC432:CH432)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E432:$BL432)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E432:$BA432)","v":0},0,0,{"$f":"SUM(CK432:CP432)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E432:$BL432)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E432:$BA432)","v":0},0,0,{"$f":"SUM(CS432:CX432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(DA432:DF432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(DI432:DN432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(DQ432:DV432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(DY432:ED432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(EG432:EL432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(EO432:ET432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(EW432:FB432)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E432:$BA432)","v":0},0,0,0,0,0,{"$f":"SUM(FE432:FJ432)","v":0},0]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,E$2),SUMIF(CLASS!$N434:$S434,E$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,F$2),SUMIF(CLASS!$N434:$S434,F$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,G$2),SUMIF(CLASS!$N434:$S434,G$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,H$2),SUMIF(CLASS!$N434:$S434,H$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,I$2),SUMIF(CLASS!$N434:$S434,I$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,J$2),SUMIF(CLASS!$N434:$S434,J$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,K$2),SUMIF(CLASS!$N434:$S434,K$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,L$2),SUMIF(CLASS!$N434:$S434,L$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,M$2),SUMIF(CLASS!$N434:$S434,M$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,N$2),SUMIF(CLASS!$N434:$S434,N$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,O$2),SUMIF(CLASS!$N434:$S434,O$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,P$2),SUMIF(CLASS!$N434:$S434,P$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,Q$2),SUMIF(CLASS!$N434:$S434,Q$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,R$2),SUMIF(CLASS!$N434:$S434,R$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,S$2),SUMIF(CLASS!$N434:$S434,S$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,T$2),SUMIF(CLASS!$N434:$S434,T$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,U$2),SUMIF(CLASS!$N434:$S434,U$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,V$2),SUMIF(CLASS!$N434:$S434,V$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,W$2),SUMIF(CLASS!$N434:$S434,W$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,X$2),SUMIF(CLASS!$N434:$S434,X$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,Y$2),SUMIF(CLASS!$N434:$S434,Y$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,Z$2),SUMIF(CLASS!$N434:$S434,Z$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AA$2),SUMIF(CLASS!$N434:$S434,AA$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AB$2),SUMIF(CLASS!$N434:$S434,AB$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AC$2),SUMIF(CLASS!$N434:$S434,AC$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AD$2),SUMIF(CLASS!$N434:$S434,AD$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AE$2),SUMIF(CLASS!$N434:$S434,AE$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AF$2),SUMIF(CLASS!$N434:$S434,AF$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AG$2),SUMIF(CLASS!$N434:$S434,AG$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AH$2),SUMIF(CLASS!$N434:$S434,AH$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AI$2),SUMIF(CLASS!$N434:$S434,AI$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AJ$2),SUMIF(CLASS!$N434:$S434,AJ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AK$2),SUMIF(CLASS!$N434:$S434,AK$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AL$2),SUMIF(CLASS!$N434:$S434,AL$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AM$2),SUMIF(CLASS!$N434:$S434,AM$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AN$2),SUMIF(CLASS!$N434:$S434,AN$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AO$2),SUMIF(CLASS!$N434:$S434,AO$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AP$2),SUMIF(CLASS!$N434:$S434,AP$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AQ$2),SUMIF(CLASS!$N434:$S434,AQ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AR$2),SUMIF(CLASS!$N434:$S434,AR$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AS$2),SUMIF(CLASS!$N434:$S434,AS$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AT$2),SUMIF(CLASS!$N434:$S434,AT$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AU$2),SUMIF(CLASS!$N434:$S434,AU$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AV$2),SUMIF(CLASS!$N434:$S434,AV$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AW$2),SUMIF(CLASS!$N434:$S434,AW$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AX$2),SUMIF(CLASS!$N434:$S434,AX$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AY$2),SUMIF(CLASS!$N434:$S434,AY$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,AZ$2),SUMIF(CLASS!$N434:$S434,AZ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BA$2),SUMIF(CLASS!$N434:$S434,BA$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BB$2),SUMIF(CLASS!$N434:$S434,BB$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BC$2),SUMIF(CLASS!$N434:$S434,BC$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BD$2),SUMIF(CLASS!$N434:$S434,BD$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BE$2),SUMIF(CLASS!$N434:$S434,BE$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BF$2),SUMIF(CLASS!$N434:$S434,BF$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BG$2),SUMIF(CLASS!$N434:$S434,BG$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BH$2),SUMIF(CLASS!$N434:$S434,BH$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BI$2),SUMIF(CLASS!$N434:$S434,BI$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BJ$2),SUMIF(CLASS!$N434:$S434,BJ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BK$2),SUMIF(CLASS!$N434:$S434,BK$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BL$2),SUMIF(CLASS!$N434:$S434,BL$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BM$2),SUMIF(CLASS!$N434:$S434,BM$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BN$2),SUMIF(CLASS!$N434:$S434,BN$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BO$2),SUMIF(CLASS!$N434:$S434,BO$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BP$2),SUMIF(CLASS!$N434:$S434,BP$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BQ$2),SUMIF(CLASS!$N434:$S434,BQ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BR$2),SUMIF(CLASS!$N434:$S434,BR$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BS$2),SUMIF(CLASS!$N434:$S434,BS$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BT$2),SUMIF(CLASS!$N434:$S434,BT$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BU$2),SUMIF(CLASS!$N434:$S434,BU$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BV$2),SUMIF(CLASS!$N434:$S434,BV$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BW$2),SUMIF(CLASS!$N434:$S434,BW$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BX$2),SUMIF(CLASS!$N434:$S434,BX$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BY$2),SUMIF(CLASS!$N434:$S434,BY$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$R434),2,BZ$2),SUMIF(CLASS!$N434:$S434,BZ$3,CLASS!$E434:$J434))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC434:CH434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK434:CP434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS434:CX434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA434:DF434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI434:DN434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ434:DV434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY434:ED434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG434:EL434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO434:ET434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW434:FB434)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE434:FJ434)","v":0},0]
[null,{"$f":"ACCOUNTS!B435","v":"Sub-total"},{"$f":"SUM(C432:C434)","v":0},0,{"$f":"SUM(E432:E434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS432:AS434)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB432:BB434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC432:CC434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK432:CK434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS432:CS434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA432:DA434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI432:DI434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ432:DQ434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY432:DY434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG432:EG434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO432:EO434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW432:EW434)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE432:FE434)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B437","v":"Production Labor Exp - Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,E$2),SUMIF(CLASS!$N439:$S439,E$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,F$2),SUMIF(CLASS!$N439:$S439,F$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,G$2),SUMIF(CLASS!$N439:$S439,G$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,H$2),SUMIF(CLASS!$N439:$S439,H$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,I$2),SUMIF(CLASS!$N439:$S439,I$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,J$2),SUMIF(CLASS!$N439:$S439,J$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,K$2),SUMIF(CLASS!$N439:$S439,K$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,L$2),SUMIF(CLASS!$N439:$S439,L$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,M$2),SUMIF(CLASS!$N439:$S439,M$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,N$2),SUMIF(CLASS!$N439:$S439,N$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,O$2),SUMIF(CLASS!$N439:$S439,O$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,P$2),SUMIF(CLASS!$N439:$S439,P$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,Q$2),SUMIF(CLASS!$N439:$S439,Q$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,R$2),SUMIF(CLASS!$N439:$S439,R$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,S$2),SUMIF(CLASS!$N439:$S439,S$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,T$2),SUMIF(CLASS!$N439:$S439,T$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,U$2),SUMIF(CLASS!$N439:$S439,U$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,V$2),SUMIF(CLASS!$N439:$S439,V$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,W$2),SUMIF(CLASS!$N439:$S439,W$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,X$2),SUMIF(CLASS!$N439:$S439,X$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,Y$2),SUMIF(CLASS!$N439:$S439,Y$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,Z$2),SUMIF(CLASS!$N439:$S439,Z$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AA$2),SUMIF(CLASS!$N439:$S439,AA$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AB$2),SUMIF(CLASS!$N439:$S439,AB$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AC$2),SUMIF(CLASS!$N439:$S439,AC$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AD$2),SUMIF(CLASS!$N439:$S439,AD$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AE$2),SUMIF(CLASS!$N439:$S439,AE$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AF$2),SUMIF(CLASS!$N439:$S439,AF$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AG$2),SUMIF(CLASS!$N439:$S439,AG$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AH$2),SUMIF(CLASS!$N439:$S439,AH$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AI$2),SUMIF(CLASS!$N439:$S439,AI$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AJ$2),SUMIF(CLASS!$N439:$S439,AJ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AK$2),SUMIF(CLASS!$N439:$S439,AK$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AL$2),SUMIF(CLASS!$N439:$S439,AL$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AM$2),SUMIF(CLASS!$N439:$S439,AM$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AN$2),SUMIF(CLASS!$N439:$S439,AN$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AO$2),SUMIF(CLASS!$N439:$S439,AO$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AP$2),SUMIF(CLASS!$N439:$S439,AP$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AQ$2),SUMIF(CLASS!$N439:$S439,AQ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AR$2),SUMIF(CLASS!$N439:$S439,AR$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AS$2),SUMIF(CLASS!$N439:$S439,AS$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AT$2),SUMIF(CLASS!$N439:$S439,AT$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AU$2),SUMIF(CLASS!$N439:$S439,AU$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AV$2),SUMIF(CLASS!$N439:$S439,AV$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AW$2),SUMIF(CLASS!$N439:$S439,AW$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AX$2),SUMIF(CLASS!$N439:$S439,AX$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AY$2),SUMIF(CLASS!$N439:$S439,AY$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,AZ$2),SUMIF(CLASS!$N439:$S439,AZ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BA$2),SUMIF(CLASS!$N439:$S439,BA$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BB$2),SUMIF(CLASS!$N439:$S439,BB$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BC$2),SUMIF(CLASS!$N439:$S439,BC$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BD$2),SUMIF(CLASS!$N439:$S439,BD$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BE$2),SUMIF(CLASS!$N439:$S439,BE$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BF$2),SUMIF(CLASS!$N439:$S439,BF$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BG$2),SUMIF(CLASS!$N439:$S439,BG$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BH$2),SUMIF(CLASS!$N439:$S439,BH$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BI$2),SUMIF(CLASS!$N439:$S439,BI$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BJ$2),SUMIF(CLASS!$N439:$S439,BJ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BK$2),SUMIF(CLASS!$N439:$S439,BK$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BL$2),SUMIF(CLASS!$N439:$S439,BL$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BM$2),SUMIF(CLASS!$N439:$S439,BM$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BN$2),SUMIF(CLASS!$N439:$S439,BN$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BO$2),SUMIF(CLASS!$N439:$S439,BO$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BP$2),SUMIF(CLASS!$N439:$S439,BP$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BQ$2),SUMIF(CLASS!$N439:$S439,BQ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BR$2),SUMIF(CLASS!$N439:$S439,BR$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BS$2),SUMIF(CLASS!$N439:$S439,BS$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BT$2),SUMIF(CLASS!$N439:$S439,BT$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BU$2),SUMIF(CLASS!$N439:$S439,BU$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BV$2),SUMIF(CLASS!$N439:$S439,BV$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BW$2),SUMIF(CLASS!$N439:$S439,BW$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BX$2),SUMIF(CLASS!$N439:$S439,BX$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BY$2),SUMIF(CLASS!$N439:$S439,BY$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$R439),2,BZ$2),SUMIF(CLASS!$N439:$S439,BZ$3,CLASS!$E439:$J439))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC439:CH439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK439:CP439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS439:CX439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA439:DF439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI439:DN439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ439:DV439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY439:ED439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG439:EL439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO439:ET439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW439:FB439)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE439:FJ439)","v":0},0]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,E$2),SUMIF(CLASS!$N440:$S440,E$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,F$2),SUMIF(CLASS!$N440:$S440,F$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,G$2),SUMIF(CLASS!$N440:$S440,G$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,H$2),SUMIF(CLASS!$N440:$S440,H$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,I$2),SUMIF(CLASS!$N440:$S440,I$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,J$2),SUMIF(CLASS!$N440:$S440,J$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,K$2),SUMIF(CLASS!$N440:$S440,K$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,L$2),SUMIF(CLASS!$N440:$S440,L$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,M$2),SUMIF(CLASS!$N440:$S440,M$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,N$2),SUMIF(CLASS!$N440:$S440,N$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,O$2),SUMIF(CLASS!$N440:$S440,O$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,P$2),SUMIF(CLASS!$N440:$S440,P$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,Q$2),SUMIF(CLASS!$N440:$S440,Q$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,R$2),SUMIF(CLASS!$N440:$S440,R$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,S$2),SUMIF(CLASS!$N440:$S440,S$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,T$2),SUMIF(CLASS!$N440:$S440,T$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,U$2),SUMIF(CLASS!$N440:$S440,U$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,V$2),SUMIF(CLASS!$N440:$S440,V$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,W$2),SUMIF(CLASS!$N440:$S440,W$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,X$2),SUMIF(CLASS!$N440:$S440,X$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,Y$2),SUMIF(CLASS!$N440:$S440,Y$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,Z$2),SUMIF(CLASS!$N440:$S440,Z$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AA$2),SUMIF(CLASS!$N440:$S440,AA$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AB$2),SUMIF(CLASS!$N440:$S440,AB$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AC$2),SUMIF(CLASS!$N440:$S440,AC$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AD$2),SUMIF(CLASS!$N440:$S440,AD$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AE$2),SUMIF(CLASS!$N440:$S440,AE$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AF$2),SUMIF(CLASS!$N440:$S440,AF$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AG$2),SUMIF(CLASS!$N440:$S440,AG$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AH$2),SUMIF(CLASS!$N440:$S440,AH$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AI$2),SUMIF(CLASS!$N440:$S440,AI$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AJ$2),SUMIF(CLASS!$N440:$S440,AJ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AK$2),SUMIF(CLASS!$N440:$S440,AK$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AL$2),SUMIF(CLASS!$N440:$S440,AL$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AM$2),SUMIF(CLASS!$N440:$S440,AM$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AN$2),SUMIF(CLASS!$N440:$S440,AN$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AO$2),SUMIF(CLASS!$N440:$S440,AO$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AP$2),SUMIF(CLASS!$N440:$S440,AP$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AQ$2),SUMIF(CLASS!$N440:$S440,AQ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AR$2),SUMIF(CLASS!$N440:$S440,AR$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AS$2),SUMIF(CLASS!$N440:$S440,AS$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AT$2),SUMIF(CLASS!$N440:$S440,AT$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AU$2),SUMIF(CLASS!$N440:$S440,AU$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AV$2),SUMIF(CLASS!$N440:$S440,AV$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AW$2),SUMIF(CLASS!$N440:$S440,AW$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AX$2),SUMIF(CLASS!$N440:$S440,AX$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AY$2),SUMIF(CLASS!$N440:$S440,AY$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,AZ$2),SUMIF(CLASS!$N440:$S440,AZ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BA$2),SUMIF(CLASS!$N440:$S440,BA$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BB$2),SUMIF(CLASS!$N440:$S440,BB$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BC$2),SUMIF(CLASS!$N440:$S440,BC$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BD$2),SUMIF(CLASS!$N440:$S440,BD$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BE$2),SUMIF(CLASS!$N440:$S440,BE$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BF$2),SUMIF(CLASS!$N440:$S440,BF$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BG$2),SUMIF(CLASS!$N440:$S440,BG$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BH$2),SUMIF(CLASS!$N440:$S440,BH$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BI$2),SUMIF(CLASS!$N440:$S440,BI$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BJ$2),SUMIF(CLASS!$N440:$S440,BJ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BK$2),SUMIF(CLASS!$N440:$S440,BK$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BL$2),SUMIF(CLASS!$N440:$S440,BL$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BM$2),SUMIF(CLASS!$N440:$S440,BM$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BN$2),SUMIF(CLASS!$N440:$S440,BN$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BO$2),SUMIF(CLASS!$N440:$S440,BO$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BP$2),SUMIF(CLASS!$N440:$S440,BP$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BQ$2),SUMIF(CLASS!$N440:$S440,BQ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BR$2),SUMIF(CLASS!$N440:$S440,BR$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BS$2),SUMIF(CLASS!$N440:$S440,BS$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BT$2),SUMIF(CLASS!$N440:$S440,BT$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BU$2),SUMIF(CLASS!$N440:$S440,BU$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BV$2),SUMIF(CLASS!$N440:$S440,BV$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BW$2),SUMIF(CLASS!$N440:$S440,BW$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BX$2),SUMIF(CLASS!$N440:$S440,BX$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BY$2),SUMIF(CLASS!$N440:$S440,BY$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$R440),2,BZ$2),SUMIF(CLASS!$N440:$S440,BZ$3,CLASS!$E440:$J440))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC440:CH440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK440:CP440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS440:CX440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA440:DF440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI440:DN440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ440:DV440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY440:ED440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG440:EL440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO440:ET440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW440:FB440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE440:FJ440)","v":0},{"$f":"ROUND((SUM(FK440,FC440,EU440,EM440,EE440,DW440,DO440,DG440,CY440,CQ440,CI440)-C440),1)","v":0}]
[null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"SUM(C438:C440)","v":0},0,{"$f":"SUM(E438:E440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS438:AS440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB438:BB440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC438:CC440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK438:CK440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS438:CS440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA438:DA440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI438:DI440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ438:DQ440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY438:DY440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG438:EG440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO438:EO440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW438:EW440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE438:FE440)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A444","v":"S101"},{"$f":"ACCOUNTS!B444","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C444","v":3128925},0,{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,E$2),SUMIF(CLASS!$N444:$S444,E$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,F$2),SUMIF(CLASS!$N444:$S444,F$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,G$2),SUMIF(CLASS!$N444:$S444,G$3,CLASS!$E444:$J444))","v":323967.87126617215},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,H$2),SUMIF(CLASS!$N444:$S444,H$3,CLASS!$E444:$J444))","v":270527.87873382791},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,I$2),SUMIF(CLASS!$N444:$S444,I$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,J$2),SUMIF(CLASS!$N444:$S444,J$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,K$2),SUMIF(CLASS!$N444:$S444,K$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,L$2),SUMIF(CLASS!$N444:$S444,L$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,M$2),SUMIF(CLASS!$N444:$S444,M$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,N$2),SUMIF(CLASS!$N444:$S444,N$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,O$2),SUMIF(CLASS!$N444:$S444,O$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,P$2),SUMIF(CLASS!$N444:$S444,P$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,Q$2),SUMIF(CLASS!$N444:$S444,Q$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,R$2),SUMIF(CLASS!$N444:$S444,R$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,S$2),SUMIF(CLASS!$N444:$S444,S$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,T$2),SUMIF(CLASS!$N444:$S444,T$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,U$2),SUMIF(CLASS!$N444:$S444,U$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,V$2),SUMIF(CLASS!$N444:$S444,V$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,W$2),SUMIF(CLASS!$N444:$S444,W$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,X$2),SUMIF(CLASS!$N444:$S444,X$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,Y$2),SUMIF(CLASS!$N444:$S444,Y$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,Z$2),SUMIF(CLASS!$N444:$S444,Z$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AA$2),SUMIF(CLASS!$N444:$S444,AA$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AB$2),SUMIF(CLASS!$N444:$S444,AB$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AC$2),SUMIF(CLASS!$N444:$S444,AC$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AD$2),SUMIF(CLASS!$N444:$S444,AD$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AE$2),SUMIF(CLASS!$N444:$S444,AE$3,CLASS!$E444:$J444))","v":1381126.1880294706},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AF$2),SUMIF(CLASS!$N444:$S444,AF$3,CLASS!$E444:$J444))","v":1153303.0619705294},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AG$2),SUMIF(CLASS!$N444:$S444,AG$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AH$2),SUMIF(CLASS!$N444:$S444,AH$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AI$2),SUMIF(CLASS!$N444:$S444,AI$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AJ$2),SUMIF(CLASS!$N444:$S444,AJ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AK$2),SUMIF(CLASS!$N444:$S444,AK$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AL$2),SUMIF(CLASS!$N444:$S444,AL$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AM$2),SUMIF(CLASS!$N444:$S444,AM$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AN$2),SUMIF(CLASS!$N444:$S444,AN$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AO$2),SUMIF(CLASS!$N444:$S444,AO$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AP$2),SUMIF(CLASS!$N444:$S444,AP$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AQ$2),SUMIF(CLASS!$N444:$S444,AQ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AR$2),SUMIF(CLASS!$N444:$S444,AR$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AS$2),SUMIF(CLASS!$N444:$S444,AS$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AT$2),SUMIF(CLASS!$N444:$S444,AT$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AU$2),SUMIF(CLASS!$N444:$S444,AU$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AV$2),SUMIF(CLASS!$N444:$S444,AV$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AW$2),SUMIF(CLASS!$N444:$S444,AW$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AX$2),SUMIF(CLASS!$N444:$S444,AX$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AY$2),SUMIF(CLASS!$N444:$S444,AY$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,AZ$2),SUMIF(CLASS!$N444:$S444,AZ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BA$2),SUMIF(CLASS!$N444:$S444,BA$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BB$2),SUMIF(CLASS!$N444:$S444,BB$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BC$2),SUMIF(CLASS!$N444:$S444,BC$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BD$2),SUMIF(CLASS!$N444:$S444,BD$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BE$2),SUMIF(CLASS!$N444:$S444,BE$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BF$2),SUMIF(CLASS!$N444:$S444,BF$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BG$2),SUMIF(CLASS!$N444:$S444,BG$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BH$2),SUMIF(CLASS!$N444:$S444,BH$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BI$2),SUMIF(CLASS!$N444:$S444,BI$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BJ$2),SUMIF(CLASS!$N444:$S444,BJ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BK$2),SUMIF(CLASS!$N444:$S444,BK$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BL$2),SUMIF(CLASS!$N444:$S444,BL$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BM$2),SUMIF(CLASS!$N444:$S444,BM$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BN$2),SUMIF(CLASS!$N444:$S444,BN$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BO$2),SUMIF(CLASS!$N444:$S444,BO$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BP$2),SUMIF(CLASS!$N444:$S444,BP$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BQ$2),SUMIF(CLASS!$N444:$S444,BQ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BR$2),SUMIF(CLASS!$N444:$S444,BR$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BS$2),SUMIF(CLASS!$N444:$S444,BS$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BT$2),SUMIF(CLASS!$N444:$S444,BT$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BU$2),SUMIF(CLASS!$N444:$S444,BU$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BV$2),SUMIF(CLASS!$N444:$S444,BV$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BW$2),SUMIF(CLASS!$N444:$S444,BW$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BX$2),SUMIF(CLASS!$N444:$S444,BX$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BY$2),SUMIF(CLASS!$N444:$S444,BY$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$R444),2,BZ$2),SUMIF(CLASS!$N444:$S444,BZ$3,CLASS!$E444:$J444))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E444:$BL444)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E444:$BA444)","v":0},0,0,{"$f":"SUM(CC444:CH444)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E444:$BL444)","v":594495.75},2534429.25,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E444:$BA444)","v":0},0,0,{"$f":"SUM(CK444:CP444)","v":3128925},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E444:$BL444)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E444:$BA444)","v":0},0,0,{"$f":"SUM(CS444:CX444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(DA444:DF444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(DI444:DN444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(DQ444:DV444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(DY444:ED444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(EG444:EL444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(EO444:ET444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(EW444:FB444)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E444:$BA444)","v":0},0,0,0,0,0,{"$f":"SUM(FE444:FJ444)","v":0},0]
[{"$f":"ACCOUNTS!A445","v":"~"},{"$f":"ACCOUNTS!B445","v":"~"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,E$2),SUMIF(CLASS!$N445:$S445,E$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,F$2),SUMIF(CLASS!$N445:$S445,F$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,G$2),SUMIF(CLASS!$N445:$S445,G$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,H$2),SUMIF(CLASS!$N445:$S445,H$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,I$2),SUMIF(CLASS!$N445:$S445,I$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,J$2),SUMIF(CLASS!$N445:$S445,J$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,K$2),SUMIF(CLASS!$N445:$S445,K$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,L$2),SUMIF(CLASS!$N445:$S445,L$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,M$2),SUMIF(CLASS!$N445:$S445,M$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,N$2),SUMIF(CLASS!$N445:$S445,N$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,O$2),SUMIF(CLASS!$N445:$S445,O$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,P$2),SUMIF(CLASS!$N445:$S445,P$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,Q$2),SUMIF(CLASS!$N445:$S445,Q$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,R$2),SUMIF(CLASS!$N445:$S445,R$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,S$2),SUMIF(CLASS!$N445:$S445,S$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,T$2),SUMIF(CLASS!$N445:$S445,T$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,U$2),SUMIF(CLASS!$N445:$S445,U$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,V$2),SUMIF(CLASS!$N445:$S445,V$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,W$2),SUMIF(CLASS!$N445:$S445,W$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,X$2),SUMIF(CLASS!$N445:$S445,X$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,Y$2),SUMIF(CLASS!$N445:$S445,Y$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,Z$2),SUMIF(CLASS!$N445:$S445,Z$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AA$2),SUMIF(CLASS!$N445:$S445,AA$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AB$2),SUMIF(CLASS!$N445:$S445,AB$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AC$2),SUMIF(CLASS!$N445:$S445,AC$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AD$2),SUMIF(CLASS!$N445:$S445,AD$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AE$2),SUMIF(CLASS!$N445:$S445,AE$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AF$2),SUMIF(CLASS!$N445:$S445,AF$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AG$2),SUMIF(CLASS!$N445:$S445,AG$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AH$2),SUMIF(CLASS!$N445:$S445,AH$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AI$2),SUMIF(CLASS!$N445:$S445,AI$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AJ$2),SUMIF(CLASS!$N445:$S445,AJ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AK$2),SUMIF(CLASS!$N445:$S445,AK$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AL$2),SUMIF(CLASS!$N445:$S445,AL$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AM$2),SUMIF(CLASS!$N445:$S445,AM$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AN$2),SUMIF(CLASS!$N445:$S445,AN$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AO$2),SUMIF(CLASS!$N445:$S445,AO$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AP$2),SUMIF(CLASS!$N445:$S445,AP$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AQ$2),SUMIF(CLASS!$N445:$S445,AQ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AR$2),SUMIF(CLASS!$N445:$S445,AR$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AS$2),SUMIF(CLASS!$N445:$S445,AS$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AT$2),SUMIF(CLASS!$N445:$S445,AT$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AU$2),SUMIF(CLASS!$N445:$S445,AU$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AV$2),SUMIF(CLASS!$N445:$S445,AV$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AW$2),SUMIF(CLASS!$N445:$S445,AW$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AX$2),SUMIF(CLASS!$N445:$S445,AX$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AY$2),SUMIF(CLASS!$N445:$S445,AY$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,AZ$2),SUMIF(CLASS!$N445:$S445,AZ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BA$2),SUMIF(CLASS!$N445:$S445,BA$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BB$2),SUMIF(CLASS!$N445:$S445,BB$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BC$2),SUMIF(CLASS!$N445:$S445,BC$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BD$2),SUMIF(CLASS!$N445:$S445,BD$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BE$2),SUMIF(CLASS!$N445:$S445,BE$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BF$2),SUMIF(CLASS!$N445:$S445,BF$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BG$2),SUMIF(CLASS!$N445:$S445,BG$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BH$2),SUMIF(CLASS!$N445:$S445,BH$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BI$2),SUMIF(CLASS!$N445:$S445,BI$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BJ$2),SUMIF(CLASS!$N445:$S445,BJ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BK$2),SUMIF(CLASS!$N445:$S445,BK$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BL$2),SUMIF(CLASS!$N445:$S445,BL$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BM$2),SUMIF(CLASS!$N445:$S445,BM$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BN$2),SUMIF(CLASS!$N445:$S445,BN$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BO$2),SUMIF(CLASS!$N445:$S445,BO$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BP$2),SUMIF(CLASS!$N445:$S445,BP$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BQ$2),SUMIF(CLASS!$N445:$S445,BQ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BR$2),SUMIF(CLASS!$N445:$S445,BR$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BS$2),SUMIF(CLASS!$N445:$S445,BS$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BT$2),SUMIF(CLASS!$N445:$S445,BT$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BU$2),SUMIF(CLASS!$N445:$S445,BU$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BV$2),SUMIF(CLASS!$N445:$S445,BV$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BW$2),SUMIF(CLASS!$N445:$S445,BW$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BX$2),SUMIF(CLASS!$N445:$S445,BX$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BY$2),SUMIF(CLASS!$N445:$S445,BY$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$R445),2,BZ$2),SUMIF(CLASS!$N445:$S445,BZ$3,CLASS!$E445:$J445))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC445:CH445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK445:CP445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS445:CX445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA445:DF445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI445:DN445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ445:DV445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY445:ED445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG445:EL445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO445:ET445)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW445:FB445)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A447","v":"~"},{"$f":"ACCOUNTS!B447","v":"~"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,E$2),SUMIF(CLASS!$N447:$S447,E$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,F$2),SUMIF(CLASS!$N447:$S447,F$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,G$2),SUMIF(CLASS!$N447:$S447,G$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,H$2),SUMIF(CLASS!$N447:$S447,H$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,I$2),SUMIF(CLASS!$N447:$S447,I$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,J$2),SUMIF(CLASS!$N447:$S447,J$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,K$2),SUMIF(CLASS!$N447:$S447,K$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,L$2),SUMIF(CLASS!$N447:$S447,L$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,M$2),SUMIF(CLASS!$N447:$S447,M$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,N$2),SUMIF(CLASS!$N447:$S447,N$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,O$2),SUMIF(CLASS!$N447:$S447,O$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,P$2),SUMIF(CLASS!$N447:$S447,P$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,Q$2),SUMIF(CLASS!$N447:$S447,Q$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,R$2),SUMIF(CLASS!$N447:$S447,R$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,S$2),SUMIF(CLASS!$N447:$S447,S$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,T$2),SUMIF(CLASS!$N447:$S447,T$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,U$2),SUMIF(CLASS!$N447:$S447,U$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,V$2),SUMIF(CLASS!$N447:$S447,V$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,W$2),SUMIF(CLASS!$N447:$S447,W$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,X$2),SUMIF(CLASS!$N447:$S447,X$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,Y$2),SUMIF(CLASS!$N447:$S447,Y$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,Z$2),SUMIF(CLASS!$N447:$S447,Z$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AA$2),SUMIF(CLASS!$N447:$S447,AA$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AB$2),SUMIF(CLASS!$N447:$S447,AB$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AC$2),SUMIF(CLASS!$N447:$S447,AC$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AD$2),SUMIF(CLASS!$N447:$S447,AD$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AE$2),SUMIF(CLASS!$N447:$S447,AE$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AF$2),SUMIF(CLASS!$N447:$S447,AF$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AG$2),SUMIF(CLASS!$N447:$S447,AG$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AH$2),SUMIF(CLASS!$N447:$S447,AH$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AI$2),SUMIF(CLASS!$N447:$S447,AI$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AJ$2),SUMIF(CLASS!$N447:$S447,AJ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AK$2),SUMIF(CLASS!$N447:$S447,AK$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AL$2),SUMIF(CLASS!$N447:$S447,AL$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AM$2),SUMIF(CLASS!$N447:$S447,AM$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AN$2),SUMIF(CLASS!$N447:$S447,AN$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AO$2),SUMIF(CLASS!$N447:$S447,AO$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AP$2),SUMIF(CLASS!$N447:$S447,AP$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AQ$2),SUMIF(CLASS!$N447:$S447,AQ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AR$2),SUMIF(CLASS!$N447:$S447,AR$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AS$2),SUMIF(CLASS!$N447:$S447,AS$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AT$2),SUMIF(CLASS!$N447:$S447,AT$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AU$2),SUMIF(CLASS!$N447:$S447,AU$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AV$2),SUMIF(CLASS!$N447:$S447,AV$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AW$2),SUMIF(CLASS!$N447:$S447,AW$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AX$2),SUMIF(CLASS!$N447:$S447,AX$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AY$2),SUMIF(CLASS!$N447:$S447,AY$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,AZ$2),SUMIF(CLASS!$N447:$S447,AZ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BA$2),SUMIF(CLASS!$N447:$S447,BA$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BB$2),SUMIF(CLASS!$N447:$S447,BB$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BC$2),SUMIF(CLASS!$N447:$S447,BC$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BD$2),SUMIF(CLASS!$N447:$S447,BD$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BE$2),SUMIF(CLASS!$N447:$S447,BE$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BF$2),SUMIF(CLASS!$N447:$S447,BF$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BG$2),SUMIF(CLASS!$N447:$S447,BG$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BH$2),SUMIF(CLASS!$N447:$S447,BH$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BI$2),SUMIF(CLASS!$N447:$S447,BI$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BJ$2),SUMIF(CLASS!$N447:$S447,BJ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BK$2),SUMIF(CLASS!$N447:$S447,BK$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BL$2),SUMIF(CLASS!$N447:$S447,BL$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BM$2),SUMIF(CLASS!$N447:$S447,BM$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BN$2),SUMIF(CLASS!$N447:$S447,BN$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BO$2),SUMIF(CLASS!$N447:$S447,BO$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BP$2),SUMIF(CLASS!$N447:$S447,BP$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BQ$2),SUMIF(CLASS!$N447:$S447,BQ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BR$2),SUMIF(CLASS!$N447:$S447,BR$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BS$2),SUMIF(CLASS!$N447:$S447,BS$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BT$2),SUMIF(CLASS!$N447:$S447,BT$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BU$2),SUMIF(CLASS!$N447:$S447,BU$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BV$2),SUMIF(CLASS!$N447:$S447,BV$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BW$2),SUMIF(CLASS!$N447:$S447,BW$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BX$2),SUMIF(CLASS!$N447:$S447,BX$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BY$2),SUMIF(CLASS!$N447:$S447,BY$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$R447),2,BZ$2),SUMIF(CLASS!$N447:$S447,BZ$3,CLASS!$E447:$J447))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A448","v":"~"},{"$f":"ACCOUNTS!B448","v":"~"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,E$2),SUMIF(CLASS!$N448:$S448,E$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,F$2),SUMIF(CLASS!$N448:$S448,F$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,G$2),SUMIF(CLASS!$N448:$S448,G$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,H$2),SUMIF(CLASS!$N448:$S448,H$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,I$2),SUMIF(CLASS!$N448:$S448,I$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,J$2),SUMIF(CLASS!$N448:$S448,J$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,K$2),SUMIF(CLASS!$N448:$S448,K$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,L$2),SUMIF(CLASS!$N448:$S448,L$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,M$2),SUMIF(CLASS!$N448:$S448,M$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,N$2),SUMIF(CLASS!$N448:$S448,N$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,O$2),SUMIF(CLASS!$N448:$S448,O$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,P$2),SUMIF(CLASS!$N448:$S448,P$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,Q$2),SUMIF(CLASS!$N448:$S448,Q$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,R$2),SUMIF(CLASS!$N448:$S448,R$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,S$2),SUMIF(CLASS!$N448:$S448,S$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,T$2),SUMIF(CLASS!$N448:$S448,T$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,U$2),SUMIF(CLASS!$N448:$S448,U$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,V$2),SUMIF(CLASS!$N448:$S448,V$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,W$2),SUMIF(CLASS!$N448:$S448,W$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,X$2),SUMIF(CLASS!$N448:$S448,X$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,Y$2),SUMIF(CLASS!$N448:$S448,Y$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,Z$2),SUMIF(CLASS!$N448:$S448,Z$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AA$2),SUMIF(CLASS!$N448:$S448,AA$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AB$2),SUMIF(CLASS!$N448:$S448,AB$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AC$2),SUMIF(CLASS!$N448:$S448,AC$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AD$2),SUMIF(CLASS!$N448:$S448,AD$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AE$2),SUMIF(CLASS!$N448:$S448,AE$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AF$2),SUMIF(CLASS!$N448:$S448,AF$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AG$2),SUMIF(CLASS!$N448:$S448,AG$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AH$2),SUMIF(CLASS!$N448:$S448,AH$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AI$2),SUMIF(CLASS!$N448:$S448,AI$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AJ$2),SUMIF(CLASS!$N448:$S448,AJ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AK$2),SUMIF(CLASS!$N448:$S448,AK$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AL$2),SUMIF(CLASS!$N448:$S448,AL$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AM$2),SUMIF(CLASS!$N448:$S448,AM$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AN$2),SUMIF(CLASS!$N448:$S448,AN$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AO$2),SUMIF(CLASS!$N448:$S448,AO$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AP$2),SUMIF(CLASS!$N448:$S448,AP$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AQ$2),SUMIF(CLASS!$N448:$S448,AQ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AR$2),SUMIF(CLASS!$N448:$S448,AR$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AS$2),SUMIF(CLASS!$N448:$S448,AS$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AT$2),SUMIF(CLASS!$N448:$S448,AT$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AU$2),SUMIF(CLASS!$N448:$S448,AU$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AV$2),SUMIF(CLASS!$N448:$S448,AV$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AW$2),SUMIF(CLASS!$N448:$S448,AW$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AX$2),SUMIF(CLASS!$N448:$S448,AX$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AY$2),SUMIF(CLASS!$N448:$S448,AY$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,AZ$2),SUMIF(CLASS!$N448:$S448,AZ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BA$2),SUMIF(CLASS!$N448:$S448,BA$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BB$2),SUMIF(CLASS!$N448:$S448,BB$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BC$2),SUMIF(CLASS!$N448:$S448,BC$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BD$2),SUMIF(CLASS!$N448:$S448,BD$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BE$2),SUMIF(CLASS!$N448:$S448,BE$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BF$2),SUMIF(CLASS!$N448:$S448,BF$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BG$2),SUMIF(CLASS!$N448:$S448,BG$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BH$2),SUMIF(CLASS!$N448:$S448,BH$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BI$2),SUMIF(CLASS!$N448:$S448,BI$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BJ$2),SUMIF(CLASS!$N448:$S448,BJ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BK$2),SUMIF(CLASS!$N448:$S448,BK$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BL$2),SUMIF(CLASS!$N448:$S448,BL$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BM$2),SUMIF(CLASS!$N448:$S448,BM$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BN$2),SUMIF(CLASS!$N448:$S448,BN$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BO$2),SUMIF(CLASS!$N448:$S448,BO$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BP$2),SUMIF(CLASS!$N448:$S448,BP$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BQ$2),SUMIF(CLASS!$N448:$S448,BQ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BR$2),SUMIF(CLASS!$N448:$S448,BR$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BS$2),SUMIF(CLASS!$N448:$S448,BS$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BT$2),SUMIF(CLASS!$N448:$S448,BT$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BU$2),SUMIF(CLASS!$N448:$S448,BU$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BV$2),SUMIF(CLASS!$N448:$S448,BV$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BW$2),SUMIF(CLASS!$N448:$S448,BW$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BX$2),SUMIF(CLASS!$N448:$S448,BX$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BY$2),SUMIF(CLASS!$N448:$S448,BY$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$R448),2,BZ$2),SUMIF(CLASS!$N448:$S448,BZ$3,CLASS!$E448:$J448))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,E$2),SUMIF(CLASS!$N449:$S449,E$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,F$2),SUMIF(CLASS!$N449:$S449,F$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,G$2),SUMIF(CLASS!$N449:$S449,G$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,H$2),SUMIF(CLASS!$N449:$S449,H$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,I$2),SUMIF(CLASS!$N449:$S449,I$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,J$2),SUMIF(CLASS!$N449:$S449,J$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,K$2),SUMIF(CLASS!$N449:$S449,K$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,L$2),SUMIF(CLASS!$N449:$S449,L$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,M$2),SUMIF(CLASS!$N449:$S449,M$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,N$2),SUMIF(CLASS!$N449:$S449,N$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,O$2),SUMIF(CLASS!$N449:$S449,O$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,P$2),SUMIF(CLASS!$N449:$S449,P$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Q$2),SUMIF(CLASS!$N449:$S449,Q$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,R$2),SUMIF(CLASS!$N449:$S449,R$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,S$2),SUMIF(CLASS!$N449:$S449,S$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,T$2),SUMIF(CLASS!$N449:$S449,T$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,U$2),SUMIF(CLASS!$N449:$S449,U$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,V$2),SUMIF(CLASS!$N449:$S449,V$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,W$2),SUMIF(CLASS!$N449:$S449,W$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,X$2),SUMIF(CLASS!$N449:$S449,X$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Y$2),SUMIF(CLASS!$N449:$S449,Y$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Z$2),SUMIF(CLASS!$N449:$S449,Z$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AA$2),SUMIF(CLASS!$N449:$S449,AA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AB$2),SUMIF(CLASS!$N449:$S449,AB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AC$2),SUMIF(CLASS!$N449:$S449,AC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AD$2),SUMIF(CLASS!$N449:$S449,AD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AE$2),SUMIF(CLASS!$N449:$S449,AE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AF$2),SUMIF(CLASS!$N449:$S449,AF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AG$2),SUMIF(CLASS!$N449:$S449,AG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AH$2),SUMIF(CLASS!$N449:$S449,AH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AI$2),SUMIF(CLASS!$N449:$S449,AI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AJ$2),SUMIF(CLASS!$N449:$S449,AJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AK$2),SUMIF(CLASS!$N449:$S449,AK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AL$2),SUMIF(CLASS!$N449:$S449,AL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AM$2),SUMIF(CLASS!$N449:$S449,AM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AN$2),SUMIF(CLASS!$N449:$S449,AN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AO$2),SUMIF(CLASS!$N449:$S449,AO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AP$2),SUMIF(CLASS!$N449:$S449,AP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AQ$2),SUMIF(CLASS!$N449:$S449,AQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AR$2),SUMIF(CLASS!$N449:$S449,AR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AS$2),SUMIF(CLASS!$N449:$S449,AS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AT$2),SUMIF(CLASS!$N449:$S449,AT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AU$2),SUMIF(CLASS!$N449:$S449,AU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AV$2),SUMIF(CLASS!$N449:$S449,AV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AW$2),SUMIF(CLASS!$N449:$S449,AW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AX$2),SUMIF(CLASS!$N449:$S449,AX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AY$2),SUMIF(CLASS!$N449:$S449,AY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AZ$2),SUMIF(CLASS!$N449:$S449,AZ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BA$2),SUMIF(CLASS!$N449:$S449,BA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BB$2),SUMIF(CLASS!$N449:$S449,BB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BC$2),SUMIF(CLASS!$N449:$S449,BC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BD$2),SUMIF(CLASS!$N449:$S449,BD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BE$2),SUMIF(CLASS!$N449:$S449,BE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BF$2),SUMIF(CLASS!$N449:$S449,BF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BG$2),SUMIF(CLASS!$N449:$S449,BG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BH$2),SUMIF(CLASS!$N449:$S449,BH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BI$2),SUMIF(CLASS!$N449:$S449,BI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BJ$2),SUMIF(CLASS!$N449:$S449,BJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BK$2),SUMIF(CLASS!$N449:$S449,BK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BL$2),SUMIF(CLASS!$N449:$S449,BL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BM$2),SUMIF(CLASS!$N449:$S449,BM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BN$2),SUMIF(CLASS!$N449:$S449,BN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BO$2),SUMIF(CLASS!$N449:$S449,BO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BP$2),SUMIF(CLASS!$N449:$S449,BP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BQ$2),SUMIF(CLASS!$N449:$S449,BQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BR$2),SUMIF(CLASS!$N449:$S449,BR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BS$2),SUMIF(CLASS!$N449:$S449,BS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BT$2),SUMIF(CLASS!$N449:$S449,BT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BU$2),SUMIF(CLASS!$N449:$S449,BU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BV$2),SUMIF(CLASS!$N449:$S449,BV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BW$2),SUMIF(CLASS!$N449:$S449,BW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BX$2),SUMIF(CLASS!$N449:$S449,BX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BY$2),SUMIF(CLASS!$N449:$S449,BY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BZ$2),SUMIF(CLASS!$N449:$S449,BZ$3,CLASS!$E449:$J449))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A450","v":"~"},{"$f":"ACCOUNTS!B450","v":"~"},{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,E$2),SUMIF(CLASS!$N450:$S450,E$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,F$2),SUMIF(CLASS!$N450:$S450,F$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,G$2),SUMIF(CLASS!$N450:$S450,G$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,H$2),SUMIF(CLASS!$N450:$S450,H$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,I$2),SUMIF(CLASS!$N450:$S450,I$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,J$2),SUMIF(CLASS!$N450:$S450,J$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,K$2),SUMIF(CLASS!$N450:$S450,K$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,L$2),SUMIF(CLASS!$N450:$S450,L$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,M$2),SUMIF(CLASS!$N450:$S450,M$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,N$2),SUMIF(CLASS!$N450:$S450,N$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,O$2),SUMIF(CLASS!$N450:$S450,O$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,P$2),SUMIF(CLASS!$N450:$S450,P$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,Q$2),SUMIF(CLASS!$N450:$S450,Q$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,R$2),SUMIF(CLASS!$N450:$S450,R$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,S$2),SUMIF(CLASS!$N450:$S450,S$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,T$2),SUMIF(CLASS!$N450:$S450,T$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,U$2),SUMIF(CLASS!$N450:$S450,U$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,V$2),SUMIF(CLASS!$N450:$S450,V$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,W$2),SUMIF(CLASS!$N450:$S450,W$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,X$2),SUMIF(CLASS!$N450:$S450,X$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,Y$2),SUMIF(CLASS!$N450:$S450,Y$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,Z$2),SUMIF(CLASS!$N450:$S450,Z$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AA$2),SUMIF(CLASS!$N450:$S450,AA$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AB$2),SUMIF(CLASS!$N450:$S450,AB$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AC$2),SUMIF(CLASS!$N450:$S450,AC$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AD$2),SUMIF(CLASS!$N450:$S450,AD$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AE$2),SUMIF(CLASS!$N450:$S450,AE$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AF$2),SUMIF(CLASS!$N450:$S450,AF$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AG$2),SUMIF(CLASS!$N450:$S450,AG$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AH$2),SUMIF(CLASS!$N450:$S450,AH$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AI$2),SUMIF(CLASS!$N450:$S450,AI$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AJ$2),SUMIF(CLASS!$N450:$S450,AJ$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AK$2),SUMIF(CLASS!$N450:$S450,AK$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AL$2),SUMIF(CLASS!$N450:$S450,AL$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AM$2),SUMIF(CLASS!$N450:$S450,AM$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AN$2),SUMIF(CLASS!$N450:$S450,AN$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AO$2),SUMIF(CLASS!$N450:$S450,AO$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AP$2),SUMIF(CLASS!$N450:$S450,AP$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AQ$2),SUMIF(CLASS!$N450:$S450,AQ$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AR$2),SUMIF(CLASS!$N450:$S450,AR$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AS$2),SUMIF(CLASS!$N450:$S450,AS$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AT$2),SUMIF(CLASS!$N450:$S450,AT$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AU$2),SUMIF(CLASS!$N450:$S450,AU$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AV$2),SUMIF(CLASS!$N450:$S450,AV$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AW$2),SUMIF(CLASS!$N450:$S450,AW$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AX$2),SUMIF(CLASS!$N450:$S450,AX$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AY$2),SUMIF(CLASS!$N450:$S450,AY$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,AZ$2),SUMIF(CLASS!$N450:$S450,AZ$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BA$2),SUMIF(CLASS!$N450:$S450,BA$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BB$2),SUMIF(CLASS!$N450:$S450,BB$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BC$2),SUMIF(CLASS!$N450:$S450,BC$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BD$2),SUMIF(CLASS!$N450:$S450,BD$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BE$2),SUMIF(CLASS!$N450:$S450,BE$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BF$2),SUMIF(CLASS!$N450:$S450,BF$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BG$2),SUMIF(CLASS!$N450:$S450,BG$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BH$2),SUMIF(CLASS!$N450:$S450,BH$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BI$2),SUMIF(CLASS!$N450:$S450,BI$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BJ$2),SUMIF(CLASS!$N450:$S450,BJ$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BK$2),SUMIF(CLASS!$N450:$S450,BK$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BL$2),SUMIF(CLASS!$N450:$S450,BL$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BM$2),SUMIF(CLASS!$N450:$S450,BM$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BN$2),SUMIF(CLASS!$N450:$S450,BN$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BO$2),SUMIF(CLASS!$N450:$S450,BO$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BP$2),SUMIF(CLASS!$N450:$S450,BP$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BQ$2),SUMIF(CLASS!$N450:$S450,BQ$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BR$2),SUMIF(CLASS!$N450:$S450,BR$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BS$2),SUMIF(CLASS!$N450:$S450,BS$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BT$2),SUMIF(CLASS!$N450:$S450,BT$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BU$2),SUMIF(CLASS!$N450:$S450,BU$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BV$2),SUMIF(CLASS!$N450:$S450,BV$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BW$2),SUMIF(CLASS!$N450:$S450,BW$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BX$2),SUMIF(CLASS!$N450:$S450,BX$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BY$2),SUMIF(CLASS!$N450:$S450,BY$3,CLASS!$E450:$J450))","v":0},{"$f":"IF(CLASS!$L450<>0,FUNCALLOC!$C450*INDEX(INDIRECT(ACCOUNTS!$R450),2,BZ$2),SUMIF(CLASS!$N450:$S450,BZ$3,CLASS!$E450:$J450))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A452","v":"~"},{"$f":"ACCOUNTS!B452","v":"~"},{"$f":"ACCOUNTS!C452","v":0},0,{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,E$2),SUMIF(CLASS!$N452:$S452,E$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,F$2),SUMIF(CLASS!$N452:$S452,F$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,G$2),SUMIF(CLASS!$N452:$S452,G$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,H$2),SUMIF(CLASS!$N452:$S452,H$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,I$2),SUMIF(CLASS!$N452:$S452,I$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,J$2),SUMIF(CLASS!$N452:$S452,J$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,K$2),SUMIF(CLASS!$N452:$S452,K$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,L$2),SUMIF(CLASS!$N452:$S452,L$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,M$2),SUMIF(CLASS!$N452:$S452,M$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,N$2),SUMIF(CLASS!$N452:$S452,N$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,O$2),SUMIF(CLASS!$N452:$S452,O$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,P$2),SUMIF(CLASS!$N452:$S452,P$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,Q$2),SUMIF(CLASS!$N452:$S452,Q$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,R$2),SUMIF(CLASS!$N452:$S452,R$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,S$2),SUMIF(CLASS!$N452:$S452,S$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,T$2),SUMIF(CLASS!$N452:$S452,T$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,U$2),SUMIF(CLASS!$N452:$S452,U$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,V$2),SUMIF(CLASS!$N452:$S452,V$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,W$2),SUMIF(CLASS!$N452:$S452,W$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,X$2),SUMIF(CLASS!$N452:$S452,X$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,Y$2),SUMIF(CLASS!$N452:$S452,Y$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,Z$2),SUMIF(CLASS!$N452:$S452,Z$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AA$2),SUMIF(CLASS!$N452:$S452,AA$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AB$2),SUMIF(CLASS!$N452:$S452,AB$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AC$2),SUMIF(CLASS!$N452:$S452,AC$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AD$2),SUMIF(CLASS!$N452:$S452,AD$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AE$2),SUMIF(CLASS!$N452:$S452,AE$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AF$2),SUMIF(CLASS!$N452:$S452,AF$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AG$2),SUMIF(CLASS!$N452:$S452,AG$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AH$2),SUMIF(CLASS!$N452:$S452,AH$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AI$2),SUMIF(CLASS!$N452:$S452,AI$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AJ$2),SUMIF(CLASS!$N452:$S452,AJ$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AK$2),SUMIF(CLASS!$N452:$S452,AK$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AL$2),SUMIF(CLASS!$N452:$S452,AL$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AM$2),SUMIF(CLASS!$N452:$S452,AM$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AN$2),SUMIF(CLASS!$N452:$S452,AN$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AO$2),SUMIF(CLASS!$N452:$S452,AO$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AP$2),SUMIF(CLASS!$N452:$S452,AP$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AQ$2),SUMIF(CLASS!$N452:$S452,AQ$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AR$2),SUMIF(CLASS!$N452:$S452,AR$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AS$2),SUMIF(CLASS!$N452:$S452,AS$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AT$2),SUMIF(CLASS!$N452:$S452,AT$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AU$2),SUMIF(CLASS!$N452:$S452,AU$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AV$2),SUMIF(CLASS!$N452:$S452,AV$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AW$2),SUMIF(CLASS!$N452:$S452,AW$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AX$2),SUMIF(CLASS!$N452:$S452,AX$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AY$2),SUMIF(CLASS!$N452:$S452,AY$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,AZ$2),SUMIF(CLASS!$N452:$S452,AZ$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BA$2),SUMIF(CLASS!$N452:$S452,BA$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BB$2),SUMIF(CLASS!$N452:$S452,BB$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BC$2),SUMIF(CLASS!$N452:$S452,BC$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BD$2),SUMIF(CLASS!$N452:$S452,BD$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BE$2),SUMIF(CLASS!$N452:$S452,BE$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BF$2),SUMIF(CLASS!$N452:$S452,BF$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BG$2),SUMIF(CLASS!$N452:$S452,BG$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BH$2),SUMIF(CLASS!$N452:$S452,BH$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BI$2),SUMIF(CLASS!$N452:$S452,BI$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BJ$2),SUMIF(CLASS!$N452:$S452,BJ$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BK$2),SUMIF(CLASS!$N452:$S452,BK$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BL$2),SUMIF(CLASS!$N452:$S452,BL$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BM$2),SUMIF(CLASS!$N452:$S452,BM$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BN$2),SUMIF(CLASS!$N452:$S452,BN$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BO$2),SUMIF(CLASS!$N452:$S452,BO$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BP$2),SUMIF(CLASS!$N452:$S452,BP$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BQ$2),SUMIF(CLASS!$N452:$S452,BQ$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BR$2),SUMIF(CLASS!$N452:$S452,BR$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BS$2),SUMIF(CLASS!$N452:$S452,BS$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BT$2),SUMIF(CLASS!$N452:$S452,BT$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BU$2),SUMIF(CLASS!$N452:$S452,BU$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BV$2),SUMIF(CLASS!$N452:$S452,BV$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BW$2),SUMIF(CLASS!$N452:$S452,BW$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BX$2),SUMIF(CLASS!$N452:$S452,BX$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BY$2),SUMIF(CLASS!$N452:$S452,BY$3,CLASS!$E452:$J452))","v":0},{"$f":"IF(CLASS!$L452<>0,FUNCALLOC!$C452*INDEX(INDIRECT(ACCOUNTS!$R452),2,BZ$2),SUMIF(CLASS!$N452:$S452,BZ$3,CLASS!$E452:$J452))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A453","v":"~"},{"$f":"ACCOUNTS!B453","v":"~"},{"$f":"ACCOUNTS!C453","v":0},0,{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,E$2),SUMIF(CLASS!$N453:$S453,E$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,F$2),SUMIF(CLASS!$N453:$S453,F$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,G$2),SUMIF(CLASS!$N453:$S453,G$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,H$2),SUMIF(CLASS!$N453:$S453,H$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,I$2),SUMIF(CLASS!$N453:$S453,I$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,J$2),SUMIF(CLASS!$N453:$S453,J$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,K$2),SUMIF(CLASS!$N453:$S453,K$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,L$2),SUMIF(CLASS!$N453:$S453,L$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,M$2),SUMIF(CLASS!$N453:$S453,M$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,N$2),SUMIF(CLASS!$N453:$S453,N$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,O$2),SUMIF(CLASS!$N453:$S453,O$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,P$2),SUMIF(CLASS!$N453:$S453,P$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,Q$2),SUMIF(CLASS!$N453:$S453,Q$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,R$2),SUMIF(CLASS!$N453:$S453,R$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,S$2),SUMIF(CLASS!$N453:$S453,S$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,T$2),SUMIF(CLASS!$N453:$S453,T$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,U$2),SUMIF(CLASS!$N453:$S453,U$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,V$2),SUMIF(CLASS!$N453:$S453,V$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,W$2),SUMIF(CLASS!$N453:$S453,W$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,X$2),SUMIF(CLASS!$N453:$S453,X$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,Y$2),SUMIF(CLASS!$N453:$S453,Y$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,Z$2),SUMIF(CLASS!$N453:$S453,Z$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AA$2),SUMIF(CLASS!$N453:$S453,AA$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AB$2),SUMIF(CLASS!$N453:$S453,AB$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AC$2),SUMIF(CLASS!$N453:$S453,AC$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AD$2),SUMIF(CLASS!$N453:$S453,AD$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AE$2),SUMIF(CLASS!$N453:$S453,AE$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AF$2),SUMIF(CLASS!$N453:$S453,AF$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AG$2),SUMIF(CLASS!$N453:$S453,AG$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AH$2),SUMIF(CLASS!$N453:$S453,AH$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AI$2),SUMIF(CLASS!$N453:$S453,AI$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AJ$2),SUMIF(CLASS!$N453:$S453,AJ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AK$2),SUMIF(CLASS!$N453:$S453,AK$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AL$2),SUMIF(CLASS!$N453:$S453,AL$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AM$2),SUMIF(CLASS!$N453:$S453,AM$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AN$2),SUMIF(CLASS!$N453:$S453,AN$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AO$2),SUMIF(CLASS!$N453:$S453,AO$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AP$2),SUMIF(CLASS!$N453:$S453,AP$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AQ$2),SUMIF(CLASS!$N453:$S453,AQ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AR$2),SUMIF(CLASS!$N453:$S453,AR$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AS$2),SUMIF(CLASS!$N453:$S453,AS$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AT$2),SUMIF(CLASS!$N453:$S453,AT$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AU$2),SUMIF(CLASS!$N453:$S453,AU$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AV$2),SUMIF(CLASS!$N453:$S453,AV$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AW$2),SUMIF(CLASS!$N453:$S453,AW$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AX$2),SUMIF(CLASS!$N453:$S453,AX$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AY$2),SUMIF(CLASS!$N453:$S453,AY$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,AZ$2),SUMIF(CLASS!$N453:$S453,AZ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BA$2),SUMIF(CLASS!$N453:$S453,BA$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BB$2),SUMIF(CLASS!$N453:$S453,BB$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BC$2),SUMIF(CLASS!$N453:$S453,BC$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BD$2),SUMIF(CLASS!$N453:$S453,BD$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BE$2),SUMIF(CLASS!$N453:$S453,BE$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BF$2),SUMIF(CLASS!$N453:$S453,BF$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BG$2),SUMIF(CLASS!$N453:$S453,BG$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BH$2),SUMIF(CLASS!$N453:$S453,BH$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BI$2),SUMIF(CLASS!$N453:$S453,BI$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BJ$2),SUMIF(CLASS!$N453:$S453,BJ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BK$2),SUMIF(CLASS!$N453:$S453,BK$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BL$2),SUMIF(CLASS!$N453:$S453,BL$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BM$2),SUMIF(CLASS!$N453:$S453,BM$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BN$2),SUMIF(CLASS!$N453:$S453,BN$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BO$2),SUMIF(CLASS!$N453:$S453,BO$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BP$2),SUMIF(CLASS!$N453:$S453,BP$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BQ$2),SUMIF(CLASS!$N453:$S453,BQ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BR$2),SUMIF(CLASS!$N453:$S453,BR$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BS$2),SUMIF(CLASS!$N453:$S453,BS$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BT$2),SUMIF(CLASS!$N453:$S453,BT$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BU$2),SUMIF(CLASS!$N453:$S453,BU$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BV$2),SUMIF(CLASS!$N453:$S453,BV$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BW$2),SUMIF(CLASS!$N453:$S453,BW$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BX$2),SUMIF(CLASS!$N453:$S453,BX$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BY$2),SUMIF(CLASS!$N453:$S453,BY$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$R453),2,BZ$2),SUMIF(CLASS!$N453:$S453,BZ$3,CLASS!$E453:$J453))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B455","v":"Sub-total"},{"$f":"SUM(C444:C454)","v":3128925},0,{"$f":"SUM(E444:E454)","v":0},0,323967.87126617215,270527.87873382791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1381126.1880294706,1153303.0619705294,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS444:AS454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB444:BB454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC444:CC454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK444:CK454)","v":594495.75},2534429.25,0,0,0,0,3128925,null,{"$f":"SUM(CS444:CS454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA444:DA454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI444:DI454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ444:DQ454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY444:DY454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG444:EG454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO444:EO454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW444:EW454)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE444:FE454)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B457","v":"Distribution Labor Expense - Operating"},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,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,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,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]
[{"$f":"ACCOUNTS!A458","v":"S102"},{"$f":"ACCOUNTS!B458","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C458","v":22323872},0,{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,E$2),SUMIF(CLASS!$N458:$S458,E$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,F$2),SUMIF(CLASS!$N458:$S458,F$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,G$2),SUMIF(CLASS!$N458:$S458,G$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,H$2),SUMIF(CLASS!$N458:$S458,H$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,I$2),SUMIF(CLASS!$N458:$S458,I$3,CLASS!$E458:$J458))","v":10405.0113371155},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,J$2),SUMIF(CLASS!$N458:$S458,J$3,CLASS!$E458:$J458))","v":163797.62387976894},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,K$2),SUMIF(CLASS!$N458:$S458,K$3,CLASS!$E458:$J458))","v":716009.44194806553},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,L$2),SUMIF(CLASS!$N458:$S458,L$3,CLASS!$E458:$J458))","v":2700.0434029744383},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,M$2),SUMIF(CLASS!$N458:$S458,M$3,CLASS!$E458:$J458))","v":33374.278378348521},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,N$2),SUMIF(CLASS!$N458:$S458,N$3,CLASS!$E458:$J458))","v":161214.36863320801},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,O$2),SUMIF(CLASS!$N458:$S458,O$3,CLASS!$E458:$J458))","v":1985199.7323236475},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,P$2),SUMIF(CLASS!$N458:$S458,P$3,CLASS!$E458:$J458))","v":3322841.1293113143},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,Q$2),SUMIF(CLASS!$N458:$S458,Q$3,CLASS!$E458:$J458))","v":16358.475632855452},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,R$2),SUMIF(CLASS!$N458:$S458,R$3,CLASS!$E458:$J458))","v":7762968.8907885998},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,S$2),SUMIF(CLASS!$N458:$S458,S$3,CLASS!$E458:$J458))","v":163543.52444305088},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,T$2),SUMIF(CLASS!$N458:$S458,T$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,U$2),SUMIF(CLASS!$N458:$S458,U$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,V$2),SUMIF(CLASS!$N458:$S458,V$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,W$2),SUMIF(CLASS!$N458:$S458,W$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,X$2),SUMIF(CLASS!$N458:$S458,X$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,Y$2),SUMIF(CLASS!$N458:$S458,Y$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,Z$2),SUMIF(CLASS!$N458:$S458,Z$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AA$2),SUMIF(CLASS!$N458:$S458,AA$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AB$2),SUMIF(CLASS!$N458:$S458,AB$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AC$2),SUMIF(CLASS!$N458:$S458,AC$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AD$2),SUMIF(CLASS!$N458:$S458,AD$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AE$2),SUMIF(CLASS!$N458:$S458,AE$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AF$2),SUMIF(CLASS!$N458:$S458,AF$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AG$2),SUMIF(CLASS!$N458:$S458,AG$3,CLASS!$E458:$J458))","v":3052461.3051470169},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AH$2),SUMIF(CLASS!$N458:$S458,AH$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AI$2),SUMIF(CLASS!$N458:$S458,AI$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AJ$2),SUMIF(CLASS!$N458:$S458,AJ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AK$2),SUMIF(CLASS!$N458:$S458,AK$3,CLASS!$E458:$J458))","v":891854.8007930778},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AL$2),SUMIF(CLASS!$N458:$S458,AL$3,CLASS!$E458:$J458))","v":1687141.9103988865},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AM$2),SUMIF(CLASS!$N458:$S458,AM$3,CLASS!$E458:$J458))","v":24258.523742199915},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AN$2),SUMIF(CLASS!$N458:$S458,AN$3,CLASS!$E458:$J458))","v":270351.95755291486},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AO$2),SUMIF(CLASS!$N458:$S458,AO$3,CLASS!$E458:$J458))","v":880194.70009601139},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AP$2),SUMIF(CLASS!$N458:$S458,AP$3,CLASS!$E458:$J458))","v":821422.23731142236},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AQ$2),SUMIF(CLASS!$N458:$S458,AQ$3,CLASS!$E458:$J458))","v":4138.5756544549004},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AR$2),SUMIF(CLASS!$N458:$S458,AR$3,CLASS!$E458:$J458))","v":353635.46922506508},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AS$2),SUMIF(CLASS!$N458:$S458,AS$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AT$2),SUMIF(CLASS!$N458:$S458,AT$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AU$2),SUMIF(CLASS!$N458:$S458,AU$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AV$2),SUMIF(CLASS!$N458:$S458,AV$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AW$2),SUMIF(CLASS!$N458:$S458,AW$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AX$2),SUMIF(CLASS!$N458:$S458,AX$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AY$2),SUMIF(CLASS!$N458:$S458,AY$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,AZ$2),SUMIF(CLASS!$N458:$S458,AZ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BA$2),SUMIF(CLASS!$N458:$S458,BA$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BB$2),SUMIF(CLASS!$N458:$S458,BB$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BC$2),SUMIF(CLASS!$N458:$S458,BC$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BD$2),SUMIF(CLASS!$N458:$S458,BD$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BE$2),SUMIF(CLASS!$N458:$S458,BE$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BF$2),SUMIF(CLASS!$N458:$S458,BF$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BG$2),SUMIF(CLASS!$N458:$S458,BG$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BH$2),SUMIF(CLASS!$N458:$S458,BH$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BI$2),SUMIF(CLASS!$N458:$S458,BI$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BJ$2),SUMIF(CLASS!$N458:$S458,BJ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BK$2),SUMIF(CLASS!$N458:$S458,BK$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BL$2),SUMIF(CLASS!$N458:$S458,BL$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BM$2),SUMIF(CLASS!$N458:$S458,BM$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BN$2),SUMIF(CLASS!$N458:$S458,BN$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BO$2),SUMIF(CLASS!$N458:$S458,BO$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BP$2),SUMIF(CLASS!$N458:$S458,BP$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BQ$2),SUMIF(CLASS!$N458:$S458,BQ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BR$2),SUMIF(CLASS!$N458:$S458,BR$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BS$2),SUMIF(CLASS!$N458:$S458,BS$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BT$2),SUMIF(CLASS!$N458:$S458,BT$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BU$2),SUMIF(CLASS!$N458:$S458,BU$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BV$2),SUMIF(CLASS!$N458:$S458,BV$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BW$2),SUMIF(CLASS!$N458:$S458,BW$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BX$2),SUMIF(CLASS!$N458:$S458,BX$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BY$2),SUMIF(CLASS!$N458:$S458,BY$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$R458),2,BZ$2),SUMIF(CLASS!$N458:$S458,BZ$3,CLASS!$E458:$J458))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E458:$BL458)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E458:$BA458)","v":0},0,0,{"$f":"SUM(CC458:CH458)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E458:$BL458)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E458:$BA458)","v":0},0,0,{"$f":"SUM(CK458:CP458)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E458:$BL458)","v":14338412.52007895},3052461.3051470169,4932998.174774033,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E458:$BA458)","v":0},0,0,{"$f":"SUM(CS458:CX458)","v":22323872},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(DA458:DF458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(DI458:DN458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(DQ458:DV458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(DY458:ED458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(EG458:EL458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(EO458:ET458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(EW458:FB458)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E458:$BA458)","v":0},0,0,0,0,0,{"$f":"SUM(FE458:FJ458)","v":0},0]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},0,{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,E$2),SUMIF(CLASS!$N460:$S460,E$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,F$2),SUMIF(CLASS!$N460:$S460,F$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,G$2),SUMIF(CLASS!$N460:$S460,G$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,H$2),SUMIF(CLASS!$N460:$S460,H$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,I$2),SUMIF(CLASS!$N460:$S460,I$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,J$2),SUMIF(CLASS!$N460:$S460,J$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,K$2),SUMIF(CLASS!$N460:$S460,K$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,L$2),SUMIF(CLASS!$N460:$S460,L$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,M$2),SUMIF(CLASS!$N460:$S460,M$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,N$2),SUMIF(CLASS!$N460:$S460,N$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,O$2),SUMIF(CLASS!$N460:$S460,O$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,P$2),SUMIF(CLASS!$N460:$S460,P$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Q$2),SUMIF(CLASS!$N460:$S460,Q$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,R$2),SUMIF(CLASS!$N460:$S460,R$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,S$2),SUMIF(CLASS!$N460:$S460,S$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,T$2),SUMIF(CLASS!$N460:$S460,T$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,U$2),SUMIF(CLASS!$N460:$S460,U$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,V$2),SUMIF(CLASS!$N460:$S460,V$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,W$2),SUMIF(CLASS!$N460:$S460,W$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,X$2),SUMIF(CLASS!$N460:$S460,X$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Y$2),SUMIF(CLASS!$N460:$S460,Y$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Z$2),SUMIF(CLASS!$N460:$S460,Z$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AA$2),SUMIF(CLASS!$N460:$S460,AA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AB$2),SUMIF(CLASS!$N460:$S460,AB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AC$2),SUMIF(CLASS!$N460:$S460,AC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AD$2),SUMIF(CLASS!$N460:$S460,AD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AE$2),SUMIF(CLASS!$N460:$S460,AE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AF$2),SUMIF(CLASS!$N460:$S460,AF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AG$2),SUMIF(CLASS!$N460:$S460,AG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AH$2),SUMIF(CLASS!$N460:$S460,AH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AI$2),SUMIF(CLASS!$N460:$S460,AI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AJ$2),SUMIF(CLASS!$N460:$S460,AJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AK$2),SUMIF(CLASS!$N460:$S460,AK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AL$2),SUMIF(CLASS!$N460:$S460,AL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AM$2),SUMIF(CLASS!$N460:$S460,AM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AN$2),SUMIF(CLASS!$N460:$S460,AN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AO$2),SUMIF(CLASS!$N460:$S460,AO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AP$2),SUMIF(CLASS!$N460:$S460,AP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AQ$2),SUMIF(CLASS!$N460:$S460,AQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AR$2),SUMIF(CLASS!$N460:$S460,AR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AS$2),SUMIF(CLASS!$N460:$S460,AS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AT$2),SUMIF(CLASS!$N460:$S460,AT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AU$2),SUMIF(CLASS!$N460:$S460,AU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AV$2),SUMIF(CLASS!$N460:$S460,AV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AW$2),SUMIF(CLASS!$N460:$S460,AW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AX$2),SUMIF(CLASS!$N460:$S460,AX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AY$2),SUMIF(CLASS!$N460:$S460,AY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AZ$2),SUMIF(CLASS!$N460:$S460,AZ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BA$2),SUMIF(CLASS!$N460:$S460,BA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BB$2),SUMIF(CLASS!$N460:$S460,BB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BC$2),SUMIF(CLASS!$N460:$S460,BC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BD$2),SUMIF(CLASS!$N460:$S460,BD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BE$2),SUMIF(CLASS!$N460:$S460,BE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BF$2),SUMIF(CLASS!$N460:$S460,BF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BG$2),SUMIF(CLASS!$N460:$S460,BG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BH$2),SUMIF(CLASS!$N460:$S460,BH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BI$2),SUMIF(CLASS!$N460:$S460,BI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BJ$2),SUMIF(CLASS!$N460:$S460,BJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BK$2),SUMIF(CLASS!$N460:$S460,BK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BL$2),SUMIF(CLASS!$N460:$S460,BL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BM$2),SUMIF(CLASS!$N460:$S460,BM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BN$2),SUMIF(CLASS!$N460:$S460,BN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BO$2),SUMIF(CLASS!$N460:$S460,BO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BP$2),SUMIF(CLASS!$N460:$S460,BP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BQ$2),SUMIF(CLASS!$N460:$S460,BQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BR$2),SUMIF(CLASS!$N460:$S460,BR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BS$2),SUMIF(CLASS!$N460:$S460,BS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BT$2),SUMIF(CLASS!$N460:$S460,BT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BU$2),SUMIF(CLASS!$N460:$S460,BU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BV$2),SUMIF(CLASS!$N460:$S460,BV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BW$2),SUMIF(CLASS!$N460:$S460,BW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BX$2),SUMIF(CLASS!$N460:$S460,BX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BY$2),SUMIF(CLASS!$N460:$S460,BY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BZ$2),SUMIF(CLASS!$N460:$S460,BZ$3,CLASS!$E460:$J460))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":"~"},{"$f":"ACCOUNTS!C461","v":0},0,{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,E$2),SUMIF(CLASS!$N461:$S461,E$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,F$2),SUMIF(CLASS!$N461:$S461,F$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,G$2),SUMIF(CLASS!$N461:$S461,G$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,H$2),SUMIF(CLASS!$N461:$S461,H$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,I$2),SUMIF(CLASS!$N461:$S461,I$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,J$2),SUMIF(CLASS!$N461:$S461,J$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,K$2),SUMIF(CLASS!$N461:$S461,K$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,L$2),SUMIF(CLASS!$N461:$S461,L$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,M$2),SUMIF(CLASS!$N461:$S461,M$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,N$2),SUMIF(CLASS!$N461:$S461,N$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,O$2),SUMIF(CLASS!$N461:$S461,O$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,P$2),SUMIF(CLASS!$N461:$S461,P$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,Q$2),SUMIF(CLASS!$N461:$S461,Q$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,R$2),SUMIF(CLASS!$N461:$S461,R$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,S$2),SUMIF(CLASS!$N461:$S461,S$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,T$2),SUMIF(CLASS!$N461:$S461,T$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,U$2),SUMIF(CLASS!$N461:$S461,U$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,V$2),SUMIF(CLASS!$N461:$S461,V$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,W$2),SUMIF(CLASS!$N461:$S461,W$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,X$2),SUMIF(CLASS!$N461:$S461,X$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,Y$2),SUMIF(CLASS!$N461:$S461,Y$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,Z$2),SUMIF(CLASS!$N461:$S461,Z$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AA$2),SUMIF(CLASS!$N461:$S461,AA$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AB$2),SUMIF(CLASS!$N461:$S461,AB$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AC$2),SUMIF(CLASS!$N461:$S461,AC$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AD$2),SUMIF(CLASS!$N461:$S461,AD$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AE$2),SUMIF(CLASS!$N461:$S461,AE$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AF$2),SUMIF(CLASS!$N461:$S461,AF$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AG$2),SUMIF(CLASS!$N461:$S461,AG$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AH$2),SUMIF(CLASS!$N461:$S461,AH$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AI$2),SUMIF(CLASS!$N461:$S461,AI$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AJ$2),SUMIF(CLASS!$N461:$S461,AJ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AK$2),SUMIF(CLASS!$N461:$S461,AK$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AL$2),SUMIF(CLASS!$N461:$S461,AL$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AM$2),SUMIF(CLASS!$N461:$S461,AM$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AN$2),SUMIF(CLASS!$N461:$S461,AN$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AO$2),SUMIF(CLASS!$N461:$S461,AO$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AP$2),SUMIF(CLASS!$N461:$S461,AP$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AQ$2),SUMIF(CLASS!$N461:$S461,AQ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AR$2),SUMIF(CLASS!$N461:$S461,AR$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AS$2),SUMIF(CLASS!$N461:$S461,AS$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AT$2),SUMIF(CLASS!$N461:$S461,AT$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AU$2),SUMIF(CLASS!$N461:$S461,AU$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AV$2),SUMIF(CLASS!$N461:$S461,AV$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AW$2),SUMIF(CLASS!$N461:$S461,AW$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AX$2),SUMIF(CLASS!$N461:$S461,AX$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AY$2),SUMIF(CLASS!$N461:$S461,AY$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,AZ$2),SUMIF(CLASS!$N461:$S461,AZ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BA$2),SUMIF(CLASS!$N461:$S461,BA$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BB$2),SUMIF(CLASS!$N461:$S461,BB$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BC$2),SUMIF(CLASS!$N461:$S461,BC$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BD$2),SUMIF(CLASS!$N461:$S461,BD$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BE$2),SUMIF(CLASS!$N461:$S461,BE$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BF$2),SUMIF(CLASS!$N461:$S461,BF$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BG$2),SUMIF(CLASS!$N461:$S461,BG$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BH$2),SUMIF(CLASS!$N461:$S461,BH$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BI$2),SUMIF(CLASS!$N461:$S461,BI$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BJ$2),SUMIF(CLASS!$N461:$S461,BJ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BK$2),SUMIF(CLASS!$N461:$S461,BK$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BL$2),SUMIF(CLASS!$N461:$S461,BL$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BM$2),SUMIF(CLASS!$N461:$S461,BM$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BN$2),SUMIF(CLASS!$N461:$S461,BN$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BO$2),SUMIF(CLASS!$N461:$S461,BO$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BP$2),SUMIF(CLASS!$N461:$S461,BP$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BQ$2),SUMIF(CLASS!$N461:$S461,BQ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BR$2),SUMIF(CLASS!$N461:$S461,BR$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BS$2),SUMIF(CLASS!$N461:$S461,BS$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BT$2),SUMIF(CLASS!$N461:$S461,BT$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BU$2),SUMIF(CLASS!$N461:$S461,BU$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BV$2),SUMIF(CLASS!$N461:$S461,BV$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BW$2),SUMIF(CLASS!$N461:$S461,BW$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BX$2),SUMIF(CLASS!$N461:$S461,BX$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BY$2),SUMIF(CLASS!$N461:$S461,BY$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$R461),2,BZ$2),SUMIF(CLASS!$N461:$S461,BZ$3,CLASS!$E461:$J461))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":"~"},{"$f":"ACCOUNTS!C463","v":0},0,{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,E$2),SUMIF(CLASS!$N463:$S463,E$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,F$2),SUMIF(CLASS!$N463:$S463,F$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,G$2),SUMIF(CLASS!$N463:$S463,G$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,H$2),SUMIF(CLASS!$N463:$S463,H$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,I$2),SUMIF(CLASS!$N463:$S463,I$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,J$2),SUMIF(CLASS!$N463:$S463,J$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,K$2),SUMIF(CLASS!$N463:$S463,K$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,L$2),SUMIF(CLASS!$N463:$S463,L$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,M$2),SUMIF(CLASS!$N463:$S463,M$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,N$2),SUMIF(CLASS!$N463:$S463,N$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,O$2),SUMIF(CLASS!$N463:$S463,O$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,P$2),SUMIF(CLASS!$N463:$S463,P$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,Q$2),SUMIF(CLASS!$N463:$S463,Q$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,R$2),SUMIF(CLASS!$N463:$S463,R$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,S$2),SUMIF(CLASS!$N463:$S463,S$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,T$2),SUMIF(CLASS!$N463:$S463,T$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,U$2),SUMIF(CLASS!$N463:$S463,U$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,V$2),SUMIF(CLASS!$N463:$S463,V$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,W$2),SUMIF(CLASS!$N463:$S463,W$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,X$2),SUMIF(CLASS!$N463:$S463,X$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,Y$2),SUMIF(CLASS!$N463:$S463,Y$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,Z$2),SUMIF(CLASS!$N463:$S463,Z$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AA$2),SUMIF(CLASS!$N463:$S463,AA$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AB$2),SUMIF(CLASS!$N463:$S463,AB$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AC$2),SUMIF(CLASS!$N463:$S463,AC$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AD$2),SUMIF(CLASS!$N463:$S463,AD$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AE$2),SUMIF(CLASS!$N463:$S463,AE$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AF$2),SUMIF(CLASS!$N463:$S463,AF$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AG$2),SUMIF(CLASS!$N463:$S463,AG$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AH$2),SUMIF(CLASS!$N463:$S463,AH$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AI$2),SUMIF(CLASS!$N463:$S463,AI$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AJ$2),SUMIF(CLASS!$N463:$S463,AJ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AK$2),SUMIF(CLASS!$N463:$S463,AK$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AL$2),SUMIF(CLASS!$N463:$S463,AL$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AM$2),SUMIF(CLASS!$N463:$S463,AM$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AN$2),SUMIF(CLASS!$N463:$S463,AN$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AO$2),SUMIF(CLASS!$N463:$S463,AO$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AP$2),SUMIF(CLASS!$N463:$S463,AP$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AQ$2),SUMIF(CLASS!$N463:$S463,AQ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AR$2),SUMIF(CLASS!$N463:$S463,AR$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AS$2),SUMIF(CLASS!$N463:$S463,AS$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AT$2),SUMIF(CLASS!$N463:$S463,AT$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AU$2),SUMIF(CLASS!$N463:$S463,AU$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AV$2),SUMIF(CLASS!$N463:$S463,AV$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AW$2),SUMIF(CLASS!$N463:$S463,AW$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AX$2),SUMIF(CLASS!$N463:$S463,AX$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AY$2),SUMIF(CLASS!$N463:$S463,AY$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,AZ$2),SUMIF(CLASS!$N463:$S463,AZ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BA$2),SUMIF(CLASS!$N463:$S463,BA$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BB$2),SUMIF(CLASS!$N463:$S463,BB$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BC$2),SUMIF(CLASS!$N463:$S463,BC$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BD$2),SUMIF(CLASS!$N463:$S463,BD$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BE$2),SUMIF(CLASS!$N463:$S463,BE$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BF$2),SUMIF(CLASS!$N463:$S463,BF$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BG$2),SUMIF(CLASS!$N463:$S463,BG$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BH$2),SUMIF(CLASS!$N463:$S463,BH$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BI$2),SUMIF(CLASS!$N463:$S463,BI$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BJ$2),SUMIF(CLASS!$N463:$S463,BJ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BK$2),SUMIF(CLASS!$N463:$S463,BK$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BL$2),SUMIF(CLASS!$N463:$S463,BL$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BM$2),SUMIF(CLASS!$N463:$S463,BM$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BN$2),SUMIF(CLASS!$N463:$S463,BN$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BO$2),SUMIF(CLASS!$N463:$S463,BO$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BP$2),SUMIF(CLASS!$N463:$S463,BP$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BQ$2),SUMIF(CLASS!$N463:$S463,BQ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BR$2),SUMIF(CLASS!$N463:$S463,BR$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BS$2),SUMIF(CLASS!$N463:$S463,BS$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BT$2),SUMIF(CLASS!$N463:$S463,BT$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BU$2),SUMIF(CLASS!$N463:$S463,BU$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BV$2),SUMIF(CLASS!$N463:$S463,BV$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BW$2),SUMIF(CLASS!$N463:$S463,BW$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BX$2),SUMIF(CLASS!$N463:$S463,BX$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BY$2),SUMIF(CLASS!$N463:$S463,BY$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$R463),2,BZ$2),SUMIF(CLASS!$N463:$S463,BZ$3,CLASS!$E463:$J463))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A464","v":"~"},{"$f":"ACCOUNTS!B464","v":"~"},{"$f":"ACCOUNTS!C464","v":0},0,{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,E$2),SUMIF(CLASS!$N464:$S464,E$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,F$2),SUMIF(CLASS!$N464:$S464,F$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,G$2),SUMIF(CLASS!$N464:$S464,G$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,H$2),SUMIF(CLASS!$N464:$S464,H$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,I$2),SUMIF(CLASS!$N464:$S464,I$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,J$2),SUMIF(CLASS!$N464:$S464,J$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,K$2),SUMIF(CLASS!$N464:$S464,K$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,L$2),SUMIF(CLASS!$N464:$S464,L$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,M$2),SUMIF(CLASS!$N464:$S464,M$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,N$2),SUMIF(CLASS!$N464:$S464,N$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,O$2),SUMIF(CLASS!$N464:$S464,O$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,P$2),SUMIF(CLASS!$N464:$S464,P$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,Q$2),SUMIF(CLASS!$N464:$S464,Q$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,R$2),SUMIF(CLASS!$N464:$S464,R$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,S$2),SUMIF(CLASS!$N464:$S464,S$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,T$2),SUMIF(CLASS!$N464:$S464,T$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,U$2),SUMIF(CLASS!$N464:$S464,U$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,V$2),SUMIF(CLASS!$N464:$S464,V$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,W$2),SUMIF(CLASS!$N464:$S464,W$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,X$2),SUMIF(CLASS!$N464:$S464,X$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,Y$2),SUMIF(CLASS!$N464:$S464,Y$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,Z$2),SUMIF(CLASS!$N464:$S464,Z$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AA$2),SUMIF(CLASS!$N464:$S464,AA$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AB$2),SUMIF(CLASS!$N464:$S464,AB$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AC$2),SUMIF(CLASS!$N464:$S464,AC$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AD$2),SUMIF(CLASS!$N464:$S464,AD$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AE$2),SUMIF(CLASS!$N464:$S464,AE$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AF$2),SUMIF(CLASS!$N464:$S464,AF$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AG$2),SUMIF(CLASS!$N464:$S464,AG$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AH$2),SUMIF(CLASS!$N464:$S464,AH$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AI$2),SUMIF(CLASS!$N464:$S464,AI$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AJ$2),SUMIF(CLASS!$N464:$S464,AJ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AK$2),SUMIF(CLASS!$N464:$S464,AK$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AL$2),SUMIF(CLASS!$N464:$S464,AL$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AM$2),SUMIF(CLASS!$N464:$S464,AM$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AN$2),SUMIF(CLASS!$N464:$S464,AN$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AO$2),SUMIF(CLASS!$N464:$S464,AO$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AP$2),SUMIF(CLASS!$N464:$S464,AP$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AQ$2),SUMIF(CLASS!$N464:$S464,AQ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AR$2),SUMIF(CLASS!$N464:$S464,AR$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AS$2),SUMIF(CLASS!$N464:$S464,AS$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AT$2),SUMIF(CLASS!$N464:$S464,AT$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AU$2),SUMIF(CLASS!$N464:$S464,AU$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AV$2),SUMIF(CLASS!$N464:$S464,AV$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AW$2),SUMIF(CLASS!$N464:$S464,AW$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AX$2),SUMIF(CLASS!$N464:$S464,AX$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AY$2),SUMIF(CLASS!$N464:$S464,AY$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,AZ$2),SUMIF(CLASS!$N464:$S464,AZ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BA$2),SUMIF(CLASS!$N464:$S464,BA$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BB$2),SUMIF(CLASS!$N464:$S464,BB$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BC$2),SUMIF(CLASS!$N464:$S464,BC$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BD$2),SUMIF(CLASS!$N464:$S464,BD$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BE$2),SUMIF(CLASS!$N464:$S464,BE$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BF$2),SUMIF(CLASS!$N464:$S464,BF$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BG$2),SUMIF(CLASS!$N464:$S464,BG$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BH$2),SUMIF(CLASS!$N464:$S464,BH$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BI$2),SUMIF(CLASS!$N464:$S464,BI$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BJ$2),SUMIF(CLASS!$N464:$S464,BJ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BK$2),SUMIF(CLASS!$N464:$S464,BK$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BL$2),SUMIF(CLASS!$N464:$S464,BL$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BM$2),SUMIF(CLASS!$N464:$S464,BM$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BN$2),SUMIF(CLASS!$N464:$S464,BN$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BO$2),SUMIF(CLASS!$N464:$S464,BO$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BP$2),SUMIF(CLASS!$N464:$S464,BP$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BQ$2),SUMIF(CLASS!$N464:$S464,BQ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BR$2),SUMIF(CLASS!$N464:$S464,BR$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BS$2),SUMIF(CLASS!$N464:$S464,BS$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BT$2),SUMIF(CLASS!$N464:$S464,BT$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BU$2),SUMIF(CLASS!$N464:$S464,BU$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BV$2),SUMIF(CLASS!$N464:$S464,BV$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BW$2),SUMIF(CLASS!$N464:$S464,BW$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BX$2),SUMIF(CLASS!$N464:$S464,BX$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BY$2),SUMIF(CLASS!$N464:$S464,BY$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$R464),2,BZ$2),SUMIF(CLASS!$N464:$S464,BZ$3,CLASS!$E464:$J464))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},{"$f":"ROUND((SUM(E465:BZ465)-C465),1)","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,E$2),SUMIF(CLASS!$N465:$S465,E$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,F$2),SUMIF(CLASS!$N465:$S465,F$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,G$2),SUMIF(CLASS!$N465:$S465,G$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,H$2),SUMIF(CLASS!$N465:$S465,H$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,I$2),SUMIF(CLASS!$N465:$S465,I$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,J$2),SUMIF(CLASS!$N465:$S465,J$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,K$2),SUMIF(CLASS!$N465:$S465,K$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,L$2),SUMIF(CLASS!$N465:$S465,L$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,M$2),SUMIF(CLASS!$N465:$S465,M$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,N$2),SUMIF(CLASS!$N465:$S465,N$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,O$2),SUMIF(CLASS!$N465:$S465,O$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,P$2),SUMIF(CLASS!$N465:$S465,P$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Q$2),SUMIF(CLASS!$N465:$S465,Q$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,R$2),SUMIF(CLASS!$N465:$S465,R$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,S$2),SUMIF(CLASS!$N465:$S465,S$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,T$2),SUMIF(CLASS!$N465:$S465,T$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,U$2),SUMIF(CLASS!$N465:$S465,U$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,V$2),SUMIF(CLASS!$N465:$S465,V$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,W$2),SUMIF(CLASS!$N465:$S465,W$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,X$2),SUMIF(CLASS!$N465:$S465,X$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Y$2),SUMIF(CLASS!$N465:$S465,Y$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Z$2),SUMIF(CLASS!$N465:$S465,Z$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AA$2),SUMIF(CLASS!$N465:$S465,AA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AB$2),SUMIF(CLASS!$N465:$S465,AB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AC$2),SUMIF(CLASS!$N465:$S465,AC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AD$2),SUMIF(CLASS!$N465:$S465,AD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AE$2),SUMIF(CLASS!$N465:$S465,AE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AF$2),SUMIF(CLASS!$N465:$S465,AF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AG$2),SUMIF(CLASS!$N465:$S465,AG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AH$2),SUMIF(CLASS!$N465:$S465,AH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AI$2),SUMIF(CLASS!$N465:$S465,AI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AJ$2),SUMIF(CLASS!$N465:$S465,AJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AK$2),SUMIF(CLASS!$N465:$S465,AK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AL$2),SUMIF(CLASS!$N465:$S465,AL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AM$2),SUMIF(CLASS!$N465:$S465,AM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AN$2),SUMIF(CLASS!$N465:$S465,AN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AO$2),SUMIF(CLASS!$N465:$S465,AO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AP$2),SUMIF(CLASS!$N465:$S465,AP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AQ$2),SUMIF(CLASS!$N465:$S465,AQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AR$2),SUMIF(CLASS!$N465:$S465,AR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AS$2),SUMIF(CLASS!$N465:$S465,AS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AT$2),SUMIF(CLASS!$N465:$S465,AT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AU$2),SUMIF(CLASS!$N465:$S465,AU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AV$2),SUMIF(CLASS!$N465:$S465,AV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AW$2),SUMIF(CLASS!$N465:$S465,AW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AX$2),SUMIF(CLASS!$N465:$S465,AX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AY$2),SUMIF(CLASS!$N465:$S465,AY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AZ$2),SUMIF(CLASS!$N465:$S465,AZ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BA$2),SUMIF(CLASS!$N465:$S465,BA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BB$2),SUMIF(CLASS!$N465:$S465,BB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BC$2),SUMIF(CLASS!$N465:$S465,BC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BD$2),SUMIF(CLASS!$N465:$S465,BD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BE$2),SUMIF(CLASS!$N465:$S465,BE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BF$2),SUMIF(CLASS!$N465:$S465,BF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BG$2),SUMIF(CLASS!$N465:$S465,BG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BH$2),SUMIF(CLASS!$N465:$S465,BH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BI$2),SUMIF(CLASS!$N465:$S465,BI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BJ$2),SUMIF(CLASS!$N465:$S465,BJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BK$2),SUMIF(CLASS!$N465:$S465,BK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BL$2),SUMIF(CLASS!$N465:$S465,BL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BM$2),SUMIF(CLASS!$N465:$S465,BM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BN$2),SUMIF(CLASS!$N465:$S465,BN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BO$2),SUMIF(CLASS!$N465:$S465,BO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BP$2),SUMIF(CLASS!$N465:$S465,BP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BQ$2),SUMIF(CLASS!$N465:$S465,BQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BR$2),SUMIF(CLASS!$N465:$S465,BR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BS$2),SUMIF(CLASS!$N465:$S465,BS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BT$2),SUMIF(CLASS!$N465:$S465,BT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BU$2),SUMIF(CLASS!$N465:$S465,BU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BV$2),SUMIF(CLASS!$N465:$S465,BV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BW$2),SUMIF(CLASS!$N465:$S465,BW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BX$2),SUMIF(CLASS!$N465:$S465,BX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BY$2),SUMIF(CLASS!$N465:$S465,BY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BZ$2),SUMIF(CLASS!$N465:$S465,BZ$3,CLASS!$E465:$J465))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A466","v":"~"},{"$f":"ACCOUNTS!B466","v":"~"},{"$f":"ACCOUNTS!C466","v":0},0,{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,E$2),SUMIF(CLASS!$N466:$S466,E$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,F$2),SUMIF(CLASS!$N466:$S466,F$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,G$2),SUMIF(CLASS!$N466:$S466,G$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,H$2),SUMIF(CLASS!$N466:$S466,H$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,I$2),SUMIF(CLASS!$N466:$S466,I$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,J$2),SUMIF(CLASS!$N466:$S466,J$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,K$2),SUMIF(CLASS!$N466:$S466,K$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,L$2),SUMIF(CLASS!$N466:$S466,L$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,M$2),SUMIF(CLASS!$N466:$S466,M$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,N$2),SUMIF(CLASS!$N466:$S466,N$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,O$2),SUMIF(CLASS!$N466:$S466,O$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,P$2),SUMIF(CLASS!$N466:$S466,P$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,Q$2),SUMIF(CLASS!$N466:$S466,Q$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,R$2),SUMIF(CLASS!$N466:$S466,R$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,S$2),SUMIF(CLASS!$N466:$S466,S$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,T$2),SUMIF(CLASS!$N466:$S466,T$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,U$2),SUMIF(CLASS!$N466:$S466,U$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,V$2),SUMIF(CLASS!$N466:$S466,V$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,W$2),SUMIF(CLASS!$N466:$S466,W$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,X$2),SUMIF(CLASS!$N466:$S466,X$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,Y$2),SUMIF(CLASS!$N466:$S466,Y$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,Z$2),SUMIF(CLASS!$N466:$S466,Z$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AA$2),SUMIF(CLASS!$N466:$S466,AA$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AB$2),SUMIF(CLASS!$N466:$S466,AB$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AC$2),SUMIF(CLASS!$N466:$S466,AC$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AD$2),SUMIF(CLASS!$N466:$S466,AD$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AE$2),SUMIF(CLASS!$N466:$S466,AE$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AF$2),SUMIF(CLASS!$N466:$S466,AF$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AG$2),SUMIF(CLASS!$N466:$S466,AG$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AH$2),SUMIF(CLASS!$N466:$S466,AH$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AI$2),SUMIF(CLASS!$N466:$S466,AI$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AJ$2),SUMIF(CLASS!$N466:$S466,AJ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AK$2),SUMIF(CLASS!$N466:$S466,AK$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AL$2),SUMIF(CLASS!$N466:$S466,AL$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AM$2),SUMIF(CLASS!$N466:$S466,AM$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AN$2),SUMIF(CLASS!$N466:$S466,AN$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AO$2),SUMIF(CLASS!$N466:$S466,AO$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AP$2),SUMIF(CLASS!$N466:$S466,AP$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AQ$2),SUMIF(CLASS!$N466:$S466,AQ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AR$2),SUMIF(CLASS!$N466:$S466,AR$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AS$2),SUMIF(CLASS!$N466:$S466,AS$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AT$2),SUMIF(CLASS!$N466:$S466,AT$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AU$2),SUMIF(CLASS!$N466:$S466,AU$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AV$2),SUMIF(CLASS!$N466:$S466,AV$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AW$2),SUMIF(CLASS!$N466:$S466,AW$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AX$2),SUMIF(CLASS!$N466:$S466,AX$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AY$2),SUMIF(CLASS!$N466:$S466,AY$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,AZ$2),SUMIF(CLASS!$N466:$S466,AZ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BA$2),SUMIF(CLASS!$N466:$S466,BA$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BB$2),SUMIF(CLASS!$N466:$S466,BB$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BC$2),SUMIF(CLASS!$N466:$S466,BC$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BD$2),SUMIF(CLASS!$N466:$S466,BD$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BE$2),SUMIF(CLASS!$N466:$S466,BE$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BF$2),SUMIF(CLASS!$N466:$S466,BF$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BG$2),SUMIF(CLASS!$N466:$S466,BG$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BH$2),SUMIF(CLASS!$N466:$S466,BH$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BI$2),SUMIF(CLASS!$N466:$S466,BI$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BJ$2),SUMIF(CLASS!$N466:$S466,BJ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BK$2),SUMIF(CLASS!$N466:$S466,BK$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BL$2),SUMIF(CLASS!$N466:$S466,BL$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BM$2),SUMIF(CLASS!$N466:$S466,BM$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BN$2),SUMIF(CLASS!$N466:$S466,BN$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BO$2),SUMIF(CLASS!$N466:$S466,BO$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BP$2),SUMIF(CLASS!$N466:$S466,BP$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BQ$2),SUMIF(CLASS!$N466:$S466,BQ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BR$2),SUMIF(CLASS!$N466:$S466,BR$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BS$2),SUMIF(CLASS!$N466:$S466,BS$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BT$2),SUMIF(CLASS!$N466:$S466,BT$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BU$2),SUMIF(CLASS!$N466:$S466,BU$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BV$2),SUMIF(CLASS!$N466:$S466,BV$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BW$2),SUMIF(CLASS!$N466:$S466,BW$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BX$2),SUMIF(CLASS!$N466:$S466,BX$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BY$2),SUMIF(CLASS!$N466:$S466,BY$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$R466),2,BZ$2),SUMIF(CLASS!$N466:$S466,BZ$3,CLASS!$E466:$J466))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC466:CH466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK466:CP466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS466:CX466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA466:DF466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI466:DN466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ466:DV466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY466:ED466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG466:EL466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO466:ET466)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW466:FB466)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B468","v":"Sub-total"},{"$f":"SUM(C458:C467)","v":22323872},0,{"$f":"SUM(E458:E467)","v":0},0,0,0,10405.0113371155,163797.62387976894,716009.44194806553,2700.0434029744383,33374.278378348521,161214.36863320801,1985199.7323236475,3322841.1293113143,16358.475632855452,7762968.8907885998,163543.52444305088,0,0,0,0,0,0,0,0,0,0,0,0,0,3052461.3051470169,0,0,0,891854.8007930778,1687141.9103988865,24258.523742199915,270351.95755291486,880194.70009601139,821422.23731142236,4138.5756544549004,353635.46922506508,{"$f":"SUM(AS458:AS467)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB458:BB467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC458:CC467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK458:CK467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS458:CS467)","v":14338412.52007895},3052461.3051470169,4932998.174774033,0,0,0,22323872,null,{"$f":"SUM(DA458:DA467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI458:DI467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ458:DQ467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY458:DY467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG458:EG467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO458:EO467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW458:EW467)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE458:FE467)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A471","v":"S103"},{"$f":"ACCOUNTS!B471","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C471","v":13248616},0,{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,E$2),SUMIF(CLASS!$N471:$S471,E$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,F$2),SUMIF(CLASS!$N471:$S471,F$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,G$2),SUMIF(CLASS!$N471:$S471,G$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,H$2),SUMIF(CLASS!$N471:$S471,H$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,I$2),SUMIF(CLASS!$N471:$S471,I$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,J$2),SUMIF(CLASS!$N471:$S471,J$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,K$2),SUMIF(CLASS!$N471:$S471,K$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,L$2),SUMIF(CLASS!$N471:$S471,L$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,M$2),SUMIF(CLASS!$N471:$S471,M$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,N$2),SUMIF(CLASS!$N471:$S471,N$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,O$2),SUMIF(CLASS!$N471:$S471,O$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,P$2),SUMIF(CLASS!$N471:$S471,P$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,Q$2),SUMIF(CLASS!$N471:$S471,Q$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,R$2),SUMIF(CLASS!$N471:$S471,R$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,S$2),SUMIF(CLASS!$N471:$S471,S$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,T$2),SUMIF(CLASS!$N471:$S471,T$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,U$2),SUMIF(CLASS!$N471:$S471,U$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,V$2),SUMIF(CLASS!$N471:$S471,V$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,W$2),SUMIF(CLASS!$N471:$S471,W$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,X$2),SUMIF(CLASS!$N471:$S471,X$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,Y$2),SUMIF(CLASS!$N471:$S471,Y$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,Z$2),SUMIF(CLASS!$N471:$S471,Z$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AA$2),SUMIF(CLASS!$N471:$S471,AA$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AB$2),SUMIF(CLASS!$N471:$S471,AB$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AC$2),SUMIF(CLASS!$N471:$S471,AC$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AD$2),SUMIF(CLASS!$N471:$S471,AD$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AE$2),SUMIF(CLASS!$N471:$S471,AE$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AF$2),SUMIF(CLASS!$N471:$S471,AF$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AG$2),SUMIF(CLASS!$N471:$S471,AG$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AH$2),SUMIF(CLASS!$N471:$S471,AH$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AI$2),SUMIF(CLASS!$N471:$S471,AI$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AJ$2),SUMIF(CLASS!$N471:$S471,AJ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AK$2),SUMIF(CLASS!$N471:$S471,AK$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AL$2),SUMIF(CLASS!$N471:$S471,AL$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AM$2),SUMIF(CLASS!$N471:$S471,AM$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AN$2),SUMIF(CLASS!$N471:$S471,AN$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AO$2),SUMIF(CLASS!$N471:$S471,AO$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AP$2),SUMIF(CLASS!$N471:$S471,AP$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AQ$2),SUMIF(CLASS!$N471:$S471,AQ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AR$2),SUMIF(CLASS!$N471:$S471,AR$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AS$2),SUMIF(CLASS!$N471:$S471,AS$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AT$2),SUMIF(CLASS!$N471:$S471,AT$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AU$2),SUMIF(CLASS!$N471:$S471,AU$3,CLASS!$E471:$J471))","v":4862734.890642426},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AV$2),SUMIF(CLASS!$N471:$S471,AV$3,CLASS!$E471:$J471))","v":5979665.7101042997},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AW$2),SUMIF(CLASS!$N471:$S471,AW$3,CLASS!$E471:$J471))","v":2426496.7013611426},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AX$2),SUMIF(CLASS!$N471:$S471,AX$3,CLASS!$E471:$J471))","v":-20281.302107867574},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AY$2),SUMIF(CLASS!$N471:$S471,AY$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,AZ$2),SUMIF(CLASS!$N471:$S471,AZ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BA$2),SUMIF(CLASS!$N471:$S471,BA$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BB$2),SUMIF(CLASS!$N471:$S471,BB$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BC$2),SUMIF(CLASS!$N471:$S471,BC$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BD$2),SUMIF(CLASS!$N471:$S471,BD$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BE$2),SUMIF(CLASS!$N471:$S471,BE$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BF$2),SUMIF(CLASS!$N471:$S471,BF$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BG$2),SUMIF(CLASS!$N471:$S471,BG$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BH$2),SUMIF(CLASS!$N471:$S471,BH$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BI$2),SUMIF(CLASS!$N471:$S471,BI$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BJ$2),SUMIF(CLASS!$N471:$S471,BJ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BK$2),SUMIF(CLASS!$N471:$S471,BK$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BL$2),SUMIF(CLASS!$N471:$S471,BL$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BM$2),SUMIF(CLASS!$N471:$S471,BM$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BN$2),SUMIF(CLASS!$N471:$S471,BN$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BO$2),SUMIF(CLASS!$N471:$S471,BO$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BP$2),SUMIF(CLASS!$N471:$S471,BP$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BQ$2),SUMIF(CLASS!$N471:$S471,BQ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BR$2),SUMIF(CLASS!$N471:$S471,BR$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BS$2),SUMIF(CLASS!$N471:$S471,BS$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BT$2),SUMIF(CLASS!$N471:$S471,BT$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BU$2),SUMIF(CLASS!$N471:$S471,BU$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BV$2),SUMIF(CLASS!$N471:$S471,BV$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BW$2),SUMIF(CLASS!$N471:$S471,BW$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BX$2),SUMIF(CLASS!$N471:$S471,BX$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BY$2),SUMIF(CLASS!$N471:$S471,BY$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$R471),2,BZ$2),SUMIF(CLASS!$N471:$S471,BZ$3,CLASS!$E471:$J471))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E471:$BL471)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E471:$BA471)","v":0},0,0,{"$f":"SUM(CC471:CH471)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E471:$BL471)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E471:$BA471)","v":0},0,0,{"$f":"SUM(CK471:CP471)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E471:$BL471)","v":0},0,13248616,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E471:$BA471)","v":0},0,0,{"$f":"SUM(CS471:CX471)","v":13248616},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(DA471:DF471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(DI471:DN471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(DQ471:DV471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(DY471:ED471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(EG471:EL471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(EO471:ET471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(EW471:FB471)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E471:$BA471)","v":0},0,0,0,0,0,{"$f":"SUM(FE471:FJ471)","v":0},0]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,E$2),SUMIF(CLASS!$N472:$S472,E$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,F$2),SUMIF(CLASS!$N472:$S472,F$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,G$2),SUMIF(CLASS!$N472:$S472,G$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,H$2),SUMIF(CLASS!$N472:$S472,H$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,I$2),SUMIF(CLASS!$N472:$S472,I$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,J$2),SUMIF(CLASS!$N472:$S472,J$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,K$2),SUMIF(CLASS!$N472:$S472,K$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,L$2),SUMIF(CLASS!$N472:$S472,L$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,M$2),SUMIF(CLASS!$N472:$S472,M$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,N$2),SUMIF(CLASS!$N472:$S472,N$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,O$2),SUMIF(CLASS!$N472:$S472,O$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,P$2),SUMIF(CLASS!$N472:$S472,P$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,Q$2),SUMIF(CLASS!$N472:$S472,Q$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,R$2),SUMIF(CLASS!$N472:$S472,R$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,S$2),SUMIF(CLASS!$N472:$S472,S$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,T$2),SUMIF(CLASS!$N472:$S472,T$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,U$2),SUMIF(CLASS!$N472:$S472,U$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,V$2),SUMIF(CLASS!$N472:$S472,V$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,W$2),SUMIF(CLASS!$N472:$S472,W$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,X$2),SUMIF(CLASS!$N472:$S472,X$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,Y$2),SUMIF(CLASS!$N472:$S472,Y$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,Z$2),SUMIF(CLASS!$N472:$S472,Z$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AA$2),SUMIF(CLASS!$N472:$S472,AA$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AB$2),SUMIF(CLASS!$N472:$S472,AB$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AC$2),SUMIF(CLASS!$N472:$S472,AC$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AD$2),SUMIF(CLASS!$N472:$S472,AD$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AE$2),SUMIF(CLASS!$N472:$S472,AE$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AF$2),SUMIF(CLASS!$N472:$S472,AF$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AG$2),SUMIF(CLASS!$N472:$S472,AG$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AH$2),SUMIF(CLASS!$N472:$S472,AH$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AI$2),SUMIF(CLASS!$N472:$S472,AI$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AJ$2),SUMIF(CLASS!$N472:$S472,AJ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AK$2),SUMIF(CLASS!$N472:$S472,AK$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AL$2),SUMIF(CLASS!$N472:$S472,AL$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AM$2),SUMIF(CLASS!$N472:$S472,AM$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AN$2),SUMIF(CLASS!$N472:$S472,AN$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AO$2),SUMIF(CLASS!$N472:$S472,AO$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AP$2),SUMIF(CLASS!$N472:$S472,AP$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AQ$2),SUMIF(CLASS!$N472:$S472,AQ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AR$2),SUMIF(CLASS!$N472:$S472,AR$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AS$2),SUMIF(CLASS!$N472:$S472,AS$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AT$2),SUMIF(CLASS!$N472:$S472,AT$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AU$2),SUMIF(CLASS!$N472:$S472,AU$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AV$2),SUMIF(CLASS!$N472:$S472,AV$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AW$2),SUMIF(CLASS!$N472:$S472,AW$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AX$2),SUMIF(CLASS!$N472:$S472,AX$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AY$2),SUMIF(CLASS!$N472:$S472,AY$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,AZ$2),SUMIF(CLASS!$N472:$S472,AZ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BA$2),SUMIF(CLASS!$N472:$S472,BA$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BB$2),SUMIF(CLASS!$N472:$S472,BB$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BC$2),SUMIF(CLASS!$N472:$S472,BC$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BD$2),SUMIF(CLASS!$N472:$S472,BD$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BE$2),SUMIF(CLASS!$N472:$S472,BE$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BF$2),SUMIF(CLASS!$N472:$S472,BF$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BG$2),SUMIF(CLASS!$N472:$S472,BG$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BH$2),SUMIF(CLASS!$N472:$S472,BH$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BI$2),SUMIF(CLASS!$N472:$S472,BI$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BJ$2),SUMIF(CLASS!$N472:$S472,BJ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BK$2),SUMIF(CLASS!$N472:$S472,BK$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BL$2),SUMIF(CLASS!$N472:$S472,BL$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BM$2),SUMIF(CLASS!$N472:$S472,BM$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BN$2),SUMIF(CLASS!$N472:$S472,BN$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BO$2),SUMIF(CLASS!$N472:$S472,BO$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BP$2),SUMIF(CLASS!$N472:$S472,BP$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BQ$2),SUMIF(CLASS!$N472:$S472,BQ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BR$2),SUMIF(CLASS!$N472:$S472,BR$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BS$2),SUMIF(CLASS!$N472:$S472,BS$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BT$2),SUMIF(CLASS!$N472:$S472,BT$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BU$2),SUMIF(CLASS!$N472:$S472,BU$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BV$2),SUMIF(CLASS!$N472:$S472,BV$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BW$2),SUMIF(CLASS!$N472:$S472,BW$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BX$2),SUMIF(CLASS!$N472:$S472,BX$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BY$2),SUMIF(CLASS!$N472:$S472,BY$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$R472),2,BZ$2),SUMIF(CLASS!$N472:$S472,BZ$3,CLASS!$E472:$J472))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK472,FC472,EU472,EM472,EE472,DW472,DO472,DG472,CY472,CQ472,CI472)-C472),1)","v":0}]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,E$2),SUMIF(CLASS!$N473:$S473,E$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,F$2),SUMIF(CLASS!$N473:$S473,F$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,G$2),SUMIF(CLASS!$N473:$S473,G$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,H$2),SUMIF(CLASS!$N473:$S473,H$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,I$2),SUMIF(CLASS!$N473:$S473,I$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,J$2),SUMIF(CLASS!$N473:$S473,J$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,K$2),SUMIF(CLASS!$N473:$S473,K$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,L$2),SUMIF(CLASS!$N473:$S473,L$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,M$2),SUMIF(CLASS!$N473:$S473,M$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,N$2),SUMIF(CLASS!$N473:$S473,N$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,O$2),SUMIF(CLASS!$N473:$S473,O$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,P$2),SUMIF(CLASS!$N473:$S473,P$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,Q$2),SUMIF(CLASS!$N473:$S473,Q$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,R$2),SUMIF(CLASS!$N473:$S473,R$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,S$2),SUMIF(CLASS!$N473:$S473,S$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,T$2),SUMIF(CLASS!$N473:$S473,T$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,U$2),SUMIF(CLASS!$N473:$S473,U$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,V$2),SUMIF(CLASS!$N473:$S473,V$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,W$2),SUMIF(CLASS!$N473:$S473,W$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,X$2),SUMIF(CLASS!$N473:$S473,X$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,Y$2),SUMIF(CLASS!$N473:$S473,Y$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,Z$2),SUMIF(CLASS!$N473:$S473,Z$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AA$2),SUMIF(CLASS!$N473:$S473,AA$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AB$2),SUMIF(CLASS!$N473:$S473,AB$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AC$2),SUMIF(CLASS!$N473:$S473,AC$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AD$2),SUMIF(CLASS!$N473:$S473,AD$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AE$2),SUMIF(CLASS!$N473:$S473,AE$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AF$2),SUMIF(CLASS!$N473:$S473,AF$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AG$2),SUMIF(CLASS!$N473:$S473,AG$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AH$2),SUMIF(CLASS!$N473:$S473,AH$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AI$2),SUMIF(CLASS!$N473:$S473,AI$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AJ$2),SUMIF(CLASS!$N473:$S473,AJ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AK$2),SUMIF(CLASS!$N473:$S473,AK$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AL$2),SUMIF(CLASS!$N473:$S473,AL$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AM$2),SUMIF(CLASS!$N473:$S473,AM$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AN$2),SUMIF(CLASS!$N473:$S473,AN$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AO$2),SUMIF(CLASS!$N473:$S473,AO$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AP$2),SUMIF(CLASS!$N473:$S473,AP$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AQ$2),SUMIF(CLASS!$N473:$S473,AQ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AR$2),SUMIF(CLASS!$N473:$S473,AR$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AS$2),SUMIF(CLASS!$N473:$S473,AS$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AT$2),SUMIF(CLASS!$N473:$S473,AT$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AU$2),SUMIF(CLASS!$N473:$S473,AU$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AV$2),SUMIF(CLASS!$N473:$S473,AV$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AW$2),SUMIF(CLASS!$N473:$S473,AW$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AX$2),SUMIF(CLASS!$N473:$S473,AX$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AY$2),SUMIF(CLASS!$N473:$S473,AY$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,AZ$2),SUMIF(CLASS!$N473:$S473,AZ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BA$2),SUMIF(CLASS!$N473:$S473,BA$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BB$2),SUMIF(CLASS!$N473:$S473,BB$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BC$2),SUMIF(CLASS!$N473:$S473,BC$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BD$2),SUMIF(CLASS!$N473:$S473,BD$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BE$2),SUMIF(CLASS!$N473:$S473,BE$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BF$2),SUMIF(CLASS!$N473:$S473,BF$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BG$2),SUMIF(CLASS!$N473:$S473,BG$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BH$2),SUMIF(CLASS!$N473:$S473,BH$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BI$2),SUMIF(CLASS!$N473:$S473,BI$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BJ$2),SUMIF(CLASS!$N473:$S473,BJ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BK$2),SUMIF(CLASS!$N473:$S473,BK$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BL$2),SUMIF(CLASS!$N473:$S473,BL$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BM$2),SUMIF(CLASS!$N473:$S473,BM$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BN$2),SUMIF(CLASS!$N473:$S473,BN$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BO$2),SUMIF(CLASS!$N473:$S473,BO$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BP$2),SUMIF(CLASS!$N473:$S473,BP$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BQ$2),SUMIF(CLASS!$N473:$S473,BQ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BR$2),SUMIF(CLASS!$N473:$S473,BR$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BS$2),SUMIF(CLASS!$N473:$S473,BS$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BT$2),SUMIF(CLASS!$N473:$S473,BT$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BU$2),SUMIF(CLASS!$N473:$S473,BU$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BV$2),SUMIF(CLASS!$N473:$S473,BV$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BW$2),SUMIF(CLASS!$N473:$S473,BW$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BX$2),SUMIF(CLASS!$N473:$S473,BX$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BY$2),SUMIF(CLASS!$N473:$S473,BY$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$R473),2,BZ$2),SUMIF(CLASS!$N473:$S473,BZ$3,CLASS!$E473:$J473))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,E$2),SUMIF(CLASS!$N474:$S474,E$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,F$2),SUMIF(CLASS!$N474:$S474,F$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,G$2),SUMIF(CLASS!$N474:$S474,G$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,H$2),SUMIF(CLASS!$N474:$S474,H$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,I$2),SUMIF(CLASS!$N474:$S474,I$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,J$2),SUMIF(CLASS!$N474:$S474,J$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,K$2),SUMIF(CLASS!$N474:$S474,K$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,L$2),SUMIF(CLASS!$N474:$S474,L$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,M$2),SUMIF(CLASS!$N474:$S474,M$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,N$2),SUMIF(CLASS!$N474:$S474,N$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,O$2),SUMIF(CLASS!$N474:$S474,O$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,P$2),SUMIF(CLASS!$N474:$S474,P$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,Q$2),SUMIF(CLASS!$N474:$S474,Q$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,R$2),SUMIF(CLASS!$N474:$S474,R$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,S$2),SUMIF(CLASS!$N474:$S474,S$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,T$2),SUMIF(CLASS!$N474:$S474,T$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,U$2),SUMIF(CLASS!$N474:$S474,U$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,V$2),SUMIF(CLASS!$N474:$S474,V$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,W$2),SUMIF(CLASS!$N474:$S474,W$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,X$2),SUMIF(CLASS!$N474:$S474,X$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,Y$2),SUMIF(CLASS!$N474:$S474,Y$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,Z$2),SUMIF(CLASS!$N474:$S474,Z$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AA$2),SUMIF(CLASS!$N474:$S474,AA$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AB$2),SUMIF(CLASS!$N474:$S474,AB$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AC$2),SUMIF(CLASS!$N474:$S474,AC$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AD$2),SUMIF(CLASS!$N474:$S474,AD$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AE$2),SUMIF(CLASS!$N474:$S474,AE$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AF$2),SUMIF(CLASS!$N474:$S474,AF$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AG$2),SUMIF(CLASS!$N474:$S474,AG$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AH$2),SUMIF(CLASS!$N474:$S474,AH$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AI$2),SUMIF(CLASS!$N474:$S474,AI$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AJ$2),SUMIF(CLASS!$N474:$S474,AJ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AK$2),SUMIF(CLASS!$N474:$S474,AK$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AL$2),SUMIF(CLASS!$N474:$S474,AL$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AM$2),SUMIF(CLASS!$N474:$S474,AM$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AN$2),SUMIF(CLASS!$N474:$S474,AN$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AO$2),SUMIF(CLASS!$N474:$S474,AO$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AP$2),SUMIF(CLASS!$N474:$S474,AP$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AQ$2),SUMIF(CLASS!$N474:$S474,AQ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AR$2),SUMIF(CLASS!$N474:$S474,AR$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AS$2),SUMIF(CLASS!$N474:$S474,AS$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AT$2),SUMIF(CLASS!$N474:$S474,AT$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AU$2),SUMIF(CLASS!$N474:$S474,AU$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AV$2),SUMIF(CLASS!$N474:$S474,AV$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AW$2),SUMIF(CLASS!$N474:$S474,AW$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AX$2),SUMIF(CLASS!$N474:$S474,AX$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AY$2),SUMIF(CLASS!$N474:$S474,AY$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,AZ$2),SUMIF(CLASS!$N474:$S474,AZ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BA$2),SUMIF(CLASS!$N474:$S474,BA$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BB$2),SUMIF(CLASS!$N474:$S474,BB$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BC$2),SUMIF(CLASS!$N474:$S474,BC$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BD$2),SUMIF(CLASS!$N474:$S474,BD$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BE$2),SUMIF(CLASS!$N474:$S474,BE$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BF$2),SUMIF(CLASS!$N474:$S474,BF$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BG$2),SUMIF(CLASS!$N474:$S474,BG$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BH$2),SUMIF(CLASS!$N474:$S474,BH$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BI$2),SUMIF(CLASS!$N474:$S474,BI$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BJ$2),SUMIF(CLASS!$N474:$S474,BJ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BK$2),SUMIF(CLASS!$N474:$S474,BK$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BL$2),SUMIF(CLASS!$N474:$S474,BL$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BM$2),SUMIF(CLASS!$N474:$S474,BM$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BN$2),SUMIF(CLASS!$N474:$S474,BN$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BO$2),SUMIF(CLASS!$N474:$S474,BO$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BP$2),SUMIF(CLASS!$N474:$S474,BP$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BQ$2),SUMIF(CLASS!$N474:$S474,BQ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BR$2),SUMIF(CLASS!$N474:$S474,BR$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BS$2),SUMIF(CLASS!$N474:$S474,BS$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BT$2),SUMIF(CLASS!$N474:$S474,BT$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BU$2),SUMIF(CLASS!$N474:$S474,BU$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BV$2),SUMIF(CLASS!$N474:$S474,BV$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BW$2),SUMIF(CLASS!$N474:$S474,BW$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BX$2),SUMIF(CLASS!$N474:$S474,BX$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BY$2),SUMIF(CLASS!$N474:$S474,BY$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$R474),2,BZ$2),SUMIF(CLASS!$N474:$S474,BZ$3,CLASS!$E474:$J474))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},0,{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,E$2),SUMIF(CLASS!$N476:$S476,E$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,F$2),SUMIF(CLASS!$N476:$S476,F$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,G$2),SUMIF(CLASS!$N476:$S476,G$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,H$2),SUMIF(CLASS!$N476:$S476,H$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,I$2),SUMIF(CLASS!$N476:$S476,I$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,J$2),SUMIF(CLASS!$N476:$S476,J$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,K$2),SUMIF(CLASS!$N476:$S476,K$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,L$2),SUMIF(CLASS!$N476:$S476,L$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,M$2),SUMIF(CLASS!$N476:$S476,M$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,N$2),SUMIF(CLASS!$N476:$S476,N$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,O$2),SUMIF(CLASS!$N476:$S476,O$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,P$2),SUMIF(CLASS!$N476:$S476,P$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Q$2),SUMIF(CLASS!$N476:$S476,Q$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,R$2),SUMIF(CLASS!$N476:$S476,R$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,S$2),SUMIF(CLASS!$N476:$S476,S$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,T$2),SUMIF(CLASS!$N476:$S476,T$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,U$2),SUMIF(CLASS!$N476:$S476,U$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,V$2),SUMIF(CLASS!$N476:$S476,V$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,W$2),SUMIF(CLASS!$N476:$S476,W$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,X$2),SUMIF(CLASS!$N476:$S476,X$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Y$2),SUMIF(CLASS!$N476:$S476,Y$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Z$2),SUMIF(CLASS!$N476:$S476,Z$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AA$2),SUMIF(CLASS!$N476:$S476,AA$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AB$2),SUMIF(CLASS!$N476:$S476,AB$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AC$2),SUMIF(CLASS!$N476:$S476,AC$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AD$2),SUMIF(CLASS!$N476:$S476,AD$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AE$2),SUMIF(CLASS!$N476:$S476,AE$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AF$2),SUMIF(CLASS!$N476:$S476,AF$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AG$2),SUMIF(CLASS!$N476:$S476,AG$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AH$2),SUMIF(CLASS!$N476:$S476,AH$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AI$2),SUMIF(CLASS!$N476:$S476,AI$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AJ$2),SUMIF(CLASS!$N476:$S476,AJ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AK$2),SUMIF(CLASS!$N476:$S476,AK$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AL$2),SUMIF(CLASS!$N476:$S476,AL$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AM$2),SUMIF(CLASS!$N476:$S476,AM$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AN$2),SUMIF(CLASS!$N476:$S476,AN$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AO$2),SUMIF(CLASS!$N476:$S476,AO$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AP$2),SUMIF(CLASS!$N476:$S476,AP$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AQ$2),SUMIF(CLASS!$N476:$S476,AQ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AR$2),SUMIF(CLASS!$N476:$S476,AR$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AS$2),SUMIF(CLASS!$N476:$S476,AS$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AT$2),SUMIF(CLASS!$N476:$S476,AT$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AU$2),SUMIF(CLASS!$N476:$S476,AU$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AV$2),SUMIF(CLASS!$N476:$S476,AV$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AW$2),SUMIF(CLASS!$N476:$S476,AW$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AX$2),SUMIF(CLASS!$N476:$S476,AX$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AY$2),SUMIF(CLASS!$N476:$S476,AY$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AZ$2),SUMIF(CLASS!$N476:$S476,AZ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BA$2),SUMIF(CLASS!$N476:$S476,BA$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BB$2),SUMIF(CLASS!$N476:$S476,BB$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BC$2),SUMIF(CLASS!$N476:$S476,BC$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BD$2),SUMIF(CLASS!$N476:$S476,BD$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BE$2),SUMIF(CLASS!$N476:$S476,BE$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BF$2),SUMIF(CLASS!$N476:$S476,BF$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BG$2),SUMIF(CLASS!$N476:$S476,BG$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BH$2),SUMIF(CLASS!$N476:$S476,BH$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BI$2),SUMIF(CLASS!$N476:$S476,BI$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BJ$2),SUMIF(CLASS!$N476:$S476,BJ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BK$2),SUMIF(CLASS!$N476:$S476,BK$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BL$2),SUMIF(CLASS!$N476:$S476,BL$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BM$2),SUMIF(CLASS!$N476:$S476,BM$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BN$2),SUMIF(CLASS!$N476:$S476,BN$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BO$2),SUMIF(CLASS!$N476:$S476,BO$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BP$2),SUMIF(CLASS!$N476:$S476,BP$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BQ$2),SUMIF(CLASS!$N476:$S476,BQ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BR$2),SUMIF(CLASS!$N476:$S476,BR$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BS$2),SUMIF(CLASS!$N476:$S476,BS$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BT$2),SUMIF(CLASS!$N476:$S476,BT$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BU$2),SUMIF(CLASS!$N476:$S476,BU$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BV$2),SUMIF(CLASS!$N476:$S476,BV$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BW$2),SUMIF(CLASS!$N476:$S476,BW$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BX$2),SUMIF(CLASS!$N476:$S476,BX$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BY$2),SUMIF(CLASS!$N476:$S476,BY$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOC!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BZ$2),SUMIF(CLASS!$N476:$S476,BZ$3,CLASS!$E476:$J476))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A477","v":"~"},{"$f":"ACCOUNTS!B477","v":"~"},{"$f":"ACCOUNTS!C477","v":0},0,{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,E$2),SUMIF(CLASS!$N477:$S477,E$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,F$2),SUMIF(CLASS!$N477:$S477,F$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,G$2),SUMIF(CLASS!$N477:$S477,G$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,H$2),SUMIF(CLASS!$N477:$S477,H$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,I$2),SUMIF(CLASS!$N477:$S477,I$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,J$2),SUMIF(CLASS!$N477:$S477,J$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,K$2),SUMIF(CLASS!$N477:$S477,K$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,L$2),SUMIF(CLASS!$N477:$S477,L$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,M$2),SUMIF(CLASS!$N477:$S477,M$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,N$2),SUMIF(CLASS!$N477:$S477,N$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,O$2),SUMIF(CLASS!$N477:$S477,O$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,P$2),SUMIF(CLASS!$N477:$S477,P$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,Q$2),SUMIF(CLASS!$N477:$S477,Q$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,R$2),SUMIF(CLASS!$N477:$S477,R$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,S$2),SUMIF(CLASS!$N477:$S477,S$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,T$2),SUMIF(CLASS!$N477:$S477,T$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,U$2),SUMIF(CLASS!$N477:$S477,U$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,V$2),SUMIF(CLASS!$N477:$S477,V$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,W$2),SUMIF(CLASS!$N477:$S477,W$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,X$2),SUMIF(CLASS!$N477:$S477,X$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,Y$2),SUMIF(CLASS!$N477:$S477,Y$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,Z$2),SUMIF(CLASS!$N477:$S477,Z$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AA$2),SUMIF(CLASS!$N477:$S477,AA$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AB$2),SUMIF(CLASS!$N477:$S477,AB$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AC$2),SUMIF(CLASS!$N477:$S477,AC$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AD$2),SUMIF(CLASS!$N477:$S477,AD$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AE$2),SUMIF(CLASS!$N477:$S477,AE$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AF$2),SUMIF(CLASS!$N477:$S477,AF$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AG$2),SUMIF(CLASS!$N477:$S477,AG$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AH$2),SUMIF(CLASS!$N477:$S477,AH$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AI$2),SUMIF(CLASS!$N477:$S477,AI$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AJ$2),SUMIF(CLASS!$N477:$S477,AJ$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AK$2),SUMIF(CLASS!$N477:$S477,AK$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AL$2),SUMIF(CLASS!$N477:$S477,AL$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AM$2),SUMIF(CLASS!$N477:$S477,AM$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AN$2),SUMIF(CLASS!$N477:$S477,AN$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AO$2),SUMIF(CLASS!$N477:$S477,AO$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AP$2),SUMIF(CLASS!$N477:$S477,AP$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AQ$2),SUMIF(CLASS!$N477:$S477,AQ$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AR$2),SUMIF(CLASS!$N477:$S477,AR$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AS$2),SUMIF(CLASS!$N477:$S477,AS$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AT$2),SUMIF(CLASS!$N477:$S477,AT$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AU$2),SUMIF(CLASS!$N477:$S477,AU$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AV$2),SUMIF(CLASS!$N477:$S477,AV$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AW$2),SUMIF(CLASS!$N477:$S477,AW$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AX$2),SUMIF(CLASS!$N477:$S477,AX$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AY$2),SUMIF(CLASS!$N477:$S477,AY$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,AZ$2),SUMIF(CLASS!$N477:$S477,AZ$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BA$2),SUMIF(CLASS!$N477:$S477,BA$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BB$2),SUMIF(CLASS!$N477:$S477,BB$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BC$2),SUMIF(CLASS!$N477:$S477,BC$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BD$2),SUMIF(CLASS!$N477:$S477,BD$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BE$2),SUMIF(CLASS!$N477:$S477,BE$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BF$2),SUMIF(CLASS!$N477:$S477,BF$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BG$2),SUMIF(CLASS!$N477:$S477,BG$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BH$2),SUMIF(CLASS!$N477:$S477,BH$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BI$2),SUMIF(CLASS!$N477:$S477,BI$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BJ$2),SUMIF(CLASS!$N477:$S477,BJ$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BK$2),SUMIF(CLASS!$N477:$S477,BK$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BL$2),SUMIF(CLASS!$N477:$S477,BL$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BM$2),SUMIF(CLASS!$N477:$S477,BM$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BN$2),SUMIF(CLASS!$N477:$S477,BN$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BO$2),SUMIF(CLASS!$N477:$S477,BO$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BP$2),SUMIF(CLASS!$N477:$S477,BP$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BQ$2),SUMIF(CLASS!$N477:$S477,BQ$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BR$2),SUMIF(CLASS!$N477:$S477,BR$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BS$2),SUMIF(CLASS!$N477:$S477,BS$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BT$2),SUMIF(CLASS!$N477:$S477,BT$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BU$2),SUMIF(CLASS!$N477:$S477,BU$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BV$2),SUMIF(CLASS!$N477:$S477,BV$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BW$2),SUMIF(CLASS!$N477:$S477,BW$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BX$2),SUMIF(CLASS!$N477:$S477,BX$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BY$2),SUMIF(CLASS!$N477:$S477,BY$3,CLASS!$E477:$J477))","v":0},{"$f":"IF(CLASS!$L477<>0,FUNCALLOC!$C477*INDEX(INDIRECT(ACCOUNTS!$R477),2,BZ$2),SUMIF(CLASS!$N477:$S477,BZ$3,CLASS!$E477:$J477))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B480","v":"Customer Service & Information Labor Expense"},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,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,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,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]
[{"$f":"ACCOUNTS!A481","v":"S104"},{"$f":"ACCOUNTS!B481","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C481","v":1177753},0,{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,E$2),SUMIF(CLASS!$N481:$S481,E$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,F$2),SUMIF(CLASS!$N481:$S481,F$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,G$2),SUMIF(CLASS!$N481:$S481,G$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,H$2),SUMIF(CLASS!$N481:$S481,H$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,I$2),SUMIF(CLASS!$N481:$S481,I$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,J$2),SUMIF(CLASS!$N481:$S481,J$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,K$2),SUMIF(CLASS!$N481:$S481,K$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,L$2),SUMIF(CLASS!$N481:$S481,L$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,M$2),SUMIF(CLASS!$N481:$S481,M$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,N$2),SUMIF(CLASS!$N481:$S481,N$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,O$2),SUMIF(CLASS!$N481:$S481,O$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,P$2),SUMIF(CLASS!$N481:$S481,P$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,Q$2),SUMIF(CLASS!$N481:$S481,Q$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,R$2),SUMIF(CLASS!$N481:$S481,R$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,S$2),SUMIF(CLASS!$N481:$S481,S$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,T$2),SUMIF(CLASS!$N481:$S481,T$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,U$2),SUMIF(CLASS!$N481:$S481,U$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,V$2),SUMIF(CLASS!$N481:$S481,V$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,W$2),SUMIF(CLASS!$N481:$S481,W$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,X$2),SUMIF(CLASS!$N481:$S481,X$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,Y$2),SUMIF(CLASS!$N481:$S481,Y$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,Z$2),SUMIF(CLASS!$N481:$S481,Z$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AA$2),SUMIF(CLASS!$N481:$S481,AA$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AB$2),SUMIF(CLASS!$N481:$S481,AB$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AC$2),SUMIF(CLASS!$N481:$S481,AC$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AD$2),SUMIF(CLASS!$N481:$S481,AD$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AE$2),SUMIF(CLASS!$N481:$S481,AE$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AF$2),SUMIF(CLASS!$N481:$S481,AF$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AG$2),SUMIF(CLASS!$N481:$S481,AG$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AH$2),SUMIF(CLASS!$N481:$S481,AH$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AI$2),SUMIF(CLASS!$N481:$S481,AI$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AJ$2),SUMIF(CLASS!$N481:$S481,AJ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AK$2),SUMIF(CLASS!$N481:$S481,AK$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AL$2),SUMIF(CLASS!$N481:$S481,AL$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AM$2),SUMIF(CLASS!$N481:$S481,AM$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AN$2),SUMIF(CLASS!$N481:$S481,AN$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AO$2),SUMIF(CLASS!$N481:$S481,AO$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AP$2),SUMIF(CLASS!$N481:$S481,AP$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AQ$2),SUMIF(CLASS!$N481:$S481,AQ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AR$2),SUMIF(CLASS!$N481:$S481,AR$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AS$2),SUMIF(CLASS!$N481:$S481,AS$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AT$2),SUMIF(CLASS!$N481:$S481,AT$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AU$2),SUMIF(CLASS!$N481:$S481,AU$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AV$2),SUMIF(CLASS!$N481:$S481,AV$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AW$2),SUMIF(CLASS!$N481:$S481,AW$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AX$2),SUMIF(CLASS!$N481:$S481,AX$3,CLASS!$E481:$J481))","v":1177753},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AY$2),SUMIF(CLASS!$N481:$S481,AY$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,AZ$2),SUMIF(CLASS!$N481:$S481,AZ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BA$2),SUMIF(CLASS!$N481:$S481,BA$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BB$2),SUMIF(CLASS!$N481:$S481,BB$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BC$2),SUMIF(CLASS!$N481:$S481,BC$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BD$2),SUMIF(CLASS!$N481:$S481,BD$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BE$2),SUMIF(CLASS!$N481:$S481,BE$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BF$2),SUMIF(CLASS!$N481:$S481,BF$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BG$2),SUMIF(CLASS!$N481:$S481,BG$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BH$2),SUMIF(CLASS!$N481:$S481,BH$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BI$2),SUMIF(CLASS!$N481:$S481,BI$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BJ$2),SUMIF(CLASS!$N481:$S481,BJ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BK$2),SUMIF(CLASS!$N481:$S481,BK$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BL$2),SUMIF(CLASS!$N481:$S481,BL$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BM$2),SUMIF(CLASS!$N481:$S481,BM$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BN$2),SUMIF(CLASS!$N481:$S481,BN$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BO$2),SUMIF(CLASS!$N481:$S481,BO$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BP$2),SUMIF(CLASS!$N481:$S481,BP$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BQ$2),SUMIF(CLASS!$N481:$S481,BQ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BR$2),SUMIF(CLASS!$N481:$S481,BR$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BS$2),SUMIF(CLASS!$N481:$S481,BS$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BT$2),SUMIF(CLASS!$N481:$S481,BT$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BU$2),SUMIF(CLASS!$N481:$S481,BU$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BV$2),SUMIF(CLASS!$N481:$S481,BV$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BW$2),SUMIF(CLASS!$N481:$S481,BW$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BX$2),SUMIF(CLASS!$N481:$S481,BX$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BY$2),SUMIF(CLASS!$N481:$S481,BY$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$R481),2,BZ$2),SUMIF(CLASS!$N481:$S481,BZ$3,CLASS!$E481:$J481))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E481:$BL481)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E481:$BA481)","v":0},0,0,{"$f":"SUM(CC481:CH481)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E481:$BL481)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E481:$BA481)","v":0},0,0,{"$f":"SUM(CK481:CP481)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E481:$BL481)","v":0},0,1177753,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E481:$BA481)","v":0},0,0,{"$f":"SUM(CS481:CX481)","v":1177753},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(DA481:DF481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(DI481:DN481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(DQ481:DV481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(DY481:ED481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(EG481:EL481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(EO481:ET481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(EW481:FB481)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E481:$BA481)","v":0},0,0,0,0,0,{"$f":"SUM(FE481:FJ481)","v":0},0]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,E$2),SUMIF(CLASS!$N482:$S482,E$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,F$2),SUMIF(CLASS!$N482:$S482,F$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,G$2),SUMIF(CLASS!$N482:$S482,G$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,H$2),SUMIF(CLASS!$N482:$S482,H$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,I$2),SUMIF(CLASS!$N482:$S482,I$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,J$2),SUMIF(CLASS!$N482:$S482,J$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,K$2),SUMIF(CLASS!$N482:$S482,K$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,L$2),SUMIF(CLASS!$N482:$S482,L$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,M$2),SUMIF(CLASS!$N482:$S482,M$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,N$2),SUMIF(CLASS!$N482:$S482,N$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,O$2),SUMIF(CLASS!$N482:$S482,O$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,P$2),SUMIF(CLASS!$N482:$S482,P$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,Q$2),SUMIF(CLASS!$N482:$S482,Q$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,R$2),SUMIF(CLASS!$N482:$S482,R$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,S$2),SUMIF(CLASS!$N482:$S482,S$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,T$2),SUMIF(CLASS!$N482:$S482,T$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,U$2),SUMIF(CLASS!$N482:$S482,U$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,V$2),SUMIF(CLASS!$N482:$S482,V$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,W$2),SUMIF(CLASS!$N482:$S482,W$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,X$2),SUMIF(CLASS!$N482:$S482,X$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,Y$2),SUMIF(CLASS!$N482:$S482,Y$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,Z$2),SUMIF(CLASS!$N482:$S482,Z$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AA$2),SUMIF(CLASS!$N482:$S482,AA$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AB$2),SUMIF(CLASS!$N482:$S482,AB$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AC$2),SUMIF(CLASS!$N482:$S482,AC$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AD$2),SUMIF(CLASS!$N482:$S482,AD$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AE$2),SUMIF(CLASS!$N482:$S482,AE$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AF$2),SUMIF(CLASS!$N482:$S482,AF$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AG$2),SUMIF(CLASS!$N482:$S482,AG$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AH$2),SUMIF(CLASS!$N482:$S482,AH$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AI$2),SUMIF(CLASS!$N482:$S482,AI$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AJ$2),SUMIF(CLASS!$N482:$S482,AJ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AK$2),SUMIF(CLASS!$N482:$S482,AK$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AL$2),SUMIF(CLASS!$N482:$S482,AL$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AM$2),SUMIF(CLASS!$N482:$S482,AM$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AN$2),SUMIF(CLASS!$N482:$S482,AN$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AO$2),SUMIF(CLASS!$N482:$S482,AO$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AP$2),SUMIF(CLASS!$N482:$S482,AP$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AQ$2),SUMIF(CLASS!$N482:$S482,AQ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AR$2),SUMIF(CLASS!$N482:$S482,AR$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AS$2),SUMIF(CLASS!$N482:$S482,AS$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AT$2),SUMIF(CLASS!$N482:$S482,AT$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AU$2),SUMIF(CLASS!$N482:$S482,AU$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AV$2),SUMIF(CLASS!$N482:$S482,AV$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AW$2),SUMIF(CLASS!$N482:$S482,AW$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AX$2),SUMIF(CLASS!$N482:$S482,AX$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AY$2),SUMIF(CLASS!$N482:$S482,AY$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,AZ$2),SUMIF(CLASS!$N482:$S482,AZ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BA$2),SUMIF(CLASS!$N482:$S482,BA$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BB$2),SUMIF(CLASS!$N482:$S482,BB$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BC$2),SUMIF(CLASS!$N482:$S482,BC$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BD$2),SUMIF(CLASS!$N482:$S482,BD$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BE$2),SUMIF(CLASS!$N482:$S482,BE$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BF$2),SUMIF(CLASS!$N482:$S482,BF$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BG$2),SUMIF(CLASS!$N482:$S482,BG$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BH$2),SUMIF(CLASS!$N482:$S482,BH$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BI$2),SUMIF(CLASS!$N482:$S482,BI$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BJ$2),SUMIF(CLASS!$N482:$S482,BJ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BK$2),SUMIF(CLASS!$N482:$S482,BK$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BL$2),SUMIF(CLASS!$N482:$S482,BL$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BM$2),SUMIF(CLASS!$N482:$S482,BM$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BN$2),SUMIF(CLASS!$N482:$S482,BN$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BO$2),SUMIF(CLASS!$N482:$S482,BO$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BP$2),SUMIF(CLASS!$N482:$S482,BP$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BQ$2),SUMIF(CLASS!$N482:$S482,BQ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BR$2),SUMIF(CLASS!$N482:$S482,BR$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BS$2),SUMIF(CLASS!$N482:$S482,BS$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BT$2),SUMIF(CLASS!$N482:$S482,BT$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BU$2),SUMIF(CLASS!$N482:$S482,BU$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BV$2),SUMIF(CLASS!$N482:$S482,BV$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BW$2),SUMIF(CLASS!$N482:$S482,BW$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BX$2),SUMIF(CLASS!$N482:$S482,BX$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BY$2),SUMIF(CLASS!$N482:$S482,BY$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$R482),2,BZ$2),SUMIF(CLASS!$N482:$S482,BZ$3,CLASS!$E482:$J482))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC482:CH482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK482:CP482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS482:CX482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA482:DF482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI482:DN482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ482:DV482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY482:ED482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG482:EL482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO482:ET482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW482:FB482)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE482:FJ482)","v":0},0]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,E$2),SUMIF(CLASS!$N484:$S484,E$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,F$2),SUMIF(CLASS!$N484:$S484,F$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,G$2),SUMIF(CLASS!$N484:$S484,G$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,H$2),SUMIF(CLASS!$N484:$S484,H$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,I$2),SUMIF(CLASS!$N484:$S484,I$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,J$2),SUMIF(CLASS!$N484:$S484,J$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,K$2),SUMIF(CLASS!$N484:$S484,K$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,L$2),SUMIF(CLASS!$N484:$S484,L$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,M$2),SUMIF(CLASS!$N484:$S484,M$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,N$2),SUMIF(CLASS!$N484:$S484,N$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,O$2),SUMIF(CLASS!$N484:$S484,O$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,P$2),SUMIF(CLASS!$N484:$S484,P$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,Q$2),SUMIF(CLASS!$N484:$S484,Q$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,R$2),SUMIF(CLASS!$N484:$S484,R$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,S$2),SUMIF(CLASS!$N484:$S484,S$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,T$2),SUMIF(CLASS!$N484:$S484,T$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,U$2),SUMIF(CLASS!$N484:$S484,U$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,V$2),SUMIF(CLASS!$N484:$S484,V$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,W$2),SUMIF(CLASS!$N484:$S484,W$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,X$2),SUMIF(CLASS!$N484:$S484,X$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,Y$2),SUMIF(CLASS!$N484:$S484,Y$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,Z$2),SUMIF(CLASS!$N484:$S484,Z$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AA$2),SUMIF(CLASS!$N484:$S484,AA$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AB$2),SUMIF(CLASS!$N484:$S484,AB$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AC$2),SUMIF(CLASS!$N484:$S484,AC$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AD$2),SUMIF(CLASS!$N484:$S484,AD$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AE$2),SUMIF(CLASS!$N484:$S484,AE$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AF$2),SUMIF(CLASS!$N484:$S484,AF$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AG$2),SUMIF(CLASS!$N484:$S484,AG$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AH$2),SUMIF(CLASS!$N484:$S484,AH$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AI$2),SUMIF(CLASS!$N484:$S484,AI$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AJ$2),SUMIF(CLASS!$N484:$S484,AJ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AK$2),SUMIF(CLASS!$N484:$S484,AK$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AL$2),SUMIF(CLASS!$N484:$S484,AL$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AM$2),SUMIF(CLASS!$N484:$S484,AM$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AN$2),SUMIF(CLASS!$N484:$S484,AN$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AO$2),SUMIF(CLASS!$N484:$S484,AO$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AP$2),SUMIF(CLASS!$N484:$S484,AP$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AQ$2),SUMIF(CLASS!$N484:$S484,AQ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AR$2),SUMIF(CLASS!$N484:$S484,AR$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AS$2),SUMIF(CLASS!$N484:$S484,AS$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AT$2),SUMIF(CLASS!$N484:$S484,AT$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AU$2),SUMIF(CLASS!$N484:$S484,AU$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AV$2),SUMIF(CLASS!$N484:$S484,AV$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AW$2),SUMIF(CLASS!$N484:$S484,AW$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AX$2),SUMIF(CLASS!$N484:$S484,AX$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AY$2),SUMIF(CLASS!$N484:$S484,AY$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,AZ$2),SUMIF(CLASS!$N484:$S484,AZ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BA$2),SUMIF(CLASS!$N484:$S484,BA$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BB$2),SUMIF(CLASS!$N484:$S484,BB$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BC$2),SUMIF(CLASS!$N484:$S484,BC$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BD$2),SUMIF(CLASS!$N484:$S484,BD$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BE$2),SUMIF(CLASS!$N484:$S484,BE$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BF$2),SUMIF(CLASS!$N484:$S484,BF$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BG$2),SUMIF(CLASS!$N484:$S484,BG$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BH$2),SUMIF(CLASS!$N484:$S484,BH$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BI$2),SUMIF(CLASS!$N484:$S484,BI$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BJ$2),SUMIF(CLASS!$N484:$S484,BJ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BK$2),SUMIF(CLASS!$N484:$S484,BK$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BL$2),SUMIF(CLASS!$N484:$S484,BL$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BM$2),SUMIF(CLASS!$N484:$S484,BM$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BN$2),SUMIF(CLASS!$N484:$S484,BN$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BO$2),SUMIF(CLASS!$N484:$S484,BO$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BP$2),SUMIF(CLASS!$N484:$S484,BP$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BQ$2),SUMIF(CLASS!$N484:$S484,BQ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BR$2),SUMIF(CLASS!$N484:$S484,BR$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BS$2),SUMIF(CLASS!$N484:$S484,BS$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BT$2),SUMIF(CLASS!$N484:$S484,BT$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BU$2),SUMIF(CLASS!$N484:$S484,BU$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BV$2),SUMIF(CLASS!$N484:$S484,BV$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BW$2),SUMIF(CLASS!$N484:$S484,BW$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BX$2),SUMIF(CLASS!$N484:$S484,BX$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BY$2),SUMIF(CLASS!$N484:$S484,BY$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$R484),2,BZ$2),SUMIF(CLASS!$N484:$S484,BZ$3,CLASS!$E484:$J484))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC484:CH484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK484:CP484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS484:CX484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA484:DF484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI484:DN484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ484:DV484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY484:ED484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG484:EL484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO484:ET484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW484:FB484)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE484:FJ484)","v":0},0]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,E$2),SUMIF(CLASS!$N485:$S485,E$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,F$2),SUMIF(CLASS!$N485:$S485,F$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,G$2),SUMIF(CLASS!$N485:$S485,G$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,H$2),SUMIF(CLASS!$N485:$S485,H$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,I$2),SUMIF(CLASS!$N485:$S485,I$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,J$2),SUMIF(CLASS!$N485:$S485,J$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,K$2),SUMIF(CLASS!$N485:$S485,K$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,L$2),SUMIF(CLASS!$N485:$S485,L$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,M$2),SUMIF(CLASS!$N485:$S485,M$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,N$2),SUMIF(CLASS!$N485:$S485,N$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,O$2),SUMIF(CLASS!$N485:$S485,O$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,P$2),SUMIF(CLASS!$N485:$S485,P$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,Q$2),SUMIF(CLASS!$N485:$S485,Q$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,R$2),SUMIF(CLASS!$N485:$S485,R$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,S$2),SUMIF(CLASS!$N485:$S485,S$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,T$2),SUMIF(CLASS!$N485:$S485,T$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,U$2),SUMIF(CLASS!$N485:$S485,U$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,V$2),SUMIF(CLASS!$N485:$S485,V$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,W$2),SUMIF(CLASS!$N485:$S485,W$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,X$2),SUMIF(CLASS!$N485:$S485,X$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,Y$2),SUMIF(CLASS!$N485:$S485,Y$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,Z$2),SUMIF(CLASS!$N485:$S485,Z$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AA$2),SUMIF(CLASS!$N485:$S485,AA$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AB$2),SUMIF(CLASS!$N485:$S485,AB$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AC$2),SUMIF(CLASS!$N485:$S485,AC$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AD$2),SUMIF(CLASS!$N485:$S485,AD$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AE$2),SUMIF(CLASS!$N485:$S485,AE$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AF$2),SUMIF(CLASS!$N485:$S485,AF$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AG$2),SUMIF(CLASS!$N485:$S485,AG$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AH$2),SUMIF(CLASS!$N485:$S485,AH$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AI$2),SUMIF(CLASS!$N485:$S485,AI$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AJ$2),SUMIF(CLASS!$N485:$S485,AJ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AK$2),SUMIF(CLASS!$N485:$S485,AK$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AL$2),SUMIF(CLASS!$N485:$S485,AL$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AM$2),SUMIF(CLASS!$N485:$S485,AM$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AN$2),SUMIF(CLASS!$N485:$S485,AN$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AO$2),SUMIF(CLASS!$N485:$S485,AO$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AP$2),SUMIF(CLASS!$N485:$S485,AP$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AQ$2),SUMIF(CLASS!$N485:$S485,AQ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AR$2),SUMIF(CLASS!$N485:$S485,AR$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AS$2),SUMIF(CLASS!$N485:$S485,AS$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AT$2),SUMIF(CLASS!$N485:$S485,AT$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AU$2),SUMIF(CLASS!$N485:$S485,AU$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AV$2),SUMIF(CLASS!$N485:$S485,AV$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AW$2),SUMIF(CLASS!$N485:$S485,AW$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AX$2),SUMIF(CLASS!$N485:$S485,AX$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AY$2),SUMIF(CLASS!$N485:$S485,AY$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,AZ$2),SUMIF(CLASS!$N485:$S485,AZ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BA$2),SUMIF(CLASS!$N485:$S485,BA$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BB$2),SUMIF(CLASS!$N485:$S485,BB$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BC$2),SUMIF(CLASS!$N485:$S485,BC$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BD$2),SUMIF(CLASS!$N485:$S485,BD$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BE$2),SUMIF(CLASS!$N485:$S485,BE$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BF$2),SUMIF(CLASS!$N485:$S485,BF$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BG$2),SUMIF(CLASS!$N485:$S485,BG$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BH$2),SUMIF(CLASS!$N485:$S485,BH$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BI$2),SUMIF(CLASS!$N485:$S485,BI$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BJ$2),SUMIF(CLASS!$N485:$S485,BJ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BK$2),SUMIF(CLASS!$N485:$S485,BK$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BL$2),SUMIF(CLASS!$N485:$S485,BL$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BM$2),SUMIF(CLASS!$N485:$S485,BM$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BN$2),SUMIF(CLASS!$N485:$S485,BN$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BO$2),SUMIF(CLASS!$N485:$S485,BO$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BP$2),SUMIF(CLASS!$N485:$S485,BP$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BQ$2),SUMIF(CLASS!$N485:$S485,BQ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BR$2),SUMIF(CLASS!$N485:$S485,BR$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BS$2),SUMIF(CLASS!$N485:$S485,BS$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BT$2),SUMIF(CLASS!$N485:$S485,BT$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BU$2),SUMIF(CLASS!$N485:$S485,BU$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BV$2),SUMIF(CLASS!$N485:$S485,BV$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BW$2),SUMIF(CLASS!$N485:$S485,BW$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BX$2),SUMIF(CLASS!$N485:$S485,BX$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BY$2),SUMIF(CLASS!$N485:$S485,BY$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$R485),2,BZ$2),SUMIF(CLASS!$N485:$S485,BZ$3,CLASS!$E485:$J485))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC485:CH485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK485:CP485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS485:CX485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA485:DF485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI485:DN485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ485:DV485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY485:ED485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG485:EL485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO485:ET485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW485:FB485)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE485:FJ485)","v":0},0]
[null,{"$f":"ACCOUNTS!B486","v":"Sub-total"},{"$f":"SUM(C481:C485)","v":1177753},0,{"$f":"SUM(E481:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS481:AS485)","v":0},0,0,0,0,1177753,0,0,0,{"$f":"SUM(BB481:BB485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC481:CC485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK481:CK485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS481:CS485)","v":0},0,1177753,0,0,0,1177753,null,{"$f":"SUM(DA481:DA485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI481:DI485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ481:DQ485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY481:DY485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG481:EG485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO481:EO485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW481:EW485)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE481:FE485)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B490","v":"76 Gathering Labor Expense - Maintenance"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},0,{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,E$2),SUMIF(CLASS!$N492:$S492,E$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,F$2),SUMIF(CLASS!$N492:$S492,F$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,G$2),SUMIF(CLASS!$N492:$S492,G$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,H$2),SUMIF(CLASS!$N492:$S492,H$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,I$2),SUMIF(CLASS!$N492:$S492,I$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,J$2),SUMIF(CLASS!$N492:$S492,J$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,K$2),SUMIF(CLASS!$N492:$S492,K$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,L$2),SUMIF(CLASS!$N492:$S492,L$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,M$2),SUMIF(CLASS!$N492:$S492,M$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,N$2),SUMIF(CLASS!$N492:$S492,N$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,O$2),SUMIF(CLASS!$N492:$S492,O$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,P$2),SUMIF(CLASS!$N492:$S492,P$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Q$2),SUMIF(CLASS!$N492:$S492,Q$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,R$2),SUMIF(CLASS!$N492:$S492,R$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,S$2),SUMIF(CLASS!$N492:$S492,S$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,T$2),SUMIF(CLASS!$N492:$S492,T$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,U$2),SUMIF(CLASS!$N492:$S492,U$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,V$2),SUMIF(CLASS!$N492:$S492,V$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,W$2),SUMIF(CLASS!$N492:$S492,W$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,X$2),SUMIF(CLASS!$N492:$S492,X$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Y$2),SUMIF(CLASS!$N492:$S492,Y$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Z$2),SUMIF(CLASS!$N492:$S492,Z$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AA$2),SUMIF(CLASS!$N492:$S492,AA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AB$2),SUMIF(CLASS!$N492:$S492,AB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AC$2),SUMIF(CLASS!$N492:$S492,AC$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AD$2),SUMIF(CLASS!$N492:$S492,AD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AE$2),SUMIF(CLASS!$N492:$S492,AE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AF$2),SUMIF(CLASS!$N492:$S492,AF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AG$2),SUMIF(CLASS!$N492:$S492,AG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AH$2),SUMIF(CLASS!$N492:$S492,AH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AI$2),SUMIF(CLASS!$N492:$S492,AI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AJ$2),SUMIF(CLASS!$N492:$S492,AJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AK$2),SUMIF(CLASS!$N492:$S492,AK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AL$2),SUMIF(CLASS!$N492:$S492,AL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AM$2),SUMIF(CLASS!$N492:$S492,AM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AN$2),SUMIF(CLASS!$N492:$S492,AN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AO$2),SUMIF(CLASS!$N492:$S492,AO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AP$2),SUMIF(CLASS!$N492:$S492,AP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AQ$2),SUMIF(CLASS!$N492:$S492,AQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AR$2),SUMIF(CLASS!$N492:$S492,AR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AS$2),SUMIF(CLASS!$N492:$S492,AS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AT$2),SUMIF(CLASS!$N492:$S492,AT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AU$2),SUMIF(CLASS!$N492:$S492,AU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AV$2),SUMIF(CLASS!$N492:$S492,AV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AW$2),SUMIF(CLASS!$N492:$S492,AW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AX$2),SUMIF(CLASS!$N492:$S492,AX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AY$2),SUMIF(CLASS!$N492:$S492,AY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AZ$2),SUMIF(CLASS!$N492:$S492,AZ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BA$2),SUMIF(CLASS!$N492:$S492,BA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BB$2),SUMIF(CLASS!$N492:$S492,BB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BC$2),SUMIF(CLASS!$N492:$S492,BC$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BD$2),SUMIF(CLASS!$N492:$S492,BD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BE$2),SUMIF(CLASS!$N492:$S492,BE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BF$2),SUMIF(CLASS!$N492:$S492,BF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BG$2),SUMIF(CLASS!$N492:$S492,BG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BH$2),SUMIF(CLASS!$N492:$S492,BH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BI$2),SUMIF(CLASS!$N492:$S492,BI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BJ$2),SUMIF(CLASS!$N492:$S492,BJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BK$2),SUMIF(CLASS!$N492:$S492,BK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BL$2),SUMIF(CLASS!$N492:$S492,BL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BM$2),SUMIF(CLASS!$N492:$S492,BM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BN$2),SUMIF(CLASS!$N492:$S492,BN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BO$2),SUMIF(CLASS!$N492:$S492,BO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BP$2),SUMIF(CLASS!$N492:$S492,BP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BQ$2),SUMIF(CLASS!$N492:$S492,BQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BR$2),SUMIF(CLASS!$N492:$S492,BR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BS$2),SUMIF(CLASS!$N492:$S492,BS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BT$2),SUMIF(CLASS!$N492:$S492,BT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BU$2),SUMIF(CLASS!$N492:$S492,BU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BV$2),SUMIF(CLASS!$N492:$S492,BV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BW$2),SUMIF(CLASS!$N492:$S492,BW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BX$2),SUMIF(CLASS!$N492:$S492,BX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BY$2),SUMIF(CLASS!$N492:$S492,BY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BZ$2),SUMIF(CLASS!$N492:$S492,BZ$3,CLASS!$E492:$J492))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC492:CH492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK492:CP492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS492:CX492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA492:DF492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI492:DN492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ492:DV492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY492:ED492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG492:EL492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO492:ET492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW492:FB492)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE492:FJ492)","v":0},0]
[{"$f":"ACCOUNTS!A493","v":"~"},{"$f":"ACCOUNTS!B493","v":"~"},{"$f":"ACCOUNTS!C493","v":0},0,{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,E$2),SUMIF(CLASS!$N493:$S493,E$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,F$2),SUMIF(CLASS!$N493:$S493,F$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,G$2),SUMIF(CLASS!$N493:$S493,G$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,H$2),SUMIF(CLASS!$N493:$S493,H$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,I$2),SUMIF(CLASS!$N493:$S493,I$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,J$2),SUMIF(CLASS!$N493:$S493,J$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,K$2),SUMIF(CLASS!$N493:$S493,K$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,L$2),SUMIF(CLASS!$N493:$S493,L$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,M$2),SUMIF(CLASS!$N493:$S493,M$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,N$2),SUMIF(CLASS!$N493:$S493,N$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,O$2),SUMIF(CLASS!$N493:$S493,O$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,P$2),SUMIF(CLASS!$N493:$S493,P$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,Q$2),SUMIF(CLASS!$N493:$S493,Q$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,R$2),SUMIF(CLASS!$N493:$S493,R$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,S$2),SUMIF(CLASS!$N493:$S493,S$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,T$2),SUMIF(CLASS!$N493:$S493,T$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,U$2),SUMIF(CLASS!$N493:$S493,U$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,V$2),SUMIF(CLASS!$N493:$S493,V$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,W$2),SUMIF(CLASS!$N493:$S493,W$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,X$2),SUMIF(CLASS!$N493:$S493,X$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,Y$2),SUMIF(CLASS!$N493:$S493,Y$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,Z$2),SUMIF(CLASS!$N493:$S493,Z$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AA$2),SUMIF(CLASS!$N493:$S493,AA$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AB$2),SUMIF(CLASS!$N493:$S493,AB$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AC$2),SUMIF(CLASS!$N493:$S493,AC$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AD$2),SUMIF(CLASS!$N493:$S493,AD$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AE$2),SUMIF(CLASS!$N493:$S493,AE$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AF$2),SUMIF(CLASS!$N493:$S493,AF$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AG$2),SUMIF(CLASS!$N493:$S493,AG$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AH$2),SUMIF(CLASS!$N493:$S493,AH$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AI$2),SUMIF(CLASS!$N493:$S493,AI$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AJ$2),SUMIF(CLASS!$N493:$S493,AJ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AK$2),SUMIF(CLASS!$N493:$S493,AK$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AL$2),SUMIF(CLASS!$N493:$S493,AL$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AM$2),SUMIF(CLASS!$N493:$S493,AM$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AN$2),SUMIF(CLASS!$N493:$S493,AN$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AO$2),SUMIF(CLASS!$N493:$S493,AO$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AP$2),SUMIF(CLASS!$N493:$S493,AP$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AQ$2),SUMIF(CLASS!$N493:$S493,AQ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AR$2),SUMIF(CLASS!$N493:$S493,AR$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AS$2),SUMIF(CLASS!$N493:$S493,AS$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AT$2),SUMIF(CLASS!$N493:$S493,AT$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AU$2),SUMIF(CLASS!$N493:$S493,AU$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AV$2),SUMIF(CLASS!$N493:$S493,AV$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AW$2),SUMIF(CLASS!$N493:$S493,AW$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AX$2),SUMIF(CLASS!$N493:$S493,AX$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AY$2),SUMIF(CLASS!$N493:$S493,AY$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,AZ$2),SUMIF(CLASS!$N493:$S493,AZ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BA$2),SUMIF(CLASS!$N493:$S493,BA$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BB$2),SUMIF(CLASS!$N493:$S493,BB$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BC$2),SUMIF(CLASS!$N493:$S493,BC$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BD$2),SUMIF(CLASS!$N493:$S493,BD$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BE$2),SUMIF(CLASS!$N493:$S493,BE$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BF$2),SUMIF(CLASS!$N493:$S493,BF$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BG$2),SUMIF(CLASS!$N493:$S493,BG$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BH$2),SUMIF(CLASS!$N493:$S493,BH$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BI$2),SUMIF(CLASS!$N493:$S493,BI$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BJ$2),SUMIF(CLASS!$N493:$S493,BJ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BK$2),SUMIF(CLASS!$N493:$S493,BK$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BL$2),SUMIF(CLASS!$N493:$S493,BL$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BM$2),SUMIF(CLASS!$N493:$S493,BM$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BN$2),SUMIF(CLASS!$N493:$S493,BN$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BO$2),SUMIF(CLASS!$N493:$S493,BO$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BP$2),SUMIF(CLASS!$N493:$S493,BP$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BQ$2),SUMIF(CLASS!$N493:$S493,BQ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BR$2),SUMIF(CLASS!$N493:$S493,BR$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BS$2),SUMIF(CLASS!$N493:$S493,BS$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BT$2),SUMIF(CLASS!$N493:$S493,BT$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BU$2),SUMIF(CLASS!$N493:$S493,BU$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BV$2),SUMIF(CLASS!$N493:$S493,BV$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BW$2),SUMIF(CLASS!$N493:$S493,BW$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BX$2),SUMIF(CLASS!$N493:$S493,BX$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BY$2),SUMIF(CLASS!$N493:$S493,BY$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$R493),2,BZ$2),SUMIF(CLASS!$N493:$S493,BZ$3,CLASS!$E493:$J493))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC493:CH493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK493:CP493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS493:CX493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA493:DF493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI493:DN493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ493:DV493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY493:ED493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG493:EL493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO493:ET493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW493:FB493)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE493:FJ493)","v":0},0]
[{"$f":"ACCOUNTS!A494","v":"~"},{"$f":"ACCOUNTS!B494","v":"~"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,E$2),SUMIF(CLASS!$N494:$S494,E$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,F$2),SUMIF(CLASS!$N494:$S494,F$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,G$2),SUMIF(CLASS!$N494:$S494,G$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,H$2),SUMIF(CLASS!$N494:$S494,H$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,I$2),SUMIF(CLASS!$N494:$S494,I$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,J$2),SUMIF(CLASS!$N494:$S494,J$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,K$2),SUMIF(CLASS!$N494:$S494,K$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,L$2),SUMIF(CLASS!$N494:$S494,L$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,M$2),SUMIF(CLASS!$N494:$S494,M$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,N$2),SUMIF(CLASS!$N494:$S494,N$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,O$2),SUMIF(CLASS!$N494:$S494,O$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,P$2),SUMIF(CLASS!$N494:$S494,P$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,Q$2),SUMIF(CLASS!$N494:$S494,Q$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,R$2),SUMIF(CLASS!$N494:$S494,R$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,S$2),SUMIF(CLASS!$N494:$S494,S$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,T$2),SUMIF(CLASS!$N494:$S494,T$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,U$2),SUMIF(CLASS!$N494:$S494,U$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,V$2),SUMIF(CLASS!$N494:$S494,V$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,W$2),SUMIF(CLASS!$N494:$S494,W$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,X$2),SUMIF(CLASS!$N494:$S494,X$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,Y$2),SUMIF(CLASS!$N494:$S494,Y$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,Z$2),SUMIF(CLASS!$N494:$S494,Z$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AA$2),SUMIF(CLASS!$N494:$S494,AA$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AB$2),SUMIF(CLASS!$N494:$S494,AB$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AC$2),SUMIF(CLASS!$N494:$S494,AC$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AD$2),SUMIF(CLASS!$N494:$S494,AD$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AE$2),SUMIF(CLASS!$N494:$S494,AE$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AF$2),SUMIF(CLASS!$N494:$S494,AF$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AG$2),SUMIF(CLASS!$N494:$S494,AG$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AH$2),SUMIF(CLASS!$N494:$S494,AH$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AI$2),SUMIF(CLASS!$N494:$S494,AI$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AJ$2),SUMIF(CLASS!$N494:$S494,AJ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AK$2),SUMIF(CLASS!$N494:$S494,AK$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AL$2),SUMIF(CLASS!$N494:$S494,AL$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AM$2),SUMIF(CLASS!$N494:$S494,AM$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AN$2),SUMIF(CLASS!$N494:$S494,AN$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AO$2),SUMIF(CLASS!$N494:$S494,AO$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AP$2),SUMIF(CLASS!$N494:$S494,AP$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AQ$2),SUMIF(CLASS!$N494:$S494,AQ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AR$2),SUMIF(CLASS!$N494:$S494,AR$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AS$2),SUMIF(CLASS!$N494:$S494,AS$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AT$2),SUMIF(CLASS!$N494:$S494,AT$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AU$2),SUMIF(CLASS!$N494:$S494,AU$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AV$2),SUMIF(CLASS!$N494:$S494,AV$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AW$2),SUMIF(CLASS!$N494:$S494,AW$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AX$2),SUMIF(CLASS!$N494:$S494,AX$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AY$2),SUMIF(CLASS!$N494:$S494,AY$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,AZ$2),SUMIF(CLASS!$N494:$S494,AZ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BA$2),SUMIF(CLASS!$N494:$S494,BA$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BB$2),SUMIF(CLASS!$N494:$S494,BB$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BC$2),SUMIF(CLASS!$N494:$S494,BC$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BD$2),SUMIF(CLASS!$N494:$S494,BD$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BE$2),SUMIF(CLASS!$N494:$S494,BE$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BF$2),SUMIF(CLASS!$N494:$S494,BF$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BG$2),SUMIF(CLASS!$N494:$S494,BG$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BH$2),SUMIF(CLASS!$N494:$S494,BH$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BI$2),SUMIF(CLASS!$N494:$S494,BI$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BJ$2),SUMIF(CLASS!$N494:$S494,BJ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BK$2),SUMIF(CLASS!$N494:$S494,BK$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BL$2),SUMIF(CLASS!$N494:$S494,BL$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BM$2),SUMIF(CLASS!$N494:$S494,BM$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BN$2),SUMIF(CLASS!$N494:$S494,BN$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BO$2),SUMIF(CLASS!$N494:$S494,BO$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BP$2),SUMIF(CLASS!$N494:$S494,BP$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BQ$2),SUMIF(CLASS!$N494:$S494,BQ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BR$2),SUMIF(CLASS!$N494:$S494,BR$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BS$2),SUMIF(CLASS!$N494:$S494,BS$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BT$2),SUMIF(CLASS!$N494:$S494,BT$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BU$2),SUMIF(CLASS!$N494:$S494,BU$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BV$2),SUMIF(CLASS!$N494:$S494,BV$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BW$2),SUMIF(CLASS!$N494:$S494,BW$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BX$2),SUMIF(CLASS!$N494:$S494,BX$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BY$2),SUMIF(CLASS!$N494:$S494,BY$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$R494),2,BZ$2),SUMIF(CLASS!$N494:$S494,BZ$3,CLASS!$E494:$J494))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC494:CH494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK494:CP494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS494:CX494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA494:DF494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI494:DN494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ494:DV494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY494:ED494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG494:EL494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO494:ET494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW494:FB494)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE494:FJ494)","v":0},0]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,E$2),SUMIF(CLASS!$N495:$S495,E$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,F$2),SUMIF(CLASS!$N495:$S495,F$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,G$2),SUMIF(CLASS!$N495:$S495,G$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,H$2),SUMIF(CLASS!$N495:$S495,H$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,I$2),SUMIF(CLASS!$N495:$S495,I$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,J$2),SUMIF(CLASS!$N495:$S495,J$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,K$2),SUMIF(CLASS!$N495:$S495,K$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,L$2),SUMIF(CLASS!$N495:$S495,L$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,M$2),SUMIF(CLASS!$N495:$S495,M$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,N$2),SUMIF(CLASS!$N495:$S495,N$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,O$2),SUMIF(CLASS!$N495:$S495,O$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,P$2),SUMIF(CLASS!$N495:$S495,P$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,Q$2),SUMIF(CLASS!$N495:$S495,Q$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,R$2),SUMIF(CLASS!$N495:$S495,R$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,S$2),SUMIF(CLASS!$N495:$S495,S$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,T$2),SUMIF(CLASS!$N495:$S495,T$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,U$2),SUMIF(CLASS!$N495:$S495,U$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,V$2),SUMIF(CLASS!$N495:$S495,V$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,W$2),SUMIF(CLASS!$N495:$S495,W$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,X$2),SUMIF(CLASS!$N495:$S495,X$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,Y$2),SUMIF(CLASS!$N495:$S495,Y$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,Z$2),SUMIF(CLASS!$N495:$S495,Z$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AA$2),SUMIF(CLASS!$N495:$S495,AA$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AB$2),SUMIF(CLASS!$N495:$S495,AB$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AC$2),SUMIF(CLASS!$N495:$S495,AC$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AD$2),SUMIF(CLASS!$N495:$S495,AD$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AE$2),SUMIF(CLASS!$N495:$S495,AE$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AF$2),SUMIF(CLASS!$N495:$S495,AF$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AG$2),SUMIF(CLASS!$N495:$S495,AG$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AH$2),SUMIF(CLASS!$N495:$S495,AH$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AI$2),SUMIF(CLASS!$N495:$S495,AI$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AJ$2),SUMIF(CLASS!$N495:$S495,AJ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AK$2),SUMIF(CLASS!$N495:$S495,AK$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AL$2),SUMIF(CLASS!$N495:$S495,AL$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AM$2),SUMIF(CLASS!$N495:$S495,AM$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AN$2),SUMIF(CLASS!$N495:$S495,AN$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AO$2),SUMIF(CLASS!$N495:$S495,AO$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AP$2),SUMIF(CLASS!$N495:$S495,AP$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AQ$2),SUMIF(CLASS!$N495:$S495,AQ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AR$2),SUMIF(CLASS!$N495:$S495,AR$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AS$2),SUMIF(CLASS!$N495:$S495,AS$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AT$2),SUMIF(CLASS!$N495:$S495,AT$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AU$2),SUMIF(CLASS!$N495:$S495,AU$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AV$2),SUMIF(CLASS!$N495:$S495,AV$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AW$2),SUMIF(CLASS!$N495:$S495,AW$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AX$2),SUMIF(CLASS!$N495:$S495,AX$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AY$2),SUMIF(CLASS!$N495:$S495,AY$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,AZ$2),SUMIF(CLASS!$N495:$S495,AZ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BA$2),SUMIF(CLASS!$N495:$S495,BA$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BB$2),SUMIF(CLASS!$N495:$S495,BB$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BC$2),SUMIF(CLASS!$N495:$S495,BC$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BD$2),SUMIF(CLASS!$N495:$S495,BD$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BE$2),SUMIF(CLASS!$N495:$S495,BE$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BF$2),SUMIF(CLASS!$N495:$S495,BF$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BG$2),SUMIF(CLASS!$N495:$S495,BG$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BH$2),SUMIF(CLASS!$N495:$S495,BH$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BI$2),SUMIF(CLASS!$N495:$S495,BI$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BJ$2),SUMIF(CLASS!$N495:$S495,BJ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BK$2),SUMIF(CLASS!$N495:$S495,BK$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BL$2),SUMIF(CLASS!$N495:$S495,BL$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BM$2),SUMIF(CLASS!$N495:$S495,BM$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BN$2),SUMIF(CLASS!$N495:$S495,BN$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BO$2),SUMIF(CLASS!$N495:$S495,BO$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BP$2),SUMIF(CLASS!$N495:$S495,BP$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BQ$2),SUMIF(CLASS!$N495:$S495,BQ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BR$2),SUMIF(CLASS!$N495:$S495,BR$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BS$2),SUMIF(CLASS!$N495:$S495,BS$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BT$2),SUMIF(CLASS!$N495:$S495,BT$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BU$2),SUMIF(CLASS!$N495:$S495,BU$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BV$2),SUMIF(CLASS!$N495:$S495,BV$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BW$2),SUMIF(CLASS!$N495:$S495,BW$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BX$2),SUMIF(CLASS!$N495:$S495,BX$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BY$2),SUMIF(CLASS!$N495:$S495,BY$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$R495),2,BZ$2),SUMIF(CLASS!$N495:$S495,BZ$3,CLASS!$E495:$J495))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC495:CH495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK495:CP495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS495:CX495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA495:DF495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI495:DN495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ495:DV495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY495:ED495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG495:EL495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO495:ET495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW495:FB495)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE495:FJ495)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B498","v":"77 Purchased Gas Labor Expense - Maintenance"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK498,FC498,EU498,EM498,EE498,DW498,DO498,DG498,CY498,CQ498,CI498)-C498),1)","v":0}]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,E$2),SUMIF(CLASS!$N500:$S500,E$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,F$2),SUMIF(CLASS!$N500:$S500,F$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,G$2),SUMIF(CLASS!$N500:$S500,G$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,H$2),SUMIF(CLASS!$N500:$S500,H$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,I$2),SUMIF(CLASS!$N500:$S500,I$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,J$2),SUMIF(CLASS!$N500:$S500,J$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,K$2),SUMIF(CLASS!$N500:$S500,K$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,L$2),SUMIF(CLASS!$N500:$S500,L$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,M$2),SUMIF(CLASS!$N500:$S500,M$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,N$2),SUMIF(CLASS!$N500:$S500,N$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,O$2),SUMIF(CLASS!$N500:$S500,O$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,P$2),SUMIF(CLASS!$N500:$S500,P$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,Q$2),SUMIF(CLASS!$N500:$S500,Q$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,R$2),SUMIF(CLASS!$N500:$S500,R$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,S$2),SUMIF(CLASS!$N500:$S500,S$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,T$2),SUMIF(CLASS!$N500:$S500,T$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,U$2),SUMIF(CLASS!$N500:$S500,U$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,V$2),SUMIF(CLASS!$N500:$S500,V$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,W$2),SUMIF(CLASS!$N500:$S500,W$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,X$2),SUMIF(CLASS!$N500:$S500,X$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,Y$2),SUMIF(CLASS!$N500:$S500,Y$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,Z$2),SUMIF(CLASS!$N500:$S500,Z$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AA$2),SUMIF(CLASS!$N500:$S500,AA$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AB$2),SUMIF(CLASS!$N500:$S500,AB$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AC$2),SUMIF(CLASS!$N500:$S500,AC$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AD$2),SUMIF(CLASS!$N500:$S500,AD$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AE$2),SUMIF(CLASS!$N500:$S500,AE$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AF$2),SUMIF(CLASS!$N500:$S500,AF$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AG$2),SUMIF(CLASS!$N500:$S500,AG$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AH$2),SUMIF(CLASS!$N500:$S500,AH$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AI$2),SUMIF(CLASS!$N500:$S500,AI$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AJ$2),SUMIF(CLASS!$N500:$S500,AJ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AK$2),SUMIF(CLASS!$N500:$S500,AK$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AL$2),SUMIF(CLASS!$N500:$S500,AL$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AM$2),SUMIF(CLASS!$N500:$S500,AM$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AN$2),SUMIF(CLASS!$N500:$S500,AN$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AO$2),SUMIF(CLASS!$N500:$S500,AO$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AP$2),SUMIF(CLASS!$N500:$S500,AP$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AQ$2),SUMIF(CLASS!$N500:$S500,AQ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AR$2),SUMIF(CLASS!$N500:$S500,AR$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AS$2),SUMIF(CLASS!$N500:$S500,AS$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AT$2),SUMIF(CLASS!$N500:$S500,AT$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AU$2),SUMIF(CLASS!$N500:$S500,AU$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AV$2),SUMIF(CLASS!$N500:$S500,AV$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AW$2),SUMIF(CLASS!$N500:$S500,AW$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AX$2),SUMIF(CLASS!$N500:$S500,AX$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AY$2),SUMIF(CLASS!$N500:$S500,AY$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,AZ$2),SUMIF(CLASS!$N500:$S500,AZ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BA$2),SUMIF(CLASS!$N500:$S500,BA$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BB$2),SUMIF(CLASS!$N500:$S500,BB$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BC$2),SUMIF(CLASS!$N500:$S500,BC$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BD$2),SUMIF(CLASS!$N500:$S500,BD$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BE$2),SUMIF(CLASS!$N500:$S500,BE$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BF$2),SUMIF(CLASS!$N500:$S500,BF$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BG$2),SUMIF(CLASS!$N500:$S500,BG$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BH$2),SUMIF(CLASS!$N500:$S500,BH$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BI$2),SUMIF(CLASS!$N500:$S500,BI$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BJ$2),SUMIF(CLASS!$N500:$S500,BJ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BK$2),SUMIF(CLASS!$N500:$S500,BK$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BL$2),SUMIF(CLASS!$N500:$S500,BL$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BM$2),SUMIF(CLASS!$N500:$S500,BM$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BN$2),SUMIF(CLASS!$N500:$S500,BN$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BO$2),SUMIF(CLASS!$N500:$S500,BO$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BP$2),SUMIF(CLASS!$N500:$S500,BP$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BQ$2),SUMIF(CLASS!$N500:$S500,BQ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BR$2),SUMIF(CLASS!$N500:$S500,BR$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BS$2),SUMIF(CLASS!$N500:$S500,BS$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BT$2),SUMIF(CLASS!$N500:$S500,BT$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BU$2),SUMIF(CLASS!$N500:$S500,BU$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BV$2),SUMIF(CLASS!$N500:$S500,BV$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BW$2),SUMIF(CLASS!$N500:$S500,BW$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BX$2),SUMIF(CLASS!$N500:$S500,BX$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BY$2),SUMIF(CLASS!$N500:$S500,BY$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$R500),2,BZ$2),SUMIF(CLASS!$N500:$S500,BZ$3,CLASS!$E500:$J500))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC500:CH500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK500:CP500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS500:CX500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA500:DF500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI500:DN500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ500:DV500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY500:ED500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG500:EL500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO500:ET500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW500:FB500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE500:FJ500)","v":0},0]
[null,{"$f":"ACCOUNTS!B501","v":"Sub-total"},{"$f":"SUM(C499:C500)","v":0},0,{"$f":"SUM(E499:E500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS499:AS500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB499:BB500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC499:CC500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK499:CK500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS499:CS500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA499:DA500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI499:DI500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ499:DQ500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY499:DY500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG499:EG500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO499:EO500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW499:EW500)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE499:FE500)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,{"$f":"ACCOUNTS!B503","v":"79 Transmission Labor Expense - Maintenance"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A505","v":"~"},{"$f":"ACCOUNTS!B505","v":"~"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,E$2),SUMIF(CLASS!$N505:$S505,E$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,F$2),SUMIF(CLASS!$N505:$S505,F$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,G$2),SUMIF(CLASS!$N505:$S505,G$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,H$2),SUMIF(CLASS!$N505:$S505,H$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,I$2),SUMIF(CLASS!$N505:$S505,I$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,J$2),SUMIF(CLASS!$N505:$S505,J$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,K$2),SUMIF(CLASS!$N505:$S505,K$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,L$2),SUMIF(CLASS!$N505:$S505,L$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,M$2),SUMIF(CLASS!$N505:$S505,M$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,N$2),SUMIF(CLASS!$N505:$S505,N$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,O$2),SUMIF(CLASS!$N505:$S505,O$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,P$2),SUMIF(CLASS!$N505:$S505,P$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,Q$2),SUMIF(CLASS!$N505:$S505,Q$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,R$2),SUMIF(CLASS!$N505:$S505,R$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,S$2),SUMIF(CLASS!$N505:$S505,S$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,T$2),SUMIF(CLASS!$N505:$S505,T$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,U$2),SUMIF(CLASS!$N505:$S505,U$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,V$2),SUMIF(CLASS!$N505:$S505,V$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,W$2),SUMIF(CLASS!$N505:$S505,W$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,X$2),SUMIF(CLASS!$N505:$S505,X$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,Y$2),SUMIF(CLASS!$N505:$S505,Y$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,Z$2),SUMIF(CLASS!$N505:$S505,Z$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AA$2),SUMIF(CLASS!$N505:$S505,AA$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AB$2),SUMIF(CLASS!$N505:$S505,AB$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AC$2),SUMIF(CLASS!$N505:$S505,AC$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AD$2),SUMIF(CLASS!$N505:$S505,AD$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AE$2),SUMIF(CLASS!$N505:$S505,AE$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AF$2),SUMIF(CLASS!$N505:$S505,AF$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AG$2),SUMIF(CLASS!$N505:$S505,AG$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AH$2),SUMIF(CLASS!$N505:$S505,AH$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AI$2),SUMIF(CLASS!$N505:$S505,AI$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AJ$2),SUMIF(CLASS!$N505:$S505,AJ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AK$2),SUMIF(CLASS!$N505:$S505,AK$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AL$2),SUMIF(CLASS!$N505:$S505,AL$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AM$2),SUMIF(CLASS!$N505:$S505,AM$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AN$2),SUMIF(CLASS!$N505:$S505,AN$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AO$2),SUMIF(CLASS!$N505:$S505,AO$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AP$2),SUMIF(CLASS!$N505:$S505,AP$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AQ$2),SUMIF(CLASS!$N505:$S505,AQ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AR$2),SUMIF(CLASS!$N505:$S505,AR$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AS$2),SUMIF(CLASS!$N505:$S505,AS$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AT$2),SUMIF(CLASS!$N505:$S505,AT$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AU$2),SUMIF(CLASS!$N505:$S505,AU$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AV$2),SUMIF(CLASS!$N505:$S505,AV$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AW$2),SUMIF(CLASS!$N505:$S505,AW$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AX$2),SUMIF(CLASS!$N505:$S505,AX$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AY$2),SUMIF(CLASS!$N505:$S505,AY$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,AZ$2),SUMIF(CLASS!$N505:$S505,AZ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BA$2),SUMIF(CLASS!$N505:$S505,BA$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BB$2),SUMIF(CLASS!$N505:$S505,BB$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BC$2),SUMIF(CLASS!$N505:$S505,BC$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BD$2),SUMIF(CLASS!$N505:$S505,BD$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BE$2),SUMIF(CLASS!$N505:$S505,BE$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BF$2),SUMIF(CLASS!$N505:$S505,BF$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BG$2),SUMIF(CLASS!$N505:$S505,BG$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BH$2),SUMIF(CLASS!$N505:$S505,BH$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BI$2),SUMIF(CLASS!$N505:$S505,BI$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BJ$2),SUMIF(CLASS!$N505:$S505,BJ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BK$2),SUMIF(CLASS!$N505:$S505,BK$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BL$2),SUMIF(CLASS!$N505:$S505,BL$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BM$2),SUMIF(CLASS!$N505:$S505,BM$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BN$2),SUMIF(CLASS!$N505:$S505,BN$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BO$2),SUMIF(CLASS!$N505:$S505,BO$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BP$2),SUMIF(CLASS!$N505:$S505,BP$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BQ$2),SUMIF(CLASS!$N505:$S505,BQ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BR$2),SUMIF(CLASS!$N505:$S505,BR$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BS$2),SUMIF(CLASS!$N505:$S505,BS$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BT$2),SUMIF(CLASS!$N505:$S505,BT$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BU$2),SUMIF(CLASS!$N505:$S505,BU$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BV$2),SUMIF(CLASS!$N505:$S505,BV$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BW$2),SUMIF(CLASS!$N505:$S505,BW$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BX$2),SUMIF(CLASS!$N505:$S505,BX$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BY$2),SUMIF(CLASS!$N505:$S505,BY$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$R505),2,BZ$2),SUMIF(CLASS!$N505:$S505,BZ$3,CLASS!$E505:$J505))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC505:CH505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK505:CP505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS505:CX505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA505:DF505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI505:DN505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ505:DV505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY505:ED505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG505:EL505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO505:ET505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW505:FB505)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE505:FJ505)","v":0},0]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,E$2),SUMIF(CLASS!$N506:$S506,E$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,F$2),SUMIF(CLASS!$N506:$S506,F$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,G$2),SUMIF(CLASS!$N506:$S506,G$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,H$2),SUMIF(CLASS!$N506:$S506,H$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,I$2),SUMIF(CLASS!$N506:$S506,I$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,J$2),SUMIF(CLASS!$N506:$S506,J$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,K$2),SUMIF(CLASS!$N506:$S506,K$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,L$2),SUMIF(CLASS!$N506:$S506,L$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,M$2),SUMIF(CLASS!$N506:$S506,M$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,N$2),SUMIF(CLASS!$N506:$S506,N$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,O$2),SUMIF(CLASS!$N506:$S506,O$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,P$2),SUMIF(CLASS!$N506:$S506,P$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,Q$2),SUMIF(CLASS!$N506:$S506,Q$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,R$2),SUMIF(CLASS!$N506:$S506,R$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,S$2),SUMIF(CLASS!$N506:$S506,S$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,T$2),SUMIF(CLASS!$N506:$S506,T$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,U$2),SUMIF(CLASS!$N506:$S506,U$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,V$2),SUMIF(CLASS!$N506:$S506,V$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,W$2),SUMIF(CLASS!$N506:$S506,W$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,X$2),SUMIF(CLASS!$N506:$S506,X$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,Y$2),SUMIF(CLASS!$N506:$S506,Y$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,Z$2),SUMIF(CLASS!$N506:$S506,Z$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AA$2),SUMIF(CLASS!$N506:$S506,AA$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AB$2),SUMIF(CLASS!$N506:$S506,AB$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AC$2),SUMIF(CLASS!$N506:$S506,AC$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AD$2),SUMIF(CLASS!$N506:$S506,AD$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AE$2),SUMIF(CLASS!$N506:$S506,AE$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AF$2),SUMIF(CLASS!$N506:$S506,AF$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AG$2),SUMIF(CLASS!$N506:$S506,AG$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AH$2),SUMIF(CLASS!$N506:$S506,AH$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AI$2),SUMIF(CLASS!$N506:$S506,AI$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AJ$2),SUMIF(CLASS!$N506:$S506,AJ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AK$2),SUMIF(CLASS!$N506:$S506,AK$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AL$2),SUMIF(CLASS!$N506:$S506,AL$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AM$2),SUMIF(CLASS!$N506:$S506,AM$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AN$2),SUMIF(CLASS!$N506:$S506,AN$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AO$2),SUMIF(CLASS!$N506:$S506,AO$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AP$2),SUMIF(CLASS!$N506:$S506,AP$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AQ$2),SUMIF(CLASS!$N506:$S506,AQ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AR$2),SUMIF(CLASS!$N506:$S506,AR$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AS$2),SUMIF(CLASS!$N506:$S506,AS$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AT$2),SUMIF(CLASS!$N506:$S506,AT$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AU$2),SUMIF(CLASS!$N506:$S506,AU$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AV$2),SUMIF(CLASS!$N506:$S506,AV$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AW$2),SUMIF(CLASS!$N506:$S506,AW$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AX$2),SUMIF(CLASS!$N506:$S506,AX$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AY$2),SUMIF(CLASS!$N506:$S506,AY$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,AZ$2),SUMIF(CLASS!$N506:$S506,AZ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BA$2),SUMIF(CLASS!$N506:$S506,BA$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BB$2),SUMIF(CLASS!$N506:$S506,BB$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BC$2),SUMIF(CLASS!$N506:$S506,BC$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BD$2),SUMIF(CLASS!$N506:$S506,BD$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BE$2),SUMIF(CLASS!$N506:$S506,BE$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BF$2),SUMIF(CLASS!$N506:$S506,BF$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BG$2),SUMIF(CLASS!$N506:$S506,BG$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BH$2),SUMIF(CLASS!$N506:$S506,BH$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BI$2),SUMIF(CLASS!$N506:$S506,BI$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BJ$2),SUMIF(CLASS!$N506:$S506,BJ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BK$2),SUMIF(CLASS!$N506:$S506,BK$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BL$2),SUMIF(CLASS!$N506:$S506,BL$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BM$2),SUMIF(CLASS!$N506:$S506,BM$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BN$2),SUMIF(CLASS!$N506:$S506,BN$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BO$2),SUMIF(CLASS!$N506:$S506,BO$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BP$2),SUMIF(CLASS!$N506:$S506,BP$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BQ$2),SUMIF(CLASS!$N506:$S506,BQ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BR$2),SUMIF(CLASS!$N506:$S506,BR$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BS$2),SUMIF(CLASS!$N506:$S506,BS$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BT$2),SUMIF(CLASS!$N506:$S506,BT$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BU$2),SUMIF(CLASS!$N506:$S506,BU$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BV$2),SUMIF(CLASS!$N506:$S506,BV$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BW$2),SUMIF(CLASS!$N506:$S506,BW$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BX$2),SUMIF(CLASS!$N506:$S506,BX$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BY$2),SUMIF(CLASS!$N506:$S506,BY$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$R506),2,BZ$2),SUMIF(CLASS!$N506:$S506,BZ$3,CLASS!$E506:$J506))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC506:CH506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK506:CP506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS506:CX506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA506:DF506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI506:DN506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ506:DV506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY506:ED506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG506:EL506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO506:ET506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW506:FB506)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE506:FJ506)","v":0},0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,E$2),SUMIF(CLASS!$N508:$S508,E$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,F$2),SUMIF(CLASS!$N508:$S508,F$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,G$2),SUMIF(CLASS!$N508:$S508,G$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,H$2),SUMIF(CLASS!$N508:$S508,H$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,I$2),SUMIF(CLASS!$N508:$S508,I$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,J$2),SUMIF(CLASS!$N508:$S508,J$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,K$2),SUMIF(CLASS!$N508:$S508,K$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,L$2),SUMIF(CLASS!$N508:$S508,L$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,M$2),SUMIF(CLASS!$N508:$S508,M$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,N$2),SUMIF(CLASS!$N508:$S508,N$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,O$2),SUMIF(CLASS!$N508:$S508,O$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,P$2),SUMIF(CLASS!$N508:$S508,P$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Q$2),SUMIF(CLASS!$N508:$S508,Q$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,R$2),SUMIF(CLASS!$N508:$S508,R$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,S$2),SUMIF(CLASS!$N508:$S508,S$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,T$2),SUMIF(CLASS!$N508:$S508,T$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,U$2),SUMIF(CLASS!$N508:$S508,U$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,V$2),SUMIF(CLASS!$N508:$S508,V$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,W$2),SUMIF(CLASS!$N508:$S508,W$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,X$2),SUMIF(CLASS!$N508:$S508,X$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Y$2),SUMIF(CLASS!$N508:$S508,Y$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Z$2),SUMIF(CLASS!$N508:$S508,Z$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AA$2),SUMIF(CLASS!$N508:$S508,AA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AB$2),SUMIF(CLASS!$N508:$S508,AB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AC$2),SUMIF(CLASS!$N508:$S508,AC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AD$2),SUMIF(CLASS!$N508:$S508,AD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AE$2),SUMIF(CLASS!$N508:$S508,AE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AF$2),SUMIF(CLASS!$N508:$S508,AF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AG$2),SUMIF(CLASS!$N508:$S508,AG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AH$2),SUMIF(CLASS!$N508:$S508,AH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AI$2),SUMIF(CLASS!$N508:$S508,AI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AJ$2),SUMIF(CLASS!$N508:$S508,AJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AK$2),SUMIF(CLASS!$N508:$S508,AK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AL$2),SUMIF(CLASS!$N508:$S508,AL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AM$2),SUMIF(CLASS!$N508:$S508,AM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AN$2),SUMIF(CLASS!$N508:$S508,AN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AO$2),SUMIF(CLASS!$N508:$S508,AO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AP$2),SUMIF(CLASS!$N508:$S508,AP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AQ$2),SUMIF(CLASS!$N508:$S508,AQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AR$2),SUMIF(CLASS!$N508:$S508,AR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AS$2),SUMIF(CLASS!$N508:$S508,AS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AT$2),SUMIF(CLASS!$N508:$S508,AT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AU$2),SUMIF(CLASS!$N508:$S508,AU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AV$2),SUMIF(CLASS!$N508:$S508,AV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AW$2),SUMIF(CLASS!$N508:$S508,AW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AX$2),SUMIF(CLASS!$N508:$S508,AX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AY$2),SUMIF(CLASS!$N508:$S508,AY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AZ$2),SUMIF(CLASS!$N508:$S508,AZ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BA$2),SUMIF(CLASS!$N508:$S508,BA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BB$2),SUMIF(CLASS!$N508:$S508,BB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BC$2),SUMIF(CLASS!$N508:$S508,BC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BD$2),SUMIF(CLASS!$N508:$S508,BD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BE$2),SUMIF(CLASS!$N508:$S508,BE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BF$2),SUMIF(CLASS!$N508:$S508,BF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BG$2),SUMIF(CLASS!$N508:$S508,BG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BH$2),SUMIF(CLASS!$N508:$S508,BH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BI$2),SUMIF(CLASS!$N508:$S508,BI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BJ$2),SUMIF(CLASS!$N508:$S508,BJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BK$2),SUMIF(CLASS!$N508:$S508,BK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BL$2),SUMIF(CLASS!$N508:$S508,BL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BM$2),SUMIF(CLASS!$N508:$S508,BM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BN$2),SUMIF(CLASS!$N508:$S508,BN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BO$2),SUMIF(CLASS!$N508:$S508,BO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BP$2),SUMIF(CLASS!$N508:$S508,BP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BQ$2),SUMIF(CLASS!$N508:$S508,BQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BR$2),SUMIF(CLASS!$N508:$S508,BR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BS$2),SUMIF(CLASS!$N508:$S508,BS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BT$2),SUMIF(CLASS!$N508:$S508,BT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BU$2),SUMIF(CLASS!$N508:$S508,BU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BV$2),SUMIF(CLASS!$N508:$S508,BV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BW$2),SUMIF(CLASS!$N508:$S508,BW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BX$2),SUMIF(CLASS!$N508:$S508,BX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BY$2),SUMIF(CLASS!$N508:$S508,BY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BZ$2),SUMIF(CLASS!$N508:$S508,BZ$3,CLASS!$E508:$J508))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC508:CH508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK508:CP508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS508:CX508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA508:DF508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI508:DN508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ508:DV508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY508:ED508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG508:EL508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO508:ET508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW508:FB508)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE508:FJ508)","v":0},0]
[null,{"$f":"ACCOUNTS!B509","v":"Sub-total"},{"$f":"SUM(C504:C508)","v":0},0,{"$f":"SUM(E504:E508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS504:AS508)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB504:BB508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC504:CC508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK504:CK508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS504:CS508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA504:DA508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI504:DI508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ504:DQ508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY504:DY508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG504:EG508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO504:EO508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW504:EW508)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE504:FE508)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B511","v":"80 Distribution Labor Expense - Maintenance"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK511,FC511,EU511,EM511,EE511,DW511,DO511,DG511,CY511,CQ511,CI511)-C511),1)","v":0}]
[{"$f":"ACCOUNTS!A513","v":"~"},{"$f":"ACCOUNTS!B513","v":"~"},{"$f":"ACCOUNTS!C513","v":0},0,{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,E$2),SUMIF(CLASS!$N513:$S513,E$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,F$2),SUMIF(CLASS!$N513:$S513,F$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,G$2),SUMIF(CLASS!$N513:$S513,G$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,H$2),SUMIF(CLASS!$N513:$S513,H$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,I$2),SUMIF(CLASS!$N513:$S513,I$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,J$2),SUMIF(CLASS!$N513:$S513,J$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,K$2),SUMIF(CLASS!$N513:$S513,K$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,L$2),SUMIF(CLASS!$N513:$S513,L$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,M$2),SUMIF(CLASS!$N513:$S513,M$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,N$2),SUMIF(CLASS!$N513:$S513,N$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,O$2),SUMIF(CLASS!$N513:$S513,O$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,P$2),SUMIF(CLASS!$N513:$S513,P$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,Q$2),SUMIF(CLASS!$N513:$S513,Q$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,R$2),SUMIF(CLASS!$N513:$S513,R$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,S$2),SUMIF(CLASS!$N513:$S513,S$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,T$2),SUMIF(CLASS!$N513:$S513,T$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,U$2),SUMIF(CLASS!$N513:$S513,U$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,V$2),SUMIF(CLASS!$N513:$S513,V$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,W$2),SUMIF(CLASS!$N513:$S513,W$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,X$2),SUMIF(CLASS!$N513:$S513,X$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,Y$2),SUMIF(CLASS!$N513:$S513,Y$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,Z$2),SUMIF(CLASS!$N513:$S513,Z$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AA$2),SUMIF(CLASS!$N513:$S513,AA$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AB$2),SUMIF(CLASS!$N513:$S513,AB$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AC$2),SUMIF(CLASS!$N513:$S513,AC$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AD$2),SUMIF(CLASS!$N513:$S513,AD$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AE$2),SUMIF(CLASS!$N513:$S513,AE$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AF$2),SUMIF(CLASS!$N513:$S513,AF$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AG$2),SUMIF(CLASS!$N513:$S513,AG$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AH$2),SUMIF(CLASS!$N513:$S513,AH$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AI$2),SUMIF(CLASS!$N513:$S513,AI$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AJ$2),SUMIF(CLASS!$N513:$S513,AJ$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AK$2),SUMIF(CLASS!$N513:$S513,AK$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AL$2),SUMIF(CLASS!$N513:$S513,AL$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AM$2),SUMIF(CLASS!$N513:$S513,AM$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AN$2),SUMIF(CLASS!$N513:$S513,AN$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AO$2),SUMIF(CLASS!$N513:$S513,AO$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AP$2),SUMIF(CLASS!$N513:$S513,AP$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AQ$2),SUMIF(CLASS!$N513:$S513,AQ$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AR$2),SUMIF(CLASS!$N513:$S513,AR$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AS$2),SUMIF(CLASS!$N513:$S513,AS$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AT$2),SUMIF(CLASS!$N513:$S513,AT$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AU$2),SUMIF(CLASS!$N513:$S513,AU$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AV$2),SUMIF(CLASS!$N513:$S513,AV$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AW$2),SUMIF(CLASS!$N513:$S513,AW$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AX$2),SUMIF(CLASS!$N513:$S513,AX$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AY$2),SUMIF(CLASS!$N513:$S513,AY$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,AZ$2),SUMIF(CLASS!$N513:$S513,AZ$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BA$2),SUMIF(CLASS!$N513:$S513,BA$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BB$2),SUMIF(CLASS!$N513:$S513,BB$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BC$2),SUMIF(CLASS!$N513:$S513,BC$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BD$2),SUMIF(CLASS!$N513:$S513,BD$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BE$2),SUMIF(CLASS!$N513:$S513,BE$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BF$2),SUMIF(CLASS!$N513:$S513,BF$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BG$2),SUMIF(CLASS!$N513:$S513,BG$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BH$2),SUMIF(CLASS!$N513:$S513,BH$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BI$2),SUMIF(CLASS!$N513:$S513,BI$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BJ$2),SUMIF(CLASS!$N513:$S513,BJ$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BK$2),SUMIF(CLASS!$N513:$S513,BK$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BL$2),SUMIF(CLASS!$N513:$S513,BL$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BM$2),SUMIF(CLASS!$N513:$S513,BM$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BN$2),SUMIF(CLASS!$N513:$S513,BN$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BO$2),SUMIF(CLASS!$N513:$S513,BO$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BP$2),SUMIF(CLASS!$N513:$S513,BP$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BQ$2),SUMIF(CLASS!$N513:$S513,BQ$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BR$2),SUMIF(CLASS!$N513:$S513,BR$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BS$2),SUMIF(CLASS!$N513:$S513,BS$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BT$2),SUMIF(CLASS!$N513:$S513,BT$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BU$2),SUMIF(CLASS!$N513:$S513,BU$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BV$2),SUMIF(CLASS!$N513:$S513,BV$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BW$2),SUMIF(CLASS!$N513:$S513,BW$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BX$2),SUMIF(CLASS!$N513:$S513,BX$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BY$2),SUMIF(CLASS!$N513:$S513,BY$3,CLASS!$E513:$J513))","v":0},{"$f":"IF(CLASS!$L513<>0,FUNCALLOC!$C513*INDEX(INDIRECT(ACCOUNTS!$R513),2,BZ$2),SUMIF(CLASS!$N513:$S513,BZ$3,CLASS!$E513:$J513))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC513:CH513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK513:CP513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS513:CX513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA513:DF513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI513:DN513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ513:DV513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY513:ED513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG513:EL513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO513:ET513)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW513:FB513)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},0,{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,E$2),SUMIF(CLASS!$N514:$S514,E$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,F$2),SUMIF(CLASS!$N514:$S514,F$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,G$2),SUMIF(CLASS!$N514:$S514,G$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,H$2),SUMIF(CLASS!$N514:$S514,H$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,I$2),SUMIF(CLASS!$N514:$S514,I$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,J$2),SUMIF(CLASS!$N514:$S514,J$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,K$2),SUMIF(CLASS!$N514:$S514,K$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,L$2),SUMIF(CLASS!$N514:$S514,L$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,M$2),SUMIF(CLASS!$N514:$S514,M$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,N$2),SUMIF(CLASS!$N514:$S514,N$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,O$2),SUMIF(CLASS!$N514:$S514,O$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,P$2),SUMIF(CLASS!$N514:$S514,P$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Q$2),SUMIF(CLASS!$N514:$S514,Q$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,R$2),SUMIF(CLASS!$N514:$S514,R$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,S$2),SUMIF(CLASS!$N514:$S514,S$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,T$2),SUMIF(CLASS!$N514:$S514,T$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,U$2),SUMIF(CLASS!$N514:$S514,U$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,V$2),SUMIF(CLASS!$N514:$S514,V$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,W$2),SUMIF(CLASS!$N514:$S514,W$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,X$2),SUMIF(CLASS!$N514:$S514,X$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Y$2),SUMIF(CLASS!$N514:$S514,Y$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Z$2),SUMIF(CLASS!$N514:$S514,Z$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AA$2),SUMIF(CLASS!$N514:$S514,AA$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AB$2),SUMIF(CLASS!$N514:$S514,AB$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AC$2),SUMIF(CLASS!$N514:$S514,AC$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AD$2),SUMIF(CLASS!$N514:$S514,AD$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AE$2),SUMIF(CLASS!$N514:$S514,AE$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AF$2),SUMIF(CLASS!$N514:$S514,AF$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AG$2),SUMIF(CLASS!$N514:$S514,AG$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AH$2),SUMIF(CLASS!$N514:$S514,AH$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AI$2),SUMIF(CLASS!$N514:$S514,AI$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AJ$2),SUMIF(CLASS!$N514:$S514,AJ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AK$2),SUMIF(CLASS!$N514:$S514,AK$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AL$2),SUMIF(CLASS!$N514:$S514,AL$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AM$2),SUMIF(CLASS!$N514:$S514,AM$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AN$2),SUMIF(CLASS!$N514:$S514,AN$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AO$2),SUMIF(CLASS!$N514:$S514,AO$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AP$2),SUMIF(CLASS!$N514:$S514,AP$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AQ$2),SUMIF(CLASS!$N514:$S514,AQ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AR$2),SUMIF(CLASS!$N514:$S514,AR$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AS$2),SUMIF(CLASS!$N514:$S514,AS$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AT$2),SUMIF(CLASS!$N514:$S514,AT$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AU$2),SUMIF(CLASS!$N514:$S514,AU$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AV$2),SUMIF(CLASS!$N514:$S514,AV$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AW$2),SUMIF(CLASS!$N514:$S514,AW$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AX$2),SUMIF(CLASS!$N514:$S514,AX$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AY$2),SUMIF(CLASS!$N514:$S514,AY$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AZ$2),SUMIF(CLASS!$N514:$S514,AZ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BA$2),SUMIF(CLASS!$N514:$S514,BA$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BB$2),SUMIF(CLASS!$N514:$S514,BB$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BC$2),SUMIF(CLASS!$N514:$S514,BC$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BD$2),SUMIF(CLASS!$N514:$S514,BD$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BE$2),SUMIF(CLASS!$N514:$S514,BE$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BF$2),SUMIF(CLASS!$N514:$S514,BF$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BG$2),SUMIF(CLASS!$N514:$S514,BG$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BH$2),SUMIF(CLASS!$N514:$S514,BH$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BI$2),SUMIF(CLASS!$N514:$S514,BI$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BJ$2),SUMIF(CLASS!$N514:$S514,BJ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BK$2),SUMIF(CLASS!$N514:$S514,BK$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BL$2),SUMIF(CLASS!$N514:$S514,BL$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BM$2),SUMIF(CLASS!$N514:$S514,BM$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BN$2),SUMIF(CLASS!$N514:$S514,BN$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BO$2),SUMIF(CLASS!$N514:$S514,BO$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BP$2),SUMIF(CLASS!$N514:$S514,BP$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BQ$2),SUMIF(CLASS!$N514:$S514,BQ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BR$2),SUMIF(CLASS!$N514:$S514,BR$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BS$2),SUMIF(CLASS!$N514:$S514,BS$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BT$2),SUMIF(CLASS!$N514:$S514,BT$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BU$2),SUMIF(CLASS!$N514:$S514,BU$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BV$2),SUMIF(CLASS!$N514:$S514,BV$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BW$2),SUMIF(CLASS!$N514:$S514,BW$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BX$2),SUMIF(CLASS!$N514:$S514,BX$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BY$2),SUMIF(CLASS!$N514:$S514,BY$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOC!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BZ$2),SUMIF(CLASS!$N514:$S514,BZ$3,CLASS!$E514:$J514))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A516","v":"~"},{"$f":"ACCOUNTS!B516","v":"~"},{"$f":"ACCOUNTS!C516","v":0},0,{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,E$2),SUMIF(CLASS!$N516:$S516,E$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,F$2),SUMIF(CLASS!$N516:$S516,F$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,G$2),SUMIF(CLASS!$N516:$S516,G$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,H$2),SUMIF(CLASS!$N516:$S516,H$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,I$2),SUMIF(CLASS!$N516:$S516,I$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,J$2),SUMIF(CLASS!$N516:$S516,J$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,K$2),SUMIF(CLASS!$N516:$S516,K$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,L$2),SUMIF(CLASS!$N516:$S516,L$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,M$2),SUMIF(CLASS!$N516:$S516,M$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,N$2),SUMIF(CLASS!$N516:$S516,N$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,O$2),SUMIF(CLASS!$N516:$S516,O$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,P$2),SUMIF(CLASS!$N516:$S516,P$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,Q$2),SUMIF(CLASS!$N516:$S516,Q$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,R$2),SUMIF(CLASS!$N516:$S516,R$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,S$2),SUMIF(CLASS!$N516:$S516,S$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,T$2),SUMIF(CLASS!$N516:$S516,T$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,U$2),SUMIF(CLASS!$N516:$S516,U$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,V$2),SUMIF(CLASS!$N516:$S516,V$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,W$2),SUMIF(CLASS!$N516:$S516,W$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,X$2),SUMIF(CLASS!$N516:$S516,X$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,Y$2),SUMIF(CLASS!$N516:$S516,Y$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,Z$2),SUMIF(CLASS!$N516:$S516,Z$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AA$2),SUMIF(CLASS!$N516:$S516,AA$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AB$2),SUMIF(CLASS!$N516:$S516,AB$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AC$2),SUMIF(CLASS!$N516:$S516,AC$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AD$2),SUMIF(CLASS!$N516:$S516,AD$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AE$2),SUMIF(CLASS!$N516:$S516,AE$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AF$2),SUMIF(CLASS!$N516:$S516,AF$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AG$2),SUMIF(CLASS!$N516:$S516,AG$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AH$2),SUMIF(CLASS!$N516:$S516,AH$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AI$2),SUMIF(CLASS!$N516:$S516,AI$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AJ$2),SUMIF(CLASS!$N516:$S516,AJ$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AK$2),SUMIF(CLASS!$N516:$S516,AK$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AL$2),SUMIF(CLASS!$N516:$S516,AL$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AM$2),SUMIF(CLASS!$N516:$S516,AM$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AN$2),SUMIF(CLASS!$N516:$S516,AN$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AO$2),SUMIF(CLASS!$N516:$S516,AO$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AP$2),SUMIF(CLASS!$N516:$S516,AP$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AQ$2),SUMIF(CLASS!$N516:$S516,AQ$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AR$2),SUMIF(CLASS!$N516:$S516,AR$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AS$2),SUMIF(CLASS!$N516:$S516,AS$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AT$2),SUMIF(CLASS!$N516:$S516,AT$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AU$2),SUMIF(CLASS!$N516:$S516,AU$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AV$2),SUMIF(CLASS!$N516:$S516,AV$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AW$2),SUMIF(CLASS!$N516:$S516,AW$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AX$2),SUMIF(CLASS!$N516:$S516,AX$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AY$2),SUMIF(CLASS!$N516:$S516,AY$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,AZ$2),SUMIF(CLASS!$N516:$S516,AZ$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BA$2),SUMIF(CLASS!$N516:$S516,BA$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BB$2),SUMIF(CLASS!$N516:$S516,BB$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BC$2),SUMIF(CLASS!$N516:$S516,BC$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BD$2),SUMIF(CLASS!$N516:$S516,BD$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BE$2),SUMIF(CLASS!$N516:$S516,BE$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BF$2),SUMIF(CLASS!$N516:$S516,BF$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BG$2),SUMIF(CLASS!$N516:$S516,BG$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BH$2),SUMIF(CLASS!$N516:$S516,BH$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BI$2),SUMIF(CLASS!$N516:$S516,BI$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BJ$2),SUMIF(CLASS!$N516:$S516,BJ$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BK$2),SUMIF(CLASS!$N516:$S516,BK$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BL$2),SUMIF(CLASS!$N516:$S516,BL$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BM$2),SUMIF(CLASS!$N516:$S516,BM$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BN$2),SUMIF(CLASS!$N516:$S516,BN$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BO$2),SUMIF(CLASS!$N516:$S516,BO$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BP$2),SUMIF(CLASS!$N516:$S516,BP$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BQ$2),SUMIF(CLASS!$N516:$S516,BQ$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BR$2),SUMIF(CLASS!$N516:$S516,BR$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BS$2),SUMIF(CLASS!$N516:$S516,BS$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BT$2),SUMIF(CLASS!$N516:$S516,BT$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BU$2),SUMIF(CLASS!$N516:$S516,BU$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BV$2),SUMIF(CLASS!$N516:$S516,BV$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BW$2),SUMIF(CLASS!$N516:$S516,BW$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BX$2),SUMIF(CLASS!$N516:$S516,BX$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BY$2),SUMIF(CLASS!$N516:$S516,BY$3,CLASS!$E516:$J516))","v":0},{"$f":"IF(CLASS!$L516<>0,FUNCALLOC!$C516*INDEX(INDIRECT(ACCOUNTS!$R516),2,BZ$2),SUMIF(CLASS!$N516:$S516,BZ$3,CLASS!$E516:$J516))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A517","v":"~"},{"$f":"ACCOUNTS!B517","v":"~"},{"$f":"ACCOUNTS!C517","v":0},0,{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,E$2),SUMIF(CLASS!$N517:$S517,E$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,F$2),SUMIF(CLASS!$N517:$S517,F$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,G$2),SUMIF(CLASS!$N517:$S517,G$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,H$2),SUMIF(CLASS!$N517:$S517,H$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,I$2),SUMIF(CLASS!$N517:$S517,I$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,J$2),SUMIF(CLASS!$N517:$S517,J$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,K$2),SUMIF(CLASS!$N517:$S517,K$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,L$2),SUMIF(CLASS!$N517:$S517,L$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,M$2),SUMIF(CLASS!$N517:$S517,M$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,N$2),SUMIF(CLASS!$N517:$S517,N$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,O$2),SUMIF(CLASS!$N517:$S517,O$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,P$2),SUMIF(CLASS!$N517:$S517,P$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,Q$2),SUMIF(CLASS!$N517:$S517,Q$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,R$2),SUMIF(CLASS!$N517:$S517,R$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,S$2),SUMIF(CLASS!$N517:$S517,S$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,T$2),SUMIF(CLASS!$N517:$S517,T$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,U$2),SUMIF(CLASS!$N517:$S517,U$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,V$2),SUMIF(CLASS!$N517:$S517,V$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,W$2),SUMIF(CLASS!$N517:$S517,W$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,X$2),SUMIF(CLASS!$N517:$S517,X$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,Y$2),SUMIF(CLASS!$N517:$S517,Y$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,Z$2),SUMIF(CLASS!$N517:$S517,Z$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AA$2),SUMIF(CLASS!$N517:$S517,AA$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AB$2),SUMIF(CLASS!$N517:$S517,AB$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AC$2),SUMIF(CLASS!$N517:$S517,AC$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AD$2),SUMIF(CLASS!$N517:$S517,AD$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AE$2),SUMIF(CLASS!$N517:$S517,AE$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AF$2),SUMIF(CLASS!$N517:$S517,AF$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AG$2),SUMIF(CLASS!$N517:$S517,AG$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AH$2),SUMIF(CLASS!$N517:$S517,AH$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AI$2),SUMIF(CLASS!$N517:$S517,AI$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AJ$2),SUMIF(CLASS!$N517:$S517,AJ$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AK$2),SUMIF(CLASS!$N517:$S517,AK$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AL$2),SUMIF(CLASS!$N517:$S517,AL$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AM$2),SUMIF(CLASS!$N517:$S517,AM$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AN$2),SUMIF(CLASS!$N517:$S517,AN$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AO$2),SUMIF(CLASS!$N517:$S517,AO$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AP$2),SUMIF(CLASS!$N517:$S517,AP$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AQ$2),SUMIF(CLASS!$N517:$S517,AQ$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AR$2),SUMIF(CLASS!$N517:$S517,AR$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AS$2),SUMIF(CLASS!$N517:$S517,AS$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AT$2),SUMIF(CLASS!$N517:$S517,AT$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AU$2),SUMIF(CLASS!$N517:$S517,AU$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AV$2),SUMIF(CLASS!$N517:$S517,AV$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AW$2),SUMIF(CLASS!$N517:$S517,AW$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AX$2),SUMIF(CLASS!$N517:$S517,AX$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AY$2),SUMIF(CLASS!$N517:$S517,AY$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,AZ$2),SUMIF(CLASS!$N517:$S517,AZ$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BA$2),SUMIF(CLASS!$N517:$S517,BA$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BB$2),SUMIF(CLASS!$N517:$S517,BB$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BC$2),SUMIF(CLASS!$N517:$S517,BC$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BD$2),SUMIF(CLASS!$N517:$S517,BD$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BE$2),SUMIF(CLASS!$N517:$S517,BE$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BF$2),SUMIF(CLASS!$N517:$S517,BF$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BG$2),SUMIF(CLASS!$N517:$S517,BG$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BH$2),SUMIF(CLASS!$N517:$S517,BH$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BI$2),SUMIF(CLASS!$N517:$S517,BI$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BJ$2),SUMIF(CLASS!$N517:$S517,BJ$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BK$2),SUMIF(CLASS!$N517:$S517,BK$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BL$2),SUMIF(CLASS!$N517:$S517,BL$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BM$2),SUMIF(CLASS!$N517:$S517,BM$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BN$2),SUMIF(CLASS!$N517:$S517,BN$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BO$2),SUMIF(CLASS!$N517:$S517,BO$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BP$2),SUMIF(CLASS!$N517:$S517,BP$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BQ$2),SUMIF(CLASS!$N517:$S517,BQ$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BR$2),SUMIF(CLASS!$N517:$S517,BR$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BS$2),SUMIF(CLASS!$N517:$S517,BS$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BT$2),SUMIF(CLASS!$N517:$S517,BT$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BU$2),SUMIF(CLASS!$N517:$S517,BU$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BV$2),SUMIF(CLASS!$N517:$S517,BV$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BW$2),SUMIF(CLASS!$N517:$S517,BW$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BX$2),SUMIF(CLASS!$N517:$S517,BX$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BY$2),SUMIF(CLASS!$N517:$S517,BY$3,CLASS!$E517:$J517))","v":0},{"$f":"IF(CLASS!$L517<>0,FUNCALLOC!$C517*INDEX(INDIRECT(ACCOUNTS!$R517),2,BZ$2),SUMIF(CLASS!$N517:$S517,BZ$3,CLASS!$E517:$J517))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A518","v":"~"},{"$f":"ACCOUNTS!B518","v":"~"},{"$f":"ACCOUNTS!C518","v":0},0,{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,E$2),SUMIF(CLASS!$N518:$S518,E$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,F$2),SUMIF(CLASS!$N518:$S518,F$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,G$2),SUMIF(CLASS!$N518:$S518,G$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,H$2),SUMIF(CLASS!$N518:$S518,H$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,I$2),SUMIF(CLASS!$N518:$S518,I$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,J$2),SUMIF(CLASS!$N518:$S518,J$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,K$2),SUMIF(CLASS!$N518:$S518,K$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,L$2),SUMIF(CLASS!$N518:$S518,L$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,M$2),SUMIF(CLASS!$N518:$S518,M$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,N$2),SUMIF(CLASS!$N518:$S518,N$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,O$2),SUMIF(CLASS!$N518:$S518,O$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,P$2),SUMIF(CLASS!$N518:$S518,P$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,Q$2),SUMIF(CLASS!$N518:$S518,Q$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,R$2),SUMIF(CLASS!$N518:$S518,R$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,S$2),SUMIF(CLASS!$N518:$S518,S$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,T$2),SUMIF(CLASS!$N518:$S518,T$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,U$2),SUMIF(CLASS!$N518:$S518,U$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,V$2),SUMIF(CLASS!$N518:$S518,V$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,W$2),SUMIF(CLASS!$N518:$S518,W$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,X$2),SUMIF(CLASS!$N518:$S518,X$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,Y$2),SUMIF(CLASS!$N518:$S518,Y$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,Z$2),SUMIF(CLASS!$N518:$S518,Z$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AA$2),SUMIF(CLASS!$N518:$S518,AA$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AB$2),SUMIF(CLASS!$N518:$S518,AB$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AC$2),SUMIF(CLASS!$N518:$S518,AC$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AD$2),SUMIF(CLASS!$N518:$S518,AD$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AE$2),SUMIF(CLASS!$N518:$S518,AE$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AF$2),SUMIF(CLASS!$N518:$S518,AF$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AG$2),SUMIF(CLASS!$N518:$S518,AG$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AH$2),SUMIF(CLASS!$N518:$S518,AH$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AI$2),SUMIF(CLASS!$N518:$S518,AI$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AJ$2),SUMIF(CLASS!$N518:$S518,AJ$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AK$2),SUMIF(CLASS!$N518:$S518,AK$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AL$2),SUMIF(CLASS!$N518:$S518,AL$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AM$2),SUMIF(CLASS!$N518:$S518,AM$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AN$2),SUMIF(CLASS!$N518:$S518,AN$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AO$2),SUMIF(CLASS!$N518:$S518,AO$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AP$2),SUMIF(CLASS!$N518:$S518,AP$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AQ$2),SUMIF(CLASS!$N518:$S518,AQ$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AR$2),SUMIF(CLASS!$N518:$S518,AR$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AS$2),SUMIF(CLASS!$N518:$S518,AS$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AT$2),SUMIF(CLASS!$N518:$S518,AT$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AU$2),SUMIF(CLASS!$N518:$S518,AU$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AV$2),SUMIF(CLASS!$N518:$S518,AV$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AW$2),SUMIF(CLASS!$N518:$S518,AW$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AX$2),SUMIF(CLASS!$N518:$S518,AX$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AY$2),SUMIF(CLASS!$N518:$S518,AY$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,AZ$2),SUMIF(CLASS!$N518:$S518,AZ$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BA$2),SUMIF(CLASS!$N518:$S518,BA$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BB$2),SUMIF(CLASS!$N518:$S518,BB$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BC$2),SUMIF(CLASS!$N518:$S518,BC$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BD$2),SUMIF(CLASS!$N518:$S518,BD$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BE$2),SUMIF(CLASS!$N518:$S518,BE$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BF$2),SUMIF(CLASS!$N518:$S518,BF$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BG$2),SUMIF(CLASS!$N518:$S518,BG$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BH$2),SUMIF(CLASS!$N518:$S518,BH$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BI$2),SUMIF(CLASS!$N518:$S518,BI$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BJ$2),SUMIF(CLASS!$N518:$S518,BJ$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BK$2),SUMIF(CLASS!$N518:$S518,BK$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BL$2),SUMIF(CLASS!$N518:$S518,BL$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BM$2),SUMIF(CLASS!$N518:$S518,BM$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BN$2),SUMIF(CLASS!$N518:$S518,BN$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BO$2),SUMIF(CLASS!$N518:$S518,BO$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BP$2),SUMIF(CLASS!$N518:$S518,BP$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BQ$2),SUMIF(CLASS!$N518:$S518,BQ$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BR$2),SUMIF(CLASS!$N518:$S518,BR$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BS$2),SUMIF(CLASS!$N518:$S518,BS$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BT$2),SUMIF(CLASS!$N518:$S518,BT$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BU$2),SUMIF(CLASS!$N518:$S518,BU$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BV$2),SUMIF(CLASS!$N518:$S518,BV$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BW$2),SUMIF(CLASS!$N518:$S518,BW$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BX$2),SUMIF(CLASS!$N518:$S518,BX$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BY$2),SUMIF(CLASS!$N518:$S518,BY$3,CLASS!$E518:$J518))","v":0},{"$f":"IF(CLASS!$L518<>0,FUNCALLOC!$C518*INDEX(INDIRECT(ACCOUNTS!$R518),2,BZ$2),SUMIF(CLASS!$N518:$S518,BZ$3,CLASS!$E518:$J518))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},0,{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,E$2),SUMIF(CLASS!$N519:$S519,E$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,F$2),SUMIF(CLASS!$N519:$S519,F$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,G$2),SUMIF(CLASS!$N519:$S519,G$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,H$2),SUMIF(CLASS!$N519:$S519,H$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,I$2),SUMIF(CLASS!$N519:$S519,I$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,J$2),SUMIF(CLASS!$N519:$S519,J$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,K$2),SUMIF(CLASS!$N519:$S519,K$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,L$2),SUMIF(CLASS!$N519:$S519,L$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,M$2),SUMIF(CLASS!$N519:$S519,M$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,N$2),SUMIF(CLASS!$N519:$S519,N$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,O$2),SUMIF(CLASS!$N519:$S519,O$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,P$2),SUMIF(CLASS!$N519:$S519,P$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Q$2),SUMIF(CLASS!$N519:$S519,Q$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,R$2),SUMIF(CLASS!$N519:$S519,R$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,S$2),SUMIF(CLASS!$N519:$S519,S$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,T$2),SUMIF(CLASS!$N519:$S519,T$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,U$2),SUMIF(CLASS!$N519:$S519,U$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,V$2),SUMIF(CLASS!$N519:$S519,V$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,W$2),SUMIF(CLASS!$N519:$S519,W$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,X$2),SUMIF(CLASS!$N519:$S519,X$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Y$2),SUMIF(CLASS!$N519:$S519,Y$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Z$2),SUMIF(CLASS!$N519:$S519,Z$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AA$2),SUMIF(CLASS!$N519:$S519,AA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AB$2),SUMIF(CLASS!$N519:$S519,AB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AC$2),SUMIF(CLASS!$N519:$S519,AC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AD$2),SUMIF(CLASS!$N519:$S519,AD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AE$2),SUMIF(CLASS!$N519:$S519,AE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AF$2),SUMIF(CLASS!$N519:$S519,AF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AG$2),SUMIF(CLASS!$N519:$S519,AG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AH$2),SUMIF(CLASS!$N519:$S519,AH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AI$2),SUMIF(CLASS!$N519:$S519,AI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AJ$2),SUMIF(CLASS!$N519:$S519,AJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AK$2),SUMIF(CLASS!$N519:$S519,AK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AL$2),SUMIF(CLASS!$N519:$S519,AL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AM$2),SUMIF(CLASS!$N519:$S519,AM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AN$2),SUMIF(CLASS!$N519:$S519,AN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AO$2),SUMIF(CLASS!$N519:$S519,AO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AP$2),SUMIF(CLASS!$N519:$S519,AP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AQ$2),SUMIF(CLASS!$N519:$S519,AQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AR$2),SUMIF(CLASS!$N519:$S519,AR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AS$2),SUMIF(CLASS!$N519:$S519,AS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AT$2),SUMIF(CLASS!$N519:$S519,AT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AU$2),SUMIF(CLASS!$N519:$S519,AU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AV$2),SUMIF(CLASS!$N519:$S519,AV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AW$2),SUMIF(CLASS!$N519:$S519,AW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AX$2),SUMIF(CLASS!$N519:$S519,AX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AY$2),SUMIF(CLASS!$N519:$S519,AY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AZ$2),SUMIF(CLASS!$N519:$S519,AZ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BA$2),SUMIF(CLASS!$N519:$S519,BA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BB$2),SUMIF(CLASS!$N519:$S519,BB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BC$2),SUMIF(CLASS!$N519:$S519,BC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BD$2),SUMIF(CLASS!$N519:$S519,BD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BE$2),SUMIF(CLASS!$N519:$S519,BE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BF$2),SUMIF(CLASS!$N519:$S519,BF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BG$2),SUMIF(CLASS!$N519:$S519,BG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BH$2),SUMIF(CLASS!$N519:$S519,BH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BI$2),SUMIF(CLASS!$N519:$S519,BI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BJ$2),SUMIF(CLASS!$N519:$S519,BJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BK$2),SUMIF(CLASS!$N519:$S519,BK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BL$2),SUMIF(CLASS!$N519:$S519,BL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BM$2),SUMIF(CLASS!$N519:$S519,BM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BN$2),SUMIF(CLASS!$N519:$S519,BN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BO$2),SUMIF(CLASS!$N519:$S519,BO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BP$2),SUMIF(CLASS!$N519:$S519,BP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BQ$2),SUMIF(CLASS!$N519:$S519,BQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BR$2),SUMIF(CLASS!$N519:$S519,BR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BS$2),SUMIF(CLASS!$N519:$S519,BS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BT$2),SUMIF(CLASS!$N519:$S519,BT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BU$2),SUMIF(CLASS!$N519:$S519,BU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BV$2),SUMIF(CLASS!$N519:$S519,BV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BW$2),SUMIF(CLASS!$N519:$S519,BW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BX$2),SUMIF(CLASS!$N519:$S519,BX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BY$2),SUMIF(CLASS!$N519:$S519,BY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BZ$2),SUMIF(CLASS!$N519:$S519,BZ$3,CLASS!$E519:$J519))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC519:CH519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK519:CP519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS519:CX519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA519:DF519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI519:DN519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ519:DV519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY519:ED519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG519:EL519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO519:ET519)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW519:FB519)","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B522","v":"General Labor Expense - Maintenance"},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,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,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,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,{"$f":"ROUND((SUM(FK522,FC522,EU522,EM522,EE522,DW522,DO522,DG522,CY522,CQ522,CI522)-C522),1)","v":0}]
[{"$f":"ACCOUNTS!A524","v":"S106"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C524","v":115580},0,{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,E$2),SUMIF(CLASS!$N524:$S524,E$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,F$2),SUMIF(CLASS!$N524:$S524,F$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,G$2),SUMIF(CLASS!$N524:$S524,G$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,H$2),SUMIF(CLASS!$N524:$S524,H$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,I$2),SUMIF(CLASS!$N524:$S524,I$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,J$2),SUMIF(CLASS!$N524:$S524,J$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,K$2),SUMIF(CLASS!$N524:$S524,K$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,L$2),SUMIF(CLASS!$N524:$S524,L$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,M$2),SUMIF(CLASS!$N524:$S524,M$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,N$2),SUMIF(CLASS!$N524:$S524,N$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,O$2),SUMIF(CLASS!$N524:$S524,O$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,P$2),SUMIF(CLASS!$N524:$S524,P$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Q$2),SUMIF(CLASS!$N524:$S524,Q$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,R$2),SUMIF(CLASS!$N524:$S524,R$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,S$2),SUMIF(CLASS!$N524:$S524,S$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,T$2),SUMIF(CLASS!$N524:$S524,T$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,U$2),SUMIF(CLASS!$N524:$S524,U$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,V$2),SUMIF(CLASS!$N524:$S524,V$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,W$2),SUMIF(CLASS!$N524:$S524,W$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,X$2),SUMIF(CLASS!$N524:$S524,X$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Y$2),SUMIF(CLASS!$N524:$S524,Y$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Z$2),SUMIF(CLASS!$N524:$S524,Z$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AA$2),SUMIF(CLASS!$N524:$S524,AA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AB$2),SUMIF(CLASS!$N524:$S524,AB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AC$2),SUMIF(CLASS!$N524:$S524,AC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AD$2),SUMIF(CLASS!$N524:$S524,AD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AE$2),SUMIF(CLASS!$N524:$S524,AE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AF$2),SUMIF(CLASS!$N524:$S524,AF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AG$2),SUMIF(CLASS!$N524:$S524,AG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AH$2),SUMIF(CLASS!$N524:$S524,AH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AI$2),SUMIF(CLASS!$N524:$S524,AI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AJ$2),SUMIF(CLASS!$N524:$S524,AJ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AK$2),SUMIF(CLASS!$N524:$S524,AK$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AL$2),SUMIF(CLASS!$N524:$S524,AL$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AM$2),SUMIF(CLASS!$N524:$S524,AM$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AN$2),SUMIF(CLASS!$N524:$S524,AN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AO$2),SUMIF(CLASS!$N524:$S524,AO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AP$2),SUMIF(CLASS!$N524:$S524,AP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AQ$2),SUMIF(CLASS!$N524:$S524,AQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AR$2),SUMIF(CLASS!$N524:$S524,AR$3,CLASS!$E524:$J524))","v":115580},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AS$2),SUMIF(CLASS!$N524:$S524,AS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AT$2),SUMIF(CLASS!$N524:$S524,AT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AU$2),SUMIF(CLASS!$N524:$S524,AU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AV$2),SUMIF(CLASS!$N524:$S524,AV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AW$2),SUMIF(CLASS!$N524:$S524,AW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AX$2),SUMIF(CLASS!$N524:$S524,AX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AY$2),SUMIF(CLASS!$N524:$S524,AY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AZ$2),SUMIF(CLASS!$N524:$S524,AZ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BA$2),SUMIF(CLASS!$N524:$S524,BA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BB$2),SUMIF(CLASS!$N524:$S524,BB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BC$2),SUMIF(CLASS!$N524:$S524,BC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BD$2),SUMIF(CLASS!$N524:$S524,BD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BE$2),SUMIF(CLASS!$N524:$S524,BE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BF$2),SUMIF(CLASS!$N524:$S524,BF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BG$2),SUMIF(CLASS!$N524:$S524,BG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BH$2),SUMIF(CLASS!$N524:$S524,BH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BI$2),SUMIF(CLASS!$N524:$S524,BI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BJ$2),SUMIF(CLASS!$N524:$S524,BJ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BK$2),SUMIF(CLASS!$N524:$S524,BK$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BL$2),SUMIF(CLASS!$N524:$S524,BL$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BM$2),SUMIF(CLASS!$N524:$S524,BM$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BN$2),SUMIF(CLASS!$N524:$S524,BN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BO$2),SUMIF(CLASS!$N524:$S524,BO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BP$2),SUMIF(CLASS!$N524:$S524,BP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BQ$2),SUMIF(CLASS!$N524:$S524,BQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BR$2),SUMIF(CLASS!$N524:$S524,BR$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BS$2),SUMIF(CLASS!$N524:$S524,BS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BT$2),SUMIF(CLASS!$N524:$S524,BT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BU$2),SUMIF(CLASS!$N524:$S524,BU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BV$2),SUMIF(CLASS!$N524:$S524,BV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BW$2),SUMIF(CLASS!$N524:$S524,BW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BX$2),SUMIF(CLASS!$N524:$S524,BX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BY$2),SUMIF(CLASS!$N524:$S524,BY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BZ$2),SUMIF(CLASS!$N524:$S524,BZ$3,CLASS!$E524:$J524))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC524:CH524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK524:CP524)","v":0},null,0,0,115580,0,0,0,{"$f":"SUM(CS524:CX524)","v":115580},null,0,0,0,0,0,0,{"$f":"SUM(DA524:DF524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI524:DN524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ524:DV524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY524:ED524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG524:EL524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO524:ET524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW524:FB524)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE524:FJ524)","v":0},{"$f":"ROUND((SUM(FK524,FC524,EU524,EM524,EE524,DW524,DO524,DG524,CY524,CQ524,CI524)-C524),1)","v":0}]
[null,{"$f":"ACCOUNTS!B525","v":"Sub-total"},{"$f":"SUM(C523:C524)","v":22957703},0,{"$f":"SUM(E523:E524)","v":0},1980848.6242134499,140795.58176106506,117570.70205774237,5153.4937845096229,81127.257744617295,354632.02193420148,1337.3033862539194,16529.932607742219,79847.798316306449,983248.75870594336,1645768.6159106111,8102.18266627506,3844917.6682119099,81001.40493914242,0,0,0,0,0,0,0,0,0,0,8444670.4505941812,600233.795928751,501222.46666721738,1511852.3040352804,0,0,0,441726.39737328276,835623.82270663697,12014.994244250734,133902.50983284347,435951.27089603036,406841.88198260416,2049.7934332735481,290731.96606587677,{"$f":"SUM(AS523:AS524)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB523:BB524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC523:CC524)","v":1980848.6242134499},8444670.4505941812,0,0,0,0,10425519.074807631,null,{"$f":"SUM(CK523:CK524)","v":258366.28381880742},1101456.2625959683,0,0,0,0,1359822.5464147758,null,{"$f":"SUM(CS523:CS524)","v":7101666.4382075127},1511852.3040352804,2558842.6365347989,0,0,0,11172361.378777592,null,{"$f":"SUM(DA523:DA524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI523:DI524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ523:DQ524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY523:DY524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG523:EG524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO523:EO524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW523:EW524)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE523:FE524)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK525,FC525,EU525,EM525,EE525,DW525,DO525,DG525,CY525,CQ525,CI525)-C525),1)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B527","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"SUM(C525,C520,C509,C501,C496,)","v":22957703},0,{"$f":"SUM(E525,E520,E509,E501,E496,)","v":0},1980848.6242134499,140795.58176106506,117570.70205774237,5153.4937845096229,81127.257744617295,354632.02193420148,1337.3033862539194,16529.932607742219,79847.798316306449,983248.75870594336,1645768.6159106111,8102.18266627506,3844917.6682119099,81001.40493914242,0,0,0,0,0,0,0,0,0,0,8444670.4505941812,600233.795928751,501222.46666721738,1511852.3040352804,0,0,0,441726.39737328276,835623.82270663697,12014.994244250734,133902.50983284347,435951.27089603036,406841.88198260416,2049.7934332735481,290731.96606587677,{"$f":"SUM(AS525,AS520,AS509,AS501,AS496,)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB525,BB520,BB509,BB501,BB496,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC525,CC520,CC509,CC501,CC496,)","v":1980848.6242134499},8444670.4505941812,0,0,0,0,10425519.074807631,null,{"$f":"SUM(CK525,CK520,CK509,CK501,CK496,)","v":258366.28381880742},1101456.2625959683,0,0,0,0,{"$f":"SUM(CQ525,CQ520,CQ509,CQ501,CQ496,)","v":1359822.5464147758},null,{"$f":"SUM(CS525,CS520,CS509,CS501,CS496,)","v":7101666.4382075127},1511852.3040352804,2558842.6365347989,0,0,0,{"$f":"SUM(CY525,CY520,CY509,CY501,CY496,)","v":11172361.378777592},null,{"$f":"SUM(DA525,DA520,DA509,DA501,DA496,)","v":0},0,0,0,0,0,{"$f":"SUM(DG525,DG520,DG509,DG501,DG496,)","v":0},null,{"$f":"SUM(DI525,DI520,DI509,DI501,DI496,)","v":0},0,0,0,0,0,{"$f":"SUM(DO525,DO520,DO509,DO501,DO496,)","v":0},null,{"$f":"SUM(DQ525,DQ520,DQ509,DQ501,DQ496,)","v":0},0,0,0,0,0,{"$f":"SUM(DW525,DW520,DW509,DW501,DW496,)","v":0},null,{"$f":"SUM(DY525,DY520,DY509,DY501,DY496,)","v":0},0,0,0,0,0,{"$f":"SUM(EE525,EE520,EE509,EE501,EE496,)","v":0},null,{"$f":"SUM(EG525,EG520,EG509,EG501,EG496,)","v":0},0,0,0,0,0,{"$f":"SUM(EM525,EM520,EM509,EM501,EM496,)","v":0},null,{"$f":"SUM(EO525,EO520,EO509,EO501,EO496,)","v":0},0,0,0,0,0,{"$f":"SUM(EU525,EU520,EU509,EU501,EU496,)","v":0},null,{"$f":"SUM(EW525,EW520,EW509,EW501,EW496,)","v":0},0,0,0,0,0,{"$f":"SUM(FC525,FC520,FC509,FC501,FC496,)","v":0},null,{"$f":"SUM(FE525,FE520,FE509,FE501,FE496,)","v":0},0,0,0,0,0,{"$f":"SUM(FK525,FK520,FK509,FK501,FK496,)","v":0},{"$f":"ROUND((SUM(FK527,FC527,EU527,EM527,EE527,DW527,DO527,DG527,CY527,CQ527,CI527)-C527),1)","v":0}]
[null,null,null,{"$f":"ROUND((SUM(E529:BZ529)-C529),1)","v":0}]
[null,{"$f":"ACCOUNTS!B530","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"SUM(C422,C429,C435,C441,C455,C468,C478,C486,C496,C501,C509,C520,C525)","v":86018658},0,{"$f":"SUM(E422,E429,E435,E441,E455,E468,E478,E486,E496,E501,E509,E520,E525)","v":0},6385388.5342134498,464763.45302723721,388098.58079157025,15558.505121625123,244924.88162438624,1070641.463882267,4037.3467892283579,49904.210986090737,241062.16694951447,2968448.4910295908,4968609.7452219259,24460.658299130511,11607886.559000511,244544.92938219331,0,0,0,0,0,0,0,0,0,0,27221919.540594183,1981359.9839582215,1654525.5286377468,4564313.6091822973,0,0,0,1333581.1981663606,2522765.7331055235,36273.51798645065,404254.4673857583,1316145.9709920418,1228264.1192940264,6188.369087728448,644367.43529094185,{"$f":"SUM(AS422,AS429,AS435,AS441,AS455,AS468,AS478,AS486,AS496,AS501,AS509,AS520,AS525)","v":0},0,4862734.890642426,5979665.7101042997,2426496.7013611426,1157471.6978921324,0,0,0,{"$f":"SUM(BB422,BB429,BB435,BB441,BB455,BB468,BB478,BB486,BB496,BB501,BB509,BB520,BB525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC422,CC429,CC435,CC441,CC455,CC468,CC478,CC486,CC496,CC501,CC509,CC520,CC525)","v":6385388.5342134498},27221919.540594183,0,0,0,0,33607308.074807629,null,{"$f":"SUM(CK422,CK429,CK435,CK441,CK455,CK468,CK478,CK486,CK496,CK501,CK509,CK520,CK525)","v":852862.03381880745},3635885.5125959683,0,0,0,0,{"$f":"SUM(CQ422,CQ429,CQ435,CQ441,CQ455,CQ468,CQ478,CQ486,CQ496,CQ501,CQ509,CQ520,CQ525)","v":4488747.5464147758},null,{"$f":"SUM(CS422,CS429,CS435,CS441,CS455,CS468,CS478,CS486,CS496,CS501,CS509,CS520,CS525)","v":21440078.958286464},4564313.6091822973,21918209.811308831,0,0,0,{"$f":"SUM(CY422,CY429,CY435,CY441,CY455,CY468,CY478,CY486,CY496,CY501,CY509,CY520,CY525)","v":47922602.378777593},null,{"$f":"SUM(DA422,DA429,DA435,DA441,DA455,DA468,DA478,DA486,DA496,DA501,DA509,DA520,DA525)","v":0},0,0,0,0,0,{"$f":"SUM(DG422,DG429,DG435,DG441,DG455,DG468,DG478,DG486,DG496,DG501,DG509,DG520,DG525)","v":0},null,{"$f":"SUM(DI422,DI429,DI435,DI441,DI455,DI468,DI478,DI486,DI496,DI501,DI509,DI520,DI525)","v":0},0,0,0,0,0,{"$f":"SUM(DO422,DO429,DO435,DO441,DO455,DO468,DO478,DO486,DO496,DO501,DO509,DO520,DO525)","v":0},null,{"$f":"SUM(DQ422,DQ429,DQ435,DQ441,DQ455,DQ468,DQ478,DQ486,DQ496,DQ501,DQ509,DQ520,DQ525)","v":0},0,0,0,0,0,{"$f":"SUM(DW422,DW429,DW435,DW441,DW455,DW468,DW478,DW486,DW496,DW501,DW509,DW520,DW525)","v":0},null,{"$f":"SUM(DY422,DY429,DY435,DY441,DY455,DY468,DY478,DY486,DY496,DY501,DY509,DY520,DY525)","v":0},0,0,0,0,0,{"$f":"SUM(EE422,EE429,EE435,EE441,EE455,EE468,EE478,EE486,EE496,EE501,EE509,EE520,EE525)","v":0},null,{"$f":"SUM(EG422,EG429,EG435,EG441,EG455,EG468,EG478,EG486,EG496,EG501,EG509,EG520,EG525)","v":0},0,0,0,0,0,{"$f":"SUM(EM422,EM429,EM435,EM441,EM455,EM468,EM478,EM486,EM496,EM501,EM509,EM520,EM525)","v":0},null,{"$f":"SUM(EO422,EO429,EO435,EO441,EO455,EO468,EO478,EO486,EO496,EO501,EO509,EO520,EO525)","v":0},0,0,0,0,0,{"$f":"SUM(EU422,EU429,EU435,EU441,EU455,EU468,EU478,EU486,EU496,EU501,EU509,EU520,EU525)","v":0},null,{"$f":"SUM(EW422,EW429,EW435,EW441,EW455,EW468,EW478,EW486,EW496,EW501,EW509,EW520,EW525)","v":0},0,0,0,0,0,{"$f":"SUM(FC422,FC429,FC435,FC441,FC455,FC468,FC478,FC486,FC496,FC501,FC509,FC520,FC525)","v":0},null,{"$f":"SUM(FE422,FE429,FE435,FE441,FE455,FE468,FE478,FE486,FE496,FE501,FE509,FE520,FE525)","v":0},0,0,0,0,0,{"$f":"SUM(FK422,FK429,FK435,FK441,FK455,FK468,FK478,FK486,FK496,FK501,FK509,FK520,FK525)","v":0},{"$f":"ROUND((SUM(FK530,FC530,EU530,EM530,EE530,DW530,DO530,DG530,CY530,CQ530,CI530)-C530),1)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A533","v":"Depreciation Expense"},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,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,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,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,{"$f":"ROUND((SUM(FK533,FC533,EU533,EM533,EE533,DW533,DO533,DG533,CY533,CQ533,CI533)-C533),1)","v":0}]
[{"$f":"ACCOUNTS!A534","v":403.01},{"$f":"ACCOUNTS!B534","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C534","v":19613418},0,{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,E$2),SUMIF(CLASS!$N534:$S534,E$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,F$2),SUMIF(CLASS!$N534:$S534,F$3,CLASS!$E534:$J534))","v":3726549.42},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,G$2),SUMIF(CLASS!$N534:$S534,G$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,H$2),SUMIF(CLASS!$N534:$S534,H$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,I$2),SUMIF(CLASS!$N534:$S534,I$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,J$2),SUMIF(CLASS!$N534:$S534,J$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,K$2),SUMIF(CLASS!$N534:$S534,K$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,L$2),SUMIF(CLASS!$N534:$S534,L$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,M$2),SUMIF(CLASS!$N534:$S534,M$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,N$2),SUMIF(CLASS!$N534:$S534,N$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,O$2),SUMIF(CLASS!$N534:$S534,O$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,P$2),SUMIF(CLASS!$N534:$S534,P$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,Q$2),SUMIF(CLASS!$N534:$S534,Q$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,R$2),SUMIF(CLASS!$N534:$S534,R$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,S$2),SUMIF(CLASS!$N534:$S534,S$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,T$2),SUMIF(CLASS!$N534:$S534,T$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,U$2),SUMIF(CLASS!$N534:$S534,U$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,V$2),SUMIF(CLASS!$N534:$S534,V$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,W$2),SUMIF(CLASS!$N534:$S534,W$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,X$2),SUMIF(CLASS!$N534:$S534,X$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,Y$2),SUMIF(CLASS!$N534:$S534,Y$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,Z$2),SUMIF(CLASS!$N534:$S534,Z$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AA$2),SUMIF(CLASS!$N534:$S534,AA$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AB$2),SUMIF(CLASS!$N534:$S534,AB$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AC$2),SUMIF(CLASS!$N534:$S534,AC$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AD$2),SUMIF(CLASS!$N534:$S534,AD$3,CLASS!$E534:$J534))","v":15886868.580000002},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AE$2),SUMIF(CLASS!$N534:$S534,AE$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AF$2),SUMIF(CLASS!$N534:$S534,AF$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AG$2),SUMIF(CLASS!$N534:$S534,AG$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AH$2),SUMIF(CLASS!$N534:$S534,AH$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AI$2),SUMIF(CLASS!$N534:$S534,AI$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AJ$2),SUMIF(CLASS!$N534:$S534,AJ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AK$2),SUMIF(CLASS!$N534:$S534,AK$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AL$2),SUMIF(CLASS!$N534:$S534,AL$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AM$2),SUMIF(CLASS!$N534:$S534,AM$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AN$2),SUMIF(CLASS!$N534:$S534,AN$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AO$2),SUMIF(CLASS!$N534:$S534,AO$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AP$2),SUMIF(CLASS!$N534:$S534,AP$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AQ$2),SUMIF(CLASS!$N534:$S534,AQ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AR$2),SUMIF(CLASS!$N534:$S534,AR$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AS$2),SUMIF(CLASS!$N534:$S534,AS$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AT$2),SUMIF(CLASS!$N534:$S534,AT$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AU$2),SUMIF(CLASS!$N534:$S534,AU$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AV$2),SUMIF(CLASS!$N534:$S534,AV$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AW$2),SUMIF(CLASS!$N534:$S534,AW$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AX$2),SUMIF(CLASS!$N534:$S534,AX$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AY$2),SUMIF(CLASS!$N534:$S534,AY$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,AZ$2),SUMIF(CLASS!$N534:$S534,AZ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BA$2),SUMIF(CLASS!$N534:$S534,BA$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BB$2),SUMIF(CLASS!$N534:$S534,BB$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BC$2),SUMIF(CLASS!$N534:$S534,BC$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BD$2),SUMIF(CLASS!$N534:$S534,BD$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BE$2),SUMIF(CLASS!$N534:$S534,BE$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BF$2),SUMIF(CLASS!$N534:$S534,BF$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BG$2),SUMIF(CLASS!$N534:$S534,BG$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BH$2),SUMIF(CLASS!$N534:$S534,BH$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BI$2),SUMIF(CLASS!$N534:$S534,BI$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BJ$2),SUMIF(CLASS!$N534:$S534,BJ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BK$2),SUMIF(CLASS!$N534:$S534,BK$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BL$2),SUMIF(CLASS!$N534:$S534,BL$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BM$2),SUMIF(CLASS!$N534:$S534,BM$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BN$2),SUMIF(CLASS!$N534:$S534,BN$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BO$2),SUMIF(CLASS!$N534:$S534,BO$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BP$2),SUMIF(CLASS!$N534:$S534,BP$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BQ$2),SUMIF(CLASS!$N534:$S534,BQ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BR$2),SUMIF(CLASS!$N534:$S534,BR$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BS$2),SUMIF(CLASS!$N534:$S534,BS$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BT$2),SUMIF(CLASS!$N534:$S534,BT$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BU$2),SUMIF(CLASS!$N534:$S534,BU$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BV$2),SUMIF(CLASS!$N534:$S534,BV$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BW$2),SUMIF(CLASS!$N534:$S534,BW$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BX$2),SUMIF(CLASS!$N534:$S534,BX$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BY$2),SUMIF(CLASS!$N534:$S534,BY$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$R534),2,BZ$2),SUMIF(CLASS!$N534:$S534,BZ$3,CLASS!$E534:$J534))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E534:$BL534)","v":3726549.42},15886868.580000002,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E534:$BA534)","v":0},0,0,{"$f":"SUM(CC534:CH534)","v":19613418},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E534:$BL534)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E534:$BA534)","v":0},0,0,{"$f":"SUM(CK534:CP534)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E534:$BL534)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E534:$BA534)","v":0},0,0,{"$f":"SUM(CS534:CX534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(DA534:DF534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(DI534:DN534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(DQ534:DV534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(DY534:ED534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(EG534:EL534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(EO534:ET534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(EW534:FB534)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E534:$BA534)","v":0},0,0,0,0,0,{"$f":"SUM(FE534:FJ534)","v":0},0]
[{"$f":"ACCOUNTS!A535","v":403.02},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Hydro"},{"$f":"ACCOUNTS!C535","v":6080376},0,{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,E$2),SUMIF(CLASS!$N535:$S535,E$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,F$2),SUMIF(CLASS!$N535:$S535,F$3,CLASS!$E535:$J535))","v":1155271.44},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,G$2),SUMIF(CLASS!$N535:$S535,G$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,H$2),SUMIF(CLASS!$N535:$S535,H$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,I$2),SUMIF(CLASS!$N535:$S535,I$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,J$2),SUMIF(CLASS!$N535:$S535,J$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,K$2),SUMIF(CLASS!$N535:$S535,K$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,L$2),SUMIF(CLASS!$N535:$S535,L$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,M$2),SUMIF(CLASS!$N535:$S535,M$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,N$2),SUMIF(CLASS!$N535:$S535,N$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,O$2),SUMIF(CLASS!$N535:$S535,O$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,P$2),SUMIF(CLASS!$N535:$S535,P$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Q$2),SUMIF(CLASS!$N535:$S535,Q$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,R$2),SUMIF(CLASS!$N535:$S535,R$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,S$2),SUMIF(CLASS!$N535:$S535,S$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,T$2),SUMIF(CLASS!$N535:$S535,T$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,U$2),SUMIF(CLASS!$N535:$S535,U$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,V$2),SUMIF(CLASS!$N535:$S535,V$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,W$2),SUMIF(CLASS!$N535:$S535,W$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,X$2),SUMIF(CLASS!$N535:$S535,X$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Y$2),SUMIF(CLASS!$N535:$S535,Y$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Z$2),SUMIF(CLASS!$N535:$S535,Z$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AA$2),SUMIF(CLASS!$N535:$S535,AA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AB$2),SUMIF(CLASS!$N535:$S535,AB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AC$2),SUMIF(CLASS!$N535:$S535,AC$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AD$2),SUMIF(CLASS!$N535:$S535,AD$3,CLASS!$E535:$J535))","v":4925104.5600000005},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AE$2),SUMIF(CLASS!$N535:$S535,AE$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AF$2),SUMIF(CLASS!$N535:$S535,AF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AG$2),SUMIF(CLASS!$N535:$S535,AG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AH$2),SUMIF(CLASS!$N535:$S535,AH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AI$2),SUMIF(CLASS!$N535:$S535,AI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AJ$2),SUMIF(CLASS!$N535:$S535,AJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AK$2),SUMIF(CLASS!$N535:$S535,AK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AL$2),SUMIF(CLASS!$N535:$S535,AL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AM$2),SUMIF(CLASS!$N535:$S535,AM$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AN$2),SUMIF(CLASS!$N535:$S535,AN$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AO$2),SUMIF(CLASS!$N535:$S535,AO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AP$2),SUMIF(CLASS!$N535:$S535,AP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AQ$2),SUMIF(CLASS!$N535:$S535,AQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AR$2),SUMIF(CLASS!$N535:$S535,AR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AS$2),SUMIF(CLASS!$N535:$S535,AS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AT$2),SUMIF(CLASS!$N535:$S535,AT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AU$2),SUMIF(CLASS!$N535:$S535,AU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AV$2),SUMIF(CLASS!$N535:$S535,AV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AW$2),SUMIF(CLASS!$N535:$S535,AW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AX$2),SUMIF(CLASS!$N535:$S535,AX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AY$2),SUMIF(CLASS!$N535:$S535,AY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AZ$2),SUMIF(CLASS!$N535:$S535,AZ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BA$2),SUMIF(CLASS!$N535:$S535,BA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BB$2),SUMIF(CLASS!$N535:$S535,BB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BC$2),SUMIF(CLASS!$N535:$S535,BC$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BD$2),SUMIF(CLASS!$N535:$S535,BD$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BE$2),SUMIF(CLASS!$N535:$S535,BE$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BF$2),SUMIF(CLASS!$N535:$S535,BF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BG$2),SUMIF(CLASS!$N535:$S535,BG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BH$2),SUMIF(CLASS!$N535:$S535,BH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BI$2),SUMIF(CLASS!$N535:$S535,BI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BJ$2),SUMIF(CLASS!$N535:$S535,BJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BK$2),SUMIF(CLASS!$N535:$S535,BK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BL$2),SUMIF(CLASS!$N535:$S535,BL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BM$2),SUMIF(CLASS!$N535:$S535,BM$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BN$2),SUMIF(CLASS!$N535:$S535,BN$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BO$2),SUMIF(CLASS!$N535:$S535,BO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BP$2),SUMIF(CLASS!$N535:$S535,BP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BQ$2),SUMIF(CLASS!$N535:$S535,BQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BR$2),SUMIF(CLASS!$N535:$S535,BR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BS$2),SUMIF(CLASS!$N535:$S535,BS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BT$2),SUMIF(CLASS!$N535:$S535,BT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BU$2),SUMIF(CLASS!$N535:$S535,BU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BV$2),SUMIF(CLASS!$N535:$S535,BV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BW$2),SUMIF(CLASS!$N535:$S535,BW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BX$2),SUMIF(CLASS!$N535:$S535,BX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BY$2),SUMIF(CLASS!$N535:$S535,BY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BZ$2),SUMIF(CLASS!$N535:$S535,BZ$3,CLASS!$E535:$J535))","v":0},null,null,1155271.44,4925104.5600000005,0,0,0,0,6080376,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A537","v":403.04},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Transmission"},{"$f":"ACCOUNTS!C537","v":8646050},0,{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,E$2),SUMIF(CLASS!$N537:$S537,E$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,F$2),SUMIF(CLASS!$N537:$S537,F$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,G$2),SUMIF(CLASS!$N537:$S537,G$3,CLASS!$E537:$J537))","v":895209.18953343004},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,H$2),SUMIF(CLASS!$N537:$S537,H$3,CLASS!$E537:$J537))","v":747540.31046657008},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,I$2),SUMIF(CLASS!$N537:$S537,I$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,J$2),SUMIF(CLASS!$N537:$S537,J$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,K$2),SUMIF(CLASS!$N537:$S537,K$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,L$2),SUMIF(CLASS!$N537:$S537,L$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,M$2),SUMIF(CLASS!$N537:$S537,M$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,N$2),SUMIF(CLASS!$N537:$S537,N$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,O$2),SUMIF(CLASS!$N537:$S537,O$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,P$2),SUMIF(CLASS!$N537:$S537,P$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,Q$2),SUMIF(CLASS!$N537:$S537,Q$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,R$2),SUMIF(CLASS!$N537:$S537,R$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,S$2),SUMIF(CLASS!$N537:$S537,S$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,T$2),SUMIF(CLASS!$N537:$S537,T$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,U$2),SUMIF(CLASS!$N537:$S537,U$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,V$2),SUMIF(CLASS!$N537:$S537,V$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,W$2),SUMIF(CLASS!$N537:$S537,W$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,X$2),SUMIF(CLASS!$N537:$S537,X$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,Y$2),SUMIF(CLASS!$N537:$S537,Y$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,Z$2),SUMIF(CLASS!$N537:$S537,Z$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AA$2),SUMIF(CLASS!$N537:$S537,AA$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AB$2),SUMIF(CLASS!$N537:$S537,AB$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AC$2),SUMIF(CLASS!$N537:$S537,AC$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AD$2),SUMIF(CLASS!$N537:$S537,AD$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AE$2),SUMIF(CLASS!$N537:$S537,AE$3,CLASS!$E537:$J537))","v":3816418.1238004118},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AF$2),SUMIF(CLASS!$N537:$S537,AF$3,CLASS!$E537:$J537))","v":3186882.3761995882},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AG$2),SUMIF(CLASS!$N537:$S537,AG$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AH$2),SUMIF(CLASS!$N537:$S537,AH$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AI$2),SUMIF(CLASS!$N537:$S537,AI$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AJ$2),SUMIF(CLASS!$N537:$S537,AJ$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AK$2),SUMIF(CLASS!$N537:$S537,AK$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AL$2),SUMIF(CLASS!$N537:$S537,AL$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AM$2),SUMIF(CLASS!$N537:$S537,AM$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AN$2),SUMIF(CLASS!$N537:$S537,AN$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AO$2),SUMIF(CLASS!$N537:$S537,AO$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AP$2),SUMIF(CLASS!$N537:$S537,AP$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AQ$2),SUMIF(CLASS!$N537:$S537,AQ$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AR$2),SUMIF(CLASS!$N537:$S537,AR$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AS$2),SUMIF(CLASS!$N537:$S537,AS$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AT$2),SUMIF(CLASS!$N537:$S537,AT$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AU$2),SUMIF(CLASS!$N537:$S537,AU$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AV$2),SUMIF(CLASS!$N537:$S537,AV$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AW$2),SUMIF(CLASS!$N537:$S537,AW$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AX$2),SUMIF(CLASS!$N537:$S537,AX$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AY$2),SUMIF(CLASS!$N537:$S537,AY$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,AZ$2),SUMIF(CLASS!$N537:$S537,AZ$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BA$2),SUMIF(CLASS!$N537:$S537,BA$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BB$2),SUMIF(CLASS!$N537:$S537,BB$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BC$2),SUMIF(CLASS!$N537:$S537,BC$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BD$2),SUMIF(CLASS!$N537:$S537,BD$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BE$2),SUMIF(CLASS!$N537:$S537,BE$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BF$2),SUMIF(CLASS!$N537:$S537,BF$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BG$2),SUMIF(CLASS!$N537:$S537,BG$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BH$2),SUMIF(CLASS!$N537:$S537,BH$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BI$2),SUMIF(CLASS!$N537:$S537,BI$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BJ$2),SUMIF(CLASS!$N537:$S537,BJ$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BK$2),SUMIF(CLASS!$N537:$S537,BK$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BL$2),SUMIF(CLASS!$N537:$S537,BL$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BM$2),SUMIF(CLASS!$N537:$S537,BM$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BN$2),SUMIF(CLASS!$N537:$S537,BN$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BO$2),SUMIF(CLASS!$N537:$S537,BO$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BP$2),SUMIF(CLASS!$N537:$S537,BP$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BQ$2),SUMIF(CLASS!$N537:$S537,BQ$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BR$2),SUMIF(CLASS!$N537:$S537,BR$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BS$2),SUMIF(CLASS!$N537:$S537,BS$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BT$2),SUMIF(CLASS!$N537:$S537,BT$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BU$2),SUMIF(CLASS!$N537:$S537,BU$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BV$2),SUMIF(CLASS!$N537:$S537,BV$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BW$2),SUMIF(CLASS!$N537:$S537,BW$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BX$2),SUMIF(CLASS!$N537:$S537,BX$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BY$2),SUMIF(CLASS!$N537:$S537,BY$3,CLASS!$E537:$J537))","v":0},{"$f":"IF(CLASS!$L537<>0,FUNCALLOC!$C537*INDEX(INDIRECT(ACCOUNTS!$R537),2,BZ$2),SUMIF(CLASS!$N537:$S537,BZ$3,CLASS!$E537:$J537))","v":0},null,null,0,0,0,0,0,0,0,null,1642749.5,7003300.5,0,0,0,0,8646050,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A538","v":403.05},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Distribution"},{"$f":"ACCOUNTS!C538","v":94050635},0,{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,E$2),SUMIF(CLASS!$N538:$S538,E$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,F$2),SUMIF(CLASS!$N538:$S538,F$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,G$2),SUMIF(CLASS!$N538:$S538,G$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,H$2),SUMIF(CLASS!$N538:$S538,H$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,I$2),SUMIF(CLASS!$N538:$S538,I$3,CLASS!$E538:$J538))","v":43836.388393461129},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,J$2),SUMIF(CLASS!$N538:$S538,J$3,CLASS!$E538:$J538))","v":690080.57999004074},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,K$2),SUMIF(CLASS!$N538:$S538,K$3,CLASS!$E538:$J538))","v":3016552.9833360091},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,L$2),SUMIF(CLASS!$N538:$S538,L$3,CLASS!$E538:$J538))","v":11375.302482351934},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,M$2),SUMIF(CLASS!$N538:$S538,M$3,CLASS!$E538:$J538))","v":140606.0773933146},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,N$2),SUMIF(CLASS!$N538:$S538,N$3,CLASS!$E538:$J538))","v":679197.30685954902},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,O$2),SUMIF(CLASS!$N538:$S538,O$3,CLASS!$E538:$J538))","v":8363660.9019649038},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,P$2),SUMIF(CLASS!$N538:$S538,P$3,CLASS!$E538:$J538))","v":13999153.830296386},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,Q$2),SUMIF(CLASS!$N538:$S538,Q$3,CLASS!$E538:$J538))","v":68918.376744951864},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,R$2),SUMIF(CLASS!$N538:$S538,R$3,CLASS!$E538:$J538))","v":32705444.363052856},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,S$2),SUMIF(CLASS!$N538:$S538,S$3,CLASS!$E538:$J538))","v":689010.05721619248},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,T$2),SUMIF(CLASS!$N538:$S538,T$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,U$2),SUMIF(CLASS!$N538:$S538,U$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,V$2),SUMIF(CLASS!$N538:$S538,V$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,W$2),SUMIF(CLASS!$N538:$S538,W$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,X$2),SUMIF(CLASS!$N538:$S538,X$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,Y$2),SUMIF(CLASS!$N538:$S538,Y$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,Z$2),SUMIF(CLASS!$N538:$S538,Z$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AA$2),SUMIF(CLASS!$N538:$S538,AA$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AB$2),SUMIF(CLASS!$N538:$S538,AB$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AC$2),SUMIF(CLASS!$N538:$S538,AC$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AD$2),SUMIF(CLASS!$N538:$S538,AD$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AE$2),SUMIF(CLASS!$N538:$S538,AE$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AF$2),SUMIF(CLASS!$N538:$S538,AF$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AG$2),SUMIF(CLASS!$N538:$S538,AG$3,CLASS!$E538:$J538))","v":12860041.665800884},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AH$2),SUMIF(CLASS!$N538:$S538,AH$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AI$2),SUMIF(CLASS!$N538:$S538,AI$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AJ$2),SUMIF(CLASS!$N538:$S538,AJ$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AK$2),SUMIF(CLASS!$N538:$S538,AK$3,CLASS!$E538:$J538))","v":3757390.7583051664},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AL$2),SUMIF(CLASS!$N538:$S538,AL$3,CLASS!$E538:$J538))","v":7107941.131723403},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AM$2),SUMIF(CLASS!$N538:$S538,AM$3,CLASS!$E538:$J538))","v":102201.3368521589},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AN$2),SUMIF(CLASS!$N538:$S538,AN$3,CLASS!$E538:$J538))","v":1138994.7622591946},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AO$2),SUMIF(CLASS!$N538:$S538,AO$3,CLASS!$E538:$J538))","v":3708266.6693154499},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AP$2),SUMIF(CLASS!$N538:$S538,AP$3,CLASS!$E538:$J538))","v":3460657.8564085998},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AQ$2),SUMIF(CLASS!$N538:$S538,AQ$3,CLASS!$E538:$J538))","v":17435.849314000006},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AR$2),SUMIF(CLASS!$N538:$S538,AR$3,CLASS!$E538:$J538))","v":1489868.8022911225},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AS$2),SUMIF(CLASS!$N538:$S538,AS$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AT$2),SUMIF(CLASS!$N538:$S538,AT$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AU$2),SUMIF(CLASS!$N538:$S538,AU$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AV$2),SUMIF(CLASS!$N538:$S538,AV$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AW$2),SUMIF(CLASS!$N538:$S538,AW$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AX$2),SUMIF(CLASS!$N538:$S538,AX$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AY$2),SUMIF(CLASS!$N538:$S538,AY$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,AZ$2),SUMIF(CLASS!$N538:$S538,AZ$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BA$2),SUMIF(CLASS!$N538:$S538,BA$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BB$2),SUMIF(CLASS!$N538:$S538,BB$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BC$2),SUMIF(CLASS!$N538:$S538,BC$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BD$2),SUMIF(CLASS!$N538:$S538,BD$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BE$2),SUMIF(CLASS!$N538:$S538,BE$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BF$2),SUMIF(CLASS!$N538:$S538,BF$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BG$2),SUMIF(CLASS!$N538:$S538,BG$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BH$2),SUMIF(CLASS!$N538:$S538,BH$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BI$2),SUMIF(CLASS!$N538:$S538,BI$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BJ$2),SUMIF(CLASS!$N538:$S538,BJ$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BK$2),SUMIF(CLASS!$N538:$S538,BK$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BL$2),SUMIF(CLASS!$N538:$S538,BL$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BM$2),SUMIF(CLASS!$N538:$S538,BM$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BN$2),SUMIF(CLASS!$N538:$S538,BN$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BO$2),SUMIF(CLASS!$N538:$S538,BO$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BP$2),SUMIF(CLASS!$N538:$S538,BP$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BQ$2),SUMIF(CLASS!$N538:$S538,BQ$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BR$2),SUMIF(CLASS!$N538:$S538,BR$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BS$2),SUMIF(CLASS!$N538:$S538,BS$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BT$2),SUMIF(CLASS!$N538:$S538,BT$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BU$2),SUMIF(CLASS!$N538:$S538,BU$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BV$2),SUMIF(CLASS!$N538:$S538,BV$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BW$2),SUMIF(CLASS!$N538:$S538,BW$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BX$2),SUMIF(CLASS!$N538:$S538,BX$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BY$2),SUMIF(CLASS!$N538:$S538,BY$3,CLASS!$E538:$J538))","v":0},{"$f":"IF(CLASS!$L538<>0,FUNCALLOC!$C538*INDEX(INDIRECT(ACCOUNTS!$R538),2,BZ$2),SUMIF(CLASS!$N538:$S538,BZ$3,CLASS!$E538:$J538))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,60407836.167730011,12860041.665800884,20782757.166469097,0,0,0,94050635,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A539","v":403.06},{"$f":"ACCOUNTS!B539","v":"Depr Exp - General"},{"$f":"ACCOUNTS!C539","v":20494477},0,{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,E$2),SUMIF(CLASS!$N539:$S539,E$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,F$2),SUMIF(CLASS!$N539:$S539,F$3,CLASS!$E539:$J539))","v":1546977.3583075872},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,G$2),SUMIF(CLASS!$N539:$S539,G$3,CLASS!$E539:$J539))","v":112698.01018039387},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,H$2),SUMIF(CLASS!$N539:$S539,H$3,CLASS!$E539:$J539))","v":94107.954324200211},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,I$2),SUMIF(CLASS!$N539:$S539,I$3,CLASS!$E539:$J539))","v":3759.6093125331131},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,J$2),SUMIF(CLASS!$N539:$S539,J$3,CLASS!$E539:$J539))","v":59184.469113696628},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,K$2),SUMIF(CLASS!$N539:$S539,K$3,CLASS!$E539:$J539))","v":258713.39094146949},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,L$2),SUMIF(CLASS!$N539:$S539,L$3,CLASS!$E539:$J539))","v":975.59800688121197},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,M$2),SUMIF(CLASS!$N539:$S539,M$3,CLASS!$E539:$J539))","v":12059.020766535356},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,N$2),SUMIF(CLASS!$N539:$S539,N$3,CLASS!$E539:$J539))","v":58251.069796102704},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,O$2),SUMIF(CLASS!$N539:$S539,O$3,CLASS!$E539:$J539))","v":717305.84033667168},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,P$2),SUMIF(CLASS!$N539:$S539,P$3,CLASS!$E539:$J539))","v":1200631.5081334726},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,Q$2),SUMIF(CLASS!$N539:$S539,Q$3,CLASS!$E539:$J539))","v":5910.7554365413062},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,R$2),SUMIF(CLASS!$N539:$S539,R$3,CLASS!$E539:$J539))","v":2804968.6049457607},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,S$2),SUMIF(CLASS!$N539:$S539,S$3,CLASS!$E539:$J539))","v":59092.656180712394},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,T$2),SUMIF(CLASS!$N539:$S539,T$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,U$2),SUMIF(CLASS!$N539:$S539,U$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,V$2),SUMIF(CLASS!$N539:$S539,V$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,W$2),SUMIF(CLASS!$N539:$S539,W$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,X$2),SUMIF(CLASS!$N539:$S539,X$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,Y$2),SUMIF(CLASS!$N539:$S539,Y$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,Z$2),SUMIF(CLASS!$N539:$S539,Z$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AA$2),SUMIF(CLASS!$N539:$S539,AA$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AB$2),SUMIF(CLASS!$N539:$S539,AB$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AC$2),SUMIF(CLASS!$N539:$S539,AC$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AD$2),SUMIF(CLASS!$N539:$S539,AD$3,CLASS!$E539:$J539))","v":6595008.7380481334},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AE$2),SUMIF(CLASS!$N539:$S539,AE$3,CLASS!$E539:$J539))","v":480449.41182167921},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AF$2),SUMIF(CLASS!$N539:$S539,AF$3,CLASS!$E539:$J539))","v":401197.06843474833},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AG$2),SUMIF(CLASS!$N539:$S539,AG$3,CLASS!$E539:$J539))","v":1102936.0350662647},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AH$2),SUMIF(CLASS!$N539:$S539,AH$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AI$2),SUMIF(CLASS!$N539:$S539,AI$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AJ$2),SUMIF(CLASS!$N539:$S539,AJ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AK$2),SUMIF(CLASS!$N539:$S539,AK$3,CLASS!$E539:$J539))","v":322251.02941776835},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AL$2),SUMIF(CLASS!$N539:$S539,AL$3,CLASS!$E539:$J539))","v":609609.56527501298},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AM$2),SUMIF(CLASS!$N539:$S539,AM$3,CLASS!$E539:$J539))","v":8765.2544350580029},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AN$2),SUMIF(CLASS!$N539:$S539,AN$3,CLASS!$E539:$J539))","v":97685.404114059231},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AO$2),SUMIF(CLASS!$N539:$S539,AO$3,CLASS!$E539:$J539))","v":318037.92269972054},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AP$2),SUMIF(CLASS!$N539:$S539,AP$3,CLASS!$E539:$J539))","v":296801.85757240438},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AQ$2),SUMIF(CLASS!$N539:$S539,AQ$3,CLASS!$E539:$J539))","v":1495.3782429443161},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AR$2),SUMIF(CLASS!$N539:$S539,AR$3,CLASS!$E539:$J539))","v":153194.41461887237},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AS$2),SUMIF(CLASS!$N539:$S539,AS$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AT$2),SUMIF(CLASS!$N539:$S539,AT$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AU$2),SUMIF(CLASS!$N539:$S539,AU$3,CLASS!$E539:$J539))","v":1069332.4351969459},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AV$2),SUMIF(CLASS!$N539:$S539,AV$3,CLASS!$E539:$J539))","v":1314949.4346801098},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AW$2),SUMIF(CLASS!$N539:$S539,AW$3,CLASS!$E539:$J539))","v":533595.12394085515},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AX$2),SUMIF(CLASS!$N539:$S539,AX$3,CLASS!$E539:$J539))","v":254532.080652873},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AY$2),SUMIF(CLASS!$N539:$S539,AY$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,AZ$2),SUMIF(CLASS!$N539:$S539,AZ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BA$2),SUMIF(CLASS!$N539:$S539,BA$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BB$2),SUMIF(CLASS!$N539:$S539,BB$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BC$2),SUMIF(CLASS!$N539:$S539,BC$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BD$2),SUMIF(CLASS!$N539:$S539,BD$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BE$2),SUMIF(CLASS!$N539:$S539,BE$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BF$2),SUMIF(CLASS!$N539:$S539,BF$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BG$2),SUMIF(CLASS!$N539:$S539,BG$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BH$2),SUMIF(CLASS!$N539:$S539,BH$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BI$2),SUMIF(CLASS!$N539:$S539,BI$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BJ$2),SUMIF(CLASS!$N539:$S539,BJ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BK$2),SUMIF(CLASS!$N539:$S539,BK$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BL$2),SUMIF(CLASS!$N539:$S539,BL$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BM$2),SUMIF(CLASS!$N539:$S539,BM$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BN$2),SUMIF(CLASS!$N539:$S539,BN$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BO$2),SUMIF(CLASS!$N539:$S539,BO$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BP$2),SUMIF(CLASS!$N539:$S539,BP$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BQ$2),SUMIF(CLASS!$N539:$S539,BQ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BR$2),SUMIF(CLASS!$N539:$S539,BR$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BS$2),SUMIF(CLASS!$N539:$S539,BS$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BT$2),SUMIF(CLASS!$N539:$S539,BT$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BU$2),SUMIF(CLASS!$N539:$S539,BU$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BV$2),SUMIF(CLASS!$N539:$S539,BV$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BW$2),SUMIF(CLASS!$N539:$S539,BW$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BX$2),SUMIF(CLASS!$N539:$S539,BX$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BY$2),SUMIF(CLASS!$N539:$S539,BY$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$R539),2,BZ$2),SUMIF(CLASS!$N539:$S539,BZ$3,CLASS!$E539:$J539))","v":0},null,null,1546977.3583075872,6595008.7380481334,0,0,0,0,8141986.0963557204,null,206805.9645045941,881646.48025642755,0,0,0,0,1088452.4447610215,null,5180852.5229703775,1102936.0350662647,4980249.9008466238,0,0,0,11264038.458883267,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A540","v":403.07},{"$f":"ACCOUNTS!B540","v":"Depr Exp - FAS 143"},{"$f":"ACCOUNTS!C540","v":-27088},0,{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,E$2),SUMIF(CLASS!$N540:$S540,E$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,F$2),SUMIF(CLASS!$N540:$S540,F$3,CLASS!$E540:$J540))","v":-5146.72},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,G$2),SUMIF(CLASS!$N540:$S540,G$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,H$2),SUMIF(CLASS!$N540:$S540,H$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,I$2),SUMIF(CLASS!$N540:$S540,I$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,J$2),SUMIF(CLASS!$N540:$S540,J$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,K$2),SUMIF(CLASS!$N540:$S540,K$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,L$2),SUMIF(CLASS!$N540:$S540,L$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,M$2),SUMIF(CLASS!$N540:$S540,M$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,N$2),SUMIF(CLASS!$N540:$S540,N$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,O$2),SUMIF(CLASS!$N540:$S540,O$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,P$2),SUMIF(CLASS!$N540:$S540,P$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Q$2),SUMIF(CLASS!$N540:$S540,Q$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,R$2),SUMIF(CLASS!$N540:$S540,R$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,S$2),SUMIF(CLASS!$N540:$S540,S$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,T$2),SUMIF(CLASS!$N540:$S540,T$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,U$2),SUMIF(CLASS!$N540:$S540,U$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,V$2),SUMIF(CLASS!$N540:$S540,V$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,W$2),SUMIF(CLASS!$N540:$S540,W$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,X$2),SUMIF(CLASS!$N540:$S540,X$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Y$2),SUMIF(CLASS!$N540:$S540,Y$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Z$2),SUMIF(CLASS!$N540:$S540,Z$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AA$2),SUMIF(CLASS!$N540:$S540,AA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AB$2),SUMIF(CLASS!$N540:$S540,AB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AC$2),SUMIF(CLASS!$N540:$S540,AC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AD$2),SUMIF(CLASS!$N540:$S540,AD$3,CLASS!$E540:$J540))","v":-21941.280000000002},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AE$2),SUMIF(CLASS!$N540:$S540,AE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AF$2),SUMIF(CLASS!$N540:$S540,AF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AG$2),SUMIF(CLASS!$N540:$S540,AG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AH$2),SUMIF(CLASS!$N540:$S540,AH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AI$2),SUMIF(CLASS!$N540:$S540,AI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AJ$2),SUMIF(CLASS!$N540:$S540,AJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AK$2),SUMIF(CLASS!$N540:$S540,AK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AL$2),SUMIF(CLASS!$N540:$S540,AL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AM$2),SUMIF(CLASS!$N540:$S540,AM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AN$2),SUMIF(CLASS!$N540:$S540,AN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AO$2),SUMIF(CLASS!$N540:$S540,AO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AP$2),SUMIF(CLASS!$N540:$S540,AP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AQ$2),SUMIF(CLASS!$N540:$S540,AQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AR$2),SUMIF(CLASS!$N540:$S540,AR$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AS$2),SUMIF(CLASS!$N540:$S540,AS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AT$2),SUMIF(CLASS!$N540:$S540,AT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AU$2),SUMIF(CLASS!$N540:$S540,AU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AV$2),SUMIF(CLASS!$N540:$S540,AV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AW$2),SUMIF(CLASS!$N540:$S540,AW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AX$2),SUMIF(CLASS!$N540:$S540,AX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AY$2),SUMIF(CLASS!$N540:$S540,AY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AZ$2),SUMIF(CLASS!$N540:$S540,AZ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BA$2),SUMIF(CLASS!$N540:$S540,BA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BB$2),SUMIF(CLASS!$N540:$S540,BB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BC$2),SUMIF(CLASS!$N540:$S540,BC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BD$2),SUMIF(CLASS!$N540:$S540,BD$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BE$2),SUMIF(CLASS!$N540:$S540,BE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BF$2),SUMIF(CLASS!$N540:$S540,BF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BG$2),SUMIF(CLASS!$N540:$S540,BG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BH$2),SUMIF(CLASS!$N540:$S540,BH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BI$2),SUMIF(CLASS!$N540:$S540,BI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BJ$2),SUMIF(CLASS!$N540:$S540,BJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BK$2),SUMIF(CLASS!$N540:$S540,BK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BL$2),SUMIF(CLASS!$N540:$S540,BL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BM$2),SUMIF(CLASS!$N540:$S540,BM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BN$2),SUMIF(CLASS!$N540:$S540,BN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BO$2),SUMIF(CLASS!$N540:$S540,BO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BP$2),SUMIF(CLASS!$N540:$S540,BP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BQ$2),SUMIF(CLASS!$N540:$S540,BQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BR$2),SUMIF(CLASS!$N540:$S540,BR$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BS$2),SUMIF(CLASS!$N540:$S540,BS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BT$2),SUMIF(CLASS!$N540:$S540,BT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BU$2),SUMIF(CLASS!$N540:$S540,BU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BV$2),SUMIF(CLASS!$N540:$S540,BV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BW$2),SUMIF(CLASS!$N540:$S540,BW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BX$2),SUMIF(CLASS!$N540:$S540,BX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BY$2),SUMIF(CLASS!$N540:$S540,BY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BZ$2),SUMIF(CLASS!$N540:$S540,BZ$3,CLASS!$E540:$J540))","v":0},null,null,-5146.72,-21941.280000000002,0,0,0,0,{"$f":"SUM(CC540:CH540)","v":-27088.000000000004},null,0,0,0,0,0,0,{"$f":"SUM(CK540:CP540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS540:CX540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA540:DF540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI540:DN540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ540:DV540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY540:ED540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG540:EL540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO540:ET540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW540:FB540)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A542","v":404},{"$f":"ACCOUNTS!B542","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"ACCOUNTS!C542","v":1005996},0,{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,E$2),SUMIF(CLASS!$N542:$S542,E$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,F$2),SUMIF(CLASS!$N542:$S542,F$3,CLASS!$E542:$J542))","v":191139.24},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,G$2),SUMIF(CLASS!$N542:$S542,G$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,H$2),SUMIF(CLASS!$N542:$S542,H$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,I$2),SUMIF(CLASS!$N542:$S542,I$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,J$2),SUMIF(CLASS!$N542:$S542,J$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,K$2),SUMIF(CLASS!$N542:$S542,K$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,L$2),SUMIF(CLASS!$N542:$S542,L$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,M$2),SUMIF(CLASS!$N542:$S542,M$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,N$2),SUMIF(CLASS!$N542:$S542,N$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,O$2),SUMIF(CLASS!$N542:$S542,O$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,P$2),SUMIF(CLASS!$N542:$S542,P$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,Q$2),SUMIF(CLASS!$N542:$S542,Q$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,R$2),SUMIF(CLASS!$N542:$S542,R$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,S$2),SUMIF(CLASS!$N542:$S542,S$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,T$2),SUMIF(CLASS!$N542:$S542,T$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,U$2),SUMIF(CLASS!$N542:$S542,U$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,V$2),SUMIF(CLASS!$N542:$S542,V$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,W$2),SUMIF(CLASS!$N542:$S542,W$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,X$2),SUMIF(CLASS!$N542:$S542,X$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,Y$2),SUMIF(CLASS!$N542:$S542,Y$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,Z$2),SUMIF(CLASS!$N542:$S542,Z$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AA$2),SUMIF(CLASS!$N542:$S542,AA$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AB$2),SUMIF(CLASS!$N542:$S542,AB$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AC$2),SUMIF(CLASS!$N542:$S542,AC$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AD$2),SUMIF(CLASS!$N542:$S542,AD$3,CLASS!$E542:$J542))","v":814856.76},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AE$2),SUMIF(CLASS!$N542:$S542,AE$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AF$2),SUMIF(CLASS!$N542:$S542,AF$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AG$2),SUMIF(CLASS!$N542:$S542,AG$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AH$2),SUMIF(CLASS!$N542:$S542,AH$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AI$2),SUMIF(CLASS!$N542:$S542,AI$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AJ$2),SUMIF(CLASS!$N542:$S542,AJ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AK$2),SUMIF(CLASS!$N542:$S542,AK$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AL$2),SUMIF(CLASS!$N542:$S542,AL$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AM$2),SUMIF(CLASS!$N542:$S542,AM$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AN$2),SUMIF(CLASS!$N542:$S542,AN$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AO$2),SUMIF(CLASS!$N542:$S542,AO$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AP$2),SUMIF(CLASS!$N542:$S542,AP$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AQ$2),SUMIF(CLASS!$N542:$S542,AQ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AR$2),SUMIF(CLASS!$N542:$S542,AR$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AS$2),SUMIF(CLASS!$N542:$S542,AS$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AT$2),SUMIF(CLASS!$N542:$S542,AT$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AU$2),SUMIF(CLASS!$N542:$S542,AU$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AV$2),SUMIF(CLASS!$N542:$S542,AV$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AW$2),SUMIF(CLASS!$N542:$S542,AW$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AX$2),SUMIF(CLASS!$N542:$S542,AX$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AY$2),SUMIF(CLASS!$N542:$S542,AY$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,AZ$2),SUMIF(CLASS!$N542:$S542,AZ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BA$2),SUMIF(CLASS!$N542:$S542,BA$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BB$2),SUMIF(CLASS!$N542:$S542,BB$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BC$2),SUMIF(CLASS!$N542:$S542,BC$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BD$2),SUMIF(CLASS!$N542:$S542,BD$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BE$2),SUMIF(CLASS!$N542:$S542,BE$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BF$2),SUMIF(CLASS!$N542:$S542,BF$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BG$2),SUMIF(CLASS!$N542:$S542,BG$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BH$2),SUMIF(CLASS!$N542:$S542,BH$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BI$2),SUMIF(CLASS!$N542:$S542,BI$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BJ$2),SUMIF(CLASS!$N542:$S542,BJ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BK$2),SUMIF(CLASS!$N542:$S542,BK$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BL$2),SUMIF(CLASS!$N542:$S542,BL$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BM$2),SUMIF(CLASS!$N542:$S542,BM$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BN$2),SUMIF(CLASS!$N542:$S542,BN$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BO$2),SUMIF(CLASS!$N542:$S542,BO$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BP$2),SUMIF(CLASS!$N542:$S542,BP$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BQ$2),SUMIF(CLASS!$N542:$S542,BQ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BR$2),SUMIF(CLASS!$N542:$S542,BR$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BS$2),SUMIF(CLASS!$N542:$S542,BS$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BT$2),SUMIF(CLASS!$N542:$S542,BT$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BU$2),SUMIF(CLASS!$N542:$S542,BU$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BV$2),SUMIF(CLASS!$N542:$S542,BV$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BW$2),SUMIF(CLASS!$N542:$S542,BW$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BX$2),SUMIF(CLASS!$N542:$S542,BX$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BY$2),SUMIF(CLASS!$N542:$S542,BY$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$R542),2,BZ$2),SUMIF(CLASS!$N542:$S542,BZ$3,CLASS!$E542:$J542))","v":0},null,null,191139.24,814856.76,0,0,0,0,1005996,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A543","v":404.01},{"$f":"ACCOUNTS!B543","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C543","v":25536254},0,{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,E$2),SUMIF(CLASS!$N543:$S543,E$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,F$2),SUMIF(CLASS!$N543:$S543,F$3,CLASS!$E543:$J543))","v":1927544.0282760842},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,G$2),SUMIF(CLASS!$N543:$S543,G$3,CLASS!$E543:$J543))","v":140422.46666070688},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,H$2),SUMIF(CLASS!$N543:$S543,H$3,CLASS!$E543:$J543))","v":117259.134011723},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,I$2),SUMIF(CLASS!$N543:$S543,I$3,CLASS!$E543:$J543))","v":4684.4980891979321},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,J$2),SUMIF(CLASS!$N543:$S543,J$3,CLASS!$E543:$J543))","v":73744.240272270035},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,K$2),SUMIF(CLASS!$N543:$S543,K$3,CLASS!$E543:$J543))","v":322358.59760083968},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,L$2),SUMIF(CLASS!$N543:$S543,L$3,CLASS!$E543:$J543))","v":1215.6015742979134},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,M$2),SUMIF(CLASS!$N543:$S543,M$3,CLASS!$E543:$J543))","v":15025.619696736909},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,N$2),SUMIF(CLASS!$N543:$S543,N$3,CLASS!$E543:$J543))","v":72581.218544147618},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,O$2),SUMIF(CLASS!$N543:$S543,O$3,CLASS!$E543:$J543))","v":893767.82508383575},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,P$2),SUMIF(CLASS!$N543:$S543,P$3,CLASS!$E543:$J543))","v":1495994.8064104991},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,Q$2),SUMIF(CLASS!$N543:$S543,Q$3,CLASS!$E543:$J543))","v":7364.8403986791009},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,R$2),SUMIF(CLASS!$N543:$S543,R$3,CLASS!$E543:$J543))","v":3495009.4485417022},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,S$2),SUMIF(CLASS!$N543:$S543,S$3,CLASS!$E543:$J543))","v":73629.84075003922},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,T$2),SUMIF(CLASS!$N543:$S543,T$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,U$2),SUMIF(CLASS!$N543:$S543,U$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,V$2),SUMIF(CLASS!$N543:$S543,V$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,W$2),SUMIF(CLASS!$N543:$S543,W$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,X$2),SUMIF(CLASS!$N543:$S543,X$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,Y$2),SUMIF(CLASS!$N543:$S543,Y$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,Z$2),SUMIF(CLASS!$N543:$S543,Z$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AA$2),SUMIF(CLASS!$N543:$S543,AA$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AB$2),SUMIF(CLASS!$N543:$S543,AB$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AC$2),SUMIF(CLASS!$N543:$S543,AC$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AD$2),SUMIF(CLASS!$N543:$S543,AD$3,CLASS!$E543:$J543))","v":8217424.5415980415},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AE$2),SUMIF(CLASS!$N543:$S543,AE$3,CLASS!$E543:$J543))","v":598643.14734301367},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AF$2),SUMIF(CLASS!$N543:$S543,AF$3,CLASS!$E543:$J543))","v":499894.20289208239},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AG$2),SUMIF(CLASS!$N543:$S543,AG$3,CLASS!$E543:$J543))","v":1374265.6002983167},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AH$2),SUMIF(CLASS!$N543:$S543,AH$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AI$2),SUMIF(CLASS!$N543:$S543,AI$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AJ$2),SUMIF(CLASS!$N543:$S543,AJ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AK$2),SUMIF(CLASS!$N543:$S543,AK$3,CLASS!$E543:$J543))","v":401526.9157136142},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AL$2),SUMIF(CLASS!$N543:$S543,AL$3,CLASS!$E543:$J543))","v":759577.55348879169},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AM$2),SUMIF(CLASS!$N543:$S543,AM$3,CLASS!$E543:$J543))","v":10921.565045464087},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AN$2),SUMIF(CLASS!$N543:$S543,AN$3,CLASS!$E543:$J543))","v":121716.6601299102},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AO$2),SUMIF(CLASS!$N543:$S543,AO$3,CLASS!$E543:$J543))","v":396277.35685533372},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AP$2),SUMIF(CLASS!$N543:$S543,AP$3,CLASS!$E543:$J543))","v":369817.079139943},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AQ$2),SUMIF(CLASS!$N543:$S543,AQ$3,CLASS!$E543:$J543))","v":1863.2511889861723},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AR$2),SUMIF(CLASS!$N543:$S543,AR$3,CLASS!$E543:$J543))","v":190881.254646744},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AS$2),SUMIF(CLASS!$N543:$S543,AS$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AT$2),SUMIF(CLASS!$N543:$S543,AT$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AU$2),SUMIF(CLASS!$N543:$S543,AU$3,CLASS!$E543:$J543))","v":1332395.2924306267},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AV$2),SUMIF(CLASS!$N543:$S543,AV$3,CLASS!$E543:$J543))","v":1638435.6995861712},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AW$2),SUMIF(CLASS!$N543:$S543,AW$3,CLASS!$E543:$J543))","v":664863.05642808834},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AX$2),SUMIF(CLASS!$N543:$S543,AX$3,CLASS!$E543:$J543))","v":317148.65730412398},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AY$2),SUMIF(CLASS!$N543:$S543,AY$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,AZ$2),SUMIF(CLASS!$N543:$S543,AZ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BA$2),SUMIF(CLASS!$N543:$S543,BA$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BB$2),SUMIF(CLASS!$N543:$S543,BB$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BC$2),SUMIF(CLASS!$N543:$S543,BC$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BD$2),SUMIF(CLASS!$N543:$S543,BD$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BE$2),SUMIF(CLASS!$N543:$S543,BE$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BF$2),SUMIF(CLASS!$N543:$S543,BF$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BG$2),SUMIF(CLASS!$N543:$S543,BG$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BH$2),SUMIF(CLASS!$N543:$S543,BH$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BI$2),SUMIF(CLASS!$N543:$S543,BI$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BJ$2),SUMIF(CLASS!$N543:$S543,BJ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BK$2),SUMIF(CLASS!$N543:$S543,BK$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BL$2),SUMIF(CLASS!$N543:$S543,BL$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BM$2),SUMIF(CLASS!$N543:$S543,BM$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BN$2),SUMIF(CLASS!$N543:$S543,BN$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BO$2),SUMIF(CLASS!$N543:$S543,BO$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BP$2),SUMIF(CLASS!$N543:$S543,BP$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BQ$2),SUMIF(CLASS!$N543:$S543,BQ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BR$2),SUMIF(CLASS!$N543:$S543,BR$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BS$2),SUMIF(CLASS!$N543:$S543,BS$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BT$2),SUMIF(CLASS!$N543:$S543,BT$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BU$2),SUMIF(CLASS!$N543:$S543,BU$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BV$2),SUMIF(CLASS!$N543:$S543,BV$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BW$2),SUMIF(CLASS!$N543:$S543,BW$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BX$2),SUMIF(CLASS!$N543:$S543,BX$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BY$2),SUMIF(CLASS!$N543:$S543,BY$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$R543),2,BZ$2),SUMIF(CLASS!$N543:$S543,BZ$3,CLASS!$E543:$J543))","v":0},null,null,1927544.0282760842,8217424.5415980415,0,0,0,0,10144968.569874126,null,257681.60067242989,1098537.3502350962,0,0,0,0,1356218.9509075261,null,6455376.5369622456,1374265.6002983167,6205424.3419577973,0,0,0,14035066.47921836,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A545","v":405},{"$f":"ACCOUNTS!B545","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C545","v":2070601},0,{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,E$2),SUMIF(CLASS!$N545:$S545,E$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,F$2),SUMIF(CLASS!$N545:$S545,F$3,CLASS!$E545:$J545))","v":179560.68015853839},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,G$2),SUMIF(CLASS!$N545:$S545,G$3,CLASS!$E545:$J545))","v":12762.88865050079},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,H$2),SUMIF(CLASS!$N545:$S545,H$3,CLASS!$E545:$J545))","v":10657.591382879053},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,I$2),SUMIF(CLASS!$N545:$S545,I$3,CLASS!$E545:$J545))","v":467.15576234745816},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,J$2),SUMIF(CLASS!$N545:$S545,J$3,CLASS!$E545:$J545))","v":7354.052905382845},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,K$2),SUMIF(CLASS!$N545:$S545,K$3,CLASS!$E545:$J545))","v":32146.811364643276},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,L$2),SUMIF(CLASS!$N545:$S545,L$3,CLASS!$E545:$J545))","v":121.22435943807639},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,M$2),SUMIF(CLASS!$N545:$S545,M$3,CLASS!$E545:$J545))","v":1498.4112898579367},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,N$2),SUMIF(CLASS!$N545:$S545,N$3,CLASS!$E545:$J545))","v":7238.0720058964062},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,O$2),SUMIF(CLASS!$N545:$S545,O$3,CLASS!$E545:$J545))","v":89129.887927899035},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,P$2),SUMIF(CLASS!$N545:$S545,P$3,CLASS!$E545:$J545))","v":149186.22677380414},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,Q$2),SUMIF(CLASS!$N545:$S545,Q$3,CLASS!$E545:$J545))","v":734.44957506672233},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,R$2),SUMIF(CLASS!$N545:$S545,R$3,CLASS!$E545:$J545))","v":348535.48283218901},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,S$2),SUMIF(CLASS!$N545:$S545,S$3,CLASS!$E545:$J545))","v":7342.6445549038162},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,T$2),SUMIF(CLASS!$N545:$S545,T$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,U$2),SUMIF(CLASS!$N545:$S545,U$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,V$2),SUMIF(CLASS!$N545:$S545,V$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,W$2),SUMIF(CLASS!$N545:$S545,W$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,X$2),SUMIF(CLASS!$N545:$S545,X$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,Y$2),SUMIF(CLASS!$N545:$S545,Y$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,Z$2),SUMIF(CLASS!$N545:$S545,Z$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AA$2),SUMIF(CLASS!$N545:$S545,AA$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AB$2),SUMIF(CLASS!$N545:$S545,AB$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AC$2),SUMIF(CLASS!$N545:$S545,AC$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AD$2),SUMIF(CLASS!$N545:$S545,AD$3,CLASS!$E545:$J545))","v":765495.53120219009},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AE$2),SUMIF(CLASS!$N545:$S545,AE$3,CLASS!$E545:$J545))","v":54410.209510029686},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AF$2),SUMIF(CLASS!$N545:$S545,AF$3,CLASS!$E545:$J545))","v":45434.994842800166},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AG$2),SUMIF(CLASS!$N545:$S545,AG$3,CLASS!$E545:$J545))","v":137046.93265979504},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AH$2),SUMIF(CLASS!$N545:$S545,AH$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AI$2),SUMIF(CLASS!$N545:$S545,AI$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AJ$2),SUMIF(CLASS!$N545:$S545,AJ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AK$2),SUMIF(CLASS!$N545:$S545,AK$3,CLASS!$E545:$J545))","v":40041.773705864238},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AL$2),SUMIF(CLASS!$N545:$S545,AL$3,CLASS!$E545:$J545))","v":75747.929512514456},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AM$2),SUMIF(CLASS!$N545:$S545,AM$3,CLASS!$E545:$J545))","v":1089.1395295060715},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AN$2),SUMIF(CLASS!$N545:$S545,AN$3,CLASS!$E545:$J545))","v":12138.042981486245},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AO$2),SUMIF(CLASS!$N545:$S545,AO$3,CLASS!$E545:$J545))","v":39518.267959094323},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AP$2),SUMIF(CLASS!$N545:$S545,AP$3,CLASS!$E545:$J545))","v":36879.549579304083},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AQ$2),SUMIF(CLASS!$N545:$S545,AQ$3,CLASS!$E545:$J545))","v":185.81041406394851},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AR$2),SUMIF(CLASS!$N545:$S545,AR$3,CLASS!$E545:$J545))","v":15877.238560004709},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AS$2),SUMIF(CLASS!$N545:$S545,AS$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AT$2),SUMIF(CLASS!$N545:$S545,AT$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AU$2),SUMIF(CLASS!$N545:$S545,AU$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AV$2),SUMIF(CLASS!$N545:$S545,AV$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AW$2),SUMIF(CLASS!$N545:$S545,AW$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AX$2),SUMIF(CLASS!$N545:$S545,AX$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AY$2),SUMIF(CLASS!$N545:$S545,AY$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,AZ$2),SUMIF(CLASS!$N545:$S545,AZ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BA$2),SUMIF(CLASS!$N545:$S545,BA$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BB$2),SUMIF(CLASS!$N545:$S545,BB$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BC$2),SUMIF(CLASS!$N545:$S545,BC$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BD$2),SUMIF(CLASS!$N545:$S545,BD$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BE$2),SUMIF(CLASS!$N545:$S545,BE$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BF$2),SUMIF(CLASS!$N545:$S545,BF$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BG$2),SUMIF(CLASS!$N545:$S545,BG$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BH$2),SUMIF(CLASS!$N545:$S545,BH$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BI$2),SUMIF(CLASS!$N545:$S545,BI$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BJ$2),SUMIF(CLASS!$N545:$S545,BJ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BK$2),SUMIF(CLASS!$N545:$S545,BK$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BL$2),SUMIF(CLASS!$N545:$S545,BL$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BM$2),SUMIF(CLASS!$N545:$S545,BM$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BN$2),SUMIF(CLASS!$N545:$S545,BN$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BO$2),SUMIF(CLASS!$N545:$S545,BO$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BP$2),SUMIF(CLASS!$N545:$S545,BP$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BQ$2),SUMIF(CLASS!$N545:$S545,BQ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BR$2),SUMIF(CLASS!$N545:$S545,BR$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BS$2),SUMIF(CLASS!$N545:$S545,BS$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BT$2),SUMIF(CLASS!$N545:$S545,BT$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BU$2),SUMIF(CLASS!$N545:$S545,BU$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BV$2),SUMIF(CLASS!$N545:$S545,BV$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BW$2),SUMIF(CLASS!$N545:$S545,BW$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BX$2),SUMIF(CLASS!$N545:$S545,BX$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BY$2),SUMIF(CLASS!$N545:$S545,BY$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$R545),2,BZ$2),SUMIF(CLASS!$N545:$S545,BZ$3,CLASS!$E545:$J545))","v":0},null,null,179560.68015853839,765495.53120219009,0,0,0,0,945056.21136072848,null,23420.480033379841,99845.204352829853,0,0,0,0,123265.6843862097,null,643754.41935142875,137046.93265979504,221477.75224183808,0,0,0,1002279.1042530618,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A546","v":406},{"$f":"ACCOUNTS!B546","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"ACCOUNTS!C546","v":25800},0,{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,E$2),SUMIF(CLASS!$N546:$S546,E$3,CLASS!$E546:$J546))","v":4902},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,F$2),SUMIF(CLASS!$N546:$S546,F$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,G$2),SUMIF(CLASS!$N546:$S546,G$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,H$2),SUMIF(CLASS!$N546:$S546,H$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,I$2),SUMIF(CLASS!$N546:$S546,I$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,J$2),SUMIF(CLASS!$N546:$S546,J$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,K$2),SUMIF(CLASS!$N546:$S546,K$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,L$2),SUMIF(CLASS!$N546:$S546,L$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,M$2),SUMIF(CLASS!$N546:$S546,M$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,N$2),SUMIF(CLASS!$N546:$S546,N$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,O$2),SUMIF(CLASS!$N546:$S546,O$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,P$2),SUMIF(CLASS!$N546:$S546,P$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Q$2),SUMIF(CLASS!$N546:$S546,Q$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,R$2),SUMIF(CLASS!$N546:$S546,R$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,S$2),SUMIF(CLASS!$N546:$S546,S$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,T$2),SUMIF(CLASS!$N546:$S546,T$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,U$2),SUMIF(CLASS!$N546:$S546,U$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,V$2),SUMIF(CLASS!$N546:$S546,V$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,W$2),SUMIF(CLASS!$N546:$S546,W$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,X$2),SUMIF(CLASS!$N546:$S546,X$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Y$2),SUMIF(CLASS!$N546:$S546,Y$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Z$2),SUMIF(CLASS!$N546:$S546,Z$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AA$2),SUMIF(CLASS!$N546:$S546,AA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AB$2),SUMIF(CLASS!$N546:$S546,AB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AC$2),SUMIF(CLASS!$N546:$S546,AC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AD$2),SUMIF(CLASS!$N546:$S546,AD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AE$2),SUMIF(CLASS!$N546:$S546,AE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AF$2),SUMIF(CLASS!$N546:$S546,AF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AG$2),SUMIF(CLASS!$N546:$S546,AG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AH$2),SUMIF(CLASS!$N546:$S546,AH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AI$2),SUMIF(CLASS!$N546:$S546,AI$3,CLASS!$E546:$J546))","v":20898},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AJ$2),SUMIF(CLASS!$N546:$S546,AJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AK$2),SUMIF(CLASS!$N546:$S546,AK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AL$2),SUMIF(CLASS!$N546:$S546,AL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AM$2),SUMIF(CLASS!$N546:$S546,AM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AN$2),SUMIF(CLASS!$N546:$S546,AN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AO$2),SUMIF(CLASS!$N546:$S546,AO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AP$2),SUMIF(CLASS!$N546:$S546,AP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AQ$2),SUMIF(CLASS!$N546:$S546,AQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AR$2),SUMIF(CLASS!$N546:$S546,AR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AS$2),SUMIF(CLASS!$N546:$S546,AS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AT$2),SUMIF(CLASS!$N546:$S546,AT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AU$2),SUMIF(CLASS!$N546:$S546,AU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AV$2),SUMIF(CLASS!$N546:$S546,AV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AW$2),SUMIF(CLASS!$N546:$S546,AW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AX$2),SUMIF(CLASS!$N546:$S546,AX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AY$2),SUMIF(CLASS!$N546:$S546,AY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AZ$2),SUMIF(CLASS!$N546:$S546,AZ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BA$2),SUMIF(CLASS!$N546:$S546,BA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BB$2),SUMIF(CLASS!$N546:$S546,BB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BC$2),SUMIF(CLASS!$N546:$S546,BC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BD$2),SUMIF(CLASS!$N546:$S546,BD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BE$2),SUMIF(CLASS!$N546:$S546,BE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BF$2),SUMIF(CLASS!$N546:$S546,BF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BG$2),SUMIF(CLASS!$N546:$S546,BG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BH$2),SUMIF(CLASS!$N546:$S546,BH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BI$2),SUMIF(CLASS!$N546:$S546,BI$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BJ$2),SUMIF(CLASS!$N546:$S546,BJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BK$2),SUMIF(CLASS!$N546:$S546,BK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BL$2),SUMIF(CLASS!$N546:$S546,BL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BM$2),SUMIF(CLASS!$N546:$S546,BM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BN$2),SUMIF(CLASS!$N546:$S546,BN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BO$2),SUMIF(CLASS!$N546:$S546,BO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BP$2),SUMIF(CLASS!$N546:$S546,BP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BQ$2),SUMIF(CLASS!$N546:$S546,BQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BR$2),SUMIF(CLASS!$N546:$S546,BR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BS$2),SUMIF(CLASS!$N546:$S546,BS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BT$2),SUMIF(CLASS!$N546:$S546,BT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BU$2),SUMIF(CLASS!$N546:$S546,BU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BV$2),SUMIF(CLASS!$N546:$S546,BV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BW$2),SUMIF(CLASS!$N546:$S546,BW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BX$2),SUMIF(CLASS!$N546:$S546,BX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BY$2),SUMIF(CLASS!$N546:$S546,BY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BZ$2),SUMIF(CLASS!$N546:$S546,BZ$3,CLASS!$E546:$J546))","v":0},null,null,4902,20898,0,0,0,0,25800,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A547","v":406.01},{"$f":"ACCOUNTS!B547","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"ACCOUNTS!C547","v":11200},0,{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,E$2),SUMIF(CLASS!$N547:$S547,E$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,F$2),SUMIF(CLASS!$N547:$S547,F$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,G$2),SUMIF(CLASS!$N547:$S547,G$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,H$2),SUMIF(CLASS!$N547:$S547,H$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,I$2),SUMIF(CLASS!$N547:$S547,I$3,CLASS!$E547:$J547))","v":5.2202470510354839},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,J$2),SUMIF(CLASS!$N547:$S547,J$3,CLASS!$E547:$J547))","v":82.178100082880434},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,K$2),SUMIF(CLASS!$N547:$S547,K$3,CLASS!$E547:$J547))","v":359.22557474878613},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,L$2),SUMIF(CLASS!$N547:$S547,L$3,CLASS!$E547:$J547))","v":1.3546254929840895},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,M$2),SUMIF(CLASS!$N547:$S547,M$3,CLASS!$E547:$J547))","v":16.744045022185372},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,N$2),SUMIF(CLASS!$N547:$S547,N$3,CLASS!$E547:$J547))","v":80.882067801317334},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,O$2),SUMIF(CLASS!$N547:$S547,O$3,CLASS!$E547:$J547))","v":995.98479161790794},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,P$2),SUMIF(CLASS!$N547:$S547,P$3,CLASS!$E547:$J547))","v":1667.0862764437425},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,Q$2),SUMIF(CLASS!$N547:$S547,Q$3,CLASS!$E547:$J547))","v":8.2071303350951421},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,R$2),SUMIF(CLASS!$N547:$S547,R$3,CLASS!$E547:$J547))","v":3894.72093267836},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,S$2),SUMIF(CLASS!$N547:$S547,S$3,CLASS!$E547:$J547))","v":82.050617104513492},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,T$2),SUMIF(CLASS!$N547:$S547,T$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,U$2),SUMIF(CLASS!$N547:$S547,U$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,V$2),SUMIF(CLASS!$N547:$S547,V$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,W$2),SUMIF(CLASS!$N547:$S547,W$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,X$2),SUMIF(CLASS!$N547:$S547,X$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,Y$2),SUMIF(CLASS!$N547:$S547,Y$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,Z$2),SUMIF(CLASS!$N547:$S547,Z$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AA$2),SUMIF(CLASS!$N547:$S547,AA$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AB$2),SUMIF(CLASS!$N547:$S547,AB$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AC$2),SUMIF(CLASS!$N547:$S547,AC$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AD$2),SUMIF(CLASS!$N547:$S547,AD$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AE$2),SUMIF(CLASS!$N547:$S547,AE$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AF$2),SUMIF(CLASS!$N547:$S547,AF$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AG$2),SUMIF(CLASS!$N547:$S547,AG$3,CLASS!$E547:$J547))","v":1531.4353449816676},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AH$2),SUMIF(CLASS!$N547:$S547,AH$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AI$2),SUMIF(CLASS!$N547:$S547,AI$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AJ$2),SUMIF(CLASS!$N547:$S547,AJ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AK$2),SUMIF(CLASS!$N547:$S547,AK$3,CLASS!$E547:$J547))","v":447.44808467287714},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AL$2),SUMIF(CLASS!$N547:$S547,AL$3,CLASS!$E547:$J547))","v":846.44766805989252},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AM$2),SUMIF(CLASS!$N547:$S547,AM$3,CLASS!$E547:$J547))","v":12.170624608161122},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AN$2),SUMIF(CLASS!$N547:$S547,AN$3,CLASS!$E547:$J547))","v":135.63695064156641},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AO$2),SUMIF(CLASS!$N547:$S547,AO$3,CLASS!$E547:$J547))","v":441.59815291340709},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AP$2),SUMIF(CLASS!$N547:$S547,AP$3,CLASS!$E547:$J547))","v":412.11170973780577},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AQ$2),SUMIF(CLASS!$N547:$S547,AQ$3,CLASS!$E547:$J547))","v":2.0763444320902256},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AR$2),SUMIF(CLASS!$N547:$S547,AR$3,CLASS!$E547:$J547))","v":177.42071157372379},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AS$2),SUMIF(CLASS!$N547:$S547,AS$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AT$2),SUMIF(CLASS!$N547:$S547,AT$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AU$2),SUMIF(CLASS!$N547:$S547,AU$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AV$2),SUMIF(CLASS!$N547:$S547,AV$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AW$2),SUMIF(CLASS!$N547:$S547,AW$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AX$2),SUMIF(CLASS!$N547:$S547,AX$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AY$2),SUMIF(CLASS!$N547:$S547,AY$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,AZ$2),SUMIF(CLASS!$N547:$S547,AZ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BA$2),SUMIF(CLASS!$N547:$S547,BA$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BB$2),SUMIF(CLASS!$N547:$S547,BB$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BC$2),SUMIF(CLASS!$N547:$S547,BC$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BD$2),SUMIF(CLASS!$N547:$S547,BD$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BE$2),SUMIF(CLASS!$N547:$S547,BE$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BF$2),SUMIF(CLASS!$N547:$S547,BF$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BG$2),SUMIF(CLASS!$N547:$S547,BG$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BH$2),SUMIF(CLASS!$N547:$S547,BH$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BI$2),SUMIF(CLASS!$N547:$S547,BI$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BJ$2),SUMIF(CLASS!$N547:$S547,BJ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BK$2),SUMIF(CLASS!$N547:$S547,BK$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BL$2),SUMIF(CLASS!$N547:$S547,BL$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BM$2),SUMIF(CLASS!$N547:$S547,BM$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BN$2),SUMIF(CLASS!$N547:$S547,BN$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BO$2),SUMIF(CLASS!$N547:$S547,BO$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BP$2),SUMIF(CLASS!$N547:$S547,BP$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BQ$2),SUMIF(CLASS!$N547:$S547,BQ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BR$2),SUMIF(CLASS!$N547:$S547,BR$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BS$2),SUMIF(CLASS!$N547:$S547,BS$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BT$2),SUMIF(CLASS!$N547:$S547,BT$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BU$2),SUMIF(CLASS!$N547:$S547,BU$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BV$2),SUMIF(CLASS!$N547:$S547,BV$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BW$2),SUMIF(CLASS!$N547:$S547,BW$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BX$2),SUMIF(CLASS!$N547:$S547,BX$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BY$2),SUMIF(CLASS!$N547:$S547,BY$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$R547),2,BZ$2),SUMIF(CLASS!$N547:$S547,BZ$3,CLASS!$E547:$J547))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7193.6544083788076,1531.4353449816676,2474.9102466395243,0,0,0,11200,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A548","v":406.02},{"$f":"ACCOUNTS!B548","v":"Amort Exp - FERC Colstrip"},{"$f":"ACCOUNTS!C548","v":715283},0,{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,E$2),SUMIF(CLASS!$N548:$S548,E$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,F$2),SUMIF(CLASS!$N548:$S548,F$3,CLASS!$E548:$J548))","v":135903.76999999999},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,G$2),SUMIF(CLASS!$N548:$S548,G$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,H$2),SUMIF(CLASS!$N548:$S548,H$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,I$2),SUMIF(CLASS!$N548:$S548,I$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,J$2),SUMIF(CLASS!$N548:$S548,J$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,K$2),SUMIF(CLASS!$N548:$S548,K$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,L$2),SUMIF(CLASS!$N548:$S548,L$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,M$2),SUMIF(CLASS!$N548:$S548,M$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,N$2),SUMIF(CLASS!$N548:$S548,N$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,O$2),SUMIF(CLASS!$N548:$S548,O$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,P$2),SUMIF(CLASS!$N548:$S548,P$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,Q$2),SUMIF(CLASS!$N548:$S548,Q$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,R$2),SUMIF(CLASS!$N548:$S548,R$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,S$2),SUMIF(CLASS!$N548:$S548,S$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,T$2),SUMIF(CLASS!$N548:$S548,T$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,U$2),SUMIF(CLASS!$N548:$S548,U$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,V$2),SUMIF(CLASS!$N548:$S548,V$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,W$2),SUMIF(CLASS!$N548:$S548,W$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,X$2),SUMIF(CLASS!$N548:$S548,X$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,Y$2),SUMIF(CLASS!$N548:$S548,Y$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,Z$2),SUMIF(CLASS!$N548:$S548,Z$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AA$2),SUMIF(CLASS!$N548:$S548,AA$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AB$2),SUMIF(CLASS!$N548:$S548,AB$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AC$2),SUMIF(CLASS!$N548:$S548,AC$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AD$2),SUMIF(CLASS!$N548:$S548,AD$3,CLASS!$E548:$J548))","v":579379.23},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AE$2),SUMIF(CLASS!$N548:$S548,AE$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AF$2),SUMIF(CLASS!$N548:$S548,AF$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AG$2),SUMIF(CLASS!$N548:$S548,AG$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AH$2),SUMIF(CLASS!$N548:$S548,AH$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AI$2),SUMIF(CLASS!$N548:$S548,AI$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AJ$2),SUMIF(CLASS!$N548:$S548,AJ$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AK$2),SUMIF(CLASS!$N548:$S548,AK$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AL$2),SUMIF(CLASS!$N548:$S548,AL$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AM$2),SUMIF(CLASS!$N548:$S548,AM$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AN$2),SUMIF(CLASS!$N548:$S548,AN$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AO$2),SUMIF(CLASS!$N548:$S548,AO$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AP$2),SUMIF(CLASS!$N548:$S548,AP$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AQ$2),SUMIF(CLASS!$N548:$S548,AQ$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AR$2),SUMIF(CLASS!$N548:$S548,AR$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AS$2),SUMIF(CLASS!$N548:$S548,AS$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AT$2),SUMIF(CLASS!$N548:$S548,AT$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AU$2),SUMIF(CLASS!$N548:$S548,AU$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AV$2),SUMIF(CLASS!$N548:$S548,AV$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AW$2),SUMIF(CLASS!$N548:$S548,AW$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AX$2),SUMIF(CLASS!$N548:$S548,AX$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AY$2),SUMIF(CLASS!$N548:$S548,AY$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,AZ$2),SUMIF(CLASS!$N548:$S548,AZ$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BA$2),SUMIF(CLASS!$N548:$S548,BA$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BB$2),SUMIF(CLASS!$N548:$S548,BB$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BC$2),SUMIF(CLASS!$N548:$S548,BC$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BD$2),SUMIF(CLASS!$N548:$S548,BD$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BE$2),SUMIF(CLASS!$N548:$S548,BE$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BF$2),SUMIF(CLASS!$N548:$S548,BF$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BG$2),SUMIF(CLASS!$N548:$S548,BG$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BH$2),SUMIF(CLASS!$N548:$S548,BH$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BI$2),SUMIF(CLASS!$N548:$S548,BI$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BJ$2),SUMIF(CLASS!$N548:$S548,BJ$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BK$2),SUMIF(CLASS!$N548:$S548,BK$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BL$2),SUMIF(CLASS!$N548:$S548,BL$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BM$2),SUMIF(CLASS!$N548:$S548,BM$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BN$2),SUMIF(CLASS!$N548:$S548,BN$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BO$2),SUMIF(CLASS!$N548:$S548,BO$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BP$2),SUMIF(CLASS!$N548:$S548,BP$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BQ$2),SUMIF(CLASS!$N548:$S548,BQ$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BR$2),SUMIF(CLASS!$N548:$S548,BR$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BS$2),SUMIF(CLASS!$N548:$S548,BS$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BT$2),SUMIF(CLASS!$N548:$S548,BT$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BU$2),SUMIF(CLASS!$N548:$S548,BU$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BV$2),SUMIF(CLASS!$N548:$S548,BV$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BW$2),SUMIF(CLASS!$N548:$S548,BW$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BX$2),SUMIF(CLASS!$N548:$S548,BX$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BY$2),SUMIF(CLASS!$N548:$S548,BY$3,CLASS!$E548:$J548))","v":0},{"$f":"IF(CLASS!$L548<>0,FUNCALLOC!$C548*INDEX(INDIRECT(ACCOUNTS!$R548),2,BZ$2),SUMIF(CLASS!$N548:$S548,BZ$3,CLASS!$E548:$J548))","v":0},null,null,135903.76999999999,579379.23,0,0,0,0,715283,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A550","v":407},{"$f":"ACCOUNTS!B550","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C550","v":1463328},0,{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,E$2),SUMIF(CLASS!$N550:$S550,E$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,F$2),SUMIF(CLASS!$N550:$S550,F$3,CLASS!$E550:$J550))","v":278032.32},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,G$2),SUMIF(CLASS!$N550:$S550,G$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,H$2),SUMIF(CLASS!$N550:$S550,H$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,I$2),SUMIF(CLASS!$N550:$S550,I$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,J$2),SUMIF(CLASS!$N550:$S550,J$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,K$2),SUMIF(CLASS!$N550:$S550,K$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,L$2),SUMIF(CLASS!$N550:$S550,L$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,M$2),SUMIF(CLASS!$N550:$S550,M$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,N$2),SUMIF(CLASS!$N550:$S550,N$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,O$2),SUMIF(CLASS!$N550:$S550,O$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,P$2),SUMIF(CLASS!$N550:$S550,P$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,Q$2),SUMIF(CLASS!$N550:$S550,Q$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,R$2),SUMIF(CLASS!$N550:$S550,R$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,S$2),SUMIF(CLASS!$N550:$S550,S$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,T$2),SUMIF(CLASS!$N550:$S550,T$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,U$2),SUMIF(CLASS!$N550:$S550,U$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,V$2),SUMIF(CLASS!$N550:$S550,V$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,W$2),SUMIF(CLASS!$N550:$S550,W$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,X$2),SUMIF(CLASS!$N550:$S550,X$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,Y$2),SUMIF(CLASS!$N550:$S550,Y$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,Z$2),SUMIF(CLASS!$N550:$S550,Z$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AA$2),SUMIF(CLASS!$N550:$S550,AA$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AB$2),SUMIF(CLASS!$N550:$S550,AB$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AC$2),SUMIF(CLASS!$N550:$S550,AC$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AD$2),SUMIF(CLASS!$N550:$S550,AD$3,CLASS!$E550:$J550))","v":1185295.6800000002},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AE$2),SUMIF(CLASS!$N550:$S550,AE$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AF$2),SUMIF(CLASS!$N550:$S550,AF$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AG$2),SUMIF(CLASS!$N550:$S550,AG$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AH$2),SUMIF(CLASS!$N550:$S550,AH$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AI$2),SUMIF(CLASS!$N550:$S550,AI$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AJ$2),SUMIF(CLASS!$N550:$S550,AJ$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AK$2),SUMIF(CLASS!$N550:$S550,AK$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AL$2),SUMIF(CLASS!$N550:$S550,AL$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AM$2),SUMIF(CLASS!$N550:$S550,AM$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AN$2),SUMIF(CLASS!$N550:$S550,AN$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AO$2),SUMIF(CLASS!$N550:$S550,AO$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AP$2),SUMIF(CLASS!$N550:$S550,AP$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AQ$2),SUMIF(CLASS!$N550:$S550,AQ$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AR$2),SUMIF(CLASS!$N550:$S550,AR$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AS$2),SUMIF(CLASS!$N550:$S550,AS$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AT$2),SUMIF(CLASS!$N550:$S550,AT$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AU$2),SUMIF(CLASS!$N550:$S550,AU$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AV$2),SUMIF(CLASS!$N550:$S550,AV$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AW$2),SUMIF(CLASS!$N550:$S550,AW$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AX$2),SUMIF(CLASS!$N550:$S550,AX$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AY$2),SUMIF(CLASS!$N550:$S550,AY$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,AZ$2),SUMIF(CLASS!$N550:$S550,AZ$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BA$2),SUMIF(CLASS!$N550:$S550,BA$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BB$2),SUMIF(CLASS!$N550:$S550,BB$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BC$2),SUMIF(CLASS!$N550:$S550,BC$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BD$2),SUMIF(CLASS!$N550:$S550,BD$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BE$2),SUMIF(CLASS!$N550:$S550,BE$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BF$2),SUMIF(CLASS!$N550:$S550,BF$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BG$2),SUMIF(CLASS!$N550:$S550,BG$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BH$2),SUMIF(CLASS!$N550:$S550,BH$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BI$2),SUMIF(CLASS!$N550:$S550,BI$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BJ$2),SUMIF(CLASS!$N550:$S550,BJ$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BK$2),SUMIF(CLASS!$N550:$S550,BK$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BL$2),SUMIF(CLASS!$N550:$S550,BL$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BM$2),SUMIF(CLASS!$N550:$S550,BM$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BN$2),SUMIF(CLASS!$N550:$S550,BN$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BO$2),SUMIF(CLASS!$N550:$S550,BO$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BP$2),SUMIF(CLASS!$N550:$S550,BP$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BQ$2),SUMIF(CLASS!$N550:$S550,BQ$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BR$2),SUMIF(CLASS!$N550:$S550,BR$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BS$2),SUMIF(CLASS!$N550:$S550,BS$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BT$2),SUMIF(CLASS!$N550:$S550,BT$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BU$2),SUMIF(CLASS!$N550:$S550,BU$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BV$2),SUMIF(CLASS!$N550:$S550,BV$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BW$2),SUMIF(CLASS!$N550:$S550,BW$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BX$2),SUMIF(CLASS!$N550:$S550,BX$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BY$2),SUMIF(CLASS!$N550:$S550,BY$3,CLASS!$E550:$J550))","v":0},{"$f":"IF(CLASS!$L550<>0,FUNCALLOC!$C550*INDEX(INDIRECT(ACCOUNTS!$R550),2,BZ$2),SUMIF(CLASS!$N550:$S550,BZ$3,CLASS!$E550:$J550))","v":0},null,null,278032.32,1185295.6800000002,0,0,0,0,1463328.0000000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A551","v":407.01},{"$f":"ACCOUNTS!B551","v":"Amort Exp - Storm T&D"},{"$f":"ACCOUNTS!C551","v":15477404},0,{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,E$2),SUMIF(CLASS!$N551:$S551,E$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,F$2),SUMIF(CLASS!$N551:$S551,F$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,G$2),SUMIF(CLASS!$N551:$S551,G$3,CLASS!$E551:$J551))","v":175502.90832018098},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,H$2),SUMIF(CLASS!$N551:$S551,H$3,CLASS!$E551:$J551))","v":146552.8952420956},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,I$2),SUMIF(CLASS!$N551:$S551,I$3,CLASS!$E551:$J551))","v":6423.8744986068014},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,J$2),SUMIF(CLASS!$N551:$S551,J$3,CLASS!$E551:$J551))","v":101125.82724636739},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,K$2),SUMIF(CLASS!$N551:$S551,K$3,CLASS!$E551:$J551))","v":442051.87729924801},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,L$2),SUMIF(CLASS!$N551:$S551,L$3,CLASS!$E551:$J551))","v":1666.9602174895247},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,M$2),SUMIF(CLASS!$N551:$S551,M$3,CLASS!$E551:$J551))","v":20604.703718036664},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,N$2),SUMIF(CLASS!$N551:$S551,N$3,CLASS!$E551:$J551))","v":99530.970021889298},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,O$2),SUMIF(CLASS!$N551:$S551,O$3,CLASS!$E551:$J551))","v":1225628.0672780364},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,P$2),SUMIF(CLASS!$N551:$S551,P$3,CLASS!$E551:$J551))","v":2051464.7896022603},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Q$2),SUMIF(CLASS!$N551:$S551,Q$3,CLASS!$E551:$J551))","v":10099.440649250913},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,R$2),SUMIF(CLASS!$N551:$S551,R$3,CLASS!$E551:$J551))","v":4792723.071154234},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,S$2),SUMIF(CLASS!$N551:$S551,S$3,CLASS!$E551:$J551))","v":100968.95063770663},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,T$2),SUMIF(CLASS!$N551:$S551,T$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,U$2),SUMIF(CLASS!$N551:$S551,U$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,V$2),SUMIF(CLASS!$N551:$S551,V$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,W$2),SUMIF(CLASS!$N551:$S551,W$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,X$2),SUMIF(CLASS!$N551:$S551,X$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Y$2),SUMIF(CLASS!$N551:$S551,Y$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Z$2),SUMIF(CLASS!$N551:$S551,Z$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AA$2),SUMIF(CLASS!$N551:$S551,AA$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AB$2),SUMIF(CLASS!$N551:$S551,AB$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AC$2),SUMIF(CLASS!$N551:$S551,AC$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AD$2),SUMIF(CLASS!$N551:$S551,AD$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AE$2),SUMIF(CLASS!$N551:$S551,AE$3,CLASS!$E551:$J551))","v":748196.6091544556},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AF$2),SUMIF(CLASS!$N551:$S551,AF$3,CLASS!$E551:$J551))","v":624778.13234788121},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AG$2),SUMIF(CLASS!$N551:$S551,AG$3,CLASS!$E551:$J551))","v":1884536.9505915313},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AH$2),SUMIF(CLASS!$N551:$S551,AH$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AI$2),SUMIF(CLASS!$N551:$S551,AI$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AJ$2),SUMIF(CLASS!$N551:$S551,AJ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AK$2),SUMIF(CLASS!$N551:$S551,AK$3,CLASS!$E551:$J551))","v":550615.76827295916},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AL$2),SUMIF(CLASS!$N551:$S551,AL$3,CLASS!$E551:$J551))","v":1041612.309933984},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AM$2),SUMIF(CLASS!$N551:$S551,AM$3,CLASS!$E551:$J551))","v":14976.794065134218},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AN$2),SUMIF(CLASS!$N551:$S551,AN$3,CLASS!$E551:$J551))","v":166910.63464559877},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AO$2),SUMIF(CLASS!$N551:$S551,AO$3,CLASS!$E551:$J551))","v":543417.02325555717},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AP$2),SUMIF(CLASS!$N551:$S551,AP$3,CLASS!$E551:$J551))","v":507131.91863914026},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AQ$2),SUMIF(CLASS!$N551:$S551,AQ$3,CLASS!$E551:$J551))","v":2555.0852128699298},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AR$2),SUMIF(CLASS!$N551:$S551,AR$3,CLASS!$E551:$J551))","v":218328.43799548558},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AS$2),SUMIF(CLASS!$N551:$S551,AS$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AT$2),SUMIF(CLASS!$N551:$S551,AT$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AU$2),SUMIF(CLASS!$N551:$S551,AU$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AV$2),SUMIF(CLASS!$N551:$S551,AV$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AW$2),SUMIF(CLASS!$N551:$S551,AW$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AX$2),SUMIF(CLASS!$N551:$S551,AX$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AY$2),SUMIF(CLASS!$N551:$S551,AY$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AZ$2),SUMIF(CLASS!$N551:$S551,AZ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BA$2),SUMIF(CLASS!$N551:$S551,BA$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BB$2),SUMIF(CLASS!$N551:$S551,BB$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BC$2),SUMIF(CLASS!$N551:$S551,BC$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BD$2),SUMIF(CLASS!$N551:$S551,BD$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BE$2),SUMIF(CLASS!$N551:$S551,BE$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BF$2),SUMIF(CLASS!$N551:$S551,BF$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BG$2),SUMIF(CLASS!$N551:$S551,BG$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BH$2),SUMIF(CLASS!$N551:$S551,BH$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BI$2),SUMIF(CLASS!$N551:$S551,BI$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BJ$2),SUMIF(CLASS!$N551:$S551,BJ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BK$2),SUMIF(CLASS!$N551:$S551,BK$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BL$2),SUMIF(CLASS!$N551:$S551,BL$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BM$2),SUMIF(CLASS!$N551:$S551,BM$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BN$2),SUMIF(CLASS!$N551:$S551,BN$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BO$2),SUMIF(CLASS!$N551:$S551,BO$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BP$2),SUMIF(CLASS!$N551:$S551,BP$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BQ$2),SUMIF(CLASS!$N551:$S551,BQ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BR$2),SUMIF(CLASS!$N551:$S551,BR$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BS$2),SUMIF(CLASS!$N551:$S551,BS$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BT$2),SUMIF(CLASS!$N551:$S551,BT$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BU$2),SUMIF(CLASS!$N551:$S551,BU$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BV$2),SUMIF(CLASS!$N551:$S551,BV$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BW$2),SUMIF(CLASS!$N551:$S551,BW$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BX$2),SUMIF(CLASS!$N551:$S551,BX$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BY$2),SUMIF(CLASS!$N551:$S551,BY$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BZ$2),SUMIF(CLASS!$N551:$S551,BZ$3,CLASS!$E551:$J551))","v":0},null,null,0,0,0,0,0,0,0,null,322055.80356227659,1372974.7415023367,0,0,0,0,1695030.5450646132,null,8852288.5323231276,1884536.9505915313,3045547.972020729,0,0,0,13782373.454935387,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A553","v":"~"},{"$f":"ACCOUNTS!B553","v":"~"},{"$f":"ACCOUNTS!C553","v":0},0,{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,E$2),SUMIF(CLASS!$N553:$S553,E$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,F$2),SUMIF(CLASS!$N553:$S553,F$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,G$2),SUMIF(CLASS!$N553:$S553,G$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,H$2),SUMIF(CLASS!$N553:$S553,H$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,I$2),SUMIF(CLASS!$N553:$S553,I$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,J$2),SUMIF(CLASS!$N553:$S553,J$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,K$2),SUMIF(CLASS!$N553:$S553,K$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,L$2),SUMIF(CLASS!$N553:$S553,L$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,M$2),SUMIF(CLASS!$N553:$S553,M$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,N$2),SUMIF(CLASS!$N553:$S553,N$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,O$2),SUMIF(CLASS!$N553:$S553,O$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,P$2),SUMIF(CLASS!$N553:$S553,P$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,Q$2),SUMIF(CLASS!$N553:$S553,Q$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,R$2),SUMIF(CLASS!$N553:$S553,R$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,S$2),SUMIF(CLASS!$N553:$S553,S$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,T$2),SUMIF(CLASS!$N553:$S553,T$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,U$2),SUMIF(CLASS!$N553:$S553,U$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,V$2),SUMIF(CLASS!$N553:$S553,V$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,W$2),SUMIF(CLASS!$N553:$S553,W$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,X$2),SUMIF(CLASS!$N553:$S553,X$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,Y$2),SUMIF(CLASS!$N553:$S553,Y$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,Z$2),SUMIF(CLASS!$N553:$S553,Z$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AA$2),SUMIF(CLASS!$N553:$S553,AA$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AB$2),SUMIF(CLASS!$N553:$S553,AB$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AC$2),SUMIF(CLASS!$N553:$S553,AC$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AD$2),SUMIF(CLASS!$N553:$S553,AD$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AE$2),SUMIF(CLASS!$N553:$S553,AE$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AF$2),SUMIF(CLASS!$N553:$S553,AF$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AG$2),SUMIF(CLASS!$N553:$S553,AG$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AH$2),SUMIF(CLASS!$N553:$S553,AH$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AI$2),SUMIF(CLASS!$N553:$S553,AI$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AJ$2),SUMIF(CLASS!$N553:$S553,AJ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AK$2),SUMIF(CLASS!$N553:$S553,AK$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AL$2),SUMIF(CLASS!$N553:$S553,AL$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AM$2),SUMIF(CLASS!$N553:$S553,AM$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AN$2),SUMIF(CLASS!$N553:$S553,AN$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AO$2),SUMIF(CLASS!$N553:$S553,AO$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AP$2),SUMIF(CLASS!$N553:$S553,AP$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AQ$2),SUMIF(CLASS!$N553:$S553,AQ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AR$2),SUMIF(CLASS!$N553:$S553,AR$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AS$2),SUMIF(CLASS!$N553:$S553,AS$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AT$2),SUMIF(CLASS!$N553:$S553,AT$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AU$2),SUMIF(CLASS!$N553:$S553,AU$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AV$2),SUMIF(CLASS!$N553:$S553,AV$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AW$2),SUMIF(CLASS!$N553:$S553,AW$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AX$2),SUMIF(CLASS!$N553:$S553,AX$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AY$2),SUMIF(CLASS!$N553:$S553,AY$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,AZ$2),SUMIF(CLASS!$N553:$S553,AZ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BA$2),SUMIF(CLASS!$N553:$S553,BA$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BB$2),SUMIF(CLASS!$N553:$S553,BB$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BC$2),SUMIF(CLASS!$N553:$S553,BC$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BD$2),SUMIF(CLASS!$N553:$S553,BD$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BE$2),SUMIF(CLASS!$N553:$S553,BE$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BF$2),SUMIF(CLASS!$N553:$S553,BF$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BG$2),SUMIF(CLASS!$N553:$S553,BG$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BH$2),SUMIF(CLASS!$N553:$S553,BH$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BI$2),SUMIF(CLASS!$N553:$S553,BI$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BJ$2),SUMIF(CLASS!$N553:$S553,BJ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BK$2),SUMIF(CLASS!$N553:$S553,BK$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BL$2),SUMIF(CLASS!$N553:$S553,BL$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BM$2),SUMIF(CLASS!$N553:$S553,BM$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BN$2),SUMIF(CLASS!$N553:$S553,BN$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BO$2),SUMIF(CLASS!$N553:$S553,BO$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BP$2),SUMIF(CLASS!$N553:$S553,BP$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BQ$2),SUMIF(CLASS!$N553:$S553,BQ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BR$2),SUMIF(CLASS!$N553:$S553,BR$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BS$2),SUMIF(CLASS!$N553:$S553,BS$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BT$2),SUMIF(CLASS!$N553:$S553,BT$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BU$2),SUMIF(CLASS!$N553:$S553,BU$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BV$2),SUMIF(CLASS!$N553:$S553,BV$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BW$2),SUMIF(CLASS!$N553:$S553,BW$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BX$2),SUMIF(CLASS!$N553:$S553,BX$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BY$2),SUMIF(CLASS!$N553:$S553,BY$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$R553),2,BZ$2),SUMIF(CLASS!$N553:$S553,BZ$3,CLASS!$E553:$J553))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A554","v":"~"},{"$f":"ACCOUNTS!B554","v":"~"},{"$f":"ACCOUNTS!C554","v":0},0,{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,E$2),SUMIF(CLASS!$N554:$S554,E$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,F$2),SUMIF(CLASS!$N554:$S554,F$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,G$2),SUMIF(CLASS!$N554:$S554,G$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,H$2),SUMIF(CLASS!$N554:$S554,H$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,I$2),SUMIF(CLASS!$N554:$S554,I$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,J$2),SUMIF(CLASS!$N554:$S554,J$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,K$2),SUMIF(CLASS!$N554:$S554,K$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,L$2),SUMIF(CLASS!$N554:$S554,L$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,M$2),SUMIF(CLASS!$N554:$S554,M$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,N$2),SUMIF(CLASS!$N554:$S554,N$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,O$2),SUMIF(CLASS!$N554:$S554,O$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,P$2),SUMIF(CLASS!$N554:$S554,P$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,Q$2),SUMIF(CLASS!$N554:$S554,Q$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,R$2),SUMIF(CLASS!$N554:$S554,R$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,S$2),SUMIF(CLASS!$N554:$S554,S$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,T$2),SUMIF(CLASS!$N554:$S554,T$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,U$2),SUMIF(CLASS!$N554:$S554,U$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,V$2),SUMIF(CLASS!$N554:$S554,V$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,W$2),SUMIF(CLASS!$N554:$S554,W$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,X$2),SUMIF(CLASS!$N554:$S554,X$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,Y$2),SUMIF(CLASS!$N554:$S554,Y$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,Z$2),SUMIF(CLASS!$N554:$S554,Z$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AA$2),SUMIF(CLASS!$N554:$S554,AA$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AB$2),SUMIF(CLASS!$N554:$S554,AB$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AC$2),SUMIF(CLASS!$N554:$S554,AC$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AD$2),SUMIF(CLASS!$N554:$S554,AD$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AE$2),SUMIF(CLASS!$N554:$S554,AE$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AF$2),SUMIF(CLASS!$N554:$S554,AF$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AG$2),SUMIF(CLASS!$N554:$S554,AG$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AH$2),SUMIF(CLASS!$N554:$S554,AH$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AI$2),SUMIF(CLASS!$N554:$S554,AI$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AJ$2),SUMIF(CLASS!$N554:$S554,AJ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AK$2),SUMIF(CLASS!$N554:$S554,AK$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AL$2),SUMIF(CLASS!$N554:$S554,AL$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AM$2),SUMIF(CLASS!$N554:$S554,AM$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AN$2),SUMIF(CLASS!$N554:$S554,AN$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AO$2),SUMIF(CLASS!$N554:$S554,AO$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AP$2),SUMIF(CLASS!$N554:$S554,AP$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AQ$2),SUMIF(CLASS!$N554:$S554,AQ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AR$2),SUMIF(CLASS!$N554:$S554,AR$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AS$2),SUMIF(CLASS!$N554:$S554,AS$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AT$2),SUMIF(CLASS!$N554:$S554,AT$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AU$2),SUMIF(CLASS!$N554:$S554,AU$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AV$2),SUMIF(CLASS!$N554:$S554,AV$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AW$2),SUMIF(CLASS!$N554:$S554,AW$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AX$2),SUMIF(CLASS!$N554:$S554,AX$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AY$2),SUMIF(CLASS!$N554:$S554,AY$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,AZ$2),SUMIF(CLASS!$N554:$S554,AZ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BA$2),SUMIF(CLASS!$N554:$S554,BA$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BB$2),SUMIF(CLASS!$N554:$S554,BB$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BC$2),SUMIF(CLASS!$N554:$S554,BC$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BD$2),SUMIF(CLASS!$N554:$S554,BD$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BE$2),SUMIF(CLASS!$N554:$S554,BE$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BF$2),SUMIF(CLASS!$N554:$S554,BF$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BG$2),SUMIF(CLASS!$N554:$S554,BG$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BH$2),SUMIF(CLASS!$N554:$S554,BH$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BI$2),SUMIF(CLASS!$N554:$S554,BI$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BJ$2),SUMIF(CLASS!$N554:$S554,BJ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BK$2),SUMIF(CLASS!$N554:$S554,BK$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BL$2),SUMIF(CLASS!$N554:$S554,BL$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BM$2),SUMIF(CLASS!$N554:$S554,BM$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BN$2),SUMIF(CLASS!$N554:$S554,BN$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BO$2),SUMIF(CLASS!$N554:$S554,BO$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BP$2),SUMIF(CLASS!$N554:$S554,BP$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BQ$2),SUMIF(CLASS!$N554:$S554,BQ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BR$2),SUMIF(CLASS!$N554:$S554,BR$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BS$2),SUMIF(CLASS!$N554:$S554,BS$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BT$2),SUMIF(CLASS!$N554:$S554,BT$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BU$2),SUMIF(CLASS!$N554:$S554,BU$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BV$2),SUMIF(CLASS!$N554:$S554,BV$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BW$2),SUMIF(CLASS!$N554:$S554,BW$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BX$2),SUMIF(CLASS!$N554:$S554,BX$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BY$2),SUMIF(CLASS!$N554:$S554,BY$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$R554),2,BZ$2),SUMIF(CLASS!$N554:$S554,BZ$3,CLASS!$E554:$J554))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E554:$BL554)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E554:$BA554)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E554:$BL554)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E554:$BA554)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E554:$BL554)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E554:$BA554)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E554:$BA554)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E554:$BA554)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A555","v":"~"},{"$f":"ACCOUNTS!B555","v":"~"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,E$2),SUMIF(CLASS!$N555:$S555,E$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,F$2),SUMIF(CLASS!$N555:$S555,F$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,G$2),SUMIF(CLASS!$N555:$S555,G$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,H$2),SUMIF(CLASS!$N555:$S555,H$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,I$2),SUMIF(CLASS!$N555:$S555,I$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,J$2),SUMIF(CLASS!$N555:$S555,J$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,K$2),SUMIF(CLASS!$N555:$S555,K$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,L$2),SUMIF(CLASS!$N555:$S555,L$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,M$2),SUMIF(CLASS!$N555:$S555,M$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,N$2),SUMIF(CLASS!$N555:$S555,N$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,O$2),SUMIF(CLASS!$N555:$S555,O$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,P$2),SUMIF(CLASS!$N555:$S555,P$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,Q$2),SUMIF(CLASS!$N555:$S555,Q$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,R$2),SUMIF(CLASS!$N555:$S555,R$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,S$2),SUMIF(CLASS!$N555:$S555,S$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,T$2),SUMIF(CLASS!$N555:$S555,T$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,U$2),SUMIF(CLASS!$N555:$S555,U$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,V$2),SUMIF(CLASS!$N555:$S555,V$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,W$2),SUMIF(CLASS!$N555:$S555,W$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,X$2),SUMIF(CLASS!$N555:$S555,X$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,Y$2),SUMIF(CLASS!$N555:$S555,Y$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,Z$2),SUMIF(CLASS!$N555:$S555,Z$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AA$2),SUMIF(CLASS!$N555:$S555,AA$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AB$2),SUMIF(CLASS!$N555:$S555,AB$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AC$2),SUMIF(CLASS!$N555:$S555,AC$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AD$2),SUMIF(CLASS!$N555:$S555,AD$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AE$2),SUMIF(CLASS!$N555:$S555,AE$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AF$2),SUMIF(CLASS!$N555:$S555,AF$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AG$2),SUMIF(CLASS!$N555:$S555,AG$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AH$2),SUMIF(CLASS!$N555:$S555,AH$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AI$2),SUMIF(CLASS!$N555:$S555,AI$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AJ$2),SUMIF(CLASS!$N555:$S555,AJ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AK$2),SUMIF(CLASS!$N555:$S555,AK$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AL$2),SUMIF(CLASS!$N555:$S555,AL$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AM$2),SUMIF(CLASS!$N555:$S555,AM$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AN$2),SUMIF(CLASS!$N555:$S555,AN$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AO$2),SUMIF(CLASS!$N555:$S555,AO$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AP$2),SUMIF(CLASS!$N555:$S555,AP$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AQ$2),SUMIF(CLASS!$N555:$S555,AQ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AR$2),SUMIF(CLASS!$N555:$S555,AR$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AS$2),SUMIF(CLASS!$N555:$S555,AS$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AT$2),SUMIF(CLASS!$N555:$S555,AT$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AU$2),SUMIF(CLASS!$N555:$S555,AU$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AV$2),SUMIF(CLASS!$N555:$S555,AV$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AW$2),SUMIF(CLASS!$N555:$S555,AW$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AX$2),SUMIF(CLASS!$N555:$S555,AX$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AY$2),SUMIF(CLASS!$N555:$S555,AY$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,AZ$2),SUMIF(CLASS!$N555:$S555,AZ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BA$2),SUMIF(CLASS!$N555:$S555,BA$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BB$2),SUMIF(CLASS!$N555:$S555,BB$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BC$2),SUMIF(CLASS!$N555:$S555,BC$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BD$2),SUMIF(CLASS!$N555:$S555,BD$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BE$2),SUMIF(CLASS!$N555:$S555,BE$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BF$2),SUMIF(CLASS!$N555:$S555,BF$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BG$2),SUMIF(CLASS!$N555:$S555,BG$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BH$2),SUMIF(CLASS!$N555:$S555,BH$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BI$2),SUMIF(CLASS!$N555:$S555,BI$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BJ$2),SUMIF(CLASS!$N555:$S555,BJ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BK$2),SUMIF(CLASS!$N555:$S555,BK$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BL$2),SUMIF(CLASS!$N555:$S555,BL$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BM$2),SUMIF(CLASS!$N555:$S555,BM$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BN$2),SUMIF(CLASS!$N555:$S555,BN$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BO$2),SUMIF(CLASS!$N555:$S555,BO$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BP$2),SUMIF(CLASS!$N555:$S555,BP$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BQ$2),SUMIF(CLASS!$N555:$S555,BQ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BR$2),SUMIF(CLASS!$N555:$S555,BR$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BS$2),SUMIF(CLASS!$N555:$S555,BS$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BT$2),SUMIF(CLASS!$N555:$S555,BT$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BU$2),SUMIF(CLASS!$N555:$S555,BU$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BV$2),SUMIF(CLASS!$N555:$S555,BV$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BW$2),SUMIF(CLASS!$N555:$S555,BW$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BX$2),SUMIF(CLASS!$N555:$S555,BX$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BY$2),SUMIF(CLASS!$N555:$S555,BY$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$R555),2,BZ$2),SUMIF(CLASS!$N555:$S555,BZ$3,CLASS!$E555:$J555))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A556","v":"~"},{"$f":"ACCOUNTS!B556","v":"~"},{"$f":"ACCOUNTS!C556","v":0},0,{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,E$2),SUMIF(CLASS!$N556:$S556,E$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,F$2),SUMIF(CLASS!$N556:$S556,F$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,G$2),SUMIF(CLASS!$N556:$S556,G$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,H$2),SUMIF(CLASS!$N556:$S556,H$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,I$2),SUMIF(CLASS!$N556:$S556,I$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,J$2),SUMIF(CLASS!$N556:$S556,J$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,K$2),SUMIF(CLASS!$N556:$S556,K$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,L$2),SUMIF(CLASS!$N556:$S556,L$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,M$2),SUMIF(CLASS!$N556:$S556,M$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,N$2),SUMIF(CLASS!$N556:$S556,N$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,O$2),SUMIF(CLASS!$N556:$S556,O$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,P$2),SUMIF(CLASS!$N556:$S556,P$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Q$2),SUMIF(CLASS!$N556:$S556,Q$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,R$2),SUMIF(CLASS!$N556:$S556,R$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,S$2),SUMIF(CLASS!$N556:$S556,S$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,T$2),SUMIF(CLASS!$N556:$S556,T$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,U$2),SUMIF(CLASS!$N556:$S556,U$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,V$2),SUMIF(CLASS!$N556:$S556,V$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,W$2),SUMIF(CLASS!$N556:$S556,W$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,X$2),SUMIF(CLASS!$N556:$S556,X$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Y$2),SUMIF(CLASS!$N556:$S556,Y$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Z$2),SUMIF(CLASS!$N556:$S556,Z$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AA$2),SUMIF(CLASS!$N556:$S556,AA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AB$2),SUMIF(CLASS!$N556:$S556,AB$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AC$2),SUMIF(CLASS!$N556:$S556,AC$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AD$2),SUMIF(CLASS!$N556:$S556,AD$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AE$2),SUMIF(CLASS!$N556:$S556,AE$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AF$2),SUMIF(CLASS!$N556:$S556,AF$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AG$2),SUMIF(CLASS!$N556:$S556,AG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AH$2),SUMIF(CLASS!$N556:$S556,AH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AI$2),SUMIF(CLASS!$N556:$S556,AI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AJ$2),SUMIF(CLASS!$N556:$S556,AJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AK$2),SUMIF(CLASS!$N556:$S556,AK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AL$2),SUMIF(CLASS!$N556:$S556,AL$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AM$2),SUMIF(CLASS!$N556:$S556,AM$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AN$2),SUMIF(CLASS!$N556:$S556,AN$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AO$2),SUMIF(CLASS!$N556:$S556,AO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AP$2),SUMIF(CLASS!$N556:$S556,AP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AQ$2),SUMIF(CLASS!$N556:$S556,AQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AR$2),SUMIF(CLASS!$N556:$S556,AR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AS$2),SUMIF(CLASS!$N556:$S556,AS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AT$2),SUMIF(CLASS!$N556:$S556,AT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AU$2),SUMIF(CLASS!$N556:$S556,AU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AV$2),SUMIF(CLASS!$N556:$S556,AV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AW$2),SUMIF(CLASS!$N556:$S556,AW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AX$2),SUMIF(CLASS!$N556:$S556,AX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AY$2),SUMIF(CLASS!$N556:$S556,AY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AZ$2),SUMIF(CLASS!$N556:$S556,AZ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BA$2),SUMIF(CLASS!$N556:$S556,BA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BB$2),SUMIF(CLASS!$N556:$S556,BB$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BC$2),SUMIF(CLASS!$N556:$S556,BC$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BD$2),SUMIF(CLASS!$N556:$S556,BD$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BE$2),SUMIF(CLASS!$N556:$S556,BE$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BF$2),SUMIF(CLASS!$N556:$S556,BF$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BG$2),SUMIF(CLASS!$N556:$S556,BG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BH$2),SUMIF(CLASS!$N556:$S556,BH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BI$2),SUMIF(CLASS!$N556:$S556,BI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BJ$2),SUMIF(CLASS!$N556:$S556,BJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BK$2),SUMIF(CLASS!$N556:$S556,BK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BL$2),SUMIF(CLASS!$N556:$S556,BL$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BM$2),SUMIF(CLASS!$N556:$S556,BM$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BN$2),SUMIF(CLASS!$N556:$S556,BN$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BO$2),SUMIF(CLASS!$N556:$S556,BO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BP$2),SUMIF(CLASS!$N556:$S556,BP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BQ$2),SUMIF(CLASS!$N556:$S556,BQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BR$2),SUMIF(CLASS!$N556:$S556,BR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BS$2),SUMIF(CLASS!$N556:$S556,BS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BT$2),SUMIF(CLASS!$N556:$S556,BT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BU$2),SUMIF(CLASS!$N556:$S556,BU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BV$2),SUMIF(CLASS!$N556:$S556,BV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BW$2),SUMIF(CLASS!$N556:$S556,BW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BX$2),SUMIF(CLASS!$N556:$S556,BX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BY$2),SUMIF(CLASS!$N556:$S556,BY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BZ$2),SUMIF(CLASS!$N556:$S556,BZ$3,CLASS!$E556:$J556))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A558","v":"~"},{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,E$2),SUMIF(CLASS!$N558:$S558,E$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,F$2),SUMIF(CLASS!$N558:$S558,F$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,G$2),SUMIF(CLASS!$N558:$S558,G$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,H$2),SUMIF(CLASS!$N558:$S558,H$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,I$2),SUMIF(CLASS!$N558:$S558,I$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,J$2),SUMIF(CLASS!$N558:$S558,J$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,K$2),SUMIF(CLASS!$N558:$S558,K$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,L$2),SUMIF(CLASS!$N558:$S558,L$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,M$2),SUMIF(CLASS!$N558:$S558,M$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,N$2),SUMIF(CLASS!$N558:$S558,N$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,O$2),SUMIF(CLASS!$N558:$S558,O$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,P$2),SUMIF(CLASS!$N558:$S558,P$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,Q$2),SUMIF(CLASS!$N558:$S558,Q$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,R$2),SUMIF(CLASS!$N558:$S558,R$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,S$2),SUMIF(CLASS!$N558:$S558,S$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,T$2),SUMIF(CLASS!$N558:$S558,T$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,U$2),SUMIF(CLASS!$N558:$S558,U$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,V$2),SUMIF(CLASS!$N558:$S558,V$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,W$2),SUMIF(CLASS!$N558:$S558,W$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,X$2),SUMIF(CLASS!$N558:$S558,X$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,Y$2),SUMIF(CLASS!$N558:$S558,Y$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,Z$2),SUMIF(CLASS!$N558:$S558,Z$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AA$2),SUMIF(CLASS!$N558:$S558,AA$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AB$2),SUMIF(CLASS!$N558:$S558,AB$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AC$2),SUMIF(CLASS!$N558:$S558,AC$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AD$2),SUMIF(CLASS!$N558:$S558,AD$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AE$2),SUMIF(CLASS!$N558:$S558,AE$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AF$2),SUMIF(CLASS!$N558:$S558,AF$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AG$2),SUMIF(CLASS!$N558:$S558,AG$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AH$2),SUMIF(CLASS!$N558:$S558,AH$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AI$2),SUMIF(CLASS!$N558:$S558,AI$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AJ$2),SUMIF(CLASS!$N558:$S558,AJ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AK$2),SUMIF(CLASS!$N558:$S558,AK$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AL$2),SUMIF(CLASS!$N558:$S558,AL$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AM$2),SUMIF(CLASS!$N558:$S558,AM$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AN$2),SUMIF(CLASS!$N558:$S558,AN$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AO$2),SUMIF(CLASS!$N558:$S558,AO$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AP$2),SUMIF(CLASS!$N558:$S558,AP$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AQ$2),SUMIF(CLASS!$N558:$S558,AQ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AR$2),SUMIF(CLASS!$N558:$S558,AR$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AS$2),SUMIF(CLASS!$N558:$S558,AS$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AT$2),SUMIF(CLASS!$N558:$S558,AT$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AU$2),SUMIF(CLASS!$N558:$S558,AU$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AV$2),SUMIF(CLASS!$N558:$S558,AV$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AW$2),SUMIF(CLASS!$N558:$S558,AW$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AX$2),SUMIF(CLASS!$N558:$S558,AX$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AY$2),SUMIF(CLASS!$N558:$S558,AY$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,AZ$2),SUMIF(CLASS!$N558:$S558,AZ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BA$2),SUMIF(CLASS!$N558:$S558,BA$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BB$2),SUMIF(CLASS!$N558:$S558,BB$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BC$2),SUMIF(CLASS!$N558:$S558,BC$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BD$2),SUMIF(CLASS!$N558:$S558,BD$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BE$2),SUMIF(CLASS!$N558:$S558,BE$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BF$2),SUMIF(CLASS!$N558:$S558,BF$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BG$2),SUMIF(CLASS!$N558:$S558,BG$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BH$2),SUMIF(CLASS!$N558:$S558,BH$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BI$2),SUMIF(CLASS!$N558:$S558,BI$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BJ$2),SUMIF(CLASS!$N558:$S558,BJ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BK$2),SUMIF(CLASS!$N558:$S558,BK$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BL$2),SUMIF(CLASS!$N558:$S558,BL$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BM$2),SUMIF(CLASS!$N558:$S558,BM$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BN$2),SUMIF(CLASS!$N558:$S558,BN$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BO$2),SUMIF(CLASS!$N558:$S558,BO$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BP$2),SUMIF(CLASS!$N558:$S558,BP$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BQ$2),SUMIF(CLASS!$N558:$S558,BQ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BR$2),SUMIF(CLASS!$N558:$S558,BR$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BS$2),SUMIF(CLASS!$N558:$S558,BS$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BT$2),SUMIF(CLASS!$N558:$S558,BT$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BU$2),SUMIF(CLASS!$N558:$S558,BU$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BV$2),SUMIF(CLASS!$N558:$S558,BV$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BW$2),SUMIF(CLASS!$N558:$S558,BW$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BX$2),SUMIF(CLASS!$N558:$S558,BX$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BY$2),SUMIF(CLASS!$N558:$S558,BY$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$R558),2,BZ$2),SUMIF(CLASS!$N558:$S558,BZ$3,CLASS!$E558:$J558))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A559","v":"~"},{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,E$2),SUMIF(CLASS!$N559:$S559,E$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,F$2),SUMIF(CLASS!$N559:$S559,F$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,G$2),SUMIF(CLASS!$N559:$S559,G$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,H$2),SUMIF(CLASS!$N559:$S559,H$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,I$2),SUMIF(CLASS!$N559:$S559,I$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,J$2),SUMIF(CLASS!$N559:$S559,J$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,K$2),SUMIF(CLASS!$N559:$S559,K$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,L$2),SUMIF(CLASS!$N559:$S559,L$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,M$2),SUMIF(CLASS!$N559:$S559,M$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,N$2),SUMIF(CLASS!$N559:$S559,N$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,O$2),SUMIF(CLASS!$N559:$S559,O$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,P$2),SUMIF(CLASS!$N559:$S559,P$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,Q$2),SUMIF(CLASS!$N559:$S559,Q$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,R$2),SUMIF(CLASS!$N559:$S559,R$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,S$2),SUMIF(CLASS!$N559:$S559,S$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,T$2),SUMIF(CLASS!$N559:$S559,T$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,U$2),SUMIF(CLASS!$N559:$S559,U$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,V$2),SUMIF(CLASS!$N559:$S559,V$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,W$2),SUMIF(CLASS!$N559:$S559,W$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,X$2),SUMIF(CLASS!$N559:$S559,X$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,Y$2),SUMIF(CLASS!$N559:$S559,Y$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,Z$2),SUMIF(CLASS!$N559:$S559,Z$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AA$2),SUMIF(CLASS!$N559:$S559,AA$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AB$2),SUMIF(CLASS!$N559:$S559,AB$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AC$2),SUMIF(CLASS!$N559:$S559,AC$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AD$2),SUMIF(CLASS!$N559:$S559,AD$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AE$2),SUMIF(CLASS!$N559:$S559,AE$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AF$2),SUMIF(CLASS!$N559:$S559,AF$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AG$2),SUMIF(CLASS!$N559:$S559,AG$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AH$2),SUMIF(CLASS!$N559:$S559,AH$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AI$2),SUMIF(CLASS!$N559:$S559,AI$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AJ$2),SUMIF(CLASS!$N559:$S559,AJ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AK$2),SUMIF(CLASS!$N559:$S559,AK$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AL$2),SUMIF(CLASS!$N559:$S559,AL$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AM$2),SUMIF(CLASS!$N559:$S559,AM$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AN$2),SUMIF(CLASS!$N559:$S559,AN$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AO$2),SUMIF(CLASS!$N559:$S559,AO$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AP$2),SUMIF(CLASS!$N559:$S559,AP$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AQ$2),SUMIF(CLASS!$N559:$S559,AQ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AR$2),SUMIF(CLASS!$N559:$S559,AR$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AS$2),SUMIF(CLASS!$N559:$S559,AS$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AT$2),SUMIF(CLASS!$N559:$S559,AT$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AU$2),SUMIF(CLASS!$N559:$S559,AU$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AV$2),SUMIF(CLASS!$N559:$S559,AV$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AW$2),SUMIF(CLASS!$N559:$S559,AW$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AX$2),SUMIF(CLASS!$N559:$S559,AX$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AY$2),SUMIF(CLASS!$N559:$S559,AY$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,AZ$2),SUMIF(CLASS!$N559:$S559,AZ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BA$2),SUMIF(CLASS!$N559:$S559,BA$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BB$2),SUMIF(CLASS!$N559:$S559,BB$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BC$2),SUMIF(CLASS!$N559:$S559,BC$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BD$2),SUMIF(CLASS!$N559:$S559,BD$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BE$2),SUMIF(CLASS!$N559:$S559,BE$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BF$2),SUMIF(CLASS!$N559:$S559,BF$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BG$2),SUMIF(CLASS!$N559:$S559,BG$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BH$2),SUMIF(CLASS!$N559:$S559,BH$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BI$2),SUMIF(CLASS!$N559:$S559,BI$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BJ$2),SUMIF(CLASS!$N559:$S559,BJ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BK$2),SUMIF(CLASS!$N559:$S559,BK$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BL$2),SUMIF(CLASS!$N559:$S559,BL$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BM$2),SUMIF(CLASS!$N559:$S559,BM$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BN$2),SUMIF(CLASS!$N559:$S559,BN$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BO$2),SUMIF(CLASS!$N559:$S559,BO$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BP$2),SUMIF(CLASS!$N559:$S559,BP$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BQ$2),SUMIF(CLASS!$N559:$S559,BQ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BR$2),SUMIF(CLASS!$N559:$S559,BR$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BS$2),SUMIF(CLASS!$N559:$S559,BS$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BT$2),SUMIF(CLASS!$N559:$S559,BT$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BU$2),SUMIF(CLASS!$N559:$S559,BU$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BV$2),SUMIF(CLASS!$N559:$S559,BV$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BW$2),SUMIF(CLASS!$N559:$S559,BW$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BX$2),SUMIF(CLASS!$N559:$S559,BX$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BY$2),SUMIF(CLASS!$N559:$S559,BY$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$R559),2,BZ$2),SUMIF(CLASS!$N559:$S559,BZ$3,CLASS!$E559:$J559))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A561","v":"~"},{"$f":"ACCOUNTS!B561","v":"~"},{"$f":"ACCOUNTS!C561","v":0},0,{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,E$2),SUMIF(CLASS!$N561:$S561,E$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,F$2),SUMIF(CLASS!$N561:$S561,F$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,G$2),SUMIF(CLASS!$N561:$S561,G$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,H$2),SUMIF(CLASS!$N561:$S561,H$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,I$2),SUMIF(CLASS!$N561:$S561,I$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,J$2),SUMIF(CLASS!$N561:$S561,J$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,K$2),SUMIF(CLASS!$N561:$S561,K$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,L$2),SUMIF(CLASS!$N561:$S561,L$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,M$2),SUMIF(CLASS!$N561:$S561,M$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,N$2),SUMIF(CLASS!$N561:$S561,N$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,O$2),SUMIF(CLASS!$N561:$S561,O$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,P$2),SUMIF(CLASS!$N561:$S561,P$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,Q$2),SUMIF(CLASS!$N561:$S561,Q$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,R$2),SUMIF(CLASS!$N561:$S561,R$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,S$2),SUMIF(CLASS!$N561:$S561,S$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,T$2),SUMIF(CLASS!$N561:$S561,T$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,U$2),SUMIF(CLASS!$N561:$S561,U$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,V$2),SUMIF(CLASS!$N561:$S561,V$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,W$2),SUMIF(CLASS!$N561:$S561,W$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,X$2),SUMIF(CLASS!$N561:$S561,X$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,Y$2),SUMIF(CLASS!$N561:$S561,Y$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,Z$2),SUMIF(CLASS!$N561:$S561,Z$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AA$2),SUMIF(CLASS!$N561:$S561,AA$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AB$2),SUMIF(CLASS!$N561:$S561,AB$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AC$2),SUMIF(CLASS!$N561:$S561,AC$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AD$2),SUMIF(CLASS!$N561:$S561,AD$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AE$2),SUMIF(CLASS!$N561:$S561,AE$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AF$2),SUMIF(CLASS!$N561:$S561,AF$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AG$2),SUMIF(CLASS!$N561:$S561,AG$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AH$2),SUMIF(CLASS!$N561:$S561,AH$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AI$2),SUMIF(CLASS!$N561:$S561,AI$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AJ$2),SUMIF(CLASS!$N561:$S561,AJ$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AK$2),SUMIF(CLASS!$N561:$S561,AK$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AL$2),SUMIF(CLASS!$N561:$S561,AL$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AM$2),SUMIF(CLASS!$N561:$S561,AM$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AN$2),SUMIF(CLASS!$N561:$S561,AN$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AO$2),SUMIF(CLASS!$N561:$S561,AO$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AP$2),SUMIF(CLASS!$N561:$S561,AP$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AQ$2),SUMIF(CLASS!$N561:$S561,AQ$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AR$2),SUMIF(CLASS!$N561:$S561,AR$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AS$2),SUMIF(CLASS!$N561:$S561,AS$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AT$2),SUMIF(CLASS!$N561:$S561,AT$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AU$2),SUMIF(CLASS!$N561:$S561,AU$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AV$2),SUMIF(CLASS!$N561:$S561,AV$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AW$2),SUMIF(CLASS!$N561:$S561,AW$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AX$2),SUMIF(CLASS!$N561:$S561,AX$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AY$2),SUMIF(CLASS!$N561:$S561,AY$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,AZ$2),SUMIF(CLASS!$N561:$S561,AZ$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BA$2),SUMIF(CLASS!$N561:$S561,BA$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BB$2),SUMIF(CLASS!$N561:$S561,BB$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BC$2),SUMIF(CLASS!$N561:$S561,BC$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BD$2),SUMIF(CLASS!$N561:$S561,BD$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BE$2),SUMIF(CLASS!$N561:$S561,BE$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BF$2),SUMIF(CLASS!$N561:$S561,BF$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BG$2),SUMIF(CLASS!$N561:$S561,BG$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BH$2),SUMIF(CLASS!$N561:$S561,BH$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BI$2),SUMIF(CLASS!$N561:$S561,BI$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BJ$2),SUMIF(CLASS!$N561:$S561,BJ$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BK$2),SUMIF(CLASS!$N561:$S561,BK$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BL$2),SUMIF(CLASS!$N561:$S561,BL$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BM$2),SUMIF(CLASS!$N561:$S561,BM$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BN$2),SUMIF(CLASS!$N561:$S561,BN$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BO$2),SUMIF(CLASS!$N561:$S561,BO$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BP$2),SUMIF(CLASS!$N561:$S561,BP$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BQ$2),SUMIF(CLASS!$N561:$S561,BQ$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BR$2),SUMIF(CLASS!$N561:$S561,BR$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BS$2),SUMIF(CLASS!$N561:$S561,BS$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BT$2),SUMIF(CLASS!$N561:$S561,BT$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BU$2),SUMIF(CLASS!$N561:$S561,BU$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BV$2),SUMIF(CLASS!$N561:$S561,BV$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BW$2),SUMIF(CLASS!$N561:$S561,BW$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BX$2),SUMIF(CLASS!$N561:$S561,BX$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BY$2),SUMIF(CLASS!$N561:$S561,BY$3,CLASS!$E561:$J561))","v":0},{"$f":"IF(CLASS!$L561<>0,FUNCALLOC!$C561*INDEX(INDIRECT(ACCOUNTS!$R561),2,BZ$2),SUMIF(CLASS!$N561:$S561,BZ$3,CLASS!$E561:$J561))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A562","v":"~"},{"$f":"ACCOUNTS!B562","v":"~"},{"$f":"ACCOUNTS!C562","v":0},0,{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,E$2),SUMIF(CLASS!$N562:$S562,E$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,F$2),SUMIF(CLASS!$N562:$S562,F$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,G$2),SUMIF(CLASS!$N562:$S562,G$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,H$2),SUMIF(CLASS!$N562:$S562,H$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,I$2),SUMIF(CLASS!$N562:$S562,I$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,J$2),SUMIF(CLASS!$N562:$S562,J$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,K$2),SUMIF(CLASS!$N562:$S562,K$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,L$2),SUMIF(CLASS!$N562:$S562,L$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,M$2),SUMIF(CLASS!$N562:$S562,M$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,N$2),SUMIF(CLASS!$N562:$S562,N$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,O$2),SUMIF(CLASS!$N562:$S562,O$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,P$2),SUMIF(CLASS!$N562:$S562,P$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Q$2),SUMIF(CLASS!$N562:$S562,Q$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,R$2),SUMIF(CLASS!$N562:$S562,R$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,S$2),SUMIF(CLASS!$N562:$S562,S$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,T$2),SUMIF(CLASS!$N562:$S562,T$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,U$2),SUMIF(CLASS!$N562:$S562,U$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,V$2),SUMIF(CLASS!$N562:$S562,V$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,W$2),SUMIF(CLASS!$N562:$S562,W$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,X$2),SUMIF(CLASS!$N562:$S562,X$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Y$2),SUMIF(CLASS!$N562:$S562,Y$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Z$2),SUMIF(CLASS!$N562:$S562,Z$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AA$2),SUMIF(CLASS!$N562:$S562,AA$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AB$2),SUMIF(CLASS!$N562:$S562,AB$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AC$2),SUMIF(CLASS!$N562:$S562,AC$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AD$2),SUMIF(CLASS!$N562:$S562,AD$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AE$2),SUMIF(CLASS!$N562:$S562,AE$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AF$2),SUMIF(CLASS!$N562:$S562,AF$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AG$2),SUMIF(CLASS!$N562:$S562,AG$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AH$2),SUMIF(CLASS!$N562:$S562,AH$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AI$2),SUMIF(CLASS!$N562:$S562,AI$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AJ$2),SUMIF(CLASS!$N562:$S562,AJ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AK$2),SUMIF(CLASS!$N562:$S562,AK$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AL$2),SUMIF(CLASS!$N562:$S562,AL$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AM$2),SUMIF(CLASS!$N562:$S562,AM$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AN$2),SUMIF(CLASS!$N562:$S562,AN$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AO$2),SUMIF(CLASS!$N562:$S562,AO$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AP$2),SUMIF(CLASS!$N562:$S562,AP$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AQ$2),SUMIF(CLASS!$N562:$S562,AQ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AR$2),SUMIF(CLASS!$N562:$S562,AR$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AS$2),SUMIF(CLASS!$N562:$S562,AS$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AT$2),SUMIF(CLASS!$N562:$S562,AT$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AU$2),SUMIF(CLASS!$N562:$S562,AU$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AV$2),SUMIF(CLASS!$N562:$S562,AV$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AW$2),SUMIF(CLASS!$N562:$S562,AW$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AX$2),SUMIF(CLASS!$N562:$S562,AX$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AY$2),SUMIF(CLASS!$N562:$S562,AY$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AZ$2),SUMIF(CLASS!$N562:$S562,AZ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BA$2),SUMIF(CLASS!$N562:$S562,BA$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BB$2),SUMIF(CLASS!$N562:$S562,BB$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BC$2),SUMIF(CLASS!$N562:$S562,BC$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BD$2),SUMIF(CLASS!$N562:$S562,BD$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BE$2),SUMIF(CLASS!$N562:$S562,BE$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BF$2),SUMIF(CLASS!$N562:$S562,BF$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BG$2),SUMIF(CLASS!$N562:$S562,BG$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BH$2),SUMIF(CLASS!$N562:$S562,BH$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BI$2),SUMIF(CLASS!$N562:$S562,BI$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BJ$2),SUMIF(CLASS!$N562:$S562,BJ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BK$2),SUMIF(CLASS!$N562:$S562,BK$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BL$2),SUMIF(CLASS!$N562:$S562,BL$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BM$2),SUMIF(CLASS!$N562:$S562,BM$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BN$2),SUMIF(CLASS!$N562:$S562,BN$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BO$2),SUMIF(CLASS!$N562:$S562,BO$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BP$2),SUMIF(CLASS!$N562:$S562,BP$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BQ$2),SUMIF(CLASS!$N562:$S562,BQ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BR$2),SUMIF(CLASS!$N562:$S562,BR$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BS$2),SUMIF(CLASS!$N562:$S562,BS$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BT$2),SUMIF(CLASS!$N562:$S562,BT$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BU$2),SUMIF(CLASS!$N562:$S562,BU$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BV$2),SUMIF(CLASS!$N562:$S562,BV$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BW$2),SUMIF(CLASS!$N562:$S562,BW$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BX$2),SUMIF(CLASS!$N562:$S562,BX$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BY$2),SUMIF(CLASS!$N562:$S562,BY$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BZ$2),SUMIF(CLASS!$N562:$S562,BZ$3,CLASS!$E562:$J562))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A563","v":"~"},{"$f":"ACCOUNTS!B563","v":"~"},{"$f":"ACCOUNTS!C563","v":0},0,{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,E$2),SUMIF(CLASS!$N563:$S563,E$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,F$2),SUMIF(CLASS!$N563:$S563,F$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,G$2),SUMIF(CLASS!$N563:$S563,G$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,H$2),SUMIF(CLASS!$N563:$S563,H$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,I$2),SUMIF(CLASS!$N563:$S563,I$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,J$2),SUMIF(CLASS!$N563:$S563,J$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,K$2),SUMIF(CLASS!$N563:$S563,K$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,L$2),SUMIF(CLASS!$N563:$S563,L$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,M$2),SUMIF(CLASS!$N563:$S563,M$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,N$2),SUMIF(CLASS!$N563:$S563,N$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,O$2),SUMIF(CLASS!$N563:$S563,O$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,P$2),SUMIF(CLASS!$N563:$S563,P$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,Q$2),SUMIF(CLASS!$N563:$S563,Q$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,R$2),SUMIF(CLASS!$N563:$S563,R$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,S$2),SUMIF(CLASS!$N563:$S563,S$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,T$2),SUMIF(CLASS!$N563:$S563,T$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,U$2),SUMIF(CLASS!$N563:$S563,U$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,V$2),SUMIF(CLASS!$N563:$S563,V$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,W$2),SUMIF(CLASS!$N563:$S563,W$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,X$2),SUMIF(CLASS!$N563:$S563,X$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,Y$2),SUMIF(CLASS!$N563:$S563,Y$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,Z$2),SUMIF(CLASS!$N563:$S563,Z$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AA$2),SUMIF(CLASS!$N563:$S563,AA$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AB$2),SUMIF(CLASS!$N563:$S563,AB$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AC$2),SUMIF(CLASS!$N563:$S563,AC$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AD$2),SUMIF(CLASS!$N563:$S563,AD$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AE$2),SUMIF(CLASS!$N563:$S563,AE$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AF$2),SUMIF(CLASS!$N563:$S563,AF$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AG$2),SUMIF(CLASS!$N563:$S563,AG$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AH$2),SUMIF(CLASS!$N563:$S563,AH$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AI$2),SUMIF(CLASS!$N563:$S563,AI$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AJ$2),SUMIF(CLASS!$N563:$S563,AJ$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AK$2),SUMIF(CLASS!$N563:$S563,AK$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AL$2),SUMIF(CLASS!$N563:$S563,AL$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AM$2),SUMIF(CLASS!$N563:$S563,AM$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AN$2),SUMIF(CLASS!$N563:$S563,AN$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AO$2),SUMIF(CLASS!$N563:$S563,AO$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AP$2),SUMIF(CLASS!$N563:$S563,AP$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AQ$2),SUMIF(CLASS!$N563:$S563,AQ$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AR$2),SUMIF(CLASS!$N563:$S563,AR$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AS$2),SUMIF(CLASS!$N563:$S563,AS$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AT$2),SUMIF(CLASS!$N563:$S563,AT$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AU$2),SUMIF(CLASS!$N563:$S563,AU$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AV$2),SUMIF(CLASS!$N563:$S563,AV$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AW$2),SUMIF(CLASS!$N563:$S563,AW$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AX$2),SUMIF(CLASS!$N563:$S563,AX$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AY$2),SUMIF(CLASS!$N563:$S563,AY$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,AZ$2),SUMIF(CLASS!$N563:$S563,AZ$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BA$2),SUMIF(CLASS!$N563:$S563,BA$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BB$2),SUMIF(CLASS!$N563:$S563,BB$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BC$2),SUMIF(CLASS!$N563:$S563,BC$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BD$2),SUMIF(CLASS!$N563:$S563,BD$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BE$2),SUMIF(CLASS!$N563:$S563,BE$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BF$2),SUMIF(CLASS!$N563:$S563,BF$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BG$2),SUMIF(CLASS!$N563:$S563,BG$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BH$2),SUMIF(CLASS!$N563:$S563,BH$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BI$2),SUMIF(CLASS!$N563:$S563,BI$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BJ$2),SUMIF(CLASS!$N563:$S563,BJ$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BK$2),SUMIF(CLASS!$N563:$S563,BK$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BL$2),SUMIF(CLASS!$N563:$S563,BL$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BM$2),SUMIF(CLASS!$N563:$S563,BM$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BN$2),SUMIF(CLASS!$N563:$S563,BN$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BO$2),SUMIF(CLASS!$N563:$S563,BO$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BP$2),SUMIF(CLASS!$N563:$S563,BP$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BQ$2),SUMIF(CLASS!$N563:$S563,BQ$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BR$2),SUMIF(CLASS!$N563:$S563,BR$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BS$2),SUMIF(CLASS!$N563:$S563,BS$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BT$2),SUMIF(CLASS!$N563:$S563,BT$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BU$2),SUMIF(CLASS!$N563:$S563,BU$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BV$2),SUMIF(CLASS!$N563:$S563,BV$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BW$2),SUMIF(CLASS!$N563:$S563,BW$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BX$2),SUMIF(CLASS!$N563:$S563,BX$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BY$2),SUMIF(CLASS!$N563:$S563,BY$3,CLASS!$E563:$J563))","v":0},{"$f":"IF(CLASS!$L563<>0,FUNCALLOC!$C563*INDEX(INDIRECT(ACCOUNTS!$R563),2,BZ$2),SUMIF(CLASS!$N563:$S563,BZ$3,CLASS!$E563:$J563))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A564","v":"~"},{"$f":"ACCOUNTS!B564","v":"~"},{"$f":"ACCOUNTS!C564","v":0},0,{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,E$2),SUMIF(CLASS!$N564:$S564,E$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,F$2),SUMIF(CLASS!$N564:$S564,F$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,G$2),SUMIF(CLASS!$N564:$S564,G$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,H$2),SUMIF(CLASS!$N564:$S564,H$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,I$2),SUMIF(CLASS!$N564:$S564,I$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,J$2),SUMIF(CLASS!$N564:$S564,J$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,K$2),SUMIF(CLASS!$N564:$S564,K$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,L$2),SUMIF(CLASS!$N564:$S564,L$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,M$2),SUMIF(CLASS!$N564:$S564,M$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,N$2),SUMIF(CLASS!$N564:$S564,N$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,O$2),SUMIF(CLASS!$N564:$S564,O$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,P$2),SUMIF(CLASS!$N564:$S564,P$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,Q$2),SUMIF(CLASS!$N564:$S564,Q$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,R$2),SUMIF(CLASS!$N564:$S564,R$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,S$2),SUMIF(CLASS!$N564:$S564,S$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,T$2),SUMIF(CLASS!$N564:$S564,T$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,U$2),SUMIF(CLASS!$N564:$S564,U$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,V$2),SUMIF(CLASS!$N564:$S564,V$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,W$2),SUMIF(CLASS!$N564:$S564,W$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,X$2),SUMIF(CLASS!$N564:$S564,X$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,Y$2),SUMIF(CLASS!$N564:$S564,Y$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,Z$2),SUMIF(CLASS!$N564:$S564,Z$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AA$2),SUMIF(CLASS!$N564:$S564,AA$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AB$2),SUMIF(CLASS!$N564:$S564,AB$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AC$2),SUMIF(CLASS!$N564:$S564,AC$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AD$2),SUMIF(CLASS!$N564:$S564,AD$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AE$2),SUMIF(CLASS!$N564:$S564,AE$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AF$2),SUMIF(CLASS!$N564:$S564,AF$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AG$2),SUMIF(CLASS!$N564:$S564,AG$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AH$2),SUMIF(CLASS!$N564:$S564,AH$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AI$2),SUMIF(CLASS!$N564:$S564,AI$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AJ$2),SUMIF(CLASS!$N564:$S564,AJ$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AK$2),SUMIF(CLASS!$N564:$S564,AK$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AL$2),SUMIF(CLASS!$N564:$S564,AL$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AM$2),SUMIF(CLASS!$N564:$S564,AM$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AN$2),SUMIF(CLASS!$N564:$S564,AN$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AO$2),SUMIF(CLASS!$N564:$S564,AO$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AP$2),SUMIF(CLASS!$N564:$S564,AP$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AQ$2),SUMIF(CLASS!$N564:$S564,AQ$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AR$2),SUMIF(CLASS!$N564:$S564,AR$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AS$2),SUMIF(CLASS!$N564:$S564,AS$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AT$2),SUMIF(CLASS!$N564:$S564,AT$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AU$2),SUMIF(CLASS!$N564:$S564,AU$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AV$2),SUMIF(CLASS!$N564:$S564,AV$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AW$2),SUMIF(CLASS!$N564:$S564,AW$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AX$2),SUMIF(CLASS!$N564:$S564,AX$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AY$2),SUMIF(CLASS!$N564:$S564,AY$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,AZ$2),SUMIF(CLASS!$N564:$S564,AZ$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BA$2),SUMIF(CLASS!$N564:$S564,BA$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BB$2),SUMIF(CLASS!$N564:$S564,BB$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BC$2),SUMIF(CLASS!$N564:$S564,BC$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BD$2),SUMIF(CLASS!$N564:$S564,BD$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BE$2),SUMIF(CLASS!$N564:$S564,BE$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BF$2),SUMIF(CLASS!$N564:$S564,BF$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BG$2),SUMIF(CLASS!$N564:$S564,BG$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BH$2),SUMIF(CLASS!$N564:$S564,BH$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BI$2),SUMIF(CLASS!$N564:$S564,BI$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BJ$2),SUMIF(CLASS!$N564:$S564,BJ$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BK$2),SUMIF(CLASS!$N564:$S564,BK$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BL$2),SUMIF(CLASS!$N564:$S564,BL$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BM$2),SUMIF(CLASS!$N564:$S564,BM$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BN$2),SUMIF(CLASS!$N564:$S564,BN$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BO$2),SUMIF(CLASS!$N564:$S564,BO$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BP$2),SUMIF(CLASS!$N564:$S564,BP$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BQ$2),SUMIF(CLASS!$N564:$S564,BQ$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BR$2),SUMIF(CLASS!$N564:$S564,BR$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BS$2),SUMIF(CLASS!$N564:$S564,BS$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BT$2),SUMIF(CLASS!$N564:$S564,BT$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BU$2),SUMIF(CLASS!$N564:$S564,BU$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BV$2),SUMIF(CLASS!$N564:$S564,BV$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BW$2),SUMIF(CLASS!$N564:$S564,BW$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BX$2),SUMIF(CLASS!$N564:$S564,BX$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BY$2),SUMIF(CLASS!$N564:$S564,BY$3,CLASS!$E564:$J564))","v":0},{"$f":"IF(CLASS!$L564<>0,FUNCALLOC!$C564*INDEX(INDIRECT(ACCOUNTS!$R564),2,BZ$2),SUMIF(CLASS!$N564:$S564,BZ$3,CLASS!$E564:$J564))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,E$2),SUMIF(CLASS!$N566:$S566,E$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,F$2),SUMIF(CLASS!$N566:$S566,F$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,G$2),SUMIF(CLASS!$N566:$S566,G$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,H$2),SUMIF(CLASS!$N566:$S566,H$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,I$2),SUMIF(CLASS!$N566:$S566,I$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,J$2),SUMIF(CLASS!$N566:$S566,J$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,K$2),SUMIF(CLASS!$N566:$S566,K$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,L$2),SUMIF(CLASS!$N566:$S566,L$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,M$2),SUMIF(CLASS!$N566:$S566,M$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,N$2),SUMIF(CLASS!$N566:$S566,N$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,O$2),SUMIF(CLASS!$N566:$S566,O$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,P$2),SUMIF(CLASS!$N566:$S566,P$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,Q$2),SUMIF(CLASS!$N566:$S566,Q$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,R$2),SUMIF(CLASS!$N566:$S566,R$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,S$2),SUMIF(CLASS!$N566:$S566,S$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,T$2),SUMIF(CLASS!$N566:$S566,T$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,U$2),SUMIF(CLASS!$N566:$S566,U$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,V$2),SUMIF(CLASS!$N566:$S566,V$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,W$2),SUMIF(CLASS!$N566:$S566,W$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,X$2),SUMIF(CLASS!$N566:$S566,X$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,Y$2),SUMIF(CLASS!$N566:$S566,Y$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,Z$2),SUMIF(CLASS!$N566:$S566,Z$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AA$2),SUMIF(CLASS!$N566:$S566,AA$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AB$2),SUMIF(CLASS!$N566:$S566,AB$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AC$2),SUMIF(CLASS!$N566:$S566,AC$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AD$2),SUMIF(CLASS!$N566:$S566,AD$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AE$2),SUMIF(CLASS!$N566:$S566,AE$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AF$2),SUMIF(CLASS!$N566:$S566,AF$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AG$2),SUMIF(CLASS!$N566:$S566,AG$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AH$2),SUMIF(CLASS!$N566:$S566,AH$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AI$2),SUMIF(CLASS!$N566:$S566,AI$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AJ$2),SUMIF(CLASS!$N566:$S566,AJ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AK$2),SUMIF(CLASS!$N566:$S566,AK$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AL$2),SUMIF(CLASS!$N566:$S566,AL$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AM$2),SUMIF(CLASS!$N566:$S566,AM$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AN$2),SUMIF(CLASS!$N566:$S566,AN$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AO$2),SUMIF(CLASS!$N566:$S566,AO$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AP$2),SUMIF(CLASS!$N566:$S566,AP$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AQ$2),SUMIF(CLASS!$N566:$S566,AQ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AR$2),SUMIF(CLASS!$N566:$S566,AR$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AS$2),SUMIF(CLASS!$N566:$S566,AS$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AT$2),SUMIF(CLASS!$N566:$S566,AT$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AU$2),SUMIF(CLASS!$N566:$S566,AU$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AV$2),SUMIF(CLASS!$N566:$S566,AV$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AW$2),SUMIF(CLASS!$N566:$S566,AW$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AX$2),SUMIF(CLASS!$N566:$S566,AX$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AY$2),SUMIF(CLASS!$N566:$S566,AY$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,AZ$2),SUMIF(CLASS!$N566:$S566,AZ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BA$2),SUMIF(CLASS!$N566:$S566,BA$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BB$2),SUMIF(CLASS!$N566:$S566,BB$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BC$2),SUMIF(CLASS!$N566:$S566,BC$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BD$2),SUMIF(CLASS!$N566:$S566,BD$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BE$2),SUMIF(CLASS!$N566:$S566,BE$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BF$2),SUMIF(CLASS!$N566:$S566,BF$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BG$2),SUMIF(CLASS!$N566:$S566,BG$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BH$2),SUMIF(CLASS!$N566:$S566,BH$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BI$2),SUMIF(CLASS!$N566:$S566,BI$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BJ$2),SUMIF(CLASS!$N566:$S566,BJ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BK$2),SUMIF(CLASS!$N566:$S566,BK$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BL$2),SUMIF(CLASS!$N566:$S566,BL$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BM$2),SUMIF(CLASS!$N566:$S566,BM$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BN$2),SUMIF(CLASS!$N566:$S566,BN$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BO$2),SUMIF(CLASS!$N566:$S566,BO$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BP$2),SUMIF(CLASS!$N566:$S566,BP$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BQ$2),SUMIF(CLASS!$N566:$S566,BQ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BR$2),SUMIF(CLASS!$N566:$S566,BR$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BS$2),SUMIF(CLASS!$N566:$S566,BS$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BT$2),SUMIF(CLASS!$N566:$S566,BT$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BU$2),SUMIF(CLASS!$N566:$S566,BU$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BV$2),SUMIF(CLASS!$N566:$S566,BV$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BW$2),SUMIF(CLASS!$N566:$S566,BW$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BX$2),SUMIF(CLASS!$N566:$S566,BX$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BY$2),SUMIF(CLASS!$N566:$S566,BY$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$R566),2,BZ$2),SUMIF(CLASS!$N566:$S566,BZ$3,CLASS!$E566:$J566))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,E$2),SUMIF(CLASS!$N567:$S567,E$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,F$2),SUMIF(CLASS!$N567:$S567,F$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,G$2),SUMIF(CLASS!$N567:$S567,G$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,H$2),SUMIF(CLASS!$N567:$S567,H$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,I$2),SUMIF(CLASS!$N567:$S567,I$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,J$2),SUMIF(CLASS!$N567:$S567,J$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,K$2),SUMIF(CLASS!$N567:$S567,K$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,L$2),SUMIF(CLASS!$N567:$S567,L$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,M$2),SUMIF(CLASS!$N567:$S567,M$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,N$2),SUMIF(CLASS!$N567:$S567,N$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,O$2),SUMIF(CLASS!$N567:$S567,O$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,P$2),SUMIF(CLASS!$N567:$S567,P$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Q$2),SUMIF(CLASS!$N567:$S567,Q$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,R$2),SUMIF(CLASS!$N567:$S567,R$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,S$2),SUMIF(CLASS!$N567:$S567,S$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,T$2),SUMIF(CLASS!$N567:$S567,T$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,U$2),SUMIF(CLASS!$N567:$S567,U$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,V$2),SUMIF(CLASS!$N567:$S567,V$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,W$2),SUMIF(CLASS!$N567:$S567,W$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,X$2),SUMIF(CLASS!$N567:$S567,X$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Y$2),SUMIF(CLASS!$N567:$S567,Y$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Z$2),SUMIF(CLASS!$N567:$S567,Z$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AA$2),SUMIF(CLASS!$N567:$S567,AA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AB$2),SUMIF(CLASS!$N567:$S567,AB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AC$2),SUMIF(CLASS!$N567:$S567,AC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AD$2),SUMIF(CLASS!$N567:$S567,AD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AE$2),SUMIF(CLASS!$N567:$S567,AE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AF$2),SUMIF(CLASS!$N567:$S567,AF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AG$2),SUMIF(CLASS!$N567:$S567,AG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AH$2),SUMIF(CLASS!$N567:$S567,AH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AI$2),SUMIF(CLASS!$N567:$S567,AI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AJ$2),SUMIF(CLASS!$N567:$S567,AJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AK$2),SUMIF(CLASS!$N567:$S567,AK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AL$2),SUMIF(CLASS!$N567:$S567,AL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AM$2),SUMIF(CLASS!$N567:$S567,AM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AN$2),SUMIF(CLASS!$N567:$S567,AN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AO$2),SUMIF(CLASS!$N567:$S567,AO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AP$2),SUMIF(CLASS!$N567:$S567,AP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AQ$2),SUMIF(CLASS!$N567:$S567,AQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AR$2),SUMIF(CLASS!$N567:$S567,AR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AS$2),SUMIF(CLASS!$N567:$S567,AS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AT$2),SUMIF(CLASS!$N567:$S567,AT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AU$2),SUMIF(CLASS!$N567:$S567,AU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AV$2),SUMIF(CLASS!$N567:$S567,AV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AW$2),SUMIF(CLASS!$N567:$S567,AW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AX$2),SUMIF(CLASS!$N567:$S567,AX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AY$2),SUMIF(CLASS!$N567:$S567,AY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AZ$2),SUMIF(CLASS!$N567:$S567,AZ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BA$2),SUMIF(CLASS!$N567:$S567,BA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BB$2),SUMIF(CLASS!$N567:$S567,BB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BC$2),SUMIF(CLASS!$N567:$S567,BC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BD$2),SUMIF(CLASS!$N567:$S567,BD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BE$2),SUMIF(CLASS!$N567:$S567,BE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BF$2),SUMIF(CLASS!$N567:$S567,BF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BG$2),SUMIF(CLASS!$N567:$S567,BG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BH$2),SUMIF(CLASS!$N567:$S567,BH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BI$2),SUMIF(CLASS!$N567:$S567,BI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BJ$2),SUMIF(CLASS!$N567:$S567,BJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BK$2),SUMIF(CLASS!$N567:$S567,BK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BL$2),SUMIF(CLASS!$N567:$S567,BL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BM$2),SUMIF(CLASS!$N567:$S567,BM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BN$2),SUMIF(CLASS!$N567:$S567,BN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BO$2),SUMIF(CLASS!$N567:$S567,BO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BP$2),SUMIF(CLASS!$N567:$S567,BP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BQ$2),SUMIF(CLASS!$N567:$S567,BQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BR$2),SUMIF(CLASS!$N567:$S567,BR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BS$2),SUMIF(CLASS!$N567:$S567,BS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BT$2),SUMIF(CLASS!$N567:$S567,BT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BU$2),SUMIF(CLASS!$N567:$S567,BU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BV$2),SUMIF(CLASS!$N567:$S567,BV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BW$2),SUMIF(CLASS!$N567:$S567,BW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BX$2),SUMIF(CLASS!$N567:$S567,BX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BY$2),SUMIF(CLASS!$N567:$S567,BY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BZ$2),SUMIF(CLASS!$N567:$S567,BZ$3,CLASS!$E567:$J567))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B569","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"SUM(C534:C568)","v":276612250},0,{"$f":"SUM(E534:E568)","v":4902},24064813.066742212,1336595.4633452124,1116117.885427468,60516.73198482125,952665.65147544537,4164392.5309729362,15703.760204694436,194108.60732125244,937641.14450091973,11546147.932470579,19326022.772640206,95142.758953320066,45150311.955411568,951187.78018716467,0,0,0,0,0,0,0,0,0,0,102592097.81084839,5698117.5016295891,4758186.7747171,17753462.895200416,0,20898,0,{"$f":"SUM(AK534:AK568)","v":5187129.1823054478},9812609.6650917437,141090.33926926123,1572397.8020515162,5119312.7075378178,4777485.3646174148,24070.427754957596,2113869.7071187967,{"$f":"SUM(AS534:AS568)","v":0},0,2401727.7276275726,2953385.134266281,1198458.1803689436,571680.73795699701,0,0,0,{"$f":"SUM(BB534:BB568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC534:CC568)","v":24069715.066742212},102612995.81084839,0,0,0,0,126682710.87759057,null,{"$f":"SUM(CK534:CK568)","v":2452713.3487726804},10456304.276346691,0,0,0,0,12909017.625119371,null,{"$f":"SUM(CS534:CS568)","v":83393841.626122892},17753462.895200416,35873216.975966752,0,0,0,137020521.49729007,null,{"$f":"SUM(DA534:DA568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI534:DI568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ534:DQ568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY534:DY568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG534:EG568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO534:EO568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW534:EW568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE534:FE568)","v":0},0,0,0,0,0,0,0]
[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,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,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,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]
[{"$f":"ACCOUNTS!A571","v":"Taxes (Other Than Income)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A572","v":236},{"$f":"ACCOUNTS!B572","v":"Property Taxes"},{"$f":"ACCOUNTS!C572","v":37267394},0,{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,E$2),SUMIF(CLASS!$N572:$S572,E$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,F$2),SUMIF(CLASS!$N572:$S572,F$3,CLASS!$E572:$J572))","v":3214939.4642657079},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,G$2),SUMIF(CLASS!$N572:$S572,G$3,CLASS!$E572:$J572))","v":228713.45487268252},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,H$2),SUMIF(CLASS!$N572:$S572,H$3,CLASS!$E572:$J572))","v":190986.11705775198},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,I$2),SUMIF(CLASS!$N572:$S572,I$3,CLASS!$E572:$J572))","v":8344.773978132047},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,J$2),SUMIF(CLASS!$N572:$S572,J$3,CLASS!$E572:$J572))","v":131364.98415490225},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,K$2),SUMIF(CLASS!$N572:$S572,K$3,CLASS!$E572:$J572))","v":574236.46795578126},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,L$2),SUMIF(CLASS!$N572:$S572,L$3,CLASS!$E572:$J572))","v":2165.4231022889362},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,M$2),SUMIF(CLASS!$N572:$S572,M$3,CLASS!$E572:$J572))","v":26766.026554641343},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,N$2),SUMIF(CLASS!$N572:$S572,N$3,CLASS!$E572:$J572))","v":129293.22464768478},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,O$2),SUMIF(CLASS!$N572:$S572,O$3,CLASS!$E572:$J572))","v":1592121.5778589968},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,P$2),SUMIF(CLASS!$N572:$S572,P$3,CLASS!$E572:$J572))","v":2664904.1784735699},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Q$2),SUMIF(CLASS!$N572:$S572,Q$3,CLASS!$E572:$J572))","v":13119.426530178325},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,R$2),SUMIF(CLASS!$N572:$S572,R$3,CLASS!$E572:$J572))","v":6225867.39159285},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,S$2),SUMIF(CLASS!$N572:$S572,S$3,CLASS!$E572:$J572))","v":131161.19750838331},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,T$2),SUMIF(CLASS!$N572:$S572,T$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,U$2),SUMIF(CLASS!$N572:$S572,U$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,V$2),SUMIF(CLASS!$N572:$S572,V$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,W$2),SUMIF(CLASS!$N572:$S572,W$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,X$2),SUMIF(CLASS!$N572:$S572,X$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Y$2),SUMIF(CLASS!$N572:$S572,Y$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Z$2),SUMIF(CLASS!$N572:$S572,Z$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AA$2),SUMIF(CLASS!$N572:$S572,AA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AB$2),SUMIF(CLASS!$N572:$S572,AB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AC$2),SUMIF(CLASS!$N572:$S572,AC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AD$2),SUMIF(CLASS!$N572:$S572,AD$3,CLASS!$E572:$J572))","v":13705794.558185387},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AE$2),SUMIF(CLASS!$N572:$S572,AE$3,CLASS!$E572:$J572))","v":975041.57077301492},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AF$2),SUMIF(CLASS!$N572:$S572,AF$3,CLASS!$E572:$J572))","v":814203.97271988995},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AG$2),SUMIF(CLASS!$N572:$S572,AG$3,CLASS!$E572:$J572))","v":2448060.731811489},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AH$2),SUMIF(CLASS!$N572:$S572,AH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AI$2),SUMIF(CLASS!$N572:$S572,AI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AJ$2),SUMIF(CLASS!$N572:$S572,AJ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AK$2),SUMIF(CLASS!$N572:$S572,AK$3,CLASS!$E572:$J572))","v":715263.68331602355},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AL$2),SUMIF(CLASS!$N572:$S572,AL$3,CLASS!$E572:$J572))","v":1353080.4969997827},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AM$2),SUMIF(CLASS!$N572:$S572,AM$3,CLASS!$E572:$J572))","v":19455.230860702446},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AN$2),SUMIF(CLASS!$N572:$S572,AN$3,CLASS!$E572:$J572))","v":216821.09776057617},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AO$2),SUMIF(CLASS!$N572:$S572,AO$3,CLASS!$E572:$J572))","v":705912.33311304974},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AP$2),SUMIF(CLASS!$N572:$S572,AP$3,CLASS!$E572:$J572))","v":658777.0727865065},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AQ$2),SUMIF(CLASS!$N572:$S572,AQ$3,CLASS!$E572:$J572))","v":3319.1197307623556},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AR$2),SUMIF(CLASS!$N572:$S572,AR$3,CLASS!$E572:$J572))","v":285474.48154042644},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AS$2),SUMIF(CLASS!$N572:$S572,AS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AT$2),SUMIF(CLASS!$N572:$S572,AT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AU$2),SUMIF(CLASS!$N572:$S572,AU$3,CLASS!$E572:$J572))","v":78270.279600007358},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AV$2),SUMIF(CLASS!$N572:$S572,AV$3,CLASS!$E572:$J572))","v":96248.328886917283},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AW$2),SUMIF(CLASS!$N572:$S572,AW$3,CLASS!$E572:$J572))","v":39056.740606918233},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AX$2),SUMIF(CLASS!$N572:$S572,AX$3,CLASS!$E572:$J572))","v":18630.59275500492},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AY$2),SUMIF(CLASS!$N572:$S572,AY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AZ$2),SUMIF(CLASS!$N572:$S572,AZ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BA$2),SUMIF(CLASS!$N572:$S572,BA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BB$2),SUMIF(CLASS!$N572:$S572,BB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BC$2),SUMIF(CLASS!$N572:$S572,BC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BD$2),SUMIF(CLASS!$N572:$S572,BD$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BE$2),SUMIF(CLASS!$N572:$S572,BE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BF$2),SUMIF(CLASS!$N572:$S572,BF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BG$2),SUMIF(CLASS!$N572:$S572,BG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BH$2),SUMIF(CLASS!$N572:$S572,BH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BI$2),SUMIF(CLASS!$N572:$S572,BI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BJ$2),SUMIF(CLASS!$N572:$S572,BJ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BK$2),SUMIF(CLASS!$N572:$S572,BK$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BL$2),SUMIF(CLASS!$N572:$S572,BL$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BM$2),SUMIF(CLASS!$N572:$S572,BM$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BN$2),SUMIF(CLASS!$N572:$S572,BN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BO$2),SUMIF(CLASS!$N572:$S572,BO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BP$2),SUMIF(CLASS!$N572:$S572,BP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BQ$2),SUMIF(CLASS!$N572:$S572,BQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BR$2),SUMIF(CLASS!$N572:$S572,BR$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BS$2),SUMIF(CLASS!$N572:$S572,BS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BT$2),SUMIF(CLASS!$N572:$S572,BT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BU$2),SUMIF(CLASS!$N572:$S572,BU$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BV$2),SUMIF(CLASS!$N572:$S572,BV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BW$2),SUMIF(CLASS!$N572:$S572,BW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BX$2),SUMIF(CLASS!$N572:$S572,BX$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BY$2),SUMIF(CLASS!$N572:$S572,BY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BZ$2),SUMIF(CLASS!$N572:$S572,BZ$3,CLASS!$E572:$J572))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E572:$BL572)","v":3214939.4642657079},13705794.558185387,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E572:$BA572)","v":0},0,0,{"$f":"SUM(CC572:CH572)","v":16920734.022451095},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E572:$BL572)","v":419699.5719304345},1789245.5434929049,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E572:$BA572)","v":0},0,0,{"$f":"SUM(CK572:CP572)","v":2208945.1154233394},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E572:$BL572)","v":11499344.67235741},2448060.731811489,4190309.4579566782,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E572:$BA572)","v":0},0,0,{"$f":"SUM(CS572:CX572)","v":18137714.862125579},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(DA572:DF572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(DI572:DN572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(DQ572:DV572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(DY572:ED572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(EG572:EL572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(EO572:ET572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(EW572:FB572)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E572:$BA572)","v":0},0,0,0,0,0,{"$f":"SUM(FE572:FJ572)","v":0},0]
[{"$f":"ACCOUNTS!A574","v":236.02},{"$f":"ACCOUNTS!B574","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C574","v":77070765},0,{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,E$2),SUMIF(CLASS!$N574:$S574,E$3,CLASS!$E574:$J574))","v":202.72981729352691},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,F$2),SUMIF(CLASS!$N574:$S574,F$3,CLASS!$E574:$J574))","v":10407079.392208928},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,G$2),SUMIF(CLASS!$N574:$S574,G$3,CLASS!$E574:$J574))","v":284689.47643128777},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,H$2),SUMIF(CLASS!$N574:$S574,H$3,CLASS!$E574:$J574))","v":190108.04062412574},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,I$2),SUMIF(CLASS!$N574:$S574,I$3,CLASS!$E574:$J574))","v":7852.1869783868442},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,J$2),SUMIF(CLASS!$N574:$S574,J$3,CLASS!$E574:$J574))","v":115051.86736939989},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,K$2),SUMIF(CLASS!$N574:$S574,K$3,CLASS!$E574:$J574))","v":618765.47314475209},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,L$2),SUMIF(CLASS!$N574:$S574,L$3,CLASS!$E574:$J574))","v":2037.5994761570964},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,M$2),SUMIF(CLASS!$N574:$S574,M$3,CLASS!$E574:$J574))","v":21585.701334912475},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,N$2),SUMIF(CLASS!$N574:$S574,N$3,CLASS!$E574:$J574))","v":138012.80382832114},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,O$2),SUMIF(CLASS!$N574:$S574,O$3,CLASS!$E574:$J574))","v":1395569.3124333548},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,P$2),SUMIF(CLASS!$N574:$S574,P$3,CLASS!$E574:$J574))","v":3252948.9343348653},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,Q$2),SUMIF(CLASS!$N574:$S574,Q$3,CLASS!$E574:$J574))","v":19170.93988823592},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,R$2),SUMIF(CLASS!$N574:$S574,R$3,CLASS!$E574:$J574))","v":5281269.9652221715},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,S$2),SUMIF(CLASS!$N574:$S574,S$3,CLASS!$E574:$J574))","v":139419.99916227933},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,T$2),SUMIF(CLASS!$N574:$S574,T$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,U$2),SUMIF(CLASS!$N574:$S574,U$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,V$2),SUMIF(CLASS!$N574:$S574,V$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,W$2),SUMIF(CLASS!$N574:$S574,W$3,CLASS!$E574:$J574))","v":-0.37407245226060953},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,X$2),SUMIF(CLASS!$N574:$S574,X$3,CLASS!$E574:$J574))","v":-437.77012851914168},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,Y$2),SUMIF(CLASS!$N574:$S574,Y$3,CLASS!$E574:$J574))","v":-33109.430746432685},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,Z$2),SUMIF(CLASS!$N574:$S574,Z$3,CLASS!$E574:$J574))","v":-7155.1399447438371},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AA$2),SUMIF(CLASS!$N574:$S574,AA$3,CLASS!$E574:$J574))","v":-29823.262850189596},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AB$2),SUMIF(CLASS!$N574:$S574,AB$3,CLASS!$E574:$J574))","v":19506.03667623299},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AC$2),SUMIF(CLASS!$N574:$S574,AC$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AD$2),SUMIF(CLASS!$N574:$S574,AD$3,CLASS!$E574:$J574))","v":44367022.672048591},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AE$2),SUMIF(CLASS!$N574:$S574,AE$3,CLASS!$E574:$J574))","v":1213676.1889965425},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AF$2),SUMIF(CLASS!$N574:$S574,AF$3,CLASS!$E574:$J574))","v":810460.59423969395},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AG$2),SUMIF(CLASS!$N574:$S574,AG$3,CLASS!$E574:$J574))","v":2637894.911827628},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AH$2),SUMIF(CLASS!$N574:$S574,AH$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AI$2),SUMIF(CLASS!$N574:$S574,AI$3,CLASS!$E574:$J574))","v":864.26922109345685},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AJ$2),SUMIF(CLASS!$N574:$S574,AJ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AK$2),SUMIF(CLASS!$N574:$S574,AK$3,CLASS!$E574:$J574))","v":522278.20292410388},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AL$2),SUMIF(CLASS!$N574:$S574,AL$3,CLASS!$E574:$J574))","v":988005.49625062803},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AM$2),SUMIF(CLASS!$N574:$S574,AM$3,CLASS!$E574:$J574))","v":14206.009963058346},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AN$2),SUMIF(CLASS!$N574:$S574,AN$3,CLASS!$E574:$J574))","v":126324.9859294018},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AO$2),SUMIF(CLASS!$N574:$S574,AO$3,CLASS!$E574:$J574))","v":411280.85075174581},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AP$2),SUMIF(CLASS!$N574:$S574,AP$3,CLASS!$E574:$J574))","v":949138.29939305875},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AQ$2),SUMIF(CLASS!$N574:$S574,AQ$3,CLASS!$E574:$J574))","v":745.63232626806257},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AR$2),SUMIF(CLASS!$N574:$S574,AR$3,CLASS!$E574:$J574))","v":389900.17894763488},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AS$2),SUMIF(CLASS!$N574:$S574,AS$3,CLASS!$E574:$J574))","v":-66473.530165224453},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AT$2),SUMIF(CLASS!$N574:$S574,AT$3,CLASS!$E574:$J574))","v":-217786.24246118081},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AU$2),SUMIF(CLASS!$N574:$S574,AU$3,CLASS!$E574:$J574))","v":1086962.4501416807},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AV$2),SUMIF(CLASS!$N574:$S574,AV$3,CLASS!$E574:$J574))","v":1336628.921266254},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AW$2),SUMIF(CLASS!$N574:$S574,AW$3,CLASS!$E574:$J574))","v":542392.47236111737},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AX$2),SUMIF(CLASS!$N574:$S574,AX$3,CLASS!$E574:$J574))","v":131017.00606479018},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AY$2),SUMIF(CLASS!$N574:$S574,AY$3,CLASS!$E574:$J574))","v":3481.1487847745502},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,AZ$2),SUMIF(CLASS!$N574:$S574,AZ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BA$2),SUMIF(CLASS!$N574:$S574,BA$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BB$2),SUMIF(CLASS!$N574:$S574,BB$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BC$2),SUMIF(CLASS!$N574:$S574,BC$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BD$2),SUMIF(CLASS!$N574:$S574,BD$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BE$2),SUMIF(CLASS!$N574:$S574,BE$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BF$2),SUMIF(CLASS!$N574:$S574,BF$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BG$2),SUMIF(CLASS!$N574:$S574,BG$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BH$2),SUMIF(CLASS!$N574:$S574,BH$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BI$2),SUMIF(CLASS!$N574:$S574,BI$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BJ$2),SUMIF(CLASS!$N574:$S574,BJ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BK$2),SUMIF(CLASS!$N574:$S574,BK$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BL$2),SUMIF(CLASS!$N574:$S574,BL$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BM$2),SUMIF(CLASS!$N574:$S574,BM$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BN$2),SUMIF(CLASS!$N574:$S574,BN$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BO$2),SUMIF(CLASS!$N574:$S574,BO$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BP$2),SUMIF(CLASS!$N574:$S574,BP$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BQ$2),SUMIF(CLASS!$N574:$S574,BQ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BR$2),SUMIF(CLASS!$N574:$S574,BR$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BS$2),SUMIF(CLASS!$N574:$S574,BS$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BT$2),SUMIF(CLASS!$N574:$S574,BT$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BU$2),SUMIF(CLASS!$N574:$S574,BU$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BV$2),SUMIF(CLASS!$N574:$S574,BV$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BW$2),SUMIF(CLASS!$N574:$S574,BW$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BX$2),SUMIF(CLASS!$N574:$S574,BX$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BY$2),SUMIF(CLASS!$N574:$S574,BY$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$R574),2,BZ$2),SUMIF(CLASS!$N574:$S574,BZ$3,CLASS!$E574:$J574))","v":0},null,null,10426788.158702455,44367886.941269681,0,0,0,0,54794675.099972136,null,474797.51705541351,2024136.7832362363,0,0,0,0,2498934.30029165,null,10921158.8054305,2637894.911827628,6218101.8824781114,0,0,0,19777155.59973624,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A575","v":236.03},{"$f":"ACCOUNTS!B575","v":"Other Taxes - Muni"},{"$f":"ACCOUNTS!C575","v":-0.26000000536441803},0,{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,E$2),SUMIF(CLASS!$N575:$S575,E$3,CLASS!$E575:$J575))","v":-6.8391371986309569E-7},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,F$2),SUMIF(CLASS!$N575:$S575,F$3,CLASS!$E575:$J575))","v":-3.5108522638931189E-2},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,G$2),SUMIF(CLASS!$N575:$S575,G$3,CLASS!$E575:$J575))","v":-9.604065224904434E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,H$2),SUMIF(CLASS!$N575:$S575,H$3,CLASS!$E575:$J575))","v":-6.4133386482009998E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,I$2),SUMIF(CLASS!$N575:$S575,I$3,CLASS!$E575:$J575))","v":-2.6489534086018128E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,J$2),SUMIF(CLASS!$N575:$S575,J$3,CLASS!$E575:$J575))","v":-3.8813013122719468E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,K$2),SUMIF(CLASS!$N575:$S575,K$3,CLASS!$E575:$J575))","v":-2.0874196115343116E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,L$2),SUMIF(CLASS!$N575:$S575,L$3,CLASS!$E575:$J575))","v":-6.8738888829166341E-6},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,M$2),SUMIF(CLASS!$N575:$S575,M$3,CLASS!$E575:$J575))","v":-7.2819861887603803E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,N$2),SUMIF(CLASS!$N575:$S575,N$3,CLASS!$E575:$J575))","v":-4.655893805611229E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,O$2),SUMIF(CLASS!$N575:$S575,O$3,CLASS!$E575:$J575))","v":-4.707985300510374E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,P$2),SUMIF(CLASS!$N575:$S575,P$3,CLASS!$E575:$J575))","v":-1.097389834364876E-2},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,Q$2),SUMIF(CLASS!$N575:$S575,Q$3,CLASS!$E575:$J575))","v":-6.467360838811286E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,R$2),SUMIF(CLASS!$N575:$S575,R$3,CLASS!$E575:$J575))","v":-1.7816486177199675E-2},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,S$2),SUMIF(CLASS!$N575:$S575,S$3,CLASS!$E575:$J575))","v":-4.7033658651370313E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,T$2),SUMIF(CLASS!$N575:$S575,T$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,U$2),SUMIF(CLASS!$N575:$S575,U$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,V$2),SUMIF(CLASS!$N575:$S575,V$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,W$2),SUMIF(CLASS!$N575:$S575,W$3,CLASS!$E575:$J575))","v":1.261942055388181E-9},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,X$2),SUMIF(CLASS!$N575:$S575,X$3,CLASS!$E575:$J575))","v":1.4768276370859793E-6},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,Y$2),SUMIF(CLASS!$N575:$S575,Y$3,CLASS!$E575:$J575))","v":1.1169542915118755E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,Z$2),SUMIF(CLASS!$N575:$S575,Z$3,CLASS!$E575:$J575))","v":2.4138029822547621E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AA$2),SUMIF(CLASS!$N575:$S575,AA$3,CLASS!$E575:$J575))","v":1.0060946587248413E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AB$2),SUMIF(CLASS!$N575:$S575,AB$3,CLASS!$E575:$J575))","v":-6.5804065140123E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AC$2),SUMIF(CLASS!$N575:$S575,AC$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AD$2),SUMIF(CLASS!$N575:$S575,AD$3,CLASS!$E575:$J575))","v":-0.14967317546070666},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AE$2),SUMIF(CLASS!$N575:$S575,AE$3,CLASS!$E575:$J575))","v":-4.0943646485118905E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AF$2),SUMIF(CLASS!$N575:$S575,AF$3,CLASS!$E575:$J575))","v":-2.7341075289698999E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AG$2),SUMIF(CLASS!$N575:$S575,AG$3,CLASS!$E575:$J575))","v":-8.8989993965410148E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AH$2),SUMIF(CLASS!$N575:$S575,AH$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AI$2),SUMIF(CLASS!$N575:$S575,AI$3,CLASS!$E575:$J575))","v":-2.9156321741531979E-6},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AJ$2),SUMIF(CLASS!$N575:$S575,AJ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AK$2),SUMIF(CLASS!$N575:$S575,AK$3,CLASS!$E575:$J575))","v":-1.7619175774625517E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AL$2),SUMIF(CLASS!$N575:$S575,AL$3,CLASS!$E575:$J575))","v":-3.3330593555836352E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AM$2),SUMIF(CLASS!$N575:$S575,AM$3,CLASS!$E575:$J575))","v":-4.7924302640594603E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AN$2),SUMIF(CLASS!$N575:$S575,AN$3,CLASS!$E575:$J575))","v":-4.2616025699633965E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AO$2),SUMIF(CLASS!$N575:$S575,AO$3,CLASS!$E575:$J575))","v":-1.3874654468751715E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AP$2),SUMIF(CLASS!$N575:$S575,AP$3,CLASS!$E575:$J575))","v":-3.2019399695042586E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AQ$2),SUMIF(CLASS!$N575:$S575,AQ$3,CLASS!$E575:$J575))","v":-2.5154078700215282E-6},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AR$2),SUMIF(CLASS!$N575:$S575,AR$3,CLASS!$E575:$J575))","v":-1.3153372568440525E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AS$2),SUMIF(CLASS!$N575:$S575,AS$3,CLASS!$E575:$J575))","v":2.242499889491192E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AT$2),SUMIF(CLASS!$N575:$S575,AT$3,CLASS!$E575:$J575))","v":7.3470691783328551E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AU$2),SUMIF(CLASS!$N575:$S575,AU$3,CLASS!$E575:$J575))","v":-3.666892924544838E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AV$2),SUMIF(CLASS!$N575:$S575,AV$3,CLASS!$E575:$J575))","v":-4.5091485299187358E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AW$2),SUMIF(CLASS!$N575:$S575,AW$3,CLASS!$E575:$J575))","v":-1.8297735298658381E-3},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AX$2),SUMIF(CLASS!$N575:$S575,AX$3,CLASS!$E575:$J575))","v":-4.4198889526625868E-4},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AY$2),SUMIF(CLASS!$N575:$S575,AY$3,CLASS!$E575:$J575))","v":-1.1743735808457594E-5},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,AZ$2),SUMIF(CLASS!$N575:$S575,AZ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BA$2),SUMIF(CLASS!$N575:$S575,BA$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BB$2),SUMIF(CLASS!$N575:$S575,BB$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BC$2),SUMIF(CLASS!$N575:$S575,BC$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BD$2),SUMIF(CLASS!$N575:$S575,BD$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BE$2),SUMIF(CLASS!$N575:$S575,BE$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BF$2),SUMIF(CLASS!$N575:$S575,BF$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BG$2),SUMIF(CLASS!$N575:$S575,BG$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BH$2),SUMIF(CLASS!$N575:$S575,BH$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BI$2),SUMIF(CLASS!$N575:$S575,BI$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BJ$2),SUMIF(CLASS!$N575:$S575,BJ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BK$2),SUMIF(CLASS!$N575:$S575,BK$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BL$2),SUMIF(CLASS!$N575:$S575,BL$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BM$2),SUMIF(CLASS!$N575:$S575,BM$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BN$2),SUMIF(CLASS!$N575:$S575,BN$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BO$2),SUMIF(CLASS!$N575:$S575,BO$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BP$2),SUMIF(CLASS!$N575:$S575,BP$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BQ$2),SUMIF(CLASS!$N575:$S575,BQ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BR$2),SUMIF(CLASS!$N575:$S575,BR$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BS$2),SUMIF(CLASS!$N575:$S575,BS$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BT$2),SUMIF(CLASS!$N575:$S575,BT$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BU$2),SUMIF(CLASS!$N575:$S575,BU$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BV$2),SUMIF(CLASS!$N575:$S575,BV$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BW$2),SUMIF(CLASS!$N575:$S575,BW$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BX$2),SUMIF(CLASS!$N575:$S575,BX$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BY$2),SUMIF(CLASS!$N575:$S575,BY$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$R575),2,BZ$2),SUMIF(CLASS!$N575:$S575,BZ$3,CLASS!$E575:$J575))","v":0},null,null,-3.5175010617791179E-2,-0.14967609109288083,0,0,0,0,-0.18485110171067201,null,-1.6017403873105434E-3,-6.82847217748179E-3,0,0,0,0,-8.4302125647923339E-3,null,-3.684278141001443E-2,-8.8989993965410148E-3,-2.0976910282398349E-2,0,0,0,-6.6718691088953785E-2,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,E$2),SUMIF(CLASS!$N577:$S577,E$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,F$2),SUMIF(CLASS!$N577:$S577,F$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,G$2),SUMIF(CLASS!$N577:$S577,G$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,H$2),SUMIF(CLASS!$N577:$S577,H$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,I$2),SUMIF(CLASS!$N577:$S577,I$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,J$2),SUMIF(CLASS!$N577:$S577,J$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,K$2),SUMIF(CLASS!$N577:$S577,K$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,L$2),SUMIF(CLASS!$N577:$S577,L$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,M$2),SUMIF(CLASS!$N577:$S577,M$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,N$2),SUMIF(CLASS!$N577:$S577,N$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,O$2),SUMIF(CLASS!$N577:$S577,O$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,P$2),SUMIF(CLASS!$N577:$S577,P$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,Q$2),SUMIF(CLASS!$N577:$S577,Q$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,R$2),SUMIF(CLASS!$N577:$S577,R$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,S$2),SUMIF(CLASS!$N577:$S577,S$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,T$2),SUMIF(CLASS!$N577:$S577,T$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,U$2),SUMIF(CLASS!$N577:$S577,U$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,V$2),SUMIF(CLASS!$N577:$S577,V$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,W$2),SUMIF(CLASS!$N577:$S577,W$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,X$2),SUMIF(CLASS!$N577:$S577,X$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,Y$2),SUMIF(CLASS!$N577:$S577,Y$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,Z$2),SUMIF(CLASS!$N577:$S577,Z$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AA$2),SUMIF(CLASS!$N577:$S577,AA$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AB$2),SUMIF(CLASS!$N577:$S577,AB$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AC$2),SUMIF(CLASS!$N577:$S577,AC$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AD$2),SUMIF(CLASS!$N577:$S577,AD$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AE$2),SUMIF(CLASS!$N577:$S577,AE$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AF$2),SUMIF(CLASS!$N577:$S577,AF$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AG$2),SUMIF(CLASS!$N577:$S577,AG$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AH$2),SUMIF(CLASS!$N577:$S577,AH$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AI$2),SUMIF(CLASS!$N577:$S577,AI$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AJ$2),SUMIF(CLASS!$N577:$S577,AJ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AK$2),SUMIF(CLASS!$N577:$S577,AK$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AL$2),SUMIF(CLASS!$N577:$S577,AL$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AM$2),SUMIF(CLASS!$N577:$S577,AM$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AN$2),SUMIF(CLASS!$N577:$S577,AN$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AO$2),SUMIF(CLASS!$N577:$S577,AO$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AP$2),SUMIF(CLASS!$N577:$S577,AP$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AQ$2),SUMIF(CLASS!$N577:$S577,AQ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AR$2),SUMIF(CLASS!$N577:$S577,AR$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AS$2),SUMIF(CLASS!$N577:$S577,AS$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AT$2),SUMIF(CLASS!$N577:$S577,AT$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AU$2),SUMIF(CLASS!$N577:$S577,AU$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AV$2),SUMIF(CLASS!$N577:$S577,AV$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AW$2),SUMIF(CLASS!$N577:$S577,AW$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AX$2),SUMIF(CLASS!$N577:$S577,AX$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AY$2),SUMIF(CLASS!$N577:$S577,AY$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,AZ$2),SUMIF(CLASS!$N577:$S577,AZ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BA$2),SUMIF(CLASS!$N577:$S577,BA$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BB$2),SUMIF(CLASS!$N577:$S577,BB$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BC$2),SUMIF(CLASS!$N577:$S577,BC$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BD$2),SUMIF(CLASS!$N577:$S577,BD$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BE$2),SUMIF(CLASS!$N577:$S577,BE$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BF$2),SUMIF(CLASS!$N577:$S577,BF$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BG$2),SUMIF(CLASS!$N577:$S577,BG$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BH$2),SUMIF(CLASS!$N577:$S577,BH$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BI$2),SUMIF(CLASS!$N577:$S577,BI$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BJ$2),SUMIF(CLASS!$N577:$S577,BJ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BK$2),SUMIF(CLASS!$N577:$S577,BK$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BL$2),SUMIF(CLASS!$N577:$S577,BL$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BM$2),SUMIF(CLASS!$N577:$S577,BM$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BN$2),SUMIF(CLASS!$N577:$S577,BN$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BO$2),SUMIF(CLASS!$N577:$S577,BO$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BP$2),SUMIF(CLASS!$N577:$S577,BP$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BQ$2),SUMIF(CLASS!$N577:$S577,BQ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BR$2),SUMIF(CLASS!$N577:$S577,BR$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BS$2),SUMIF(CLASS!$N577:$S577,BS$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BT$2),SUMIF(CLASS!$N577:$S577,BT$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BU$2),SUMIF(CLASS!$N577:$S577,BU$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BV$2),SUMIF(CLASS!$N577:$S577,BV$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BW$2),SUMIF(CLASS!$N577:$S577,BW$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BX$2),SUMIF(CLASS!$N577:$S577,BX$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BY$2),SUMIF(CLASS!$N577:$S577,BY$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$R577),2,BZ$2),SUMIF(CLASS!$N577:$S577,BZ$3,CLASS!$E577:$J577))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,E$2),SUMIF(CLASS!$N578:$S578,E$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,F$2),SUMIF(CLASS!$N578:$S578,F$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,G$2),SUMIF(CLASS!$N578:$S578,G$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,H$2),SUMIF(CLASS!$N578:$S578,H$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,I$2),SUMIF(CLASS!$N578:$S578,I$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,J$2),SUMIF(CLASS!$N578:$S578,J$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,K$2),SUMIF(CLASS!$N578:$S578,K$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,L$2),SUMIF(CLASS!$N578:$S578,L$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,M$2),SUMIF(CLASS!$N578:$S578,M$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,N$2),SUMIF(CLASS!$N578:$S578,N$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,O$2),SUMIF(CLASS!$N578:$S578,O$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,P$2),SUMIF(CLASS!$N578:$S578,P$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Q$2),SUMIF(CLASS!$N578:$S578,Q$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,R$2),SUMIF(CLASS!$N578:$S578,R$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,S$2),SUMIF(CLASS!$N578:$S578,S$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,T$2),SUMIF(CLASS!$N578:$S578,T$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,U$2),SUMIF(CLASS!$N578:$S578,U$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,V$2),SUMIF(CLASS!$N578:$S578,V$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,W$2),SUMIF(CLASS!$N578:$S578,W$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,X$2),SUMIF(CLASS!$N578:$S578,X$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Y$2),SUMIF(CLASS!$N578:$S578,Y$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Z$2),SUMIF(CLASS!$N578:$S578,Z$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AA$2),SUMIF(CLASS!$N578:$S578,AA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AB$2),SUMIF(CLASS!$N578:$S578,AB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AC$2),SUMIF(CLASS!$N578:$S578,AC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AD$2),SUMIF(CLASS!$N578:$S578,AD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AE$2),SUMIF(CLASS!$N578:$S578,AE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AF$2),SUMIF(CLASS!$N578:$S578,AF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AG$2),SUMIF(CLASS!$N578:$S578,AG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AH$2),SUMIF(CLASS!$N578:$S578,AH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AI$2),SUMIF(CLASS!$N578:$S578,AI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AJ$2),SUMIF(CLASS!$N578:$S578,AJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AK$2),SUMIF(CLASS!$N578:$S578,AK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AL$2),SUMIF(CLASS!$N578:$S578,AL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AM$2),SUMIF(CLASS!$N578:$S578,AM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AN$2),SUMIF(CLASS!$N578:$S578,AN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AO$2),SUMIF(CLASS!$N578:$S578,AO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AP$2),SUMIF(CLASS!$N578:$S578,AP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AQ$2),SUMIF(CLASS!$N578:$S578,AQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AR$2),SUMIF(CLASS!$N578:$S578,AR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AS$2),SUMIF(CLASS!$N578:$S578,AS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AT$2),SUMIF(CLASS!$N578:$S578,AT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AU$2),SUMIF(CLASS!$N578:$S578,AU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AV$2),SUMIF(CLASS!$N578:$S578,AV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AW$2),SUMIF(CLASS!$N578:$S578,AW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AX$2),SUMIF(CLASS!$N578:$S578,AX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AY$2),SUMIF(CLASS!$N578:$S578,AY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AZ$2),SUMIF(CLASS!$N578:$S578,AZ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BA$2),SUMIF(CLASS!$N578:$S578,BA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BB$2),SUMIF(CLASS!$N578:$S578,BB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BC$2),SUMIF(CLASS!$N578:$S578,BC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BD$2),SUMIF(CLASS!$N578:$S578,BD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BE$2),SUMIF(CLASS!$N578:$S578,BE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BF$2),SUMIF(CLASS!$N578:$S578,BF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BG$2),SUMIF(CLASS!$N578:$S578,BG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BH$2),SUMIF(CLASS!$N578:$S578,BH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BI$2),SUMIF(CLASS!$N578:$S578,BI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BJ$2),SUMIF(CLASS!$N578:$S578,BJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BK$2),SUMIF(CLASS!$N578:$S578,BK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BL$2),SUMIF(CLASS!$N578:$S578,BL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BM$2),SUMIF(CLASS!$N578:$S578,BM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BN$2),SUMIF(CLASS!$N578:$S578,BN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BO$2),SUMIF(CLASS!$N578:$S578,BO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BP$2),SUMIF(CLASS!$N578:$S578,BP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BQ$2),SUMIF(CLASS!$N578:$S578,BQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BR$2),SUMIF(CLASS!$N578:$S578,BR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BS$2),SUMIF(CLASS!$N578:$S578,BS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BT$2),SUMIF(CLASS!$N578:$S578,BT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BU$2),SUMIF(CLASS!$N578:$S578,BU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BV$2),SUMIF(CLASS!$N578:$S578,BV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BW$2),SUMIF(CLASS!$N578:$S578,BW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BX$2),SUMIF(CLASS!$N578:$S578,BX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BY$2),SUMIF(CLASS!$N578:$S578,BY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BZ$2),SUMIF(CLASS!$N578:$S578,BZ$3,CLASS!$E578:$J578))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,E$2),SUMIF(CLASS!$N579:$S579,E$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,F$2),SUMIF(CLASS!$N579:$S579,F$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,G$2),SUMIF(CLASS!$N579:$S579,G$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,H$2),SUMIF(CLASS!$N579:$S579,H$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,I$2),SUMIF(CLASS!$N579:$S579,I$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,J$2),SUMIF(CLASS!$N579:$S579,J$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,K$2),SUMIF(CLASS!$N579:$S579,K$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,L$2),SUMIF(CLASS!$N579:$S579,L$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,M$2),SUMIF(CLASS!$N579:$S579,M$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,N$2),SUMIF(CLASS!$N579:$S579,N$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,O$2),SUMIF(CLASS!$N579:$S579,O$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,P$2),SUMIF(CLASS!$N579:$S579,P$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,Q$2),SUMIF(CLASS!$N579:$S579,Q$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,R$2),SUMIF(CLASS!$N579:$S579,R$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,S$2),SUMIF(CLASS!$N579:$S579,S$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,T$2),SUMIF(CLASS!$N579:$S579,T$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,U$2),SUMIF(CLASS!$N579:$S579,U$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,V$2),SUMIF(CLASS!$N579:$S579,V$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,W$2),SUMIF(CLASS!$N579:$S579,W$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,X$2),SUMIF(CLASS!$N579:$S579,X$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,Y$2),SUMIF(CLASS!$N579:$S579,Y$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,Z$2),SUMIF(CLASS!$N579:$S579,Z$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AA$2),SUMIF(CLASS!$N579:$S579,AA$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AB$2),SUMIF(CLASS!$N579:$S579,AB$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AC$2),SUMIF(CLASS!$N579:$S579,AC$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AD$2),SUMIF(CLASS!$N579:$S579,AD$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AE$2),SUMIF(CLASS!$N579:$S579,AE$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AF$2),SUMIF(CLASS!$N579:$S579,AF$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AG$2),SUMIF(CLASS!$N579:$S579,AG$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AH$2),SUMIF(CLASS!$N579:$S579,AH$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AI$2),SUMIF(CLASS!$N579:$S579,AI$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AJ$2),SUMIF(CLASS!$N579:$S579,AJ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AK$2),SUMIF(CLASS!$N579:$S579,AK$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AL$2),SUMIF(CLASS!$N579:$S579,AL$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AM$2),SUMIF(CLASS!$N579:$S579,AM$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AN$2),SUMIF(CLASS!$N579:$S579,AN$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AO$2),SUMIF(CLASS!$N579:$S579,AO$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AP$2),SUMIF(CLASS!$N579:$S579,AP$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AQ$2),SUMIF(CLASS!$N579:$S579,AQ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AR$2),SUMIF(CLASS!$N579:$S579,AR$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AS$2),SUMIF(CLASS!$N579:$S579,AS$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AT$2),SUMIF(CLASS!$N579:$S579,AT$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AU$2),SUMIF(CLASS!$N579:$S579,AU$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AV$2),SUMIF(CLASS!$N579:$S579,AV$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AW$2),SUMIF(CLASS!$N579:$S579,AW$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AX$2),SUMIF(CLASS!$N579:$S579,AX$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AY$2),SUMIF(CLASS!$N579:$S579,AY$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,AZ$2),SUMIF(CLASS!$N579:$S579,AZ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BA$2),SUMIF(CLASS!$N579:$S579,BA$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BB$2),SUMIF(CLASS!$N579:$S579,BB$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BC$2),SUMIF(CLASS!$N579:$S579,BC$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BD$2),SUMIF(CLASS!$N579:$S579,BD$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BE$2),SUMIF(CLASS!$N579:$S579,BE$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BF$2),SUMIF(CLASS!$N579:$S579,BF$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BG$2),SUMIF(CLASS!$N579:$S579,BG$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BH$2),SUMIF(CLASS!$N579:$S579,BH$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BI$2),SUMIF(CLASS!$N579:$S579,BI$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BJ$2),SUMIF(CLASS!$N579:$S579,BJ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BK$2),SUMIF(CLASS!$N579:$S579,BK$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BL$2),SUMIF(CLASS!$N579:$S579,BL$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BM$2),SUMIF(CLASS!$N579:$S579,BM$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BN$2),SUMIF(CLASS!$N579:$S579,BN$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BO$2),SUMIF(CLASS!$N579:$S579,BO$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BP$2),SUMIF(CLASS!$N579:$S579,BP$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BQ$2),SUMIF(CLASS!$N579:$S579,BQ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BR$2),SUMIF(CLASS!$N579:$S579,BR$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BS$2),SUMIF(CLASS!$N579:$S579,BS$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BT$2),SUMIF(CLASS!$N579:$S579,BT$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BU$2),SUMIF(CLASS!$N579:$S579,BU$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BV$2),SUMIF(CLASS!$N579:$S579,BV$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BW$2),SUMIF(CLASS!$N579:$S579,BW$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BX$2),SUMIF(CLASS!$N579:$S579,BX$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BY$2),SUMIF(CLASS!$N579:$S579,BY$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$R579),2,BZ$2),SUMIF(CLASS!$N579:$S579,BZ$3,CLASS!$E579:$J579))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,E$2),SUMIF(CLASS!$N580:$S580,E$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,F$2),SUMIF(CLASS!$N580:$S580,F$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,G$2),SUMIF(CLASS!$N580:$S580,G$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,H$2),SUMIF(CLASS!$N580:$S580,H$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,I$2),SUMIF(CLASS!$N580:$S580,I$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,J$2),SUMIF(CLASS!$N580:$S580,J$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,K$2),SUMIF(CLASS!$N580:$S580,K$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,L$2),SUMIF(CLASS!$N580:$S580,L$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,M$2),SUMIF(CLASS!$N580:$S580,M$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,N$2),SUMIF(CLASS!$N580:$S580,N$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,O$2),SUMIF(CLASS!$N580:$S580,O$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,P$2),SUMIF(CLASS!$N580:$S580,P$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,Q$2),SUMIF(CLASS!$N580:$S580,Q$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,R$2),SUMIF(CLASS!$N580:$S580,R$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,S$2),SUMIF(CLASS!$N580:$S580,S$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,T$2),SUMIF(CLASS!$N580:$S580,T$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,U$2),SUMIF(CLASS!$N580:$S580,U$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,V$2),SUMIF(CLASS!$N580:$S580,V$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,W$2),SUMIF(CLASS!$N580:$S580,W$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,X$2),SUMIF(CLASS!$N580:$S580,X$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,Y$2),SUMIF(CLASS!$N580:$S580,Y$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,Z$2),SUMIF(CLASS!$N580:$S580,Z$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AA$2),SUMIF(CLASS!$N580:$S580,AA$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AB$2),SUMIF(CLASS!$N580:$S580,AB$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AC$2),SUMIF(CLASS!$N580:$S580,AC$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AD$2),SUMIF(CLASS!$N580:$S580,AD$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AE$2),SUMIF(CLASS!$N580:$S580,AE$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AF$2),SUMIF(CLASS!$N580:$S580,AF$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AG$2),SUMIF(CLASS!$N580:$S580,AG$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AH$2),SUMIF(CLASS!$N580:$S580,AH$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AI$2),SUMIF(CLASS!$N580:$S580,AI$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AJ$2),SUMIF(CLASS!$N580:$S580,AJ$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AK$2),SUMIF(CLASS!$N580:$S580,AK$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AL$2),SUMIF(CLASS!$N580:$S580,AL$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AM$2),SUMIF(CLASS!$N580:$S580,AM$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AN$2),SUMIF(CLASS!$N580:$S580,AN$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AO$2),SUMIF(CLASS!$N580:$S580,AO$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AP$2),SUMIF(CLASS!$N580:$S580,AP$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AQ$2),SUMIF(CLASS!$N580:$S580,AQ$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AR$2),SUMIF(CLASS!$N580:$S580,AR$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AS$2),SUMIF(CLASS!$N580:$S580,AS$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AT$2),SUMIF(CLASS!$N580:$S580,AT$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AU$2),SUMIF(CLASS!$N580:$S580,AU$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AV$2),SUMIF(CLASS!$N580:$S580,AV$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AW$2),SUMIF(CLASS!$N580:$S580,AW$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AX$2),SUMIF(CLASS!$N580:$S580,AX$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AY$2),SUMIF(CLASS!$N580:$S580,AY$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,AZ$2),SUMIF(CLASS!$N580:$S580,AZ$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BA$2),SUMIF(CLASS!$N580:$S580,BA$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BB$2),SUMIF(CLASS!$N580:$S580,BB$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BC$2),SUMIF(CLASS!$N580:$S580,BC$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BD$2),SUMIF(CLASS!$N580:$S580,BD$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BE$2),SUMIF(CLASS!$N580:$S580,BE$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BF$2),SUMIF(CLASS!$N580:$S580,BF$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BG$2),SUMIF(CLASS!$N580:$S580,BG$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BH$2),SUMIF(CLASS!$N580:$S580,BH$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BI$2),SUMIF(CLASS!$N580:$S580,BI$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BJ$2),SUMIF(CLASS!$N580:$S580,BJ$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BK$2),SUMIF(CLASS!$N580:$S580,BK$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BL$2),SUMIF(CLASS!$N580:$S580,BL$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BM$2),SUMIF(CLASS!$N580:$S580,BM$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BN$2),SUMIF(CLASS!$N580:$S580,BN$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BO$2),SUMIF(CLASS!$N580:$S580,BO$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BP$2),SUMIF(CLASS!$N580:$S580,BP$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BQ$2),SUMIF(CLASS!$N580:$S580,BQ$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BR$2),SUMIF(CLASS!$N580:$S580,BR$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BS$2),SUMIF(CLASS!$N580:$S580,BS$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BT$2),SUMIF(CLASS!$N580:$S580,BT$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BU$2),SUMIF(CLASS!$N580:$S580,BU$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BV$2),SUMIF(CLASS!$N580:$S580,BV$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BW$2),SUMIF(CLASS!$N580:$S580,BW$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BX$2),SUMIF(CLASS!$N580:$S580,BX$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BY$2),SUMIF(CLASS!$N580:$S580,BY$3,CLASS!$E580:$J580))","v":0},{"$f":"IF(CLASS!$L580<>0,FUNCALLOC!$C580*INDEX(INDIRECT(ACCOUNTS!$R580),2,BZ$2),SUMIF(CLASS!$N580:$S580,BZ$3,CLASS!$E580:$J580))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC580:CH580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK580:CP580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS580:CX580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA580:DF580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI580:DN580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ580:DV580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY580:ED580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG580:EL580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO580:ET580)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW580:FB580)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B582","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"SUM(C572:C581)","v":124214949.73999999},0,{"$f":"SUM(E572:E581)","v":202.72981660961318},14232888.453430861,557865.3585931022,418222.30296035996,17685.393191934832,269848.02866275935,1295426.7724607133,4589.2625841319305,53125.903552511627,290367.67201847682,3271672.8277641418,6393184.0532205533,34630.439045510204,12617626.599495733,293976.02491506789,0,0,0,-0.37407245099866748,-437.77012704231402,-33109.430634737255,-7155.1399206058077,-29823.262749580132,19506.036610428924,0,60677050.775152624,2378268.1076863823,1782947.7126204818,5522608.872069357,0,864.26921817782465,1647662,1365121.3186015084,2582430.8927232632,37131.41184958566,381819.81101418205,1243104.6443618408,1725419.4560995372,4656.7734683172312,737019.22410430328,{"$f":"SUM(AS572:AS581)","v":-66473.529940974462},-217786.24172647391,1630434.9698472733,2004932.6769822435,813584.36457875534,260379.20169813916,3481.1487730308145,0,0,{"$f":"SUM(BB572:BB581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC572:CC581)","v":14252597.219857901},60677915.044370793,0,0,0,0,74930512.264228702,null,{"$f":"SUM(CK572:CK581)","v":976087.66155346204},4161215.8203068641,0,0,0,0,5137303.4818603266,null,{"$f":"SUM(CS572:CS581)","v":24471606.999407116},7170270.872069357,12505256.122434532,0,0,0,{"$f":"SUM(CY572:CY581)","v":44147133.993911006},null,{"$f":"SUM(DA572:DA581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI572:DI581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ572:DQ581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY572:DY581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG572:EG581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO572:EO581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW572:EW581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE572:FE581)","v":0},0,0,0,0,0,0,0]
[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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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]
[{"$f":"ACCOUNTS!A586","v":"OTHER OPERATING REVENUE"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A587","v":450.01},{"$f":"ACCOUNTS!B587","v":"Late Payment Revenue - Interest"},{"$f":"ACCOUNTS!C587","v":3464899},0,{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,E$2),SUMIF(CLASS!$N587:$S587,E$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,F$2),SUMIF(CLASS!$N587:$S587,F$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,G$2),SUMIF(CLASS!$N587:$S587,G$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,H$2),SUMIF(CLASS!$N587:$S587,H$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,I$2),SUMIF(CLASS!$N587:$S587,I$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,J$2),SUMIF(CLASS!$N587:$S587,J$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,K$2),SUMIF(CLASS!$N587:$S587,K$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,L$2),SUMIF(CLASS!$N587:$S587,L$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,M$2),SUMIF(CLASS!$N587:$S587,M$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,N$2),SUMIF(CLASS!$N587:$S587,N$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,O$2),SUMIF(CLASS!$N587:$S587,O$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,P$2),SUMIF(CLASS!$N587:$S587,P$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,Q$2),SUMIF(CLASS!$N587:$S587,Q$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,R$2),SUMIF(CLASS!$N587:$S587,R$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,S$2),SUMIF(CLASS!$N587:$S587,S$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,T$2),SUMIF(CLASS!$N587:$S587,T$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,U$2),SUMIF(CLASS!$N587:$S587,U$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,V$2),SUMIF(CLASS!$N587:$S587,V$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,W$2),SUMIF(CLASS!$N587:$S587,W$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,X$2),SUMIF(CLASS!$N587:$S587,X$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,Y$2),SUMIF(CLASS!$N587:$S587,Y$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,Z$2),SUMIF(CLASS!$N587:$S587,Z$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AA$2),SUMIF(CLASS!$N587:$S587,AA$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AB$2),SUMIF(CLASS!$N587:$S587,AB$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AC$2),SUMIF(CLASS!$N587:$S587,AC$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AD$2),SUMIF(CLASS!$N587:$S587,AD$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AE$2),SUMIF(CLASS!$N587:$S587,AE$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AF$2),SUMIF(CLASS!$N587:$S587,AF$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AG$2),SUMIF(CLASS!$N587:$S587,AG$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AH$2),SUMIF(CLASS!$N587:$S587,AH$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AI$2),SUMIF(CLASS!$N587:$S587,AI$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AJ$2),SUMIF(CLASS!$N587:$S587,AJ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AK$2),SUMIF(CLASS!$N587:$S587,AK$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AL$2),SUMIF(CLASS!$N587:$S587,AL$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AM$2),SUMIF(CLASS!$N587:$S587,AM$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AN$2),SUMIF(CLASS!$N587:$S587,AN$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AO$2),SUMIF(CLASS!$N587:$S587,AO$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AP$2),SUMIF(CLASS!$N587:$S587,AP$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AQ$2),SUMIF(CLASS!$N587:$S587,AQ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AR$2),SUMIF(CLASS!$N587:$S587,AR$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AS$2),SUMIF(CLASS!$N587:$S587,AS$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AT$2),SUMIF(CLASS!$N587:$S587,AT$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AU$2),SUMIF(CLASS!$N587:$S587,AU$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AV$2),SUMIF(CLASS!$N587:$S587,AV$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AW$2),SUMIF(CLASS!$N587:$S587,AW$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AX$2),SUMIF(CLASS!$N587:$S587,AX$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AY$2),SUMIF(CLASS!$N587:$S587,AY$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,AZ$2),SUMIF(CLASS!$N587:$S587,AZ$3,CLASS!$E587:$J587))","v":3464899},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BA$2),SUMIF(CLASS!$N587:$S587,BA$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BB$2),SUMIF(CLASS!$N587:$S587,BB$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BC$2),SUMIF(CLASS!$N587:$S587,BC$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BD$2),SUMIF(CLASS!$N587:$S587,BD$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BE$2),SUMIF(CLASS!$N587:$S587,BE$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BF$2),SUMIF(CLASS!$N587:$S587,BF$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BG$2),SUMIF(CLASS!$N587:$S587,BG$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BH$2),SUMIF(CLASS!$N587:$S587,BH$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BI$2),SUMIF(CLASS!$N587:$S587,BI$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BJ$2),SUMIF(CLASS!$N587:$S587,BJ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BK$2),SUMIF(CLASS!$N587:$S587,BK$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BL$2),SUMIF(CLASS!$N587:$S587,BL$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BM$2),SUMIF(CLASS!$N587:$S587,BM$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BN$2),SUMIF(CLASS!$N587:$S587,BN$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BO$2),SUMIF(CLASS!$N587:$S587,BO$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BP$2),SUMIF(CLASS!$N587:$S587,BP$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BQ$2),SUMIF(CLASS!$N587:$S587,BQ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BR$2),SUMIF(CLASS!$N587:$S587,BR$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BS$2),SUMIF(CLASS!$N587:$S587,BS$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BT$2),SUMIF(CLASS!$N587:$S587,BT$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BU$2),SUMIF(CLASS!$N587:$S587,BU$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BV$2),SUMIF(CLASS!$N587:$S587,BV$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BW$2),SUMIF(CLASS!$N587:$S587,BW$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BX$2),SUMIF(CLASS!$N587:$S587,BX$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BY$2),SUMIF(CLASS!$N587:$S587,BY$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$R587),2,BZ$2),SUMIF(CLASS!$N587:$S587,BZ$3,CLASS!$E587:$J587))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E587:$BL587)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E587:$BA587)","v":0},0,0,{"$f":"SUM(CC587:CH587)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E587:$BL587)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E587:$BA587)","v":0},0,0,{"$f":"SUM(CK587:CP587)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E587:$BL587)","v":0},0,3464899,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E587:$BA587)","v":0},0,0,{"$f":"SUM(CS587:CX587)","v":3464899},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(DA587:DF587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(DI587:DN587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(DQ587:DV587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(DY587:ED587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(EG587:EL587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(EO587:ET587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(EW587:FB587)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E587:$BA587)","v":0},0,0,0,0,0,{"$f":"SUM(FE587:FJ587)","v":0},0]
[{"$f":"ACCOUNTS!A588","v":450.02},{"$f":"ACCOUNTS!B588","v":"Late Payment Revenue - Field Call"},{"$f":"ACCOUNTS!C588","v":559117},0,{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,E$2),SUMIF(CLASS!$N588:$S588,E$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,F$2),SUMIF(CLASS!$N588:$S588,F$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,G$2),SUMIF(CLASS!$N588:$S588,G$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,H$2),SUMIF(CLASS!$N588:$S588,H$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,I$2),SUMIF(CLASS!$N588:$S588,I$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,J$2),SUMIF(CLASS!$N588:$S588,J$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,K$2),SUMIF(CLASS!$N588:$S588,K$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,L$2),SUMIF(CLASS!$N588:$S588,L$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,M$2),SUMIF(CLASS!$N588:$S588,M$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,N$2),SUMIF(CLASS!$N588:$S588,N$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,O$2),SUMIF(CLASS!$N588:$S588,O$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,P$2),SUMIF(CLASS!$N588:$S588,P$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Q$2),SUMIF(CLASS!$N588:$S588,Q$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,R$2),SUMIF(CLASS!$N588:$S588,R$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,S$2),SUMIF(CLASS!$N588:$S588,S$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,T$2),SUMIF(CLASS!$N588:$S588,T$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,U$2),SUMIF(CLASS!$N588:$S588,U$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,V$2),SUMIF(CLASS!$N588:$S588,V$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,W$2),SUMIF(CLASS!$N588:$S588,W$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,X$2),SUMIF(CLASS!$N588:$S588,X$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Y$2),SUMIF(CLASS!$N588:$S588,Y$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Z$2),SUMIF(CLASS!$N588:$S588,Z$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AA$2),SUMIF(CLASS!$N588:$S588,AA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AB$2),SUMIF(CLASS!$N588:$S588,AB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AC$2),SUMIF(CLASS!$N588:$S588,AC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AD$2),SUMIF(CLASS!$N588:$S588,AD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AE$2),SUMIF(CLASS!$N588:$S588,AE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AF$2),SUMIF(CLASS!$N588:$S588,AF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AG$2),SUMIF(CLASS!$N588:$S588,AG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AH$2),SUMIF(CLASS!$N588:$S588,AH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AI$2),SUMIF(CLASS!$N588:$S588,AI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AJ$2),SUMIF(CLASS!$N588:$S588,AJ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AK$2),SUMIF(CLASS!$N588:$S588,AK$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AL$2),SUMIF(CLASS!$N588:$S588,AL$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AM$2),SUMIF(CLASS!$N588:$S588,AM$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AN$2),SUMIF(CLASS!$N588:$S588,AN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AO$2),SUMIF(CLASS!$N588:$S588,AO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AP$2),SUMIF(CLASS!$N588:$S588,AP$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AQ$2),SUMIF(CLASS!$N588:$S588,AQ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AR$2),SUMIF(CLASS!$N588:$S588,AR$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AS$2),SUMIF(CLASS!$N588:$S588,AS$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AT$2),SUMIF(CLASS!$N588:$S588,AT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AU$2),SUMIF(CLASS!$N588:$S588,AU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AV$2),SUMIF(CLASS!$N588:$S588,AV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AW$2),SUMIF(CLASS!$N588:$S588,AW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AX$2),SUMIF(CLASS!$N588:$S588,AX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AY$2),SUMIF(CLASS!$N588:$S588,AY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AZ$2),SUMIF(CLASS!$N588:$S588,AZ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BA$2),SUMIF(CLASS!$N588:$S588,BA$3,CLASS!$E588:$J588))","v":559117},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BB$2),SUMIF(CLASS!$N588:$S588,BB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BC$2),SUMIF(CLASS!$N588:$S588,BC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BD$2),SUMIF(CLASS!$N588:$S588,BD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BE$2),SUMIF(CLASS!$N588:$S588,BE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BF$2),SUMIF(CLASS!$N588:$S588,BF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BG$2),SUMIF(CLASS!$N588:$S588,BG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BH$2),SUMIF(CLASS!$N588:$S588,BH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BI$2),SUMIF(CLASS!$N588:$S588,BI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BJ$2),SUMIF(CLASS!$N588:$S588,BJ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BK$2),SUMIF(CLASS!$N588:$S588,BK$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BL$2),SUMIF(CLASS!$N588:$S588,BL$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BM$2),SUMIF(CLASS!$N588:$S588,BM$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BN$2),SUMIF(CLASS!$N588:$S588,BN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BO$2),SUMIF(CLASS!$N588:$S588,BO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BP$2),SUMIF(CLASS!$N588:$S588,BP$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BQ$2),SUMIF(CLASS!$N588:$S588,BQ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BR$2),SUMIF(CLASS!$N588:$S588,BR$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BS$2),SUMIF(CLASS!$N588:$S588,BS$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BT$2),SUMIF(CLASS!$N588:$S588,BT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BU$2),SUMIF(CLASS!$N588:$S588,BU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BV$2),SUMIF(CLASS!$N588:$S588,BV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BW$2),SUMIF(CLASS!$N588:$S588,BW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BX$2),SUMIF(CLASS!$N588:$S588,BX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BY$2),SUMIF(CLASS!$N588:$S588,BY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BZ$2),SUMIF(CLASS!$N588:$S588,BZ$3,CLASS!$E588:$J588))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,559117,0,0,0,559117,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A589","v":451.01},{"$f":"ACCOUNTS!B589","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C589","v":520439},0,{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,E$2),SUMIF(CLASS!$N589:$S589,E$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,F$2),SUMIF(CLASS!$N589:$S589,F$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,G$2),SUMIF(CLASS!$N589:$S589,G$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,H$2),SUMIF(CLASS!$N589:$S589,H$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,I$2),SUMIF(CLASS!$N589:$S589,I$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,J$2),SUMIF(CLASS!$N589:$S589,J$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,K$2),SUMIF(CLASS!$N589:$S589,K$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,L$2),SUMIF(CLASS!$N589:$S589,L$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,M$2),SUMIF(CLASS!$N589:$S589,M$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,N$2),SUMIF(CLASS!$N589:$S589,N$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,O$2),SUMIF(CLASS!$N589:$S589,O$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,P$2),SUMIF(CLASS!$N589:$S589,P$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Q$2),SUMIF(CLASS!$N589:$S589,Q$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,R$2),SUMIF(CLASS!$N589:$S589,R$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,S$2),SUMIF(CLASS!$N589:$S589,S$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,T$2),SUMIF(CLASS!$N589:$S589,T$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,U$2),SUMIF(CLASS!$N589:$S589,U$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,V$2),SUMIF(CLASS!$N589:$S589,V$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,W$2),SUMIF(CLASS!$N589:$S589,W$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,X$2),SUMIF(CLASS!$N589:$S589,X$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Y$2),SUMIF(CLASS!$N589:$S589,Y$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Z$2),SUMIF(CLASS!$N589:$S589,Z$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AA$2),SUMIF(CLASS!$N589:$S589,AA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AB$2),SUMIF(CLASS!$N589:$S589,AB$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AC$2),SUMIF(CLASS!$N589:$S589,AC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AD$2),SUMIF(CLASS!$N589:$S589,AD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AE$2),SUMIF(CLASS!$N589:$S589,AE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AF$2),SUMIF(CLASS!$N589:$S589,AF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AG$2),SUMIF(CLASS!$N589:$S589,AG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AH$2),SUMIF(CLASS!$N589:$S589,AH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AI$2),SUMIF(CLASS!$N589:$S589,AI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AJ$2),SUMIF(CLASS!$N589:$S589,AJ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AK$2),SUMIF(CLASS!$N589:$S589,AK$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AL$2),SUMIF(CLASS!$N589:$S589,AL$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AM$2),SUMIF(CLASS!$N589:$S589,AM$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AN$2),SUMIF(CLASS!$N589:$S589,AN$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AO$2),SUMIF(CLASS!$N589:$S589,AO$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AP$2),SUMIF(CLASS!$N589:$S589,AP$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AQ$2),SUMIF(CLASS!$N589:$S589,AQ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AR$2),SUMIF(CLASS!$N589:$S589,AR$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AS$2),SUMIF(CLASS!$N589:$S589,AS$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AT$2),SUMIF(CLASS!$N589:$S589,AT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AU$2),SUMIF(CLASS!$N589:$S589,AU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AV$2),SUMIF(CLASS!$N589:$S589,AV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AW$2),SUMIF(CLASS!$N589:$S589,AW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AX$2),SUMIF(CLASS!$N589:$S589,AX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AY$2),SUMIF(CLASS!$N589:$S589,AY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AZ$2),SUMIF(CLASS!$N589:$S589,AZ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BA$2),SUMIF(CLASS!$N589:$S589,BA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BB$2),SUMIF(CLASS!$N589:$S589,BB$3,CLASS!$E589:$J589))","v":520439},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BC$2),SUMIF(CLASS!$N589:$S589,BC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BD$2),SUMIF(CLASS!$N589:$S589,BD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BE$2),SUMIF(CLASS!$N589:$S589,BE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BF$2),SUMIF(CLASS!$N589:$S589,BF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BG$2),SUMIF(CLASS!$N589:$S589,BG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BH$2),SUMIF(CLASS!$N589:$S589,BH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BI$2),SUMIF(CLASS!$N589:$S589,BI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BJ$2),SUMIF(CLASS!$N589:$S589,BJ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BK$2),SUMIF(CLASS!$N589:$S589,BK$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BL$2),SUMIF(CLASS!$N589:$S589,BL$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BM$2),SUMIF(CLASS!$N589:$S589,BM$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BN$2),SUMIF(CLASS!$N589:$S589,BN$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BO$2),SUMIF(CLASS!$N589:$S589,BO$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BP$2),SUMIF(CLASS!$N589:$S589,BP$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BQ$2),SUMIF(CLASS!$N589:$S589,BQ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BR$2),SUMIF(CLASS!$N589:$S589,BR$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BS$2),SUMIF(CLASS!$N589:$S589,BS$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BT$2),SUMIF(CLASS!$N589:$S589,BT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BU$2),SUMIF(CLASS!$N589:$S589,BU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BV$2),SUMIF(CLASS!$N589:$S589,BV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BW$2),SUMIF(CLASS!$N589:$S589,BW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BX$2),SUMIF(CLASS!$N589:$S589,BX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BY$2),SUMIF(CLASS!$N589:$S589,BY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BZ$2),SUMIF(CLASS!$N589:$S589,BZ$3,CLASS!$E589:$J589))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,520439,0,0,0,520439,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A590","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C590","v":1648238},0,{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,E$2),SUMIF(CLASS!$N590:$S590,E$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,F$2),SUMIF(CLASS!$N590:$S590,F$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,G$2),SUMIF(CLASS!$N590:$S590,G$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,H$2),SUMIF(CLASS!$N590:$S590,H$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,I$2),SUMIF(CLASS!$N590:$S590,I$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,J$2),SUMIF(CLASS!$N590:$S590,J$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,K$2),SUMIF(CLASS!$N590:$S590,K$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,L$2),SUMIF(CLASS!$N590:$S590,L$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,M$2),SUMIF(CLASS!$N590:$S590,M$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,N$2),SUMIF(CLASS!$N590:$S590,N$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,O$2),SUMIF(CLASS!$N590:$S590,O$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,P$2),SUMIF(CLASS!$N590:$S590,P$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,Q$2),SUMIF(CLASS!$N590:$S590,Q$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,R$2),SUMIF(CLASS!$N590:$S590,R$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,S$2),SUMIF(CLASS!$N590:$S590,S$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,T$2),SUMIF(CLASS!$N590:$S590,T$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,U$2),SUMIF(CLASS!$N590:$S590,U$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,V$2),SUMIF(CLASS!$N590:$S590,V$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,W$2),SUMIF(CLASS!$N590:$S590,W$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,X$2),SUMIF(CLASS!$N590:$S590,X$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,Y$2),SUMIF(CLASS!$N590:$S590,Y$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,Z$2),SUMIF(CLASS!$N590:$S590,Z$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AA$2),SUMIF(CLASS!$N590:$S590,AA$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AB$2),SUMIF(CLASS!$N590:$S590,AB$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AC$2),SUMIF(CLASS!$N590:$S590,AC$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AD$2),SUMIF(CLASS!$N590:$S590,AD$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AE$2),SUMIF(CLASS!$N590:$S590,AE$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AF$2),SUMIF(CLASS!$N590:$S590,AF$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AG$2),SUMIF(CLASS!$N590:$S590,AG$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AH$2),SUMIF(CLASS!$N590:$S590,AH$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AI$2),SUMIF(CLASS!$N590:$S590,AI$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AJ$2),SUMIF(CLASS!$N590:$S590,AJ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AK$2),SUMIF(CLASS!$N590:$S590,AK$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AL$2),SUMIF(CLASS!$N590:$S590,AL$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AM$2),SUMIF(CLASS!$N590:$S590,AM$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AN$2),SUMIF(CLASS!$N590:$S590,AN$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AO$2),SUMIF(CLASS!$N590:$S590,AO$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AP$2),SUMIF(CLASS!$N590:$S590,AP$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AQ$2),SUMIF(CLASS!$N590:$S590,AQ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AR$2),SUMIF(CLASS!$N590:$S590,AR$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AS$2),SUMIF(CLASS!$N590:$S590,AS$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AT$2),SUMIF(CLASS!$N590:$S590,AT$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AU$2),SUMIF(CLASS!$N590:$S590,AU$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AV$2),SUMIF(CLASS!$N590:$S590,AV$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AW$2),SUMIF(CLASS!$N590:$S590,AW$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AX$2),SUMIF(CLASS!$N590:$S590,AX$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AY$2),SUMIF(CLASS!$N590:$S590,AY$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,AZ$2),SUMIF(CLASS!$N590:$S590,AZ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BA$2),SUMIF(CLASS!$N590:$S590,BA$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BB$2),SUMIF(CLASS!$N590:$S590,BB$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BC$2),SUMIF(CLASS!$N590:$S590,BC$3,CLASS!$E590:$J590))","v":1648238},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BD$2),SUMIF(CLASS!$N590:$S590,BD$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BE$2),SUMIF(CLASS!$N590:$S590,BE$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BF$2),SUMIF(CLASS!$N590:$S590,BF$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BG$2),SUMIF(CLASS!$N590:$S590,BG$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BH$2),SUMIF(CLASS!$N590:$S590,BH$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BI$2),SUMIF(CLASS!$N590:$S590,BI$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BJ$2),SUMIF(CLASS!$N590:$S590,BJ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BK$2),SUMIF(CLASS!$N590:$S590,BK$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BL$2),SUMIF(CLASS!$N590:$S590,BL$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BM$2),SUMIF(CLASS!$N590:$S590,BM$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BN$2),SUMIF(CLASS!$N590:$S590,BN$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BO$2),SUMIF(CLASS!$N590:$S590,BO$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BP$2),SUMIF(CLASS!$N590:$S590,BP$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BQ$2),SUMIF(CLASS!$N590:$S590,BQ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BR$2),SUMIF(CLASS!$N590:$S590,BR$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BS$2),SUMIF(CLASS!$N590:$S590,BS$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BT$2),SUMIF(CLASS!$N590:$S590,BT$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BU$2),SUMIF(CLASS!$N590:$S590,BU$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BV$2),SUMIF(CLASS!$N590:$S590,BV$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BW$2),SUMIF(CLASS!$N590:$S590,BW$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BX$2),SUMIF(CLASS!$N590:$S590,BX$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BY$2),SUMIF(CLASS!$N590:$S590,BY$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$R590),2,BZ$2),SUMIF(CLASS!$N590:$S590,BZ$3,CLASS!$E590:$J590))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1648238,0,0,0,1648238,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A591","v":451.03},{"$f":"ACCOUNTS!B591","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C591","v":477492},0,{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,E$2),SUMIF(CLASS!$N591:$S591,E$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,F$2),SUMIF(CLASS!$N591:$S591,F$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,G$2),SUMIF(CLASS!$N591:$S591,G$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,H$2),SUMIF(CLASS!$N591:$S591,H$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,I$2),SUMIF(CLASS!$N591:$S591,I$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,J$2),SUMIF(CLASS!$N591:$S591,J$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,K$2),SUMIF(CLASS!$N591:$S591,K$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,L$2),SUMIF(CLASS!$N591:$S591,L$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,M$2),SUMIF(CLASS!$N591:$S591,M$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,N$2),SUMIF(CLASS!$N591:$S591,N$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,O$2),SUMIF(CLASS!$N591:$S591,O$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,P$2),SUMIF(CLASS!$N591:$S591,P$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,Q$2),SUMIF(CLASS!$N591:$S591,Q$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,R$2),SUMIF(CLASS!$N591:$S591,R$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,S$2),SUMIF(CLASS!$N591:$S591,S$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,T$2),SUMIF(CLASS!$N591:$S591,T$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,U$2),SUMIF(CLASS!$N591:$S591,U$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,V$2),SUMIF(CLASS!$N591:$S591,V$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,W$2),SUMIF(CLASS!$N591:$S591,W$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,X$2),SUMIF(CLASS!$N591:$S591,X$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,Y$2),SUMIF(CLASS!$N591:$S591,Y$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,Z$2),SUMIF(CLASS!$N591:$S591,Z$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AA$2),SUMIF(CLASS!$N591:$S591,AA$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AB$2),SUMIF(CLASS!$N591:$S591,AB$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AC$2),SUMIF(CLASS!$N591:$S591,AC$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AD$2),SUMIF(CLASS!$N591:$S591,AD$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AE$2),SUMIF(CLASS!$N591:$S591,AE$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AF$2),SUMIF(CLASS!$N591:$S591,AF$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AG$2),SUMIF(CLASS!$N591:$S591,AG$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AH$2),SUMIF(CLASS!$N591:$S591,AH$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AI$2),SUMIF(CLASS!$N591:$S591,AI$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AJ$2),SUMIF(CLASS!$N591:$S591,AJ$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AK$2),SUMIF(CLASS!$N591:$S591,AK$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AL$2),SUMIF(CLASS!$N591:$S591,AL$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AM$2),SUMIF(CLASS!$N591:$S591,AM$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AN$2),SUMIF(CLASS!$N591:$S591,AN$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AO$2),SUMIF(CLASS!$N591:$S591,AO$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AP$2),SUMIF(CLASS!$N591:$S591,AP$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AQ$2),SUMIF(CLASS!$N591:$S591,AQ$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AR$2),SUMIF(CLASS!$N591:$S591,AR$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AS$2),SUMIF(CLASS!$N591:$S591,AS$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AT$2),SUMIF(CLASS!$N591:$S591,AT$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AU$2),SUMIF(CLASS!$N591:$S591,AU$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AV$2),SUMIF(CLASS!$N591:$S591,AV$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AW$2),SUMIF(CLASS!$N591:$S591,AW$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AX$2),SUMIF(CLASS!$N591:$S591,AX$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AY$2),SUMIF(CLASS!$N591:$S591,AY$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,AZ$2),SUMIF(CLASS!$N591:$S591,AZ$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BA$2),SUMIF(CLASS!$N591:$S591,BA$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BB$2),SUMIF(CLASS!$N591:$S591,BB$3,CLASS!$E591:$J591))","v":477492},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BC$2),SUMIF(CLASS!$N591:$S591,BC$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BD$2),SUMIF(CLASS!$N591:$S591,BD$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BE$2),SUMIF(CLASS!$N591:$S591,BE$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BF$2),SUMIF(CLASS!$N591:$S591,BF$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BG$2),SUMIF(CLASS!$N591:$S591,BG$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BH$2),SUMIF(CLASS!$N591:$S591,BH$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BI$2),SUMIF(CLASS!$N591:$S591,BI$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BJ$2),SUMIF(CLASS!$N591:$S591,BJ$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BK$2),SUMIF(CLASS!$N591:$S591,BK$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BL$2),SUMIF(CLASS!$N591:$S591,BL$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BM$2),SUMIF(CLASS!$N591:$S591,BM$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BN$2),SUMIF(CLASS!$N591:$S591,BN$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BO$2),SUMIF(CLASS!$N591:$S591,BO$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BP$2),SUMIF(CLASS!$N591:$S591,BP$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BQ$2),SUMIF(CLASS!$N591:$S591,BQ$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BR$2),SUMIF(CLASS!$N591:$S591,BR$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BS$2),SUMIF(CLASS!$N591:$S591,BS$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BT$2),SUMIF(CLASS!$N591:$S591,BT$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BU$2),SUMIF(CLASS!$N591:$S591,BU$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BV$2),SUMIF(CLASS!$N591:$S591,BV$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BW$2),SUMIF(CLASS!$N591:$S591,BW$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BX$2),SUMIF(CLASS!$N591:$S591,BX$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BY$2),SUMIF(CLASS!$N591:$S591,BY$3,CLASS!$E591:$J591))","v":0},{"$f":"IF(CLASS!$L591<>0,FUNCALLOC!$C591*INDEX(INDIRECT(ACCOUNTS!$R591),2,BZ$2),SUMIF(CLASS!$N591:$S591,BZ$3,CLASS!$E591:$J591))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,477492,0,0,0,477492,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A592","v":451.04},{"$f":"ACCOUNTS!B592","v":"Misc Service Revenue - Water Heater Rental"},{"$f":"ACCOUNTS!C592","v":-163},0,{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,E$2),SUMIF(CLASS!$N592:$S592,E$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,F$2),SUMIF(CLASS!$N592:$S592,F$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,G$2),SUMIF(CLASS!$N592:$S592,G$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,H$2),SUMIF(CLASS!$N592:$S592,H$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,I$2),SUMIF(CLASS!$N592:$S592,I$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,J$2),SUMIF(CLASS!$N592:$S592,J$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,K$2),SUMIF(CLASS!$N592:$S592,K$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,L$2),SUMIF(CLASS!$N592:$S592,L$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,M$2),SUMIF(CLASS!$N592:$S592,M$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,N$2),SUMIF(CLASS!$N592:$S592,N$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,O$2),SUMIF(CLASS!$N592:$S592,O$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,P$2),SUMIF(CLASS!$N592:$S592,P$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,Q$2),SUMIF(CLASS!$N592:$S592,Q$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,R$2),SUMIF(CLASS!$N592:$S592,R$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,S$2),SUMIF(CLASS!$N592:$S592,S$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,T$2),SUMIF(CLASS!$N592:$S592,T$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,U$2),SUMIF(CLASS!$N592:$S592,U$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,V$2),SUMIF(CLASS!$N592:$S592,V$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,W$2),SUMIF(CLASS!$N592:$S592,W$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,X$2),SUMIF(CLASS!$N592:$S592,X$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,Y$2),SUMIF(CLASS!$N592:$S592,Y$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,Z$2),SUMIF(CLASS!$N592:$S592,Z$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AA$2),SUMIF(CLASS!$N592:$S592,AA$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AB$2),SUMIF(CLASS!$N592:$S592,AB$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AC$2),SUMIF(CLASS!$N592:$S592,AC$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AD$2),SUMIF(CLASS!$N592:$S592,AD$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AE$2),SUMIF(CLASS!$N592:$S592,AE$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AF$2),SUMIF(CLASS!$N592:$S592,AF$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AG$2),SUMIF(CLASS!$N592:$S592,AG$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AH$2),SUMIF(CLASS!$N592:$S592,AH$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AI$2),SUMIF(CLASS!$N592:$S592,AI$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AJ$2),SUMIF(CLASS!$N592:$S592,AJ$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AK$2),SUMIF(CLASS!$N592:$S592,AK$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AL$2),SUMIF(CLASS!$N592:$S592,AL$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AM$2),SUMIF(CLASS!$N592:$S592,AM$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AN$2),SUMIF(CLASS!$N592:$S592,AN$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AO$2),SUMIF(CLASS!$N592:$S592,AO$3,CLASS!$E592:$J592))","v":-163},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AP$2),SUMIF(CLASS!$N592:$S592,AP$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AQ$2),SUMIF(CLASS!$N592:$S592,AQ$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AR$2),SUMIF(CLASS!$N592:$S592,AR$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AS$2),SUMIF(CLASS!$N592:$S592,AS$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AT$2),SUMIF(CLASS!$N592:$S592,AT$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AU$2),SUMIF(CLASS!$N592:$S592,AU$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AV$2),SUMIF(CLASS!$N592:$S592,AV$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AW$2),SUMIF(CLASS!$N592:$S592,AW$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AX$2),SUMIF(CLASS!$N592:$S592,AX$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AY$2),SUMIF(CLASS!$N592:$S592,AY$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,AZ$2),SUMIF(CLASS!$N592:$S592,AZ$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BA$2),SUMIF(CLASS!$N592:$S592,BA$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BB$2),SUMIF(CLASS!$N592:$S592,BB$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BC$2),SUMIF(CLASS!$N592:$S592,BC$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BD$2),SUMIF(CLASS!$N592:$S592,BD$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BE$2),SUMIF(CLASS!$N592:$S592,BE$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BF$2),SUMIF(CLASS!$N592:$S592,BF$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BG$2),SUMIF(CLASS!$N592:$S592,BG$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BH$2),SUMIF(CLASS!$N592:$S592,BH$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BI$2),SUMIF(CLASS!$N592:$S592,BI$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BJ$2),SUMIF(CLASS!$N592:$S592,BJ$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BK$2),SUMIF(CLASS!$N592:$S592,BK$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BL$2),SUMIF(CLASS!$N592:$S592,BL$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BM$2),SUMIF(CLASS!$N592:$S592,BM$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BN$2),SUMIF(CLASS!$N592:$S592,BN$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BO$2),SUMIF(CLASS!$N592:$S592,BO$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BP$2),SUMIF(CLASS!$N592:$S592,BP$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BQ$2),SUMIF(CLASS!$N592:$S592,BQ$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BR$2),SUMIF(CLASS!$N592:$S592,BR$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BS$2),SUMIF(CLASS!$N592:$S592,BS$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BT$2),SUMIF(CLASS!$N592:$S592,BT$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BU$2),SUMIF(CLASS!$N592:$S592,BU$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BV$2),SUMIF(CLASS!$N592:$S592,BV$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BW$2),SUMIF(CLASS!$N592:$S592,BW$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BX$2),SUMIF(CLASS!$N592:$S592,BX$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BY$2),SUMIF(CLASS!$N592:$S592,BY$3,CLASS!$E592:$J592))","v":0},{"$f":"IF(CLASS!$L592<>0,FUNCALLOC!$C592*INDEX(INDIRECT(ACCOUNTS!$R592),2,BZ$2),SUMIF(CLASS!$N592:$S592,BZ$3,CLASS!$E592:$J592))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-163,0,0,0,-163,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A593","v":451.05},{"$f":"ACCOUNTS!B593","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"ACCOUNTS!C593","v":1137787},{"$f":"ROUND((SUM(E593:BZ593)-C593),1)","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,E$2),SUMIF(CLASS!$N593:$S593,E$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,F$2),SUMIF(CLASS!$N593:$S593,F$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,G$2),SUMIF(CLASS!$N593:$S593,G$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,H$2),SUMIF(CLASS!$N593:$S593,H$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,I$2),SUMIF(CLASS!$N593:$S593,I$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,J$2),SUMIF(CLASS!$N593:$S593,J$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,K$2),SUMIF(CLASS!$N593:$S593,K$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,L$2),SUMIF(CLASS!$N593:$S593,L$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,M$2),SUMIF(CLASS!$N593:$S593,M$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,N$2),SUMIF(CLASS!$N593:$S593,N$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,O$2),SUMIF(CLASS!$N593:$S593,O$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,P$2),SUMIF(CLASS!$N593:$S593,P$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,Q$2),SUMIF(CLASS!$N593:$S593,Q$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,R$2),SUMIF(CLASS!$N593:$S593,R$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,S$2),SUMIF(CLASS!$N593:$S593,S$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,T$2),SUMIF(CLASS!$N593:$S593,T$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,U$2),SUMIF(CLASS!$N593:$S593,U$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,V$2),SUMIF(CLASS!$N593:$S593,V$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,W$2),SUMIF(CLASS!$N593:$S593,W$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,X$2),SUMIF(CLASS!$N593:$S593,X$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,Y$2),SUMIF(CLASS!$N593:$S593,Y$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,Z$2),SUMIF(CLASS!$N593:$S593,Z$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AA$2),SUMIF(CLASS!$N593:$S593,AA$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AB$2),SUMIF(CLASS!$N593:$S593,AB$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AC$2),SUMIF(CLASS!$N593:$S593,AC$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AD$2),SUMIF(CLASS!$N593:$S593,AD$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AE$2),SUMIF(CLASS!$N593:$S593,AE$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AF$2),SUMIF(CLASS!$N593:$S593,AF$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AG$2),SUMIF(CLASS!$N593:$S593,AG$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AH$2),SUMIF(CLASS!$N593:$S593,AH$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AI$2),SUMIF(CLASS!$N593:$S593,AI$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AJ$2),SUMIF(CLASS!$N593:$S593,AJ$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AK$2),SUMIF(CLASS!$N593:$S593,AK$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AL$2),SUMIF(CLASS!$N593:$S593,AL$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AM$2),SUMIF(CLASS!$N593:$S593,AM$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AN$2),SUMIF(CLASS!$N593:$S593,AN$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AO$2),SUMIF(CLASS!$N593:$S593,AO$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AP$2),SUMIF(CLASS!$N593:$S593,AP$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AQ$2),SUMIF(CLASS!$N593:$S593,AQ$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AR$2),SUMIF(CLASS!$N593:$S593,AR$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AS$2),SUMIF(CLASS!$N593:$S593,AS$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AT$2),SUMIF(CLASS!$N593:$S593,AT$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AU$2),SUMIF(CLASS!$N593:$S593,AU$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AV$2),SUMIF(CLASS!$N593:$S593,AV$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AW$2),SUMIF(CLASS!$N593:$S593,AW$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AX$2),SUMIF(CLASS!$N593:$S593,AX$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AY$2),SUMIF(CLASS!$N593:$S593,AY$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,AZ$2),SUMIF(CLASS!$N593:$S593,AZ$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BA$2),SUMIF(CLASS!$N593:$S593,BA$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BB$2),SUMIF(CLASS!$N593:$S593,BB$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BC$2),SUMIF(CLASS!$N593:$S593,BC$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BD$2),SUMIF(CLASS!$N593:$S593,BD$3,CLASS!$E593:$J593))","v":1137787},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BE$2),SUMIF(CLASS!$N593:$S593,BE$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BF$2),SUMIF(CLASS!$N593:$S593,BF$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BG$2),SUMIF(CLASS!$N593:$S593,BG$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BH$2),SUMIF(CLASS!$N593:$S593,BH$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BI$2),SUMIF(CLASS!$N593:$S593,BI$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BJ$2),SUMIF(CLASS!$N593:$S593,BJ$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BK$2),SUMIF(CLASS!$N593:$S593,BK$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BL$2),SUMIF(CLASS!$N593:$S593,BL$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BM$2),SUMIF(CLASS!$N593:$S593,BM$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BN$2),SUMIF(CLASS!$N593:$S593,BN$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BO$2),SUMIF(CLASS!$N593:$S593,BO$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BP$2),SUMIF(CLASS!$N593:$S593,BP$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BQ$2),SUMIF(CLASS!$N593:$S593,BQ$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BR$2),SUMIF(CLASS!$N593:$S593,BR$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BS$2),SUMIF(CLASS!$N593:$S593,BS$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BT$2),SUMIF(CLASS!$N593:$S593,BT$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BU$2),SUMIF(CLASS!$N593:$S593,BU$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BV$2),SUMIF(CLASS!$N593:$S593,BV$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BW$2),SUMIF(CLASS!$N593:$S593,BW$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BX$2),SUMIF(CLASS!$N593:$S593,BX$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BY$2),SUMIF(CLASS!$N593:$S593,BY$3,CLASS!$E593:$J593))","v":0},{"$f":"IF(CLASS!$L593<>0,FUNCALLOC!$C593*INDEX(INDIRECT(ACCOUNTS!$R593),2,BZ$2),SUMIF(CLASS!$N593:$S593,BZ$3,CLASS!$E593:$J593))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1137787,0,0,0,1137787,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A594","v":451.06},{"$f":"ACCOUNTS!B594","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"ACCOUNTS!C594","v":270062},0,{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,E$2),SUMIF(CLASS!$N594:$S594,E$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,F$2),SUMIF(CLASS!$N594:$S594,F$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,G$2),SUMIF(CLASS!$N594:$S594,G$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,H$2),SUMIF(CLASS!$N594:$S594,H$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,I$2),SUMIF(CLASS!$N594:$S594,I$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,J$2),SUMIF(CLASS!$N594:$S594,J$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,K$2),SUMIF(CLASS!$N594:$S594,K$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,L$2),SUMIF(CLASS!$N594:$S594,L$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,M$2),SUMIF(CLASS!$N594:$S594,M$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,N$2),SUMIF(CLASS!$N594:$S594,N$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,O$2),SUMIF(CLASS!$N594:$S594,O$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,P$2),SUMIF(CLASS!$N594:$S594,P$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Q$2),SUMIF(CLASS!$N594:$S594,Q$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,R$2),SUMIF(CLASS!$N594:$S594,R$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,S$2),SUMIF(CLASS!$N594:$S594,S$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,T$2),SUMIF(CLASS!$N594:$S594,T$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,U$2),SUMIF(CLASS!$N594:$S594,U$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,V$2),SUMIF(CLASS!$N594:$S594,V$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,W$2),SUMIF(CLASS!$N594:$S594,W$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,X$2),SUMIF(CLASS!$N594:$S594,X$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Y$2),SUMIF(CLASS!$N594:$S594,Y$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Z$2),SUMIF(CLASS!$N594:$S594,Z$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AA$2),SUMIF(CLASS!$N594:$S594,AA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AB$2),SUMIF(CLASS!$N594:$S594,AB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AC$2),SUMIF(CLASS!$N594:$S594,AC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AD$2),SUMIF(CLASS!$N594:$S594,AD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AE$2),SUMIF(CLASS!$N594:$S594,AE$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AF$2),SUMIF(CLASS!$N594:$S594,AF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AG$2),SUMIF(CLASS!$N594:$S594,AG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AH$2),SUMIF(CLASS!$N594:$S594,AH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AI$2),SUMIF(CLASS!$N594:$S594,AI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AJ$2),SUMIF(CLASS!$N594:$S594,AJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AK$2),SUMIF(CLASS!$N594:$S594,AK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AL$2),SUMIF(CLASS!$N594:$S594,AL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AM$2),SUMIF(CLASS!$N594:$S594,AM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AN$2),SUMIF(CLASS!$N594:$S594,AN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AO$2),SUMIF(CLASS!$N594:$S594,AO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AP$2),SUMIF(CLASS!$N594:$S594,AP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AQ$2),SUMIF(CLASS!$N594:$S594,AQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AR$2),SUMIF(CLASS!$N594:$S594,AR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AS$2),SUMIF(CLASS!$N594:$S594,AS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AT$2),SUMIF(CLASS!$N594:$S594,AT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AU$2),SUMIF(CLASS!$N594:$S594,AU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AV$2),SUMIF(CLASS!$N594:$S594,AV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AW$2),SUMIF(CLASS!$N594:$S594,AW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AX$2),SUMIF(CLASS!$N594:$S594,AX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AY$2),SUMIF(CLASS!$N594:$S594,AY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AZ$2),SUMIF(CLASS!$N594:$S594,AZ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BA$2),SUMIF(CLASS!$N594:$S594,BA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BB$2),SUMIF(CLASS!$N594:$S594,BB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BC$2),SUMIF(CLASS!$N594:$S594,BC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BD$2),SUMIF(CLASS!$N594:$S594,BD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BE$2),SUMIF(CLASS!$N594:$S594,BE$3,CLASS!$E594:$J594))","v":270062},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BF$2),SUMIF(CLASS!$N594:$S594,BF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BG$2),SUMIF(CLASS!$N594:$S594,BG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BH$2),SUMIF(CLASS!$N594:$S594,BH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BI$2),SUMIF(CLASS!$N594:$S594,BI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BJ$2),SUMIF(CLASS!$N594:$S594,BJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BK$2),SUMIF(CLASS!$N594:$S594,BK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BL$2),SUMIF(CLASS!$N594:$S594,BL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BM$2),SUMIF(CLASS!$N594:$S594,BM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BN$2),SUMIF(CLASS!$N594:$S594,BN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BO$2),SUMIF(CLASS!$N594:$S594,BO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BP$2),SUMIF(CLASS!$N594:$S594,BP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BQ$2),SUMIF(CLASS!$N594:$S594,BQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BR$2),SUMIF(CLASS!$N594:$S594,BR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BS$2),SUMIF(CLASS!$N594:$S594,BS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BT$2),SUMIF(CLASS!$N594:$S594,BT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BU$2),SUMIF(CLASS!$N594:$S594,BU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BV$2),SUMIF(CLASS!$N594:$S594,BV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BW$2),SUMIF(CLASS!$N594:$S594,BW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BX$2),SUMIF(CLASS!$N594:$S594,BX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BY$2),SUMIF(CLASS!$N594:$S594,BY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BZ$2),SUMIF(CLASS!$N594:$S594,BZ$3,CLASS!$E594:$J594))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,270062,0,0,0,270062,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A595","v":451.07},{"$f":"ACCOUNTS!B595","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C595","v":2978480},0,{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,E$2),SUMIF(CLASS!$N595:$S595,E$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,F$2),SUMIF(CLASS!$N595:$S595,F$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,G$2),SUMIF(CLASS!$N595:$S595,G$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,H$2),SUMIF(CLASS!$N595:$S595,H$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,I$2),SUMIF(CLASS!$N595:$S595,I$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,J$2),SUMIF(CLASS!$N595:$S595,J$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,K$2),SUMIF(CLASS!$N595:$S595,K$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,L$2),SUMIF(CLASS!$N595:$S595,L$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,M$2),SUMIF(CLASS!$N595:$S595,M$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,N$2),SUMIF(CLASS!$N595:$S595,N$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,O$2),SUMIF(CLASS!$N595:$S595,O$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,P$2),SUMIF(CLASS!$N595:$S595,P$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,Q$2),SUMIF(CLASS!$N595:$S595,Q$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,R$2),SUMIF(CLASS!$N595:$S595,R$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,S$2),SUMIF(CLASS!$N595:$S595,S$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,T$2),SUMIF(CLASS!$N595:$S595,T$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,U$2),SUMIF(CLASS!$N595:$S595,U$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,V$2),SUMIF(CLASS!$N595:$S595,V$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,W$2),SUMIF(CLASS!$N595:$S595,W$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,X$2),SUMIF(CLASS!$N595:$S595,X$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,Y$2),SUMIF(CLASS!$N595:$S595,Y$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,Z$2),SUMIF(CLASS!$N595:$S595,Z$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AA$2),SUMIF(CLASS!$N595:$S595,AA$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AB$2),SUMIF(CLASS!$N595:$S595,AB$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AC$2),SUMIF(CLASS!$N595:$S595,AC$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AD$2),SUMIF(CLASS!$N595:$S595,AD$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AE$2),SUMIF(CLASS!$N595:$S595,AE$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AF$2),SUMIF(CLASS!$N595:$S595,AF$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AG$2),SUMIF(CLASS!$N595:$S595,AG$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AH$2),SUMIF(CLASS!$N595:$S595,AH$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AI$2),SUMIF(CLASS!$N595:$S595,AI$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AJ$2),SUMIF(CLASS!$N595:$S595,AJ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AK$2),SUMIF(CLASS!$N595:$S595,AK$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AL$2),SUMIF(CLASS!$N595:$S595,AL$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AM$2),SUMIF(CLASS!$N595:$S595,AM$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AN$2),SUMIF(CLASS!$N595:$S595,AN$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AO$2),SUMIF(CLASS!$N595:$S595,AO$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AP$2),SUMIF(CLASS!$N595:$S595,AP$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AQ$2),SUMIF(CLASS!$N595:$S595,AQ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AR$2),SUMIF(CLASS!$N595:$S595,AR$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AS$2),SUMIF(CLASS!$N595:$S595,AS$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AT$2),SUMIF(CLASS!$N595:$S595,AT$3,CLASS!$E595:$J595))","v":2978480},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AU$2),SUMIF(CLASS!$N595:$S595,AU$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AV$2),SUMIF(CLASS!$N595:$S595,AV$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AW$2),SUMIF(CLASS!$N595:$S595,AW$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AX$2),SUMIF(CLASS!$N595:$S595,AX$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AY$2),SUMIF(CLASS!$N595:$S595,AY$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,AZ$2),SUMIF(CLASS!$N595:$S595,AZ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BA$2),SUMIF(CLASS!$N595:$S595,BA$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BB$2),SUMIF(CLASS!$N595:$S595,BB$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BC$2),SUMIF(CLASS!$N595:$S595,BC$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BD$2),SUMIF(CLASS!$N595:$S595,BD$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BE$2),SUMIF(CLASS!$N595:$S595,BE$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BF$2),SUMIF(CLASS!$N595:$S595,BF$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BG$2),SUMIF(CLASS!$N595:$S595,BG$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BH$2),SUMIF(CLASS!$N595:$S595,BH$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BI$2),SUMIF(CLASS!$N595:$S595,BI$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BJ$2),SUMIF(CLASS!$N595:$S595,BJ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BK$2),SUMIF(CLASS!$N595:$S595,BK$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BL$2),SUMIF(CLASS!$N595:$S595,BL$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BM$2),SUMIF(CLASS!$N595:$S595,BM$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BN$2),SUMIF(CLASS!$N595:$S595,BN$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BO$2),SUMIF(CLASS!$N595:$S595,BO$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BP$2),SUMIF(CLASS!$N595:$S595,BP$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BQ$2),SUMIF(CLASS!$N595:$S595,BQ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BR$2),SUMIF(CLASS!$N595:$S595,BR$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BS$2),SUMIF(CLASS!$N595:$S595,BS$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BT$2),SUMIF(CLASS!$N595:$S595,BT$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BU$2),SUMIF(CLASS!$N595:$S595,BU$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BV$2),SUMIF(CLASS!$N595:$S595,BV$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BW$2),SUMIF(CLASS!$N595:$S595,BW$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BX$2),SUMIF(CLASS!$N595:$S595,BX$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BY$2),SUMIF(CLASS!$N595:$S595,BY$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$R595),2,BZ$2),SUMIF(CLASS!$N595:$S595,BZ$3,CLASS!$E595:$J595))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,2978480,0,0,0,2978480,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A596","v":451.08},{"$f":"ACCOUNTS!B596","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C596","v":-42311},0,{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,E$2),SUMIF(CLASS!$N596:$S596,E$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,F$2),SUMIF(CLASS!$N596:$S596,F$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,G$2),SUMIF(CLASS!$N596:$S596,G$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,H$2),SUMIF(CLASS!$N596:$S596,H$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,I$2),SUMIF(CLASS!$N596:$S596,I$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,J$2),SUMIF(CLASS!$N596:$S596,J$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,K$2),SUMIF(CLASS!$N596:$S596,K$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,L$2),SUMIF(CLASS!$N596:$S596,L$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,M$2),SUMIF(CLASS!$N596:$S596,M$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,N$2),SUMIF(CLASS!$N596:$S596,N$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,O$2),SUMIF(CLASS!$N596:$S596,O$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,P$2),SUMIF(CLASS!$N596:$S596,P$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,Q$2),SUMIF(CLASS!$N596:$S596,Q$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,R$2),SUMIF(CLASS!$N596:$S596,R$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,S$2),SUMIF(CLASS!$N596:$S596,S$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,T$2),SUMIF(CLASS!$N596:$S596,T$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,U$2),SUMIF(CLASS!$N596:$S596,U$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,V$2),SUMIF(CLASS!$N596:$S596,V$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,W$2),SUMIF(CLASS!$N596:$S596,W$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,X$2),SUMIF(CLASS!$N596:$S596,X$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,Y$2),SUMIF(CLASS!$N596:$S596,Y$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,Z$2),SUMIF(CLASS!$N596:$S596,Z$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AA$2),SUMIF(CLASS!$N596:$S596,AA$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AB$2),SUMIF(CLASS!$N596:$S596,AB$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AC$2),SUMIF(CLASS!$N596:$S596,AC$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AD$2),SUMIF(CLASS!$N596:$S596,AD$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AE$2),SUMIF(CLASS!$N596:$S596,AE$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AF$2),SUMIF(CLASS!$N596:$S596,AF$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AG$2),SUMIF(CLASS!$N596:$S596,AG$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AH$2),SUMIF(CLASS!$N596:$S596,AH$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AI$2),SUMIF(CLASS!$N596:$S596,AI$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AJ$2),SUMIF(CLASS!$N596:$S596,AJ$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AK$2),SUMIF(CLASS!$N596:$S596,AK$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AL$2),SUMIF(CLASS!$N596:$S596,AL$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AM$2),SUMIF(CLASS!$N596:$S596,AM$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AN$2),SUMIF(CLASS!$N596:$S596,AN$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AO$2),SUMIF(CLASS!$N596:$S596,AO$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AP$2),SUMIF(CLASS!$N596:$S596,AP$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AQ$2),SUMIF(CLASS!$N596:$S596,AQ$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AR$2),SUMIF(CLASS!$N596:$S596,AR$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AS$2),SUMIF(CLASS!$N596:$S596,AS$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AT$2),SUMIF(CLASS!$N596:$S596,AT$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AU$2),SUMIF(CLASS!$N596:$S596,AU$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AV$2),SUMIF(CLASS!$N596:$S596,AV$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AW$2),SUMIF(CLASS!$N596:$S596,AW$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AX$2),SUMIF(CLASS!$N596:$S596,AX$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AY$2),SUMIF(CLASS!$N596:$S596,AY$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,AZ$2),SUMIF(CLASS!$N596:$S596,AZ$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BA$2),SUMIF(CLASS!$N596:$S596,BA$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BB$2),SUMIF(CLASS!$N596:$S596,BB$3,CLASS!$E596:$J596))","v":-42311},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BC$2),SUMIF(CLASS!$N596:$S596,BC$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BD$2),SUMIF(CLASS!$N596:$S596,BD$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BE$2),SUMIF(CLASS!$N596:$S596,BE$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BF$2),SUMIF(CLASS!$N596:$S596,BF$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BG$2),SUMIF(CLASS!$N596:$S596,BG$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BH$2),SUMIF(CLASS!$N596:$S596,BH$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BI$2),SUMIF(CLASS!$N596:$S596,BI$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BJ$2),SUMIF(CLASS!$N596:$S596,BJ$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BK$2),SUMIF(CLASS!$N596:$S596,BK$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BL$2),SUMIF(CLASS!$N596:$S596,BL$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BM$2),SUMIF(CLASS!$N596:$S596,BM$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BN$2),SUMIF(CLASS!$N596:$S596,BN$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BO$2),SUMIF(CLASS!$N596:$S596,BO$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BP$2),SUMIF(CLASS!$N596:$S596,BP$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BQ$2),SUMIF(CLASS!$N596:$S596,BQ$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BR$2),SUMIF(CLASS!$N596:$S596,BR$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BS$2),SUMIF(CLASS!$N596:$S596,BS$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BT$2),SUMIF(CLASS!$N596:$S596,BT$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BU$2),SUMIF(CLASS!$N596:$S596,BU$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BV$2),SUMIF(CLASS!$N596:$S596,BV$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BW$2),SUMIF(CLASS!$N596:$S596,BW$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BX$2),SUMIF(CLASS!$N596:$S596,BX$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BY$2),SUMIF(CLASS!$N596:$S596,BY$3,CLASS!$E596:$J596))","v":0},{"$f":"IF(CLASS!$L596<>0,FUNCALLOC!$C596*INDEX(INDIRECT(ACCOUNTS!$R596),2,BZ$2),SUMIF(CLASS!$N596:$S596,BZ$3,CLASS!$E596:$J596))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-42311,0,0,0,-42311,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A597","v":454.01},{"$f":"ACCOUNTS!B597","v":"Rental Revenue - Steam Plant"},{"$f":"ACCOUNTS!C597","v":38165},0,{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,E$2),SUMIF(CLASS!$N597:$S597,E$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,F$2),SUMIF(CLASS!$N597:$S597,F$3,CLASS!$E597:$J597))","v":7251.35},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,G$2),SUMIF(CLASS!$N597:$S597,G$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,H$2),SUMIF(CLASS!$N597:$S597,H$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,I$2),SUMIF(CLASS!$N597:$S597,I$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,J$2),SUMIF(CLASS!$N597:$S597,J$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,K$2),SUMIF(CLASS!$N597:$S597,K$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,L$2),SUMIF(CLASS!$N597:$S597,L$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,M$2),SUMIF(CLASS!$N597:$S597,M$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,N$2),SUMIF(CLASS!$N597:$S597,N$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,O$2),SUMIF(CLASS!$N597:$S597,O$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,P$2),SUMIF(CLASS!$N597:$S597,P$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,Q$2),SUMIF(CLASS!$N597:$S597,Q$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,R$2),SUMIF(CLASS!$N597:$S597,R$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,S$2),SUMIF(CLASS!$N597:$S597,S$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,T$2),SUMIF(CLASS!$N597:$S597,T$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,U$2),SUMIF(CLASS!$N597:$S597,U$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,V$2),SUMIF(CLASS!$N597:$S597,V$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,W$2),SUMIF(CLASS!$N597:$S597,W$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,X$2),SUMIF(CLASS!$N597:$S597,X$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,Y$2),SUMIF(CLASS!$N597:$S597,Y$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,Z$2),SUMIF(CLASS!$N597:$S597,Z$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AA$2),SUMIF(CLASS!$N597:$S597,AA$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AB$2),SUMIF(CLASS!$N597:$S597,AB$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AC$2),SUMIF(CLASS!$N597:$S597,AC$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AD$2),SUMIF(CLASS!$N597:$S597,AD$3,CLASS!$E597:$J597))","v":30913.65},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AE$2),SUMIF(CLASS!$N597:$S597,AE$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AF$2),SUMIF(CLASS!$N597:$S597,AF$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AG$2),SUMIF(CLASS!$N597:$S597,AG$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AH$2),SUMIF(CLASS!$N597:$S597,AH$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AI$2),SUMIF(CLASS!$N597:$S597,AI$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AJ$2),SUMIF(CLASS!$N597:$S597,AJ$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AK$2),SUMIF(CLASS!$N597:$S597,AK$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AL$2),SUMIF(CLASS!$N597:$S597,AL$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AM$2),SUMIF(CLASS!$N597:$S597,AM$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AN$2),SUMIF(CLASS!$N597:$S597,AN$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AO$2),SUMIF(CLASS!$N597:$S597,AO$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AP$2),SUMIF(CLASS!$N597:$S597,AP$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AQ$2),SUMIF(CLASS!$N597:$S597,AQ$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AR$2),SUMIF(CLASS!$N597:$S597,AR$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AS$2),SUMIF(CLASS!$N597:$S597,AS$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AT$2),SUMIF(CLASS!$N597:$S597,AT$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AU$2),SUMIF(CLASS!$N597:$S597,AU$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AV$2),SUMIF(CLASS!$N597:$S597,AV$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AW$2),SUMIF(CLASS!$N597:$S597,AW$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AX$2),SUMIF(CLASS!$N597:$S597,AX$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AY$2),SUMIF(CLASS!$N597:$S597,AY$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,AZ$2),SUMIF(CLASS!$N597:$S597,AZ$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BA$2),SUMIF(CLASS!$N597:$S597,BA$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BB$2),SUMIF(CLASS!$N597:$S597,BB$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BC$2),SUMIF(CLASS!$N597:$S597,BC$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BD$2),SUMIF(CLASS!$N597:$S597,BD$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BE$2),SUMIF(CLASS!$N597:$S597,BE$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BF$2),SUMIF(CLASS!$N597:$S597,BF$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BG$2),SUMIF(CLASS!$N597:$S597,BG$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BH$2),SUMIF(CLASS!$N597:$S597,BH$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BI$2),SUMIF(CLASS!$N597:$S597,BI$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BJ$2),SUMIF(CLASS!$N597:$S597,BJ$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BK$2),SUMIF(CLASS!$N597:$S597,BK$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BL$2),SUMIF(CLASS!$N597:$S597,BL$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BM$2),SUMIF(CLASS!$N597:$S597,BM$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BN$2),SUMIF(CLASS!$N597:$S597,BN$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BO$2),SUMIF(CLASS!$N597:$S597,BO$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BP$2),SUMIF(CLASS!$N597:$S597,BP$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BQ$2),SUMIF(CLASS!$N597:$S597,BQ$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BR$2),SUMIF(CLASS!$N597:$S597,BR$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BS$2),SUMIF(CLASS!$N597:$S597,BS$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BT$2),SUMIF(CLASS!$N597:$S597,BT$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BU$2),SUMIF(CLASS!$N597:$S597,BU$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BV$2),SUMIF(CLASS!$N597:$S597,BV$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BW$2),SUMIF(CLASS!$N597:$S597,BW$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BX$2),SUMIF(CLASS!$N597:$S597,BX$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BY$2),SUMIF(CLASS!$N597:$S597,BY$3,CLASS!$E597:$J597))","v":0},{"$f":"IF(CLASS!$L597<>0,FUNCALLOC!$C597*INDEX(INDIRECT(ACCOUNTS!$R597),2,BZ$2),SUMIF(CLASS!$N597:$S597,BZ$3,CLASS!$E597:$J597))","v":0},null,null,7251.35,30913.65,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E597:$BA597)","v":0},0,0,{"$f":"SUM(CC597:CH597)","v":38165},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E597:$BA597)","v":0},0,0,{"$f":"SUM(CK597:CP597)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E597:$BA597)","v":0},0,0,{"$f":"SUM(CS597:CX597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(DA597:DF597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(DI597:DN597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(DQ597:DV597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(DY597:ED597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(EG597:EL597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(EO597:ET597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E597:$BA597)","v":0},0,0,0,0,0,{"$f":"SUM(EW597:FB597)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E597:$BA597)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK597,FC597,EU597,EM597,EE597,DW597,DO597,DG597,CY597,CQ597,CI597)-C597),1)","v":0}]
[{"$f":"ACCOUNTS!A598","v":454.02},{"$f":"ACCOUNTS!B598","v":"Rental Revenue - Distribution Pole Contacts"},{"$f":"ACCOUNTS!C598","v":5875055},0,{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,E$2),SUMIF(CLASS!$N598:$S598,E$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,F$2),SUMIF(CLASS!$N598:$S598,F$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,G$2),SUMIF(CLASS!$N598:$S598,G$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,H$2),SUMIF(CLASS!$N598:$S598,H$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,I$2),SUMIF(CLASS!$N598:$S598,I$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,J$2),SUMIF(CLASS!$N598:$S598,J$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,K$2),SUMIF(CLASS!$N598:$S598,K$3,CLASS!$E598:$J598))","v":412836.88356893521},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,L$2),SUMIF(CLASS!$N598:$S598,L$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,M$2),SUMIF(CLASS!$N598:$S598,M$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,N$2),SUMIF(CLASS!$N598:$S598,N$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,O$2),SUMIF(CLASS!$N598:$S598,O$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,P$2),SUMIF(CLASS!$N598:$S598,P$3,CLASS!$E598:$J598))","v":3684092.36752926},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,Q$2),SUMIF(CLASS!$N598:$S598,Q$3,CLASS!$E598:$J598))","v":18136.929476344478},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,R$2),SUMIF(CLASS!$N598:$S598,R$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,S$2),SUMIF(CLASS!$N598:$S598,S$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,T$2),SUMIF(CLASS!$N598:$S598,T$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,U$2),SUMIF(CLASS!$N598:$S598,U$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,V$2),SUMIF(CLASS!$N598:$S598,V$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,W$2),SUMIF(CLASS!$N598:$S598,W$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,X$2),SUMIF(CLASS!$N598:$S598,X$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,Y$2),SUMIF(CLASS!$N598:$S598,Y$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,Z$2),SUMIF(CLASS!$N598:$S598,Z$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AA$2),SUMIF(CLASS!$N598:$S598,AA$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AB$2),SUMIF(CLASS!$N598:$S598,AB$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AC$2),SUMIF(CLASS!$N598:$S598,AC$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AD$2),SUMIF(CLASS!$N598:$S598,AD$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AE$2),SUMIF(CLASS!$N598:$S598,AE$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AF$2),SUMIF(CLASS!$N598:$S598,AF$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AG$2),SUMIF(CLASS!$N598:$S598,AG$3,CLASS!$E598:$J598))","v":1759988.8194254609},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AH$2),SUMIF(CLASS!$N598:$S598,AH$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AI$2),SUMIF(CLASS!$N598:$S598,AI$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AJ$2),SUMIF(CLASS!$N598:$S598,AJ$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AK$2),SUMIF(CLASS!$N598:$S598,AK$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AL$2),SUMIF(CLASS!$N598:$S598,AL$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AM$2),SUMIF(CLASS!$N598:$S598,AM$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AN$2),SUMIF(CLASS!$N598:$S598,AN$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AO$2),SUMIF(CLASS!$N598:$S598,AO$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AP$2),SUMIF(CLASS!$N598:$S598,AP$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AQ$2),SUMIF(CLASS!$N598:$S598,AQ$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AR$2),SUMIF(CLASS!$N598:$S598,AR$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AS$2),SUMIF(CLASS!$N598:$S598,AS$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AT$2),SUMIF(CLASS!$N598:$S598,AT$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AU$2),SUMIF(CLASS!$N598:$S598,AU$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AV$2),SUMIF(CLASS!$N598:$S598,AV$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AW$2),SUMIF(CLASS!$N598:$S598,AW$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AX$2),SUMIF(CLASS!$N598:$S598,AX$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AY$2),SUMIF(CLASS!$N598:$S598,AY$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,AZ$2),SUMIF(CLASS!$N598:$S598,AZ$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BA$2),SUMIF(CLASS!$N598:$S598,BA$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BB$2),SUMIF(CLASS!$N598:$S598,BB$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BC$2),SUMIF(CLASS!$N598:$S598,BC$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BD$2),SUMIF(CLASS!$N598:$S598,BD$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BE$2),SUMIF(CLASS!$N598:$S598,BE$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BF$2),SUMIF(CLASS!$N598:$S598,BF$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BG$2),SUMIF(CLASS!$N598:$S598,BG$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BH$2),SUMIF(CLASS!$N598:$S598,BH$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BI$2),SUMIF(CLASS!$N598:$S598,BI$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BJ$2),SUMIF(CLASS!$N598:$S598,BJ$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BK$2),SUMIF(CLASS!$N598:$S598,BK$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BL$2),SUMIF(CLASS!$N598:$S598,BL$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BM$2),SUMIF(CLASS!$N598:$S598,BM$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BN$2),SUMIF(CLASS!$N598:$S598,BN$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BO$2),SUMIF(CLASS!$N598:$S598,BO$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BP$2),SUMIF(CLASS!$N598:$S598,BP$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BQ$2),SUMIF(CLASS!$N598:$S598,BQ$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BR$2),SUMIF(CLASS!$N598:$S598,BR$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BS$2),SUMIF(CLASS!$N598:$S598,BS$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BT$2),SUMIF(CLASS!$N598:$S598,BT$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BU$2),SUMIF(CLASS!$N598:$S598,BU$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BV$2),SUMIF(CLASS!$N598:$S598,BV$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BW$2),SUMIF(CLASS!$N598:$S598,BW$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BX$2),SUMIF(CLASS!$N598:$S598,BX$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BY$2),SUMIF(CLASS!$N598:$S598,BY$3,CLASS!$E598:$J598))","v":0},{"$f":"IF(CLASS!$L598<>0,FUNCALLOC!$C598*INDEX(INDIRECT(ACCOUNTS!$R598),2,BZ$2),SUMIF(CLASS!$N598:$S598,BZ$3,CLASS!$E598:$J598))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC598:CH598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK598:CP598)","v":0},null,4115066.1805745396,1759988.8194254609,0,0,0,0,{"$f":"SUM(CS598:CX598)","v":5875055},null,0,0,0,0,0,0,{"$f":"SUM(DA598:DF598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI598:DN598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ598:DV598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY598:ED598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG598:EL598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO598:ET598)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW598:FB598)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK598,FC598,EU598,EM598,EE598,DW598,DO598,DG598,CY598,CQ598,CI598)-C598),1)","v":0}]
[{"$f":"ACCOUNTS!A599","v":454.03},{"$f":"ACCOUNTS!B599","v":"Rental Revenue - Personal Cell Site"},{"$f":"ACCOUNTS!C599","v":3646743},0,{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,E$2),SUMIF(CLASS!$N599:$S599,E$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,F$2),SUMIF(CLASS!$N599:$S599,F$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,G$2),SUMIF(CLASS!$N599:$S599,G$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,H$2),SUMIF(CLASS!$N599:$S599,H$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,I$2),SUMIF(CLASS!$N599:$S599,I$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,J$2),SUMIF(CLASS!$N599:$S599,J$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,K$2),SUMIF(CLASS!$N599:$S599,K$3,CLASS!$E599:$J599))","v":256254.62490084427},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,L$2),SUMIF(CLASS!$N599:$S599,L$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,M$2),SUMIF(CLASS!$N599:$S599,M$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,N$2),SUMIF(CLASS!$N599:$S599,N$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,O$2),SUMIF(CLASS!$N599:$S599,O$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,P$2),SUMIF(CLASS!$N599:$S599,P$3,CLASS!$E599:$J599))","v":2286776.558285966},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,Q$2),SUMIF(CLASS!$N599:$S599,Q$3,CLASS!$E599:$J599))","v":11257.8896043276},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,R$2),SUMIF(CLASS!$N599:$S599,R$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,S$2),SUMIF(CLASS!$N599:$S599,S$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,T$2),SUMIF(CLASS!$N599:$S599,T$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,U$2),SUMIF(CLASS!$N599:$S599,U$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,V$2),SUMIF(CLASS!$N599:$S599,V$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,W$2),SUMIF(CLASS!$N599:$S599,W$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,X$2),SUMIF(CLASS!$N599:$S599,X$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,Y$2),SUMIF(CLASS!$N599:$S599,Y$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,Z$2),SUMIF(CLASS!$N599:$S599,Z$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AA$2),SUMIF(CLASS!$N599:$S599,AA$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AB$2),SUMIF(CLASS!$N599:$S599,AB$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AC$2),SUMIF(CLASS!$N599:$S599,AC$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AD$2),SUMIF(CLASS!$N599:$S599,AD$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AE$2),SUMIF(CLASS!$N599:$S599,AE$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AF$2),SUMIF(CLASS!$N599:$S599,AF$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AG$2),SUMIF(CLASS!$N599:$S599,AG$3,CLASS!$E599:$J599))","v":1092453.9272088625},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AH$2),SUMIF(CLASS!$N599:$S599,AH$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AI$2),SUMIF(CLASS!$N599:$S599,AI$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AJ$2),SUMIF(CLASS!$N599:$S599,AJ$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AK$2),SUMIF(CLASS!$N599:$S599,AK$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AL$2),SUMIF(CLASS!$N599:$S599,AL$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AM$2),SUMIF(CLASS!$N599:$S599,AM$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AN$2),SUMIF(CLASS!$N599:$S599,AN$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AO$2),SUMIF(CLASS!$N599:$S599,AO$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AP$2),SUMIF(CLASS!$N599:$S599,AP$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AQ$2),SUMIF(CLASS!$N599:$S599,AQ$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AR$2),SUMIF(CLASS!$N599:$S599,AR$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AS$2),SUMIF(CLASS!$N599:$S599,AS$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AT$2),SUMIF(CLASS!$N599:$S599,AT$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AU$2),SUMIF(CLASS!$N599:$S599,AU$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AV$2),SUMIF(CLASS!$N599:$S599,AV$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AW$2),SUMIF(CLASS!$N599:$S599,AW$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AX$2),SUMIF(CLASS!$N599:$S599,AX$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AY$2),SUMIF(CLASS!$N599:$S599,AY$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,AZ$2),SUMIF(CLASS!$N599:$S599,AZ$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BA$2),SUMIF(CLASS!$N599:$S599,BA$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BB$2),SUMIF(CLASS!$N599:$S599,BB$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BC$2),SUMIF(CLASS!$N599:$S599,BC$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BD$2),SUMIF(CLASS!$N599:$S599,BD$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BE$2),SUMIF(CLASS!$N599:$S599,BE$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BF$2),SUMIF(CLASS!$N599:$S599,BF$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BG$2),SUMIF(CLASS!$N599:$S599,BG$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BH$2),SUMIF(CLASS!$N599:$S599,BH$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BI$2),SUMIF(CLASS!$N599:$S599,BI$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BJ$2),SUMIF(CLASS!$N599:$S599,BJ$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BK$2),SUMIF(CLASS!$N599:$S599,BK$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BL$2),SUMIF(CLASS!$N599:$S599,BL$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BM$2),SUMIF(CLASS!$N599:$S599,BM$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BN$2),SUMIF(CLASS!$N599:$S599,BN$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BO$2),SUMIF(CLASS!$N599:$S599,BO$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BP$2),SUMIF(CLASS!$N599:$S599,BP$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BQ$2),SUMIF(CLASS!$N599:$S599,BQ$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BR$2),SUMIF(CLASS!$N599:$S599,BR$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BS$2),SUMIF(CLASS!$N599:$S599,BS$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BT$2),SUMIF(CLASS!$N599:$S599,BT$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BU$2),SUMIF(CLASS!$N599:$S599,BU$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BV$2),SUMIF(CLASS!$N599:$S599,BV$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BW$2),SUMIF(CLASS!$N599:$S599,BW$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BX$2),SUMIF(CLASS!$N599:$S599,BX$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BY$2),SUMIF(CLASS!$N599:$S599,BY$3,CLASS!$E599:$J599))","v":0},{"$f":"IF(CLASS!$L599<>0,FUNCALLOC!$C599*INDEX(INDIRECT(ACCOUNTS!$R599),2,BZ$2),SUMIF(CLASS!$N599:$S599,BZ$3,CLASS!$E599:$J599))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC599:CH599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK599:CP599)","v":0},null,2554289.0727911382,1092453.9272088625,0,0,0,0,{"$f":"SUM(CS599:CX599)","v":3646743.0000000009},null,0,0,0,0,0,0,{"$f":"SUM(DA599:DF599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI599:DN599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ599:DV599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY599:ED599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG599:EL599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO599:ET599)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW599:FB599)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK599,FC599,EU599,EM599,EE599,DW599,DO599,DG599,CY599,CQ599,CI599)-C599),1)","v":0}]
[{"$f":"ACCOUNTS!A600","v":454.04},{"$f":"ACCOUNTS!B600","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C600","v":673570},0,{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,E$2),SUMIF(CLASS!$N600:$S600,E$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,F$2),SUMIF(CLASS!$N600:$S600,F$3,CLASS!$E600:$J600))","v":58411.392312853473},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,G$2),SUMIF(CLASS!$N600:$S600,G$3,CLASS!$E600:$J600))","v":4151.7892188392725},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,H$2),SUMIF(CLASS!$N600:$S600,H$3,CLASS!$E600:$J600))","v":3466.9324644225726},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,I$2),SUMIF(CLASS!$N600:$S600,I$3,CLASS!$E600:$J600))","v":151.96655794350406},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,J$2),SUMIF(CLASS!$N600:$S600,J$3,CLASS!$E600:$J600))","v":2392.2858220771277},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,K$2),SUMIF(CLASS!$N600:$S600,K$3,CLASS!$E600:$J600))","v":10457.411993369447},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,L$2),SUMIF(CLASS!$N600:$S600,L$3,CLASS!$E600:$J600))","v":39.434488724145844},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,M$2),SUMIF(CLASS!$N600:$S600,M$3,CLASS!$E600:$J600))","v":487.43572156567609},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,N$2),SUMIF(CLASS!$N600:$S600,N$3,CLASS!$E600:$J600))","v":2354.5570397250085},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,O$2),SUMIF(CLASS!$N600:$S600,O$3,CLASS!$E600:$J600))","v":28994.102973771845},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,P$2),SUMIF(CLASS!$N600:$S600,P$3,CLASS!$E600:$J600))","v":48530.531361682552},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,Q$2),SUMIF(CLASS!$N600:$S600,Q$3,CLASS!$E600:$J600))","v":238.91768635178491},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,R$2),SUMIF(CLASS!$N600:$S600,R$3,CLASS!$E600:$J600))","v":113379.18081333755},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,S$2),SUMIF(CLASS!$N600:$S600,S$3,CLASS!$E600:$J600))","v":2388.5746664116186},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,T$2),SUMIF(CLASS!$N600:$S600,T$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,U$2),SUMIF(CLASS!$N600:$S600,U$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,V$2),SUMIF(CLASS!$N600:$S600,V$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,W$2),SUMIF(CLASS!$N600:$S600,W$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,X$2),SUMIF(CLASS!$N600:$S600,X$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,Y$2),SUMIF(CLASS!$N600:$S600,Y$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,Z$2),SUMIF(CLASS!$N600:$S600,Z$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AA$2),SUMIF(CLASS!$N600:$S600,AA$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AB$2),SUMIF(CLASS!$N600:$S600,AB$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AC$2),SUMIF(CLASS!$N600:$S600,AC$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AD$2),SUMIF(CLASS!$N600:$S600,AD$3,CLASS!$E600:$J600))","v":249016.98828111219},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AE$2),SUMIF(CLASS!$N600:$S600,AE$3,CLASS!$E600:$J600))","v":17699.732985577954},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AF$2),SUMIF(CLASS!$N600:$S600,AF$3,CLASS!$E600:$J600))","v":14780.080506222544},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AG$2),SUMIF(CLASS!$N600:$S600,AG$3,CLASS!$E600:$J600))","v":44581.598498048705},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AH$2),SUMIF(CLASS!$N600:$S600,AH$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AI$2),SUMIF(CLASS!$N600:$S600,AI$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AJ$2),SUMIF(CLASS!$N600:$S600,AJ$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AK$2),SUMIF(CLASS!$N600:$S600,AK$3,CLASS!$E600:$J600))","v":13025.656567855889},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AL$2),SUMIF(CLASS!$N600:$S600,AL$3,CLASS!$E600:$J600))","v":24640.929315567973},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AM$2),SUMIF(CLASS!$N600:$S600,AM$3,CLASS!$E600:$J600))","v":354.29892716626944},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AN$2),SUMIF(CLASS!$N600:$S600,AN$3,CLASS!$E600:$J600))","v":3948.5258681125383},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AO$2),SUMIF(CLASS!$N600:$S600,AO$3,CLASS!$E600:$J600))","v":12855.3592648739},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AP$2),SUMIF(CLASS!$N600:$S600,AP$3,CLASS!$E600:$J600))","v":11996.979722376185},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AQ$2),SUMIF(CLASS!$N600:$S600,AQ$3,CLASS!$E600:$J600))","v":60.444441300402055},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AR$2),SUMIF(CLASS!$N600:$S600,AR$3,CLASS!$E600:$J600))","v":5164.8925007098769},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AS$2),SUMIF(CLASS!$N600:$S600,AS$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AT$2),SUMIF(CLASS!$N600:$S600,AT$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AU$2),SUMIF(CLASS!$N600:$S600,AU$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AV$2),SUMIF(CLASS!$N600:$S600,AV$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AW$2),SUMIF(CLASS!$N600:$S600,AW$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AX$2),SUMIF(CLASS!$N600:$S600,AX$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AY$2),SUMIF(CLASS!$N600:$S600,AY$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,AZ$2),SUMIF(CLASS!$N600:$S600,AZ$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BA$2),SUMIF(CLASS!$N600:$S600,BA$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BB$2),SUMIF(CLASS!$N600:$S600,BB$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BC$2),SUMIF(CLASS!$N600:$S600,BC$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BD$2),SUMIF(CLASS!$N600:$S600,BD$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BE$2),SUMIF(CLASS!$N600:$S600,BE$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BF$2),SUMIF(CLASS!$N600:$S600,BF$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BG$2),SUMIF(CLASS!$N600:$S600,BG$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BH$2),SUMIF(CLASS!$N600:$S600,BH$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BI$2),SUMIF(CLASS!$N600:$S600,BI$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BJ$2),SUMIF(CLASS!$N600:$S600,BJ$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BK$2),SUMIF(CLASS!$N600:$S600,BK$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BL$2),SUMIF(CLASS!$N600:$S600,BL$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BM$2),SUMIF(CLASS!$N600:$S600,BM$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BN$2),SUMIF(CLASS!$N600:$S600,BN$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BO$2),SUMIF(CLASS!$N600:$S600,BO$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BP$2),SUMIF(CLASS!$N600:$S600,BP$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BQ$2),SUMIF(CLASS!$N600:$S600,BQ$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BR$2),SUMIF(CLASS!$N600:$S600,BR$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BS$2),SUMIF(CLASS!$N600:$S600,BS$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BT$2),SUMIF(CLASS!$N600:$S600,BT$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BU$2),SUMIF(CLASS!$N600:$S600,BU$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BV$2),SUMIF(CLASS!$N600:$S600,BV$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BW$2),SUMIF(CLASS!$N600:$S600,BW$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BX$2),SUMIF(CLASS!$N600:$S600,BX$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BY$2),SUMIF(CLASS!$N600:$S600,BY$3,CLASS!$E600:$J600))","v":0},{"$f":"IF(CLASS!$L600<>0,FUNCALLOC!$C600*INDEX(INDIRECT(ACCOUNTS!$R600),2,BZ$2),SUMIF(CLASS!$N600:$S600,BZ$3,CLASS!$E600:$J600))","v":0},null,null,58411.392312853473,249016.98828111219,0,0,0,0,{"$f":"SUM(CC600:CH600)","v":307428.38059396564},null,7618.7216832618451,32479.813491800498,0,0,0,0,{"$f":"SUM(CK600:CP600)","v":40098.535175062345},null,209414.39912496024,44581.598498048705,72047.086607963021,0,0,0,{"$f":"SUM(CS600:CX600)","v":326043.08423097199},null,0,0,0,0,0,0,{"$f":"SUM(DA600:DF600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI600:DN600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ600:DV600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY600:ED600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG600:EL600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO600:ET600)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW600:FB600)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK600,FC600,EU600,EM600,EE600,DW600,DO600,DG600,CY600,CQ600,CI600)-C600),1)","v":0}]
[{"$f":"ACCOUNTS!A601","v":454.05},{"$f":"ACCOUNTS!B601","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C601","v":3939609},0,{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,E$2),SUMIF(CLASS!$N601:$S601,E$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,F$2),SUMIF(CLASS!$N601:$S601,F$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,G$2),SUMIF(CLASS!$N601:$S601,G$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,H$2),SUMIF(CLASS!$N601:$S601,H$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,I$2),SUMIF(CLASS!$N601:$S601,I$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,J$2),SUMIF(CLASS!$N601:$S601,J$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,K$2),SUMIF(CLASS!$N601:$S601,K$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,L$2),SUMIF(CLASS!$N601:$S601,L$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,M$2),SUMIF(CLASS!$N601:$S601,M$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,N$2),SUMIF(CLASS!$N601:$S601,N$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,O$2),SUMIF(CLASS!$N601:$S601,O$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,P$2),SUMIF(CLASS!$N601:$S601,P$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,Q$2),SUMIF(CLASS!$N601:$S601,Q$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,R$2),SUMIF(CLASS!$N601:$S601,R$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,S$2),SUMIF(CLASS!$N601:$S601,S$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,T$2),SUMIF(CLASS!$N601:$S601,T$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,U$2),SUMIF(CLASS!$N601:$S601,U$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,V$2),SUMIF(CLASS!$N601:$S601,V$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,W$2),SUMIF(CLASS!$N601:$S601,W$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,X$2),SUMIF(CLASS!$N601:$S601,X$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,Y$2),SUMIF(CLASS!$N601:$S601,Y$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,Z$2),SUMIF(CLASS!$N601:$S601,Z$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AA$2),SUMIF(CLASS!$N601:$S601,AA$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AB$2),SUMIF(CLASS!$N601:$S601,AB$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AC$2),SUMIF(CLASS!$N601:$S601,AC$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AD$2),SUMIF(CLASS!$N601:$S601,AD$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AE$2),SUMIF(CLASS!$N601:$S601,AE$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AF$2),SUMIF(CLASS!$N601:$S601,AF$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AG$2),SUMIF(CLASS!$N601:$S601,AG$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AH$2),SUMIF(CLASS!$N601:$S601,AH$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AI$2),SUMIF(CLASS!$N601:$S601,AI$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AJ$2),SUMIF(CLASS!$N601:$S601,AJ$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AK$2),SUMIF(CLASS!$N601:$S601,AK$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AL$2),SUMIF(CLASS!$N601:$S601,AL$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AM$2),SUMIF(CLASS!$N601:$S601,AM$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AN$2),SUMIF(CLASS!$N601:$S601,AN$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AO$2),SUMIF(CLASS!$N601:$S601,AO$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AP$2),SUMIF(CLASS!$N601:$S601,AP$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AQ$2),SUMIF(CLASS!$N601:$S601,AQ$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AR$2),SUMIF(CLASS!$N601:$S601,AR$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AS$2),SUMIF(CLASS!$N601:$S601,AS$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AT$2),SUMIF(CLASS!$N601:$S601,AT$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AU$2),SUMIF(CLASS!$N601:$S601,AU$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AV$2),SUMIF(CLASS!$N601:$S601,AV$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AW$2),SUMIF(CLASS!$N601:$S601,AW$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AX$2),SUMIF(CLASS!$N601:$S601,AX$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AY$2),SUMIF(CLASS!$N601:$S601,AY$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,AZ$2),SUMIF(CLASS!$N601:$S601,AZ$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BA$2),SUMIF(CLASS!$N601:$S601,BA$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BB$2),SUMIF(CLASS!$N601:$S601,BB$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BC$2),SUMIF(CLASS!$N601:$S601,BC$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BD$2),SUMIF(CLASS!$N601:$S601,BD$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BE$2),SUMIF(CLASS!$N601:$S601,BE$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BF$2),SUMIF(CLASS!$N601:$S601,BF$3,CLASS!$E601:$J601))","v":3939609},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BG$2),SUMIF(CLASS!$N601:$S601,BG$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BH$2),SUMIF(CLASS!$N601:$S601,BH$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BI$2),SUMIF(CLASS!$N601:$S601,BI$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BJ$2),SUMIF(CLASS!$N601:$S601,BJ$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BK$2),SUMIF(CLASS!$N601:$S601,BK$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BL$2),SUMIF(CLASS!$N601:$S601,BL$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BM$2),SUMIF(CLASS!$N601:$S601,BM$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BN$2),SUMIF(CLASS!$N601:$S601,BN$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BO$2),SUMIF(CLASS!$N601:$S601,BO$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BP$2),SUMIF(CLASS!$N601:$S601,BP$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BQ$2),SUMIF(CLASS!$N601:$S601,BQ$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BR$2),SUMIF(CLASS!$N601:$S601,BR$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BS$2),SUMIF(CLASS!$N601:$S601,BS$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BT$2),SUMIF(CLASS!$N601:$S601,BT$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BU$2),SUMIF(CLASS!$N601:$S601,BU$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BV$2),SUMIF(CLASS!$N601:$S601,BV$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BW$2),SUMIF(CLASS!$N601:$S601,BW$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BX$2),SUMIF(CLASS!$N601:$S601,BX$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BY$2),SUMIF(CLASS!$N601:$S601,BY$3,CLASS!$E601:$J601))","v":0},{"$f":"IF(CLASS!$L601<>0,FUNCALLOC!$C601*INDEX(INDIRECT(ACCOUNTS!$R601),2,BZ$2),SUMIF(CLASS!$N601:$S601,BZ$3,CLASS!$E601:$J601))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC601:CH601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK601:CP601)","v":0},null,0,0,3939609,0,0,0,{"$f":"SUM(CS601:CX601)","v":3939609},null,0,0,0,0,0,0,{"$f":"SUM(DA601:DF601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI601:DN601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ601:DV601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY601:ED601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG601:EL601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO601:ET601)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW601:FB601)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK601,FC601,EU601,EM601,EE601,DW601,DO601,DG601,CY601,CQ601,CI601)-C601),1)","v":0}]
[{"$f":"ACCOUNTS!A602","v":454.06},{"$f":"ACCOUNTS!B602","v":"Rental Revenue - Pole Rental"},{"$f":"ACCOUNTS!C602","v":60351},{"$f":"ROUND((SUM(E602:BZ602)-C602),1)","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,E$2),SUMIF(CLASS!$N602:$S602,E$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,F$2),SUMIF(CLASS!$N602:$S602,F$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,G$2),SUMIF(CLASS!$N602:$S602,G$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,H$2),SUMIF(CLASS!$N602:$S602,H$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,I$2),SUMIF(CLASS!$N602:$S602,I$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,J$2),SUMIF(CLASS!$N602:$S602,J$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,K$2),SUMIF(CLASS!$N602:$S602,K$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,L$2),SUMIF(CLASS!$N602:$S602,L$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,M$2),SUMIF(CLASS!$N602:$S602,M$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,N$2),SUMIF(CLASS!$N602:$S602,N$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,O$2),SUMIF(CLASS!$N602:$S602,O$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,P$2),SUMIF(CLASS!$N602:$S602,P$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,Q$2),SUMIF(CLASS!$N602:$S602,Q$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,R$2),SUMIF(CLASS!$N602:$S602,R$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,S$2),SUMIF(CLASS!$N602:$S602,S$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,T$2),SUMIF(CLASS!$N602:$S602,T$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,U$2),SUMIF(CLASS!$N602:$S602,U$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,V$2),SUMIF(CLASS!$N602:$S602,V$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,W$2),SUMIF(CLASS!$N602:$S602,W$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,X$2),SUMIF(CLASS!$N602:$S602,X$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,Y$2),SUMIF(CLASS!$N602:$S602,Y$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,Z$2),SUMIF(CLASS!$N602:$S602,Z$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AA$2),SUMIF(CLASS!$N602:$S602,AA$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AB$2),SUMIF(CLASS!$N602:$S602,AB$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AC$2),SUMIF(CLASS!$N602:$S602,AC$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AD$2),SUMIF(CLASS!$N602:$S602,AD$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AE$2),SUMIF(CLASS!$N602:$S602,AE$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AF$2),SUMIF(CLASS!$N602:$S602,AF$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AG$2),SUMIF(CLASS!$N602:$S602,AG$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AH$2),SUMIF(CLASS!$N602:$S602,AH$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AI$2),SUMIF(CLASS!$N602:$S602,AI$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AJ$2),SUMIF(CLASS!$N602:$S602,AJ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AK$2),SUMIF(CLASS!$N602:$S602,AK$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AL$2),SUMIF(CLASS!$N602:$S602,AL$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AM$2),SUMIF(CLASS!$N602:$S602,AM$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AN$2),SUMIF(CLASS!$N602:$S602,AN$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AO$2),SUMIF(CLASS!$N602:$S602,AO$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AP$2),SUMIF(CLASS!$N602:$S602,AP$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AQ$2),SUMIF(CLASS!$N602:$S602,AQ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AR$2),SUMIF(CLASS!$N602:$S602,AR$3,CLASS!$E602:$J602))","v":60351},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AS$2),SUMIF(CLASS!$N602:$S602,AS$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AT$2),SUMIF(CLASS!$N602:$S602,AT$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AU$2),SUMIF(CLASS!$N602:$S602,AU$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AV$2),SUMIF(CLASS!$N602:$S602,AV$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AW$2),SUMIF(CLASS!$N602:$S602,AW$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AX$2),SUMIF(CLASS!$N602:$S602,AX$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AY$2),SUMIF(CLASS!$N602:$S602,AY$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,AZ$2),SUMIF(CLASS!$N602:$S602,AZ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BA$2),SUMIF(CLASS!$N602:$S602,BA$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BB$2),SUMIF(CLASS!$N602:$S602,BB$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BC$2),SUMIF(CLASS!$N602:$S602,BC$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BD$2),SUMIF(CLASS!$N602:$S602,BD$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BE$2),SUMIF(CLASS!$N602:$S602,BE$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BF$2),SUMIF(CLASS!$N602:$S602,BF$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BG$2),SUMIF(CLASS!$N602:$S602,BG$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BH$2),SUMIF(CLASS!$N602:$S602,BH$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BI$2),SUMIF(CLASS!$N602:$S602,BI$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BJ$2),SUMIF(CLASS!$N602:$S602,BJ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BK$2),SUMIF(CLASS!$N602:$S602,BK$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BL$2),SUMIF(CLASS!$N602:$S602,BL$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BM$2),SUMIF(CLASS!$N602:$S602,BM$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BN$2),SUMIF(CLASS!$N602:$S602,BN$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BO$2),SUMIF(CLASS!$N602:$S602,BO$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BP$2),SUMIF(CLASS!$N602:$S602,BP$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BQ$2),SUMIF(CLASS!$N602:$S602,BQ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BR$2),SUMIF(CLASS!$N602:$S602,BR$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BS$2),SUMIF(CLASS!$N602:$S602,BS$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BT$2),SUMIF(CLASS!$N602:$S602,BT$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BU$2),SUMIF(CLASS!$N602:$S602,BU$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BV$2),SUMIF(CLASS!$N602:$S602,BV$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BW$2),SUMIF(CLASS!$N602:$S602,BW$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BX$2),SUMIF(CLASS!$N602:$S602,BX$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BY$2),SUMIF(CLASS!$N602:$S602,BY$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$R602),2,BZ$2),SUMIF(CLASS!$N602:$S602,BZ$3,CLASS!$E602:$J602))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC602:CH602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK602:CP602)","v":0},null,0,0,60351,0,0,0,{"$f":"SUM(CS602:CX602)","v":60351},null,0,0,0,0,0,0,{"$f":"SUM(DA602:DF602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI602:DN602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ602:DV602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY602:ED602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG602:EL602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO602:ET602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW602:FB602)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE602:FJ602)","v":0},{"$f":"ROUND((SUM(FK602,FC602,EU602,EM602,EE602,DW602,DO602,DG602,CY602,CQ602,CI602)-C602),1)","v":0}]
[{"$f":"ACCOUNTS!A603","v":456.01},{"$f":"ACCOUNTS!B603","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C603","v":10196039.680000002},0,{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,E$2),SUMIF(CLASS!$N603:$S603,E$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,F$2),SUMIF(CLASS!$N603:$S603,F$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,G$2),SUMIF(CLASS!$N603:$S603,G$3,CLASS!$E603:$J603))","v":1937247.5392000002},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,H$2),SUMIF(CLASS!$N603:$S603,H$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,I$2),SUMIF(CLASS!$N603:$S603,I$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,J$2),SUMIF(CLASS!$N603:$S603,J$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,K$2),SUMIF(CLASS!$N603:$S603,K$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,L$2),SUMIF(CLASS!$N603:$S603,L$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,M$2),SUMIF(CLASS!$N603:$S603,M$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,N$2),SUMIF(CLASS!$N603:$S603,N$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,O$2),SUMIF(CLASS!$N603:$S603,O$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,P$2),SUMIF(CLASS!$N603:$S603,P$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,Q$2),SUMIF(CLASS!$N603:$S603,Q$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,R$2),SUMIF(CLASS!$N603:$S603,R$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,S$2),SUMIF(CLASS!$N603:$S603,S$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,T$2),SUMIF(CLASS!$N603:$S603,T$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,U$2),SUMIF(CLASS!$N603:$S603,U$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,V$2),SUMIF(CLASS!$N603:$S603,V$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,W$2),SUMIF(CLASS!$N603:$S603,W$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,X$2),SUMIF(CLASS!$N603:$S603,X$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,Y$2),SUMIF(CLASS!$N603:$S603,Y$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,Z$2),SUMIF(CLASS!$N603:$S603,Z$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AA$2),SUMIF(CLASS!$N603:$S603,AA$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AB$2),SUMIF(CLASS!$N603:$S603,AB$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AC$2),SUMIF(CLASS!$N603:$S603,AC$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AD$2),SUMIF(CLASS!$N603:$S603,AD$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AE$2),SUMIF(CLASS!$N603:$S603,AE$3,CLASS!$E603:$J603))","v":8258792.140800002},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AF$2),SUMIF(CLASS!$N603:$S603,AF$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AG$2),SUMIF(CLASS!$N603:$S603,AG$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AH$2),SUMIF(CLASS!$N603:$S603,AH$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AI$2),SUMIF(CLASS!$N603:$S603,AI$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AJ$2),SUMIF(CLASS!$N603:$S603,AJ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AK$2),SUMIF(CLASS!$N603:$S603,AK$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AL$2),SUMIF(CLASS!$N603:$S603,AL$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AM$2),SUMIF(CLASS!$N603:$S603,AM$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AN$2),SUMIF(CLASS!$N603:$S603,AN$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AO$2),SUMIF(CLASS!$N603:$S603,AO$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AP$2),SUMIF(CLASS!$N603:$S603,AP$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AQ$2),SUMIF(CLASS!$N603:$S603,AQ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AR$2),SUMIF(CLASS!$N603:$S603,AR$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AS$2),SUMIF(CLASS!$N603:$S603,AS$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AT$2),SUMIF(CLASS!$N603:$S603,AT$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AU$2),SUMIF(CLASS!$N603:$S603,AU$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AV$2),SUMIF(CLASS!$N603:$S603,AV$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AW$2),SUMIF(CLASS!$N603:$S603,AW$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AX$2),SUMIF(CLASS!$N603:$S603,AX$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AY$2),SUMIF(CLASS!$N603:$S603,AY$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,AZ$2),SUMIF(CLASS!$N603:$S603,AZ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BA$2),SUMIF(CLASS!$N603:$S603,BA$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BB$2),SUMIF(CLASS!$N603:$S603,BB$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BC$2),SUMIF(CLASS!$N603:$S603,BC$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BD$2),SUMIF(CLASS!$N603:$S603,BD$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BE$2),SUMIF(CLASS!$N603:$S603,BE$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BF$2),SUMIF(CLASS!$N603:$S603,BF$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BG$2),SUMIF(CLASS!$N603:$S603,BG$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BH$2),SUMIF(CLASS!$N603:$S603,BH$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BI$2),SUMIF(CLASS!$N603:$S603,BI$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BJ$2),SUMIF(CLASS!$N603:$S603,BJ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BK$2),SUMIF(CLASS!$N603:$S603,BK$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BL$2),SUMIF(CLASS!$N603:$S603,BL$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BM$2),SUMIF(CLASS!$N603:$S603,BM$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BN$2),SUMIF(CLASS!$N603:$S603,BN$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BO$2),SUMIF(CLASS!$N603:$S603,BO$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BP$2),SUMIF(CLASS!$N603:$S603,BP$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BQ$2),SUMIF(CLASS!$N603:$S603,BQ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BR$2),SUMIF(CLASS!$N603:$S603,BR$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BS$2),SUMIF(CLASS!$N603:$S603,BS$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BT$2),SUMIF(CLASS!$N603:$S603,BT$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BU$2),SUMIF(CLASS!$N603:$S603,BU$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BV$2),SUMIF(CLASS!$N603:$S603,BV$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BW$2),SUMIF(CLASS!$N603:$S603,BW$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BX$2),SUMIF(CLASS!$N603:$S603,BX$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BY$2),SUMIF(CLASS!$N603:$S603,BY$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$R603),2,BZ$2),SUMIF(CLASS!$N603:$S603,BZ$3,CLASS!$E603:$J603))","v":0},null,null,0,0,0,0,0,0,0,null,1937247.5392000002,8258792.140800002,0,0,0,0,10196039.680000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A604","v":456.02},{"$f":"ACCOUNTS!B604","v":"Other Elect Revenue - Jobbing Revenue"},{"$f":"ACCOUNTS!C604","v":24865},0,{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,E$2),SUMIF(CLASS!$N604:$S604,E$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,F$2),SUMIF(CLASS!$N604:$S604,F$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,G$2),SUMIF(CLASS!$N604:$S604,G$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,H$2),SUMIF(CLASS!$N604:$S604,H$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,I$2),SUMIF(CLASS!$N604:$S604,I$3,CLASS!$E604:$J604))","v":11.589414546785473},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,J$2),SUMIF(CLASS!$N604:$S604,J$3,CLASS!$E604:$J604))","v":182.44271951435908},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,K$2),SUMIF(CLASS!$N604:$S604,K$3,CLASS!$E604:$J604))","v":797.51284965433638},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,L$2),SUMIF(CLASS!$N604:$S604,L$3,CLASS!$E604:$J604))","v":3.0073895431294093},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,M$2),SUMIF(CLASS!$N604:$S604,M$3,CLASS!$E604:$J604))","v":37.173274953271367},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,N$2),SUMIF(CLASS!$N604:$S604,N$3,CLASS!$E604:$J604))","v":179.56541213212103},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,O$2),SUMIF(CLASS!$N604:$S604,O$3,CLASS!$E604:$J604))","v":2211.175164605293},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,P$2),SUMIF(CLASS!$N604:$S604,P$3,CLASS!$E604:$J604))","v":3701.0803806940767},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Q$2),SUMIF(CLASS!$N604:$S604,Q$3,CLASS!$E604:$J604))","v":18.220562123405422},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,R$2),SUMIF(CLASS!$N604:$S604,R$3,CLASS!$E604:$J604))","v":8646.6282134863759},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,S$2),SUMIF(CLASS!$N604:$S604,S$3,CLASS!$E604:$J604))","v":182.15969591997572},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,T$2),SUMIF(CLASS!$N604:$S604,T$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,U$2),SUMIF(CLASS!$N604:$S604,U$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,V$2),SUMIF(CLASS!$N604:$S604,V$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,W$2),SUMIF(CLASS!$N604:$S604,W$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,X$2),SUMIF(CLASS!$N604:$S604,X$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Y$2),SUMIF(CLASS!$N604:$S604,Y$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Z$2),SUMIF(CLASS!$N604:$S604,Z$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AA$2),SUMIF(CLASS!$N604:$S604,AA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AB$2),SUMIF(CLASS!$N604:$S604,AB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AC$2),SUMIF(CLASS!$N604:$S604,AC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AD$2),SUMIF(CLASS!$N604:$S604,AD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AE$2),SUMIF(CLASS!$N604:$S604,AE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AF$2),SUMIF(CLASS!$N604:$S604,AF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AG$2),SUMIF(CLASS!$N604:$S604,AG$3,CLASS!$E604:$J604))","v":3399.9232011579611},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AH$2),SUMIF(CLASS!$N604:$S604,AH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AI$2),SUMIF(CLASS!$N604:$S604,AI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AJ$2),SUMIF(CLASS!$N604:$S604,AJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AK$2),SUMIF(CLASS!$N604:$S604,AK$3,CLASS!$E604:$J604))","v":993.37469869563313},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AL$2),SUMIF(CLASS!$N604:$S604,AL$3,CLASS!$E604:$J604))","v":1879.1893987776095},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AM$2),SUMIF(CLASS!$N604:$S604,AM$3,CLASS!$E604:$J604))","v":27.019873293029132},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AN$2),SUMIF(CLASS!$N604:$S604,AN$3,CLASS!$E604:$J604))","v":301.12614086629901},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AO$2),SUMIF(CLASS!$N604:$S604,AO$3,CLASS!$E604:$J604))","v":980.38732787427398},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AP$2),SUMIF(CLASS!$N604:$S604,AP$3,CLASS!$E604:$J604))","v":914.92479130629829},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AQ$2),SUMIF(CLASS!$N604:$S604,AQ$3,CLASS!$E604:$J604))","v":4.6096700271360227},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AR$2),SUMIF(CLASS!$N604:$S604,AR$3,CLASS!$E604:$J604))","v":393.88982082862879},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AS$2),SUMIF(CLASS!$N604:$S604,AS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AT$2),SUMIF(CLASS!$N604:$S604,AT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AU$2),SUMIF(CLASS!$N604:$S604,AU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AV$2),SUMIF(CLASS!$N604:$S604,AV$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AW$2),SUMIF(CLASS!$N604:$S604,AW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AX$2),SUMIF(CLASS!$N604:$S604,AX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AY$2),SUMIF(CLASS!$N604:$S604,AY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AZ$2),SUMIF(CLASS!$N604:$S604,AZ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BA$2),SUMIF(CLASS!$N604:$S604,BA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BB$2),SUMIF(CLASS!$N604:$S604,BB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BC$2),SUMIF(CLASS!$N604:$S604,BC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BD$2),SUMIF(CLASS!$N604:$S604,BD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BE$2),SUMIF(CLASS!$N604:$S604,BE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BF$2),SUMIF(CLASS!$N604:$S604,BF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BG$2),SUMIF(CLASS!$N604:$S604,BG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BH$2),SUMIF(CLASS!$N604:$S604,BH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BI$2),SUMIF(CLASS!$N604:$S604,BI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BJ$2),SUMIF(CLASS!$N604:$S604,BJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BK$2),SUMIF(CLASS!$N604:$S604,BK$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BL$2),SUMIF(CLASS!$N604:$S604,BL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BM$2),SUMIF(CLASS!$N604:$S604,BM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BN$2),SUMIF(CLASS!$N604:$S604,BN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BO$2),SUMIF(CLASS!$N604:$S604,BO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BP$2),SUMIF(CLASS!$N604:$S604,BP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BQ$2),SUMIF(CLASS!$N604:$S604,BQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BR$2),SUMIF(CLASS!$N604:$S604,BR$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BS$2),SUMIF(CLASS!$N604:$S604,BS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BT$2),SUMIF(CLASS!$N604:$S604,BT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BU$2),SUMIF(CLASS!$N604:$S604,BU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BV$2),SUMIF(CLASS!$N604:$S604,BV$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BW$2),SUMIF(CLASS!$N604:$S604,BW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BX$2),SUMIF(CLASS!$N604:$S604,BX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BY$2),SUMIF(CLASS!$N604:$S604,BY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BZ$2),SUMIF(CLASS!$N604:$S604,BZ$3,CLASS!$E604:$J604))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,15970.55507717313,3399.9232011579611,5494.521721668908,0,0,0,24865,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A605","v":456.03},{"$f":"ACCOUNTS!B605","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C605","v":210539},0,{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,E$2),SUMIF(CLASS!$N605:$S605,E$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,F$2),SUMIF(CLASS!$N605:$S605,F$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,G$2),SUMIF(CLASS!$N605:$S605,G$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,H$2),SUMIF(CLASS!$N605:$S605,H$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,I$2),SUMIF(CLASS!$N605:$S605,I$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,J$2),SUMIF(CLASS!$N605:$S605,J$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,K$2),SUMIF(CLASS!$N605:$S605,K$3,CLASS!$E605:$J605))","v":5988.1475452172754},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,L$2),SUMIF(CLASS!$N605:$S605,L$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,M$2),SUMIF(CLASS!$N605:$S605,M$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,N$2),SUMIF(CLASS!$N605:$S605,N$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,O$2),SUMIF(CLASS!$N605:$S605,O$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,P$2),SUMIF(CLASS!$N605:$S605,P$3,CLASS!$E605:$J605))","v":52802.974690639516},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Q$2),SUMIF(CLASS!$N605:$S605,Q$3,CLASS!$E605:$J605))","v":259.9510904086269},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,R$2),SUMIF(CLASS!$N605:$S605,R$3,CLASS!$E605:$J605))","v":123360.65249965442},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,S$2),SUMIF(CLASS!$N605:$S605,S$3,CLASS!$E605:$J605))","v":2598.855691838085},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,T$2),SUMIF(CLASS!$N605:$S605,T$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,U$2),SUMIF(CLASS!$N605:$S605,U$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,V$2),SUMIF(CLASS!$N605:$S605,V$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,W$2),SUMIF(CLASS!$N605:$S605,W$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,X$2),SUMIF(CLASS!$N605:$S605,X$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Y$2),SUMIF(CLASS!$N605:$S605,Y$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Z$2),SUMIF(CLASS!$N605:$S605,Z$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AA$2),SUMIF(CLASS!$N605:$S605,AA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AB$2),SUMIF(CLASS!$N605:$S605,AB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AC$2),SUMIF(CLASS!$N605:$S605,AC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AD$2),SUMIF(CLASS!$N605:$S605,AD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AE$2),SUMIF(CLASS!$N605:$S605,AE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AF$2),SUMIF(CLASS!$N605:$S605,AF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AG$2),SUMIF(CLASS!$N605:$S605,AG$3,CLASS!$E605:$J605))","v":25528.418482242076},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AH$2),SUMIF(CLASS!$N605:$S605,AH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AI$2),SUMIF(CLASS!$N605:$S605,AI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AJ$2),SUMIF(CLASS!$N605:$S605,AJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AK$2),SUMIF(CLASS!$N605:$S605,AK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AL$2),SUMIF(CLASS!$N605:$S605,AL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AM$2),SUMIF(CLASS!$N605:$S605,AM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AN$2),SUMIF(CLASS!$N605:$S605,AN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AO$2),SUMIF(CLASS!$N605:$S605,AO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AP$2),SUMIF(CLASS!$N605:$S605,AP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AQ$2),SUMIF(CLASS!$N605:$S605,AQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AR$2),SUMIF(CLASS!$N605:$S605,AR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AS$2),SUMIF(CLASS!$N605:$S605,AS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AT$2),SUMIF(CLASS!$N605:$S605,AT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AU$2),SUMIF(CLASS!$N605:$S605,AU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AV$2),SUMIF(CLASS!$N605:$S605,AV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AW$2),SUMIF(CLASS!$N605:$S605,AW$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AX$2),SUMIF(CLASS!$N605:$S605,AX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AY$2),SUMIF(CLASS!$N605:$S605,AY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AZ$2),SUMIF(CLASS!$N605:$S605,AZ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BA$2),SUMIF(CLASS!$N605:$S605,BA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BB$2),SUMIF(CLASS!$N605:$S605,BB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BC$2),SUMIF(CLASS!$N605:$S605,BC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BD$2),SUMIF(CLASS!$N605:$S605,BD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BE$2),SUMIF(CLASS!$N605:$S605,BE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BF$2),SUMIF(CLASS!$N605:$S605,BF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BG$2),SUMIF(CLASS!$N605:$S605,BG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BH$2),SUMIF(CLASS!$N605:$S605,BH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BI$2),SUMIF(CLASS!$N605:$S605,BI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BJ$2),SUMIF(CLASS!$N605:$S605,BJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BK$2),SUMIF(CLASS!$N605:$S605,BK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BL$2),SUMIF(CLASS!$N605:$S605,BL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BM$2),SUMIF(CLASS!$N605:$S605,BM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BN$2),SUMIF(CLASS!$N605:$S605,BN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BO$2),SUMIF(CLASS!$N605:$S605,BO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BP$2),SUMIF(CLASS!$N605:$S605,BP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BQ$2),SUMIF(CLASS!$N605:$S605,BQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BR$2),SUMIF(CLASS!$N605:$S605,BR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BS$2),SUMIF(CLASS!$N605:$S605,BS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BT$2),SUMIF(CLASS!$N605:$S605,BT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BU$2),SUMIF(CLASS!$N605:$S605,BU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BV$2),SUMIF(CLASS!$N605:$S605,BV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BW$2),SUMIF(CLASS!$N605:$S605,BW$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BX$2),SUMIF(CLASS!$N605:$S605,BX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BY$2),SUMIF(CLASS!$N605:$S605,BY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BZ$2),SUMIF(CLASS!$N605:$S605,BZ$3,CLASS!$E605:$J605))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,185010.58151775791,25528.418482242076,0,0,0,0,210538.99999999997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A606","v":456.04},{"$f":"ACCOUNTS!B606","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C606","v":1026108},0,{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,E$2),SUMIF(CLASS!$N606:$S606,E$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,F$2),SUMIF(CLASS!$N606:$S606,F$3,CLASS!$E606:$J606))","v":77453.347220242882},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,G$2),SUMIF(CLASS!$N606:$S606,G$3,CLASS!$E606:$J606))","v":5642.5118743056291},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,H$2),SUMIF(CLASS!$N606:$S606,H$3,CLASS!$E606:$J606))","v":4711.7535517347633},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,I$2),SUMIF(CLASS!$N606:$S606,I$3,CLASS!$E606:$J606))","v":188.23438102200549},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,J$2),SUMIF(CLASS!$N606:$S606,J$3,CLASS!$E606:$J606))","v":2963.2206390686147},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,K$2),SUMIF(CLASS!$N606:$S606,K$3,CLASS!$E606:$J606))","v":12953.142456485686},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,L$2),SUMIF(CLASS!$N606:$S606,L$3,CLASS!$E606:$J606))","v":48.84578999722055},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,M$2),SUMIF(CLASS!$N606:$S606,M$3,CLASS!$E606:$J606))","v":603.76547694815827},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,N$2),SUMIF(CLASS!$N606:$S606,N$3,CLASS!$E606:$J606))","v":2916.4876335385065},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,O$2),SUMIF(CLASS!$N606:$S606,O$3,CLASS!$E606:$J606))","v":35913.737209111583},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,P$2),SUMIF(CLASS!$N606:$S606,P$3,CLASS!$E606:$J606))","v":60112.663306695817},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,Q$2),SUMIF(CLASS!$N606:$S606,Q$3,CLASS!$E606:$J606))","v":295.93697070086375},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,R$2),SUMIF(CLASS!$N606:$S606,R$3,CLASS!$E606:$J606))","v":140437.87139743476},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,S$2),SUMIF(CLASS!$N606:$S606,S$3,CLASS!$E606:$J606))","v":2958.6237915843585},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,T$2),SUMIF(CLASS!$N606:$S606,T$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,U$2),SUMIF(CLASS!$N606:$S606,U$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,V$2),SUMIF(CLASS!$N606:$S606,V$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,W$2),SUMIF(CLASS!$N606:$S606,W$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,X$2),SUMIF(CLASS!$N606:$S606,X$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,Y$2),SUMIF(CLASS!$N606:$S606,Y$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,Z$2),SUMIF(CLASS!$N606:$S606,Z$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AA$2),SUMIF(CLASS!$N606:$S606,AA$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AB$2),SUMIF(CLASS!$N606:$S606,AB$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AC$2),SUMIF(CLASS!$N606:$S606,AC$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AD$2),SUMIF(CLASS!$N606:$S606,AD$3,CLASS!$E606:$J606))","v":330195.8486757722},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AE$2),SUMIF(CLASS!$N606:$S606,AE$3,CLASS!$E606:$J606))","v":24054.919043092421},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AF$2),SUMIF(CLASS!$N606:$S606,AF$3,CLASS!$E606:$J606))","v":20086.949352132418},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AG$2),SUMIF(CLASS!$N606:$S606,AG$3,CLASS!$E606:$J606))","v":55221.291525017929},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AH$2),SUMIF(CLASS!$N606:$S606,AH$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AI$2),SUMIF(CLASS!$N606:$S606,AI$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AJ$2),SUMIF(CLASS!$N606:$S606,AJ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AK$2),SUMIF(CLASS!$N606:$S606,AK$3,CLASS!$E606:$J606))","v":16134.31556676501},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AL$2),SUMIF(CLASS!$N606:$S606,AL$3,CLASS!$E606:$J606))","v":30521.649896467861},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AM$2),SUMIF(CLASS!$N606:$S606,AM$3,CLASS!$E606:$J606))","v":438.85470694609569},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AN$2),SUMIF(CLASS!$N606:$S606,AN$3,CLASS!$E606:$J606))","v":4890.8676539864418},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AO$2),SUMIF(CLASS!$N606:$S606,AO$3,CLASS!$E606:$J606))","v":15923.375687291988},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AP$2),SUMIF(CLASS!$N606:$S606,AP$3,CLASS!$E606:$J606))","v":14860.138195763899},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AQ$2),SUMIF(CLASS!$N606:$S606,AQ$3,CLASS!$E606:$J606))","v":74.869906566101008},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AR$2),SUMIF(CLASS!$N606:$S606,AR$3,CLASS!$E606:$J606))","v":7670.0671305611704},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AS$2),SUMIF(CLASS!$N606:$S606,AS$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AT$2),SUMIF(CLASS!$N606:$S606,AT$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AU$2),SUMIF(CLASS!$N606:$S606,AU$3,CLASS!$E606:$J606))","v":53538.842021441575},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AV$2),SUMIF(CLASS!$N606:$S606,AV$3,CLASS!$E606:$J606))","v":65836.280404751888},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AW$2),SUMIF(CLASS!$N606:$S606,AW$3,CLASS!$E606:$J606))","v":26715.793988629379},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AX$2),SUMIF(CLASS!$N606:$S606,AX$3,CLASS!$E606:$J606))","v":12743.794545943192},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AY$2),SUMIF(CLASS!$N606:$S606,AY$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,AZ$2),SUMIF(CLASS!$N606:$S606,AZ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BA$2),SUMIF(CLASS!$N606:$S606,BA$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BB$2),SUMIF(CLASS!$N606:$S606,BB$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BC$2),SUMIF(CLASS!$N606:$S606,BC$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BD$2),SUMIF(CLASS!$N606:$S606,BD$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BE$2),SUMIF(CLASS!$N606:$S606,BE$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BF$2),SUMIF(CLASS!$N606:$S606,BF$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BG$2),SUMIF(CLASS!$N606:$S606,BG$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BH$2),SUMIF(CLASS!$N606:$S606,BH$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BI$2),SUMIF(CLASS!$N606:$S606,BI$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BJ$2),SUMIF(CLASS!$N606:$S606,BJ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BK$2),SUMIF(CLASS!$N606:$S606,BK$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BL$2),SUMIF(CLASS!$N606:$S606,BL$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BM$2),SUMIF(CLASS!$N606:$S606,BM$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BN$2),SUMIF(CLASS!$N606:$S606,BN$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BO$2),SUMIF(CLASS!$N606:$S606,BO$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BP$2),SUMIF(CLASS!$N606:$S606,BP$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BQ$2),SUMIF(CLASS!$N606:$S606,BQ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BR$2),SUMIF(CLASS!$N606:$S606,BR$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BS$2),SUMIF(CLASS!$N606:$S606,BS$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BT$2),SUMIF(CLASS!$N606:$S606,BT$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BU$2),SUMIF(CLASS!$N606:$S606,BU$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BV$2),SUMIF(CLASS!$N606:$S606,BV$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BW$2),SUMIF(CLASS!$N606:$S606,BW$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BX$2),SUMIF(CLASS!$N606:$S606,BX$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BY$2),SUMIF(CLASS!$N606:$S606,BY$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$R606),2,BZ$2),SUMIF(CLASS!$N606:$S606,BZ$3,CLASS!$E606:$J606))","v":0},null,null,77453.347220242882,330195.8486757722,0,0,0,0,407649.1958960151,null,10354.265426040392,44141.868395224839,0,0,0,0,54496.133821265234,null,259392.52905258758,55221.291525017929,249348.84970511461,0,0,0,563962.67028272012,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A607","v":456.05},{"$f":"ACCOUNTS!B607","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C607","v":313300},0,{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,E$2),SUMIF(CLASS!$N607:$S607,E$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,F$2),SUMIF(CLASS!$N607:$S607,F$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,G$2),SUMIF(CLASS!$N607:$S607,G$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,H$2),SUMIF(CLASS!$N607:$S607,H$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,I$2),SUMIF(CLASS!$N607:$S607,I$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,J$2),SUMIF(CLASS!$N607:$S607,J$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,K$2),SUMIF(CLASS!$N607:$S607,K$3,CLASS!$E607:$J607))","v":22015.418684956552},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,L$2),SUMIF(CLASS!$N607:$S607,L$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,M$2),SUMIF(CLASS!$N607:$S607,M$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,N$2),SUMIF(CLASS!$N607:$S607,N$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,O$2),SUMIF(CLASS!$N607:$S607,O$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,P$2),SUMIF(CLASS!$N607:$S607,P$3,CLASS!$E607:$J607))","v":196462.18439604685},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,Q$2),SUMIF(CLASS!$N607:$S607,Q$3,CLASS!$E607:$J607))","v":967.19094628709422},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,R$2),SUMIF(CLASS!$N607:$S607,R$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,S$2),SUMIF(CLASS!$N607:$S607,S$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,T$2),SUMIF(CLASS!$N607:$S607,T$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,U$2),SUMIF(CLASS!$N607:$S607,U$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,V$2),SUMIF(CLASS!$N607:$S607,V$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,W$2),SUMIF(CLASS!$N607:$S607,W$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,X$2),SUMIF(CLASS!$N607:$S607,X$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,Y$2),SUMIF(CLASS!$N607:$S607,Y$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,Z$2),SUMIF(CLASS!$N607:$S607,Z$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AA$2),SUMIF(CLASS!$N607:$S607,AA$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AB$2),SUMIF(CLASS!$N607:$S607,AB$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AC$2),SUMIF(CLASS!$N607:$S607,AC$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AD$2),SUMIF(CLASS!$N607:$S607,AD$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AE$2),SUMIF(CLASS!$N607:$S607,AE$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AF$2),SUMIF(CLASS!$N607:$S607,AF$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AG$2),SUMIF(CLASS!$N607:$S607,AG$3,CLASS!$E607:$J607))","v":93855.205972709518},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AH$2),SUMIF(CLASS!$N607:$S607,AH$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AI$2),SUMIF(CLASS!$N607:$S607,AI$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AJ$2),SUMIF(CLASS!$N607:$S607,AJ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AK$2),SUMIF(CLASS!$N607:$S607,AK$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AL$2),SUMIF(CLASS!$N607:$S607,AL$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AM$2),SUMIF(CLASS!$N607:$S607,AM$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AN$2),SUMIF(CLASS!$N607:$S607,AN$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AO$2),SUMIF(CLASS!$N607:$S607,AO$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AP$2),SUMIF(CLASS!$N607:$S607,AP$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AQ$2),SUMIF(CLASS!$N607:$S607,AQ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AR$2),SUMIF(CLASS!$N607:$S607,AR$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AS$2),SUMIF(CLASS!$N607:$S607,AS$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AT$2),SUMIF(CLASS!$N607:$S607,AT$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AU$2),SUMIF(CLASS!$N607:$S607,AU$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AV$2),SUMIF(CLASS!$N607:$S607,AV$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AW$2),SUMIF(CLASS!$N607:$S607,AW$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AX$2),SUMIF(CLASS!$N607:$S607,AX$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AY$2),SUMIF(CLASS!$N607:$S607,AY$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,AZ$2),SUMIF(CLASS!$N607:$S607,AZ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BA$2),SUMIF(CLASS!$N607:$S607,BA$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BB$2),SUMIF(CLASS!$N607:$S607,BB$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BC$2),SUMIF(CLASS!$N607:$S607,BC$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BD$2),SUMIF(CLASS!$N607:$S607,BD$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BE$2),SUMIF(CLASS!$N607:$S607,BE$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BF$2),SUMIF(CLASS!$N607:$S607,BF$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BG$2),SUMIF(CLASS!$N607:$S607,BG$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BH$2),SUMIF(CLASS!$N607:$S607,BH$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BI$2),SUMIF(CLASS!$N607:$S607,BI$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BJ$2),SUMIF(CLASS!$N607:$S607,BJ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BK$2),SUMIF(CLASS!$N607:$S607,BK$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BL$2),SUMIF(CLASS!$N607:$S607,BL$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BM$2),SUMIF(CLASS!$N607:$S607,BM$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BN$2),SUMIF(CLASS!$N607:$S607,BN$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BO$2),SUMIF(CLASS!$N607:$S607,BO$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BP$2),SUMIF(CLASS!$N607:$S607,BP$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BQ$2),SUMIF(CLASS!$N607:$S607,BQ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BR$2),SUMIF(CLASS!$N607:$S607,BR$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BS$2),SUMIF(CLASS!$N607:$S607,BS$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BT$2),SUMIF(CLASS!$N607:$S607,BT$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BU$2),SUMIF(CLASS!$N607:$S607,BU$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BV$2),SUMIF(CLASS!$N607:$S607,BV$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BW$2),SUMIF(CLASS!$N607:$S607,BW$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BX$2),SUMIF(CLASS!$N607:$S607,BX$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BY$2),SUMIF(CLASS!$N607:$S607,BY$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$R607),2,BZ$2),SUMIF(CLASS!$N607:$S607,BZ$3,CLASS!$E607:$J607))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E607:$BL607)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E607:$BL607)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E607:$BL607)","v":219444.79402729051},93855.205972709518,0,0,0,0,313300,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A608","v":456.06},{"$f":"ACCOUNTS!B608","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,E$2),SUMIF(CLASS!$N608:$S608,E$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,F$2),SUMIF(CLASS!$N608:$S608,F$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,G$2),SUMIF(CLASS!$N608:$S608,G$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,H$2),SUMIF(CLASS!$N608:$S608,H$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,I$2),SUMIF(CLASS!$N608:$S608,I$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,J$2),SUMIF(CLASS!$N608:$S608,J$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,K$2),SUMIF(CLASS!$N608:$S608,K$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,L$2),SUMIF(CLASS!$N608:$S608,L$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,M$2),SUMIF(CLASS!$N608:$S608,M$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,N$2),SUMIF(CLASS!$N608:$S608,N$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,O$2),SUMIF(CLASS!$N608:$S608,O$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,P$2),SUMIF(CLASS!$N608:$S608,P$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,Q$2),SUMIF(CLASS!$N608:$S608,Q$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,R$2),SUMIF(CLASS!$N608:$S608,R$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,S$2),SUMIF(CLASS!$N608:$S608,S$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,T$2),SUMIF(CLASS!$N608:$S608,T$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,U$2),SUMIF(CLASS!$N608:$S608,U$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,V$2),SUMIF(CLASS!$N608:$S608,V$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,W$2),SUMIF(CLASS!$N608:$S608,W$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,X$2),SUMIF(CLASS!$N608:$S608,X$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,Y$2),SUMIF(CLASS!$N608:$S608,Y$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,Z$2),SUMIF(CLASS!$N608:$S608,Z$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AA$2),SUMIF(CLASS!$N608:$S608,AA$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AB$2),SUMIF(CLASS!$N608:$S608,AB$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AC$2),SUMIF(CLASS!$N608:$S608,AC$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AD$2),SUMIF(CLASS!$N608:$S608,AD$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AE$2),SUMIF(CLASS!$N608:$S608,AE$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AF$2),SUMIF(CLASS!$N608:$S608,AF$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AG$2),SUMIF(CLASS!$N608:$S608,AG$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AH$2),SUMIF(CLASS!$N608:$S608,AH$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AI$2),SUMIF(CLASS!$N608:$S608,AI$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AJ$2),SUMIF(CLASS!$N608:$S608,AJ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AK$2),SUMIF(CLASS!$N608:$S608,AK$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AL$2),SUMIF(CLASS!$N608:$S608,AL$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AM$2),SUMIF(CLASS!$N608:$S608,AM$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AN$2),SUMIF(CLASS!$N608:$S608,AN$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AO$2),SUMIF(CLASS!$N608:$S608,AO$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AP$2),SUMIF(CLASS!$N608:$S608,AP$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AQ$2),SUMIF(CLASS!$N608:$S608,AQ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AR$2),SUMIF(CLASS!$N608:$S608,AR$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AS$2),SUMIF(CLASS!$N608:$S608,AS$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AT$2),SUMIF(CLASS!$N608:$S608,AT$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AU$2),SUMIF(CLASS!$N608:$S608,AU$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AV$2),SUMIF(CLASS!$N608:$S608,AV$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AW$2),SUMIF(CLASS!$N608:$S608,AW$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AX$2),SUMIF(CLASS!$N608:$S608,AX$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AY$2),SUMIF(CLASS!$N608:$S608,AY$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,AZ$2),SUMIF(CLASS!$N608:$S608,AZ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BA$2),SUMIF(CLASS!$N608:$S608,BA$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BB$2),SUMIF(CLASS!$N608:$S608,BB$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BC$2),SUMIF(CLASS!$N608:$S608,BC$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BD$2),SUMIF(CLASS!$N608:$S608,BD$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BE$2),SUMIF(CLASS!$N608:$S608,BE$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BF$2),SUMIF(CLASS!$N608:$S608,BF$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BG$2),SUMIF(CLASS!$N608:$S608,BG$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BH$2),SUMIF(CLASS!$N608:$S608,BH$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BI$2),SUMIF(CLASS!$N608:$S608,BI$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BJ$2),SUMIF(CLASS!$N608:$S608,BJ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BK$2),SUMIF(CLASS!$N608:$S608,BK$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BL$2),SUMIF(CLASS!$N608:$S608,BL$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BM$2),SUMIF(CLASS!$N608:$S608,BM$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BN$2),SUMIF(CLASS!$N608:$S608,BN$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BO$2),SUMIF(CLASS!$N608:$S608,BO$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BP$2),SUMIF(CLASS!$N608:$S608,BP$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BQ$2),SUMIF(CLASS!$N608:$S608,BQ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BR$2),SUMIF(CLASS!$N608:$S608,BR$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BS$2),SUMIF(CLASS!$N608:$S608,BS$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BT$2),SUMIF(CLASS!$N608:$S608,BT$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BU$2),SUMIF(CLASS!$N608:$S608,BU$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BV$2),SUMIF(CLASS!$N608:$S608,BV$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BW$2),SUMIF(CLASS!$N608:$S608,BW$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BX$2),SUMIF(CLASS!$N608:$S608,BX$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BY$2),SUMIF(CLASS!$N608:$S608,BY$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$R608),2,BZ$2),SUMIF(CLASS!$N608:$S608,BZ$3,CLASS!$E608:$J608))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A609","v":456.07},{"$f":"ACCOUNTS!B609","v":"Other Elect Revenue -Green Energy Option"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,E$2),SUMIF(CLASS!$N609:$S609,E$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,F$2),SUMIF(CLASS!$N609:$S609,F$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,G$2),SUMIF(CLASS!$N609:$S609,G$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,H$2),SUMIF(CLASS!$N609:$S609,H$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,I$2),SUMIF(CLASS!$N609:$S609,I$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,J$2),SUMIF(CLASS!$N609:$S609,J$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,K$2),SUMIF(CLASS!$N609:$S609,K$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,L$2),SUMIF(CLASS!$N609:$S609,L$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,M$2),SUMIF(CLASS!$N609:$S609,M$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,N$2),SUMIF(CLASS!$N609:$S609,N$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,O$2),SUMIF(CLASS!$N609:$S609,O$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,P$2),SUMIF(CLASS!$N609:$S609,P$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,Q$2),SUMIF(CLASS!$N609:$S609,Q$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,R$2),SUMIF(CLASS!$N609:$S609,R$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,S$2),SUMIF(CLASS!$N609:$S609,S$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,T$2),SUMIF(CLASS!$N609:$S609,T$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,U$2),SUMIF(CLASS!$N609:$S609,U$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,V$2),SUMIF(CLASS!$N609:$S609,V$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,W$2),SUMIF(CLASS!$N609:$S609,W$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,X$2),SUMIF(CLASS!$N609:$S609,X$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,Y$2),SUMIF(CLASS!$N609:$S609,Y$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,Z$2),SUMIF(CLASS!$N609:$S609,Z$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AA$2),SUMIF(CLASS!$N609:$S609,AA$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AB$2),SUMIF(CLASS!$N609:$S609,AB$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AC$2),SUMIF(CLASS!$N609:$S609,AC$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AD$2),SUMIF(CLASS!$N609:$S609,AD$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AE$2),SUMIF(CLASS!$N609:$S609,AE$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AF$2),SUMIF(CLASS!$N609:$S609,AF$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AG$2),SUMIF(CLASS!$N609:$S609,AG$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AH$2),SUMIF(CLASS!$N609:$S609,AH$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AI$2),SUMIF(CLASS!$N609:$S609,AI$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AJ$2),SUMIF(CLASS!$N609:$S609,AJ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AK$2),SUMIF(CLASS!$N609:$S609,AK$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AL$2),SUMIF(CLASS!$N609:$S609,AL$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AM$2),SUMIF(CLASS!$N609:$S609,AM$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AN$2),SUMIF(CLASS!$N609:$S609,AN$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AO$2),SUMIF(CLASS!$N609:$S609,AO$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AP$2),SUMIF(CLASS!$N609:$S609,AP$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AQ$2),SUMIF(CLASS!$N609:$S609,AQ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AR$2),SUMIF(CLASS!$N609:$S609,AR$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AS$2),SUMIF(CLASS!$N609:$S609,AS$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AT$2),SUMIF(CLASS!$N609:$S609,AT$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AU$2),SUMIF(CLASS!$N609:$S609,AU$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AV$2),SUMIF(CLASS!$N609:$S609,AV$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AW$2),SUMIF(CLASS!$N609:$S609,AW$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AX$2),SUMIF(CLASS!$N609:$S609,AX$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AY$2),SUMIF(CLASS!$N609:$S609,AY$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,AZ$2),SUMIF(CLASS!$N609:$S609,AZ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BA$2),SUMIF(CLASS!$N609:$S609,BA$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BB$2),SUMIF(CLASS!$N609:$S609,BB$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BC$2),SUMIF(CLASS!$N609:$S609,BC$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BD$2),SUMIF(CLASS!$N609:$S609,BD$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BE$2),SUMIF(CLASS!$N609:$S609,BE$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BF$2),SUMIF(CLASS!$N609:$S609,BF$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BG$2),SUMIF(CLASS!$N609:$S609,BG$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BH$2),SUMIF(CLASS!$N609:$S609,BH$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BI$2),SUMIF(CLASS!$N609:$S609,BI$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BJ$2),SUMIF(CLASS!$N609:$S609,BJ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BK$2),SUMIF(CLASS!$N609:$S609,BK$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BL$2),SUMIF(CLASS!$N609:$S609,BL$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BM$2),SUMIF(CLASS!$N609:$S609,BM$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BN$2),SUMIF(CLASS!$N609:$S609,BN$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BO$2),SUMIF(CLASS!$N609:$S609,BO$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BP$2),SUMIF(CLASS!$N609:$S609,BP$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BQ$2),SUMIF(CLASS!$N609:$S609,BQ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BR$2),SUMIF(CLASS!$N609:$S609,BR$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BS$2),SUMIF(CLASS!$N609:$S609,BS$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BT$2),SUMIF(CLASS!$N609:$S609,BT$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BU$2),SUMIF(CLASS!$N609:$S609,BU$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BV$2),SUMIF(CLASS!$N609:$S609,BV$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BW$2),SUMIF(CLASS!$N609:$S609,BW$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BX$2),SUMIF(CLASS!$N609:$S609,BX$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BY$2),SUMIF(CLASS!$N609:$S609,BY$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$R609),2,BZ$2),SUMIF(CLASS!$N609:$S609,BZ$3,CLASS!$E609:$J609))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A610","v":456.08},{"$f":"ACCOUNTS!B610","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C610","v":16182},0,{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,E$2),SUMIF(CLASS!$N610:$S610,E$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,F$2),SUMIF(CLASS!$N610:$S610,F$3,CLASS!$E610:$J610))","v":3074.58},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,G$2),SUMIF(CLASS!$N610:$S610,G$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,H$2),SUMIF(CLASS!$N610:$S610,H$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,I$2),SUMIF(CLASS!$N610:$S610,I$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,J$2),SUMIF(CLASS!$N610:$S610,J$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,K$2),SUMIF(CLASS!$N610:$S610,K$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,L$2),SUMIF(CLASS!$N610:$S610,L$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,M$2),SUMIF(CLASS!$N610:$S610,M$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,N$2),SUMIF(CLASS!$N610:$S610,N$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,O$2),SUMIF(CLASS!$N610:$S610,O$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,P$2),SUMIF(CLASS!$N610:$S610,P$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Q$2),SUMIF(CLASS!$N610:$S610,Q$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,R$2),SUMIF(CLASS!$N610:$S610,R$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,S$2),SUMIF(CLASS!$N610:$S610,S$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,T$2),SUMIF(CLASS!$N610:$S610,T$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,U$2),SUMIF(CLASS!$N610:$S610,U$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,V$2),SUMIF(CLASS!$N610:$S610,V$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,W$2),SUMIF(CLASS!$N610:$S610,W$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,X$2),SUMIF(CLASS!$N610:$S610,X$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Y$2),SUMIF(CLASS!$N610:$S610,Y$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Z$2),SUMIF(CLASS!$N610:$S610,Z$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AA$2),SUMIF(CLASS!$N610:$S610,AA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AB$2),SUMIF(CLASS!$N610:$S610,AB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AC$2),SUMIF(CLASS!$N610:$S610,AC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AD$2),SUMIF(CLASS!$N610:$S610,AD$3,CLASS!$E610:$J610))","v":13107.42},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AE$2),SUMIF(CLASS!$N610:$S610,AE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AF$2),SUMIF(CLASS!$N610:$S610,AF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AG$2),SUMIF(CLASS!$N610:$S610,AG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AH$2),SUMIF(CLASS!$N610:$S610,AH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AI$2),SUMIF(CLASS!$N610:$S610,AI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AJ$2),SUMIF(CLASS!$N610:$S610,AJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AK$2),SUMIF(CLASS!$N610:$S610,AK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AL$2),SUMIF(CLASS!$N610:$S610,AL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AM$2),SUMIF(CLASS!$N610:$S610,AM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AN$2),SUMIF(CLASS!$N610:$S610,AN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AO$2),SUMIF(CLASS!$N610:$S610,AO$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AP$2),SUMIF(CLASS!$N610:$S610,AP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AQ$2),SUMIF(CLASS!$N610:$S610,AQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AR$2),SUMIF(CLASS!$N610:$S610,AR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AS$2),SUMIF(CLASS!$N610:$S610,AS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AT$2),SUMIF(CLASS!$N610:$S610,AT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AU$2),SUMIF(CLASS!$N610:$S610,AU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AV$2),SUMIF(CLASS!$N610:$S610,AV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AW$2),SUMIF(CLASS!$N610:$S610,AW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AX$2),SUMIF(CLASS!$N610:$S610,AX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AY$2),SUMIF(CLASS!$N610:$S610,AY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AZ$2),SUMIF(CLASS!$N610:$S610,AZ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BA$2),SUMIF(CLASS!$N610:$S610,BA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BB$2),SUMIF(CLASS!$N610:$S610,BB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BC$2),SUMIF(CLASS!$N610:$S610,BC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BD$2),SUMIF(CLASS!$N610:$S610,BD$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BE$2),SUMIF(CLASS!$N610:$S610,BE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BF$2),SUMIF(CLASS!$N610:$S610,BF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BG$2),SUMIF(CLASS!$N610:$S610,BG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BH$2),SUMIF(CLASS!$N610:$S610,BH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BI$2),SUMIF(CLASS!$N610:$S610,BI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BJ$2),SUMIF(CLASS!$N610:$S610,BJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BK$2),SUMIF(CLASS!$N610:$S610,BK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BL$2),SUMIF(CLASS!$N610:$S610,BL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BM$2),SUMIF(CLASS!$N610:$S610,BM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BN$2),SUMIF(CLASS!$N610:$S610,BN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BO$2),SUMIF(CLASS!$N610:$S610,BO$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BP$2),SUMIF(CLASS!$N610:$S610,BP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BQ$2),SUMIF(CLASS!$N610:$S610,BQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BR$2),SUMIF(CLASS!$N610:$S610,BR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BS$2),SUMIF(CLASS!$N610:$S610,BS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BT$2),SUMIF(CLASS!$N610:$S610,BT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BU$2),SUMIF(CLASS!$N610:$S610,BU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BV$2),SUMIF(CLASS!$N610:$S610,BV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BW$2),SUMIF(CLASS!$N610:$S610,BW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BX$2),SUMIF(CLASS!$N610:$S610,BX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BY$2),SUMIF(CLASS!$N610:$S610,BY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BZ$2),SUMIF(CLASS!$N610:$S610,BZ$3,CLASS!$E610:$J610))","v":0},null,null,3074.58,13107.42,0,0,0,0,16182,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A611","v":456.09},{"$f":"ACCOUNTS!B611","v":"Other Elect Revenue - Small Generator Application Fee"},{"$f":"ACCOUNTS!C611","v":500},0,{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,E$2),SUMIF(CLASS!$N611:$S611,E$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,F$2),SUMIF(CLASS!$N611:$S611,F$3,CLASS!$E611:$J611))","v":95},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,G$2),SUMIF(CLASS!$N611:$S611,G$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,H$2),SUMIF(CLASS!$N611:$S611,H$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,I$2),SUMIF(CLASS!$N611:$S611,I$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,J$2),SUMIF(CLASS!$N611:$S611,J$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,K$2),SUMIF(CLASS!$N611:$S611,K$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,L$2),SUMIF(CLASS!$N611:$S611,L$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,M$2),SUMIF(CLASS!$N611:$S611,M$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,N$2),SUMIF(CLASS!$N611:$S611,N$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,O$2),SUMIF(CLASS!$N611:$S611,O$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,P$2),SUMIF(CLASS!$N611:$S611,P$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,Q$2),SUMIF(CLASS!$N611:$S611,Q$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,R$2),SUMIF(CLASS!$N611:$S611,R$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,S$2),SUMIF(CLASS!$N611:$S611,S$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,T$2),SUMIF(CLASS!$N611:$S611,T$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,U$2),SUMIF(CLASS!$N611:$S611,U$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,V$2),SUMIF(CLASS!$N611:$S611,V$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,W$2),SUMIF(CLASS!$N611:$S611,W$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,X$2),SUMIF(CLASS!$N611:$S611,X$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,Y$2),SUMIF(CLASS!$N611:$S611,Y$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,Z$2),SUMIF(CLASS!$N611:$S611,Z$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AA$2),SUMIF(CLASS!$N611:$S611,AA$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AB$2),SUMIF(CLASS!$N611:$S611,AB$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AC$2),SUMIF(CLASS!$N611:$S611,AC$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AD$2),SUMIF(CLASS!$N611:$S611,AD$3,CLASS!$E611:$J611))","v":405},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AE$2),SUMIF(CLASS!$N611:$S611,AE$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AF$2),SUMIF(CLASS!$N611:$S611,AF$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AG$2),SUMIF(CLASS!$N611:$S611,AG$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AH$2),SUMIF(CLASS!$N611:$S611,AH$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AI$2),SUMIF(CLASS!$N611:$S611,AI$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AJ$2),SUMIF(CLASS!$N611:$S611,AJ$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AK$2),SUMIF(CLASS!$N611:$S611,AK$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AL$2),SUMIF(CLASS!$N611:$S611,AL$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AM$2),SUMIF(CLASS!$N611:$S611,AM$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AN$2),SUMIF(CLASS!$N611:$S611,AN$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AO$2),SUMIF(CLASS!$N611:$S611,AO$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AP$2),SUMIF(CLASS!$N611:$S611,AP$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AQ$2),SUMIF(CLASS!$N611:$S611,AQ$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AR$2),SUMIF(CLASS!$N611:$S611,AR$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AS$2),SUMIF(CLASS!$N611:$S611,AS$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AT$2),SUMIF(CLASS!$N611:$S611,AT$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AU$2),SUMIF(CLASS!$N611:$S611,AU$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AV$2),SUMIF(CLASS!$N611:$S611,AV$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AW$2),SUMIF(CLASS!$N611:$S611,AW$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AX$2),SUMIF(CLASS!$N611:$S611,AX$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AY$2),SUMIF(CLASS!$N611:$S611,AY$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,AZ$2),SUMIF(CLASS!$N611:$S611,AZ$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BA$2),SUMIF(CLASS!$N611:$S611,BA$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BB$2),SUMIF(CLASS!$N611:$S611,BB$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BC$2),SUMIF(CLASS!$N611:$S611,BC$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BD$2),SUMIF(CLASS!$N611:$S611,BD$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BE$2),SUMIF(CLASS!$N611:$S611,BE$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BF$2),SUMIF(CLASS!$N611:$S611,BF$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BG$2),SUMIF(CLASS!$N611:$S611,BG$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BH$2),SUMIF(CLASS!$N611:$S611,BH$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BI$2),SUMIF(CLASS!$N611:$S611,BI$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BJ$2),SUMIF(CLASS!$N611:$S611,BJ$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BK$2),SUMIF(CLASS!$N611:$S611,BK$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BL$2),SUMIF(CLASS!$N611:$S611,BL$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BM$2),SUMIF(CLASS!$N611:$S611,BM$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BN$2),SUMIF(CLASS!$N611:$S611,BN$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BO$2),SUMIF(CLASS!$N611:$S611,BO$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BP$2),SUMIF(CLASS!$N611:$S611,BP$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BQ$2),SUMIF(CLASS!$N611:$S611,BQ$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BR$2),SUMIF(CLASS!$N611:$S611,BR$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BS$2),SUMIF(CLASS!$N611:$S611,BS$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BT$2),SUMIF(CLASS!$N611:$S611,BT$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BU$2),SUMIF(CLASS!$N611:$S611,BU$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BV$2),SUMIF(CLASS!$N611:$S611,BV$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BW$2),SUMIF(CLASS!$N611:$S611,BW$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BX$2),SUMIF(CLASS!$N611:$S611,BX$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BY$2),SUMIF(CLASS!$N611:$S611,BY$3,CLASS!$E611:$J611))","v":0},{"$f":"IF(CLASS!$L611<>0,FUNCALLOC!$C611*INDEX(INDIRECT(ACCOUNTS!$R611),2,BZ$2),SUMIF(CLASS!$N611:$S611,BZ$3,CLASS!$E611:$J611))","v":0},null,null,95,405,0,0,0,0,500,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A612","v":456.1},{"$f":"ACCOUNTS!B612","v":"Other Elect Revenue - Intolight"},{"$f":"ACCOUNTS!C612","v":-6464},0,{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,E$2),SUMIF(CLASS!$N612:$S612,E$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,F$2),SUMIF(CLASS!$N612:$S612,F$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,G$2),SUMIF(CLASS!$N612:$S612,G$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,H$2),SUMIF(CLASS!$N612:$S612,H$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,I$2),SUMIF(CLASS!$N612:$S612,I$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,J$2),SUMIF(CLASS!$N612:$S612,J$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,K$2),SUMIF(CLASS!$N612:$S612,K$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,L$2),SUMIF(CLASS!$N612:$S612,L$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,M$2),SUMIF(CLASS!$N612:$S612,M$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,N$2),SUMIF(CLASS!$N612:$S612,N$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,O$2),SUMIF(CLASS!$N612:$S612,O$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,P$2),SUMIF(CLASS!$N612:$S612,P$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,Q$2),SUMIF(CLASS!$N612:$S612,Q$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,R$2),SUMIF(CLASS!$N612:$S612,R$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,S$2),SUMIF(CLASS!$N612:$S612,S$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,T$2),SUMIF(CLASS!$N612:$S612,T$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,U$2),SUMIF(CLASS!$N612:$S612,U$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,V$2),SUMIF(CLASS!$N612:$S612,V$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,W$2),SUMIF(CLASS!$N612:$S612,W$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,X$2),SUMIF(CLASS!$N612:$S612,X$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,Y$2),SUMIF(CLASS!$N612:$S612,Y$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,Z$2),SUMIF(CLASS!$N612:$S612,Z$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AA$2),SUMIF(CLASS!$N612:$S612,AA$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AB$2),SUMIF(CLASS!$N612:$S612,AB$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AC$2),SUMIF(CLASS!$N612:$S612,AC$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AD$2),SUMIF(CLASS!$N612:$S612,AD$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AE$2),SUMIF(CLASS!$N612:$S612,AE$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AF$2),SUMIF(CLASS!$N612:$S612,AF$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AG$2),SUMIF(CLASS!$N612:$S612,AG$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AH$2),SUMIF(CLASS!$N612:$S612,AH$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AI$2),SUMIF(CLASS!$N612:$S612,AI$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AJ$2),SUMIF(CLASS!$N612:$S612,AJ$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AK$2),SUMIF(CLASS!$N612:$S612,AK$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AL$2),SUMIF(CLASS!$N612:$S612,AL$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AM$2),SUMIF(CLASS!$N612:$S612,AM$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AN$2),SUMIF(CLASS!$N612:$S612,AN$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AO$2),SUMIF(CLASS!$N612:$S612,AO$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AP$2),SUMIF(CLASS!$N612:$S612,AP$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AQ$2),SUMIF(CLASS!$N612:$S612,AQ$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AR$2),SUMIF(CLASS!$N612:$S612,AR$3,CLASS!$E612:$J612))","v":-6464},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AS$2),SUMIF(CLASS!$N612:$S612,AS$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AT$2),SUMIF(CLASS!$N612:$S612,AT$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AU$2),SUMIF(CLASS!$N612:$S612,AU$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AV$2),SUMIF(CLASS!$N612:$S612,AV$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AW$2),SUMIF(CLASS!$N612:$S612,AW$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AX$2),SUMIF(CLASS!$N612:$S612,AX$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AY$2),SUMIF(CLASS!$N612:$S612,AY$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,AZ$2),SUMIF(CLASS!$N612:$S612,AZ$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BA$2),SUMIF(CLASS!$N612:$S612,BA$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BB$2),SUMIF(CLASS!$N612:$S612,BB$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BC$2),SUMIF(CLASS!$N612:$S612,BC$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BD$2),SUMIF(CLASS!$N612:$S612,BD$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BE$2),SUMIF(CLASS!$N612:$S612,BE$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BF$2),SUMIF(CLASS!$N612:$S612,BF$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BG$2),SUMIF(CLASS!$N612:$S612,BG$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BH$2),SUMIF(CLASS!$N612:$S612,BH$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BI$2),SUMIF(CLASS!$N612:$S612,BI$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BJ$2),SUMIF(CLASS!$N612:$S612,BJ$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BK$2),SUMIF(CLASS!$N612:$S612,BK$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BL$2),SUMIF(CLASS!$N612:$S612,BL$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BM$2),SUMIF(CLASS!$N612:$S612,BM$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BN$2),SUMIF(CLASS!$N612:$S612,BN$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BO$2),SUMIF(CLASS!$N612:$S612,BO$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BP$2),SUMIF(CLASS!$N612:$S612,BP$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BQ$2),SUMIF(CLASS!$N612:$S612,BQ$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BR$2),SUMIF(CLASS!$N612:$S612,BR$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BS$2),SUMIF(CLASS!$N612:$S612,BS$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BT$2),SUMIF(CLASS!$N612:$S612,BT$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BU$2),SUMIF(CLASS!$N612:$S612,BU$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BV$2),SUMIF(CLASS!$N612:$S612,BV$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BW$2),SUMIF(CLASS!$N612:$S612,BW$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BX$2),SUMIF(CLASS!$N612:$S612,BX$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BY$2),SUMIF(CLASS!$N612:$S612,BY$3,CLASS!$E612:$J612))","v":0},{"$f":"IF(CLASS!$L612<>0,FUNCALLOC!$C612*INDEX(INDIRECT(ACCOUNTS!$R612),2,BZ$2),SUMIF(CLASS!$N612:$S612,BZ$3,CLASS!$E612:$J612))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-6464,0,0,0,-6464,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A613","v":456.11},{"$f":"ACCOUNTS!B613","v":"Other Elect Revenue - AG Settlement"},{"$f":"ACCOUNTS!C613","v":-24},0,{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,E$2),SUMIF(CLASS!$N613:$S613,E$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,F$2),SUMIF(CLASS!$N613:$S613,F$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,G$2),SUMIF(CLASS!$N613:$S613,G$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,H$2),SUMIF(CLASS!$N613:$S613,H$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,I$2),SUMIF(CLASS!$N613:$S613,I$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,J$2),SUMIF(CLASS!$N613:$S613,J$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,K$2),SUMIF(CLASS!$N613:$S613,K$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,L$2),SUMIF(CLASS!$N613:$S613,L$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,M$2),SUMIF(CLASS!$N613:$S613,M$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,N$2),SUMIF(CLASS!$N613:$S613,N$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,O$2),SUMIF(CLASS!$N613:$S613,O$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,P$2),SUMIF(CLASS!$N613:$S613,P$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,Q$2),SUMIF(CLASS!$N613:$S613,Q$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,R$2),SUMIF(CLASS!$N613:$S613,R$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,S$2),SUMIF(CLASS!$N613:$S613,S$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,T$2),SUMIF(CLASS!$N613:$S613,T$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,U$2),SUMIF(CLASS!$N613:$S613,U$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,V$2),SUMIF(CLASS!$N613:$S613,V$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,W$2),SUMIF(CLASS!$N613:$S613,W$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,X$2),SUMIF(CLASS!$N613:$S613,X$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,Y$2),SUMIF(CLASS!$N613:$S613,Y$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,Z$2),SUMIF(CLASS!$N613:$S613,Z$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AA$2),SUMIF(CLASS!$N613:$S613,AA$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AB$2),SUMIF(CLASS!$N613:$S613,AB$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AC$2),SUMIF(CLASS!$N613:$S613,AC$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AD$2),SUMIF(CLASS!$N613:$S613,AD$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AE$2),SUMIF(CLASS!$N613:$S613,AE$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AF$2),SUMIF(CLASS!$N613:$S613,AF$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AG$2),SUMIF(CLASS!$N613:$S613,AG$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AH$2),SUMIF(CLASS!$N613:$S613,AH$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AI$2),SUMIF(CLASS!$N613:$S613,AI$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AJ$2),SUMIF(CLASS!$N613:$S613,AJ$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AK$2),SUMIF(CLASS!$N613:$S613,AK$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AL$2),SUMIF(CLASS!$N613:$S613,AL$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AM$2),SUMIF(CLASS!$N613:$S613,AM$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AN$2),SUMIF(CLASS!$N613:$S613,AN$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AO$2),SUMIF(CLASS!$N613:$S613,AO$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AP$2),SUMIF(CLASS!$N613:$S613,AP$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AQ$2),SUMIF(CLASS!$N613:$S613,AQ$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AR$2),SUMIF(CLASS!$N613:$S613,AR$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AS$2),SUMIF(CLASS!$N613:$S613,AS$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AT$2),SUMIF(CLASS!$N613:$S613,AT$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AU$2),SUMIF(CLASS!$N613:$S613,AU$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AV$2),SUMIF(CLASS!$N613:$S613,AV$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AW$2),SUMIF(CLASS!$N613:$S613,AW$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AX$2),SUMIF(CLASS!$N613:$S613,AX$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AY$2),SUMIF(CLASS!$N613:$S613,AY$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,AZ$2),SUMIF(CLASS!$N613:$S613,AZ$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BA$2),SUMIF(CLASS!$N613:$S613,BA$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BB$2),SUMIF(CLASS!$N613:$S613,BB$3,CLASS!$E613:$J613))","v":-24},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BC$2),SUMIF(CLASS!$N613:$S613,BC$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BD$2),SUMIF(CLASS!$N613:$S613,BD$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BE$2),SUMIF(CLASS!$N613:$S613,BE$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BF$2),SUMIF(CLASS!$N613:$S613,BF$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BG$2),SUMIF(CLASS!$N613:$S613,BG$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BH$2),SUMIF(CLASS!$N613:$S613,BH$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BI$2),SUMIF(CLASS!$N613:$S613,BI$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BJ$2),SUMIF(CLASS!$N613:$S613,BJ$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BK$2),SUMIF(CLASS!$N613:$S613,BK$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BL$2),SUMIF(CLASS!$N613:$S613,BL$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BM$2),SUMIF(CLASS!$N613:$S613,BM$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BN$2),SUMIF(CLASS!$N613:$S613,BN$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BO$2),SUMIF(CLASS!$N613:$S613,BO$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BP$2),SUMIF(CLASS!$N613:$S613,BP$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BQ$2),SUMIF(CLASS!$N613:$S613,BQ$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BR$2),SUMIF(CLASS!$N613:$S613,BR$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BS$2),SUMIF(CLASS!$N613:$S613,BS$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BT$2),SUMIF(CLASS!$N613:$S613,BT$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BU$2),SUMIF(CLASS!$N613:$S613,BU$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BV$2),SUMIF(CLASS!$N613:$S613,BV$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BW$2),SUMIF(CLASS!$N613:$S613,BW$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BX$2),SUMIF(CLASS!$N613:$S613,BX$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BY$2),SUMIF(CLASS!$N613:$S613,BY$3,CLASS!$E613:$J613))","v":0},{"$f":"IF(CLASS!$L613<>0,FUNCALLOC!$C613*INDEX(INDIRECT(ACCOUNTS!$R613),2,BZ$2),SUMIF(CLASS!$N613:$S613,BZ$3,CLASS!$E613:$J613))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-24,0,0,0,-24,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A614","v":456.12},{"$f":"ACCOUNTS!B614","v":"Other Elect Revenue - REC Revenue"},{"$f":"ACCOUNTS!C614","v":0},0,{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,E$2),SUMIF(CLASS!$N614:$S614,E$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,F$2),SUMIF(CLASS!$N614:$S614,F$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,G$2),SUMIF(CLASS!$N614:$S614,G$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,H$2),SUMIF(CLASS!$N614:$S614,H$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,I$2),SUMIF(CLASS!$N614:$S614,I$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,J$2),SUMIF(CLASS!$N614:$S614,J$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,K$2),SUMIF(CLASS!$N614:$S614,K$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,L$2),SUMIF(CLASS!$N614:$S614,L$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,M$2),SUMIF(CLASS!$N614:$S614,M$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,N$2),SUMIF(CLASS!$N614:$S614,N$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,O$2),SUMIF(CLASS!$N614:$S614,O$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,P$2),SUMIF(CLASS!$N614:$S614,P$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,Q$2),SUMIF(CLASS!$N614:$S614,Q$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,R$2),SUMIF(CLASS!$N614:$S614,R$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,S$2),SUMIF(CLASS!$N614:$S614,S$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,T$2),SUMIF(CLASS!$N614:$S614,T$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,U$2),SUMIF(CLASS!$N614:$S614,U$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,V$2),SUMIF(CLASS!$N614:$S614,V$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,W$2),SUMIF(CLASS!$N614:$S614,W$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,X$2),SUMIF(CLASS!$N614:$S614,X$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,Y$2),SUMIF(CLASS!$N614:$S614,Y$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,Z$2),SUMIF(CLASS!$N614:$S614,Z$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AA$2),SUMIF(CLASS!$N614:$S614,AA$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AB$2),SUMIF(CLASS!$N614:$S614,AB$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AC$2),SUMIF(CLASS!$N614:$S614,AC$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AD$2),SUMIF(CLASS!$N614:$S614,AD$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AE$2),SUMIF(CLASS!$N614:$S614,AE$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AF$2),SUMIF(CLASS!$N614:$S614,AF$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AG$2),SUMIF(CLASS!$N614:$S614,AG$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AH$2),SUMIF(CLASS!$N614:$S614,AH$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AI$2),SUMIF(CLASS!$N614:$S614,AI$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AJ$2),SUMIF(CLASS!$N614:$S614,AJ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AK$2),SUMIF(CLASS!$N614:$S614,AK$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AL$2),SUMIF(CLASS!$N614:$S614,AL$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AM$2),SUMIF(CLASS!$N614:$S614,AM$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AN$2),SUMIF(CLASS!$N614:$S614,AN$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AO$2),SUMIF(CLASS!$N614:$S614,AO$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AP$2),SUMIF(CLASS!$N614:$S614,AP$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AQ$2),SUMIF(CLASS!$N614:$S614,AQ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AR$2),SUMIF(CLASS!$N614:$S614,AR$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AS$2),SUMIF(CLASS!$N614:$S614,AS$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AT$2),SUMIF(CLASS!$N614:$S614,AT$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AU$2),SUMIF(CLASS!$N614:$S614,AU$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AV$2),SUMIF(CLASS!$N614:$S614,AV$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AW$2),SUMIF(CLASS!$N614:$S614,AW$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AX$2),SUMIF(CLASS!$N614:$S614,AX$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AY$2),SUMIF(CLASS!$N614:$S614,AY$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,AZ$2),SUMIF(CLASS!$N614:$S614,AZ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BA$2),SUMIF(CLASS!$N614:$S614,BA$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BB$2),SUMIF(CLASS!$N614:$S614,BB$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BC$2),SUMIF(CLASS!$N614:$S614,BC$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BD$2),SUMIF(CLASS!$N614:$S614,BD$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BE$2),SUMIF(CLASS!$N614:$S614,BE$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BF$2),SUMIF(CLASS!$N614:$S614,BF$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BG$2),SUMIF(CLASS!$N614:$S614,BG$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BH$2),SUMIF(CLASS!$N614:$S614,BH$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BI$2),SUMIF(CLASS!$N614:$S614,BI$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BJ$2),SUMIF(CLASS!$N614:$S614,BJ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BK$2),SUMIF(CLASS!$N614:$S614,BK$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BL$2),SUMIF(CLASS!$N614:$S614,BL$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BM$2),SUMIF(CLASS!$N614:$S614,BM$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BN$2),SUMIF(CLASS!$N614:$S614,BN$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BO$2),SUMIF(CLASS!$N614:$S614,BO$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BP$2),SUMIF(CLASS!$N614:$S614,BP$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BQ$2),SUMIF(CLASS!$N614:$S614,BQ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BR$2),SUMIF(CLASS!$N614:$S614,BR$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BS$2),SUMIF(CLASS!$N614:$S614,BS$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BT$2),SUMIF(CLASS!$N614:$S614,BT$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BU$2),SUMIF(CLASS!$N614:$S614,BU$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BV$2),SUMIF(CLASS!$N614:$S614,BV$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BW$2),SUMIF(CLASS!$N614:$S614,BW$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BX$2),SUMIF(CLASS!$N614:$S614,BX$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BY$2),SUMIF(CLASS!$N614:$S614,BY$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$R614),2,BZ$2),SUMIF(CLASS!$N614:$S614,BZ$3,CLASS!$E614:$J614))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A615","v":456.13},{"$f":"ACCOUNTS!B615","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C615","v":16513},0,{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,E$2),SUMIF(CLASS!$N615:$S615,E$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,F$2),SUMIF(CLASS!$N615:$S615,F$3,CLASS!$E615:$J615))","v":3137.4700000000003},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,G$2),SUMIF(CLASS!$N615:$S615,G$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,H$2),SUMIF(CLASS!$N615:$S615,H$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,I$2),SUMIF(CLASS!$N615:$S615,I$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,J$2),SUMIF(CLASS!$N615:$S615,J$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,K$2),SUMIF(CLASS!$N615:$S615,K$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,L$2),SUMIF(CLASS!$N615:$S615,L$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,M$2),SUMIF(CLASS!$N615:$S615,M$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,N$2),SUMIF(CLASS!$N615:$S615,N$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,O$2),SUMIF(CLASS!$N615:$S615,O$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,P$2),SUMIF(CLASS!$N615:$S615,P$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Q$2),SUMIF(CLASS!$N615:$S615,Q$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,R$2),SUMIF(CLASS!$N615:$S615,R$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,S$2),SUMIF(CLASS!$N615:$S615,S$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,T$2),SUMIF(CLASS!$N615:$S615,T$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,U$2),SUMIF(CLASS!$N615:$S615,U$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,V$2),SUMIF(CLASS!$N615:$S615,V$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,W$2),SUMIF(CLASS!$N615:$S615,W$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,X$2),SUMIF(CLASS!$N615:$S615,X$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Y$2),SUMIF(CLASS!$N615:$S615,Y$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Z$2),SUMIF(CLASS!$N615:$S615,Z$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AA$2),SUMIF(CLASS!$N615:$S615,AA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AB$2),SUMIF(CLASS!$N615:$S615,AB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AC$2),SUMIF(CLASS!$N615:$S615,AC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AD$2),SUMIF(CLASS!$N615:$S615,AD$3,CLASS!$E615:$J615))","v":13375.53},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AE$2),SUMIF(CLASS!$N615:$S615,AE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AF$2),SUMIF(CLASS!$N615:$S615,AF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AG$2),SUMIF(CLASS!$N615:$S615,AG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AH$2),SUMIF(CLASS!$N615:$S615,AH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AI$2),SUMIF(CLASS!$N615:$S615,AI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AJ$2),SUMIF(CLASS!$N615:$S615,AJ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AK$2),SUMIF(CLASS!$N615:$S615,AK$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AL$2),SUMIF(CLASS!$N615:$S615,AL$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AM$2),SUMIF(CLASS!$N615:$S615,AM$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AN$2),SUMIF(CLASS!$N615:$S615,AN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AO$2),SUMIF(CLASS!$N615:$S615,AO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AP$2),SUMIF(CLASS!$N615:$S615,AP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AQ$2),SUMIF(CLASS!$N615:$S615,AQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AR$2),SUMIF(CLASS!$N615:$S615,AR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AS$2),SUMIF(CLASS!$N615:$S615,AS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AT$2),SUMIF(CLASS!$N615:$S615,AT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AU$2),SUMIF(CLASS!$N615:$S615,AU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AV$2),SUMIF(CLASS!$N615:$S615,AV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AW$2),SUMIF(CLASS!$N615:$S615,AW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AX$2),SUMIF(CLASS!$N615:$S615,AX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AY$2),SUMIF(CLASS!$N615:$S615,AY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AZ$2),SUMIF(CLASS!$N615:$S615,AZ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BA$2),SUMIF(CLASS!$N615:$S615,BA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BB$2),SUMIF(CLASS!$N615:$S615,BB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BC$2),SUMIF(CLASS!$N615:$S615,BC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BD$2),SUMIF(CLASS!$N615:$S615,BD$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BE$2),SUMIF(CLASS!$N615:$S615,BE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BF$2),SUMIF(CLASS!$N615:$S615,BF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BG$2),SUMIF(CLASS!$N615:$S615,BG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BH$2),SUMIF(CLASS!$N615:$S615,BH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BI$2),SUMIF(CLASS!$N615:$S615,BI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BJ$2),SUMIF(CLASS!$N615:$S615,BJ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BK$2),SUMIF(CLASS!$N615:$S615,BK$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BL$2),SUMIF(CLASS!$N615:$S615,BL$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BM$2),SUMIF(CLASS!$N615:$S615,BM$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BN$2),SUMIF(CLASS!$N615:$S615,BN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BO$2),SUMIF(CLASS!$N615:$S615,BO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BP$2),SUMIF(CLASS!$N615:$S615,BP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BQ$2),SUMIF(CLASS!$N615:$S615,BQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BR$2),SUMIF(CLASS!$N615:$S615,BR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BS$2),SUMIF(CLASS!$N615:$S615,BS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BT$2),SUMIF(CLASS!$N615:$S615,BT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BU$2),SUMIF(CLASS!$N615:$S615,BU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BV$2),SUMIF(CLASS!$N615:$S615,BV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BW$2),SUMIF(CLASS!$N615:$S615,BW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BX$2),SUMIF(CLASS!$N615:$S615,BX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BY$2),SUMIF(CLASS!$N615:$S615,BY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BZ$2),SUMIF(CLASS!$N615:$S615,BZ$3,CLASS!$E615:$J615))","v":0},null,null,3137.4700000000003,13375.53,0,0,0,0,16513,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A616","v":456.14},{"$f":"ACCOUNTS!B616","v":"Other Elect Revenue -  Imbalance"},{"$f":"ACCOUNTS!C616","v":1975116.05},0,{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,E$2),SUMIF(CLASS!$N616:$S616,E$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,F$2),SUMIF(CLASS!$N616:$S616,F$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,G$2),SUMIF(CLASS!$N616:$S616,G$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,H$2),SUMIF(CLASS!$N616:$S616,H$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,I$2),SUMIF(CLASS!$N616:$S616,I$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,J$2),SUMIF(CLASS!$N616:$S616,J$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,K$2),SUMIF(CLASS!$N616:$S616,K$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,L$2),SUMIF(CLASS!$N616:$S616,L$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,M$2),SUMIF(CLASS!$N616:$S616,M$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,N$2),SUMIF(CLASS!$N616:$S616,N$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,O$2),SUMIF(CLASS!$N616:$S616,O$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,P$2),SUMIF(CLASS!$N616:$S616,P$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,Q$2),SUMIF(CLASS!$N616:$S616,Q$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,R$2),SUMIF(CLASS!$N616:$S616,R$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,S$2),SUMIF(CLASS!$N616:$S616,S$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,T$2),SUMIF(CLASS!$N616:$S616,T$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,U$2),SUMIF(CLASS!$N616:$S616,U$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,V$2),SUMIF(CLASS!$N616:$S616,V$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,W$2),SUMIF(CLASS!$N616:$S616,W$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,X$2),SUMIF(CLASS!$N616:$S616,X$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,Y$2),SUMIF(CLASS!$N616:$S616,Y$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,Z$2),SUMIF(CLASS!$N616:$S616,Z$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AA$2),SUMIF(CLASS!$N616:$S616,AA$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AB$2),SUMIF(CLASS!$N616:$S616,AB$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AC$2),SUMIF(CLASS!$N616:$S616,AC$3,CLASS!$E616:$J616))","v":1975116.05},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AD$2),SUMIF(CLASS!$N616:$S616,AD$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AE$2),SUMIF(CLASS!$N616:$S616,AE$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AF$2),SUMIF(CLASS!$N616:$S616,AF$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AG$2),SUMIF(CLASS!$N616:$S616,AG$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AH$2),SUMIF(CLASS!$N616:$S616,AH$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AI$2),SUMIF(CLASS!$N616:$S616,AI$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AJ$2),SUMIF(CLASS!$N616:$S616,AJ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AK$2),SUMIF(CLASS!$N616:$S616,AK$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AL$2),SUMIF(CLASS!$N616:$S616,AL$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AM$2),SUMIF(CLASS!$N616:$S616,AM$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AN$2),SUMIF(CLASS!$N616:$S616,AN$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AO$2),SUMIF(CLASS!$N616:$S616,AO$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AP$2),SUMIF(CLASS!$N616:$S616,AP$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AQ$2),SUMIF(CLASS!$N616:$S616,AQ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AR$2),SUMIF(CLASS!$N616:$S616,AR$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AS$2),SUMIF(CLASS!$N616:$S616,AS$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AT$2),SUMIF(CLASS!$N616:$S616,AT$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AU$2),SUMIF(CLASS!$N616:$S616,AU$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AV$2),SUMIF(CLASS!$N616:$S616,AV$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AW$2),SUMIF(CLASS!$N616:$S616,AW$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AX$2),SUMIF(CLASS!$N616:$S616,AX$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AY$2),SUMIF(CLASS!$N616:$S616,AY$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,AZ$2),SUMIF(CLASS!$N616:$S616,AZ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BA$2),SUMIF(CLASS!$N616:$S616,BA$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BB$2),SUMIF(CLASS!$N616:$S616,BB$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BC$2),SUMIF(CLASS!$N616:$S616,BC$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BD$2),SUMIF(CLASS!$N616:$S616,BD$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BE$2),SUMIF(CLASS!$N616:$S616,BE$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BF$2),SUMIF(CLASS!$N616:$S616,BF$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BG$2),SUMIF(CLASS!$N616:$S616,BG$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BH$2),SUMIF(CLASS!$N616:$S616,BH$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BI$2),SUMIF(CLASS!$N616:$S616,BI$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BJ$2),SUMIF(CLASS!$N616:$S616,BJ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BK$2),SUMIF(CLASS!$N616:$S616,BK$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BL$2),SUMIF(CLASS!$N616:$S616,BL$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BM$2),SUMIF(CLASS!$N616:$S616,BM$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BN$2),SUMIF(CLASS!$N616:$S616,BN$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BO$2),SUMIF(CLASS!$N616:$S616,BO$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BP$2),SUMIF(CLASS!$N616:$S616,BP$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BQ$2),SUMIF(CLASS!$N616:$S616,BQ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BR$2),SUMIF(CLASS!$N616:$S616,BR$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BS$2),SUMIF(CLASS!$N616:$S616,BS$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BT$2),SUMIF(CLASS!$N616:$S616,BT$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BU$2),SUMIF(CLASS!$N616:$S616,BU$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BV$2),SUMIF(CLASS!$N616:$S616,BV$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BW$2),SUMIF(CLASS!$N616:$S616,BW$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BX$2),SUMIF(CLASS!$N616:$S616,BX$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BY$2),SUMIF(CLASS!$N616:$S616,BY$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$R616),2,BZ$2),SUMIF(CLASS!$N616:$S616,BZ$3,CLASS!$E616:$J616))","v":0},null,null,1975116.05,0,0,0,0,0,1975116.05,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,E$2),SUMIF(CLASS!$N617:$S617,E$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,F$2),SUMIF(CLASS!$N617:$S617,F$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,G$2),SUMIF(CLASS!$N617:$S617,G$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,H$2),SUMIF(CLASS!$N617:$S617,H$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,I$2),SUMIF(CLASS!$N617:$S617,I$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,J$2),SUMIF(CLASS!$N617:$S617,J$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,K$2),SUMIF(CLASS!$N617:$S617,K$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,L$2),SUMIF(CLASS!$N617:$S617,L$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,M$2),SUMIF(CLASS!$N617:$S617,M$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,N$2),SUMIF(CLASS!$N617:$S617,N$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,O$2),SUMIF(CLASS!$N617:$S617,O$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,P$2),SUMIF(CLASS!$N617:$S617,P$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,Q$2),SUMIF(CLASS!$N617:$S617,Q$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,R$2),SUMIF(CLASS!$N617:$S617,R$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,S$2),SUMIF(CLASS!$N617:$S617,S$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,T$2),SUMIF(CLASS!$N617:$S617,T$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,U$2),SUMIF(CLASS!$N617:$S617,U$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,V$2),SUMIF(CLASS!$N617:$S617,V$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,W$2),SUMIF(CLASS!$N617:$S617,W$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,X$2),SUMIF(CLASS!$N617:$S617,X$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,Y$2),SUMIF(CLASS!$N617:$S617,Y$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,Z$2),SUMIF(CLASS!$N617:$S617,Z$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AA$2),SUMIF(CLASS!$N617:$S617,AA$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AB$2),SUMIF(CLASS!$N617:$S617,AB$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AC$2),SUMIF(CLASS!$N617:$S617,AC$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AD$2),SUMIF(CLASS!$N617:$S617,AD$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AE$2),SUMIF(CLASS!$N617:$S617,AE$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AF$2),SUMIF(CLASS!$N617:$S617,AF$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AG$2),SUMIF(CLASS!$N617:$S617,AG$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AH$2),SUMIF(CLASS!$N617:$S617,AH$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AI$2),SUMIF(CLASS!$N617:$S617,AI$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AJ$2),SUMIF(CLASS!$N617:$S617,AJ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AK$2),SUMIF(CLASS!$N617:$S617,AK$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AL$2),SUMIF(CLASS!$N617:$S617,AL$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AM$2),SUMIF(CLASS!$N617:$S617,AM$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AN$2),SUMIF(CLASS!$N617:$S617,AN$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AO$2),SUMIF(CLASS!$N617:$S617,AO$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AP$2),SUMIF(CLASS!$N617:$S617,AP$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AQ$2),SUMIF(CLASS!$N617:$S617,AQ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AR$2),SUMIF(CLASS!$N617:$S617,AR$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AS$2),SUMIF(CLASS!$N617:$S617,AS$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AT$2),SUMIF(CLASS!$N617:$S617,AT$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AU$2),SUMIF(CLASS!$N617:$S617,AU$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AV$2),SUMIF(CLASS!$N617:$S617,AV$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AW$2),SUMIF(CLASS!$N617:$S617,AW$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AX$2),SUMIF(CLASS!$N617:$S617,AX$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AY$2),SUMIF(CLASS!$N617:$S617,AY$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,AZ$2),SUMIF(CLASS!$N617:$S617,AZ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BA$2),SUMIF(CLASS!$N617:$S617,BA$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BB$2),SUMIF(CLASS!$N617:$S617,BB$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BC$2),SUMIF(CLASS!$N617:$S617,BC$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BD$2),SUMIF(CLASS!$N617:$S617,BD$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BE$2),SUMIF(CLASS!$N617:$S617,BE$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BF$2),SUMIF(CLASS!$N617:$S617,BF$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BG$2),SUMIF(CLASS!$N617:$S617,BG$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BH$2),SUMIF(CLASS!$N617:$S617,BH$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BI$2),SUMIF(CLASS!$N617:$S617,BI$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BJ$2),SUMIF(CLASS!$N617:$S617,BJ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BK$2),SUMIF(CLASS!$N617:$S617,BK$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BL$2),SUMIF(CLASS!$N617:$S617,BL$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BM$2),SUMIF(CLASS!$N617:$S617,BM$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BN$2),SUMIF(CLASS!$N617:$S617,BN$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BO$2),SUMIF(CLASS!$N617:$S617,BO$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BP$2),SUMIF(CLASS!$N617:$S617,BP$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BQ$2),SUMIF(CLASS!$N617:$S617,BQ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BR$2),SUMIF(CLASS!$N617:$S617,BR$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BS$2),SUMIF(CLASS!$N617:$S617,BS$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BT$2),SUMIF(CLASS!$N617:$S617,BT$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BU$2),SUMIF(CLASS!$N617:$S617,BU$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BV$2),SUMIF(CLASS!$N617:$S617,BV$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BW$2),SUMIF(CLASS!$N617:$S617,BW$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BX$2),SUMIF(CLASS!$N617:$S617,BX$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BY$2),SUMIF(CLASS!$N617:$S617,BY$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$R617),2,BZ$2),SUMIF(CLASS!$N617:$S617,BZ$3,CLASS!$E617:$J617))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,E$2),SUMIF(CLASS!$N618:$S618,E$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,F$2),SUMIF(CLASS!$N618:$S618,F$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,G$2),SUMIF(CLASS!$N618:$S618,G$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,H$2),SUMIF(CLASS!$N618:$S618,H$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,I$2),SUMIF(CLASS!$N618:$S618,I$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,J$2),SUMIF(CLASS!$N618:$S618,J$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,K$2),SUMIF(CLASS!$N618:$S618,K$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,L$2),SUMIF(CLASS!$N618:$S618,L$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,M$2),SUMIF(CLASS!$N618:$S618,M$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,N$2),SUMIF(CLASS!$N618:$S618,N$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,O$2),SUMIF(CLASS!$N618:$S618,O$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,P$2),SUMIF(CLASS!$N618:$S618,P$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,Q$2),SUMIF(CLASS!$N618:$S618,Q$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,R$2),SUMIF(CLASS!$N618:$S618,R$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,S$2),SUMIF(CLASS!$N618:$S618,S$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,T$2),SUMIF(CLASS!$N618:$S618,T$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,U$2),SUMIF(CLASS!$N618:$S618,U$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,V$2),SUMIF(CLASS!$N618:$S618,V$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,W$2),SUMIF(CLASS!$N618:$S618,W$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,X$2),SUMIF(CLASS!$N618:$S618,X$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,Y$2),SUMIF(CLASS!$N618:$S618,Y$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,Z$2),SUMIF(CLASS!$N618:$S618,Z$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AA$2),SUMIF(CLASS!$N618:$S618,AA$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AB$2),SUMIF(CLASS!$N618:$S618,AB$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AC$2),SUMIF(CLASS!$N618:$S618,AC$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AD$2),SUMIF(CLASS!$N618:$S618,AD$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AE$2),SUMIF(CLASS!$N618:$S618,AE$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AF$2),SUMIF(CLASS!$N618:$S618,AF$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AG$2),SUMIF(CLASS!$N618:$S618,AG$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AH$2),SUMIF(CLASS!$N618:$S618,AH$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AI$2),SUMIF(CLASS!$N618:$S618,AI$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AJ$2),SUMIF(CLASS!$N618:$S618,AJ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AK$2),SUMIF(CLASS!$N618:$S618,AK$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AL$2),SUMIF(CLASS!$N618:$S618,AL$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AM$2),SUMIF(CLASS!$N618:$S618,AM$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AN$2),SUMIF(CLASS!$N618:$S618,AN$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AO$2),SUMIF(CLASS!$N618:$S618,AO$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AP$2),SUMIF(CLASS!$N618:$S618,AP$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AQ$2),SUMIF(CLASS!$N618:$S618,AQ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AR$2),SUMIF(CLASS!$N618:$S618,AR$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AS$2),SUMIF(CLASS!$N618:$S618,AS$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AT$2),SUMIF(CLASS!$N618:$S618,AT$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AU$2),SUMIF(CLASS!$N618:$S618,AU$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AV$2),SUMIF(CLASS!$N618:$S618,AV$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AW$2),SUMIF(CLASS!$N618:$S618,AW$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AX$2),SUMIF(CLASS!$N618:$S618,AX$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AY$2),SUMIF(CLASS!$N618:$S618,AY$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,AZ$2),SUMIF(CLASS!$N618:$S618,AZ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BA$2),SUMIF(CLASS!$N618:$S618,BA$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BB$2),SUMIF(CLASS!$N618:$S618,BB$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BC$2),SUMIF(CLASS!$N618:$S618,BC$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BD$2),SUMIF(CLASS!$N618:$S618,BD$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BE$2),SUMIF(CLASS!$N618:$S618,BE$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BF$2),SUMIF(CLASS!$N618:$S618,BF$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BG$2),SUMIF(CLASS!$N618:$S618,BG$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BH$2),SUMIF(CLASS!$N618:$S618,BH$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BI$2),SUMIF(CLASS!$N618:$S618,BI$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BJ$2),SUMIF(CLASS!$N618:$S618,BJ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BK$2),SUMIF(CLASS!$N618:$S618,BK$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BL$2),SUMIF(CLASS!$N618:$S618,BL$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BM$2),SUMIF(CLASS!$N618:$S618,BM$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BN$2),SUMIF(CLASS!$N618:$S618,BN$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BO$2),SUMIF(CLASS!$N618:$S618,BO$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BP$2),SUMIF(CLASS!$N618:$S618,BP$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BQ$2),SUMIF(CLASS!$N618:$S618,BQ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BR$2),SUMIF(CLASS!$N618:$S618,BR$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BS$2),SUMIF(CLASS!$N618:$S618,BS$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BT$2),SUMIF(CLASS!$N618:$S618,BT$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BU$2),SUMIF(CLASS!$N618:$S618,BU$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BV$2),SUMIF(CLASS!$N618:$S618,BV$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BW$2),SUMIF(CLASS!$N618:$S618,BW$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BX$2),SUMIF(CLASS!$N618:$S618,BX$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BY$2),SUMIF(CLASS!$N618:$S618,BY$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$R618),2,BZ$2),SUMIF(CLASS!$N618:$S618,BZ$3,CLASS!$E618:$J618))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A619","v":"~"},{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"ACCOUNTS!C619","v":0},0,{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,E$2),SUMIF(CLASS!$N619:$S619,E$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,F$2),SUMIF(CLASS!$N619:$S619,F$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,G$2),SUMIF(CLASS!$N619:$S619,G$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,H$2),SUMIF(CLASS!$N619:$S619,H$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,I$2),SUMIF(CLASS!$N619:$S619,I$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,J$2),SUMIF(CLASS!$N619:$S619,J$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,K$2),SUMIF(CLASS!$N619:$S619,K$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,L$2),SUMIF(CLASS!$N619:$S619,L$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,M$2),SUMIF(CLASS!$N619:$S619,M$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,N$2),SUMIF(CLASS!$N619:$S619,N$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,O$2),SUMIF(CLASS!$N619:$S619,O$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,P$2),SUMIF(CLASS!$N619:$S619,P$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,Q$2),SUMIF(CLASS!$N619:$S619,Q$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,R$2),SUMIF(CLASS!$N619:$S619,R$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,S$2),SUMIF(CLASS!$N619:$S619,S$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,T$2),SUMIF(CLASS!$N619:$S619,T$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,U$2),SUMIF(CLASS!$N619:$S619,U$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,V$2),SUMIF(CLASS!$N619:$S619,V$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,W$2),SUMIF(CLASS!$N619:$S619,W$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,X$2),SUMIF(CLASS!$N619:$S619,X$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,Y$2),SUMIF(CLASS!$N619:$S619,Y$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,Z$2),SUMIF(CLASS!$N619:$S619,Z$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AA$2),SUMIF(CLASS!$N619:$S619,AA$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AB$2),SUMIF(CLASS!$N619:$S619,AB$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AC$2),SUMIF(CLASS!$N619:$S619,AC$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AD$2),SUMIF(CLASS!$N619:$S619,AD$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AE$2),SUMIF(CLASS!$N619:$S619,AE$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AF$2),SUMIF(CLASS!$N619:$S619,AF$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AG$2),SUMIF(CLASS!$N619:$S619,AG$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AH$2),SUMIF(CLASS!$N619:$S619,AH$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AI$2),SUMIF(CLASS!$N619:$S619,AI$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AJ$2),SUMIF(CLASS!$N619:$S619,AJ$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AK$2),SUMIF(CLASS!$N619:$S619,AK$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AL$2),SUMIF(CLASS!$N619:$S619,AL$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AM$2),SUMIF(CLASS!$N619:$S619,AM$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AN$2),SUMIF(CLASS!$N619:$S619,AN$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AO$2),SUMIF(CLASS!$N619:$S619,AO$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AP$2),SUMIF(CLASS!$N619:$S619,AP$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AQ$2),SUMIF(CLASS!$N619:$S619,AQ$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AR$2),SUMIF(CLASS!$N619:$S619,AR$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AS$2),SUMIF(CLASS!$N619:$S619,AS$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AT$2),SUMIF(CLASS!$N619:$S619,AT$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AU$2),SUMIF(CLASS!$N619:$S619,AU$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AV$2),SUMIF(CLASS!$N619:$S619,AV$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AW$2),SUMIF(CLASS!$N619:$S619,AW$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AX$2),SUMIF(CLASS!$N619:$S619,AX$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AY$2),SUMIF(CLASS!$N619:$S619,AY$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,AZ$2),SUMIF(CLASS!$N619:$S619,AZ$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BA$2),SUMIF(CLASS!$N619:$S619,BA$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BB$2),SUMIF(CLASS!$N619:$S619,BB$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BC$2),SUMIF(CLASS!$N619:$S619,BC$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BD$2),SUMIF(CLASS!$N619:$S619,BD$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BE$2),SUMIF(CLASS!$N619:$S619,BE$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BF$2),SUMIF(CLASS!$N619:$S619,BF$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BG$2),SUMIF(CLASS!$N619:$S619,BG$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BH$2),SUMIF(CLASS!$N619:$S619,BH$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BI$2),SUMIF(CLASS!$N619:$S619,BI$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BJ$2),SUMIF(CLASS!$N619:$S619,BJ$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BK$2),SUMIF(CLASS!$N619:$S619,BK$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BL$2),SUMIF(CLASS!$N619:$S619,BL$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BM$2),SUMIF(CLASS!$N619:$S619,BM$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BN$2),SUMIF(CLASS!$N619:$S619,BN$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BO$2),SUMIF(CLASS!$N619:$S619,BO$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BP$2),SUMIF(CLASS!$N619:$S619,BP$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BQ$2),SUMIF(CLASS!$N619:$S619,BQ$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BR$2),SUMIF(CLASS!$N619:$S619,BR$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BS$2),SUMIF(CLASS!$N619:$S619,BS$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BT$2),SUMIF(CLASS!$N619:$S619,BT$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BU$2),SUMIF(CLASS!$N619:$S619,BU$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BV$2),SUMIF(CLASS!$N619:$S619,BV$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BW$2),SUMIF(CLASS!$N619:$S619,BW$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BX$2),SUMIF(CLASS!$N619:$S619,BX$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BY$2),SUMIF(CLASS!$N619:$S619,BY$3,CLASS!$E619:$J619))","v":0},{"$f":"IF(CLASS!$L619<>0,FUNCALLOC!$C619*INDEX(INDIRECT(ACCOUNTS!$R619),2,BZ$2),SUMIF(CLASS!$N619:$S619,BZ$3,CLASS!$E619:$J619))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A620","v":"~"},{"$f":"ACCOUNTS!B620","v":"~"},{"$f":"ACCOUNTS!C620","v":0},0,{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,E$2),SUMIF(CLASS!$N620:$S620,E$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,F$2),SUMIF(CLASS!$N620:$S620,F$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,G$2),SUMIF(CLASS!$N620:$S620,G$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,H$2),SUMIF(CLASS!$N620:$S620,H$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,I$2),SUMIF(CLASS!$N620:$S620,I$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,J$2),SUMIF(CLASS!$N620:$S620,J$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,K$2),SUMIF(CLASS!$N620:$S620,K$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,L$2),SUMIF(CLASS!$N620:$S620,L$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,M$2),SUMIF(CLASS!$N620:$S620,M$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,N$2),SUMIF(CLASS!$N620:$S620,N$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,O$2),SUMIF(CLASS!$N620:$S620,O$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,P$2),SUMIF(CLASS!$N620:$S620,P$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Q$2),SUMIF(CLASS!$N620:$S620,Q$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,R$2),SUMIF(CLASS!$N620:$S620,R$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,S$2),SUMIF(CLASS!$N620:$S620,S$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,T$2),SUMIF(CLASS!$N620:$S620,T$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,U$2),SUMIF(CLASS!$N620:$S620,U$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,V$2),SUMIF(CLASS!$N620:$S620,V$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,W$2),SUMIF(CLASS!$N620:$S620,W$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,X$2),SUMIF(CLASS!$N620:$S620,X$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Y$2),SUMIF(CLASS!$N620:$S620,Y$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Z$2),SUMIF(CLASS!$N620:$S620,Z$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AA$2),SUMIF(CLASS!$N620:$S620,AA$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AB$2),SUMIF(CLASS!$N620:$S620,AB$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AC$2),SUMIF(CLASS!$N620:$S620,AC$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AD$2),SUMIF(CLASS!$N620:$S620,AD$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AE$2),SUMIF(CLASS!$N620:$S620,AE$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AF$2),SUMIF(CLASS!$N620:$S620,AF$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AG$2),SUMIF(CLASS!$N620:$S620,AG$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AH$2),SUMIF(CLASS!$N620:$S620,AH$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AI$2),SUMIF(CLASS!$N620:$S620,AI$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AJ$2),SUMIF(CLASS!$N620:$S620,AJ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AK$2),SUMIF(CLASS!$N620:$S620,AK$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AL$2),SUMIF(CLASS!$N620:$S620,AL$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AM$2),SUMIF(CLASS!$N620:$S620,AM$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AN$2),SUMIF(CLASS!$N620:$S620,AN$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AO$2),SUMIF(CLASS!$N620:$S620,AO$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AP$2),SUMIF(CLASS!$N620:$S620,AP$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AQ$2),SUMIF(CLASS!$N620:$S620,AQ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AR$2),SUMIF(CLASS!$N620:$S620,AR$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AS$2),SUMIF(CLASS!$N620:$S620,AS$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AT$2),SUMIF(CLASS!$N620:$S620,AT$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AU$2),SUMIF(CLASS!$N620:$S620,AU$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AV$2),SUMIF(CLASS!$N620:$S620,AV$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AW$2),SUMIF(CLASS!$N620:$S620,AW$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AX$2),SUMIF(CLASS!$N620:$S620,AX$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AY$2),SUMIF(CLASS!$N620:$S620,AY$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AZ$2),SUMIF(CLASS!$N620:$S620,AZ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BA$2),SUMIF(CLASS!$N620:$S620,BA$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BB$2),SUMIF(CLASS!$N620:$S620,BB$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BC$2),SUMIF(CLASS!$N620:$S620,BC$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BD$2),SUMIF(CLASS!$N620:$S620,BD$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BE$2),SUMIF(CLASS!$N620:$S620,BE$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BF$2),SUMIF(CLASS!$N620:$S620,BF$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BG$2),SUMIF(CLASS!$N620:$S620,BG$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BH$2),SUMIF(CLASS!$N620:$S620,BH$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BI$2),SUMIF(CLASS!$N620:$S620,BI$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BJ$2),SUMIF(CLASS!$N620:$S620,BJ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BK$2),SUMIF(CLASS!$N620:$S620,BK$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BL$2),SUMIF(CLASS!$N620:$S620,BL$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BM$2),SUMIF(CLASS!$N620:$S620,BM$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BN$2),SUMIF(CLASS!$N620:$S620,BN$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BO$2),SUMIF(CLASS!$N620:$S620,BO$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BP$2),SUMIF(CLASS!$N620:$S620,BP$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BQ$2),SUMIF(CLASS!$N620:$S620,BQ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BR$2),SUMIF(CLASS!$N620:$S620,BR$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BS$2),SUMIF(CLASS!$N620:$S620,BS$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BT$2),SUMIF(CLASS!$N620:$S620,BT$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BU$2),SUMIF(CLASS!$N620:$S620,BU$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BV$2),SUMIF(CLASS!$N620:$S620,BV$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BW$2),SUMIF(CLASS!$N620:$S620,BW$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BX$2),SUMIF(CLASS!$N620:$S620,BX$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BY$2),SUMIF(CLASS!$N620:$S620,BY$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BZ$2),SUMIF(CLASS!$N620:$S620,BZ$3,CLASS!$E620:$J620))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A621","v":"~"},{"$f":"ACCOUNTS!B621","v":"~"},{"$f":"ACCOUNTS!C621","v":0},0,{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,E$2),SUMIF(CLASS!$N621:$S621,E$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,F$2),SUMIF(CLASS!$N621:$S621,F$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,G$2),SUMIF(CLASS!$N621:$S621,G$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,H$2),SUMIF(CLASS!$N621:$S621,H$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,I$2),SUMIF(CLASS!$N621:$S621,I$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,J$2),SUMIF(CLASS!$N621:$S621,J$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,K$2),SUMIF(CLASS!$N621:$S621,K$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,L$2),SUMIF(CLASS!$N621:$S621,L$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,M$2),SUMIF(CLASS!$N621:$S621,M$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,N$2),SUMIF(CLASS!$N621:$S621,N$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,O$2),SUMIF(CLASS!$N621:$S621,O$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,P$2),SUMIF(CLASS!$N621:$S621,P$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Q$2),SUMIF(CLASS!$N621:$S621,Q$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,R$2),SUMIF(CLASS!$N621:$S621,R$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,S$2),SUMIF(CLASS!$N621:$S621,S$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,T$2),SUMIF(CLASS!$N621:$S621,T$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,U$2),SUMIF(CLASS!$N621:$S621,U$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,V$2),SUMIF(CLASS!$N621:$S621,V$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,W$2),SUMIF(CLASS!$N621:$S621,W$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,X$2),SUMIF(CLASS!$N621:$S621,X$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Y$2),SUMIF(CLASS!$N621:$S621,Y$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Z$2),SUMIF(CLASS!$N621:$S621,Z$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AA$2),SUMIF(CLASS!$N621:$S621,AA$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AB$2),SUMIF(CLASS!$N621:$S621,AB$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AC$2),SUMIF(CLASS!$N621:$S621,AC$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AD$2),SUMIF(CLASS!$N621:$S621,AD$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AE$2),SUMIF(CLASS!$N621:$S621,AE$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AF$2),SUMIF(CLASS!$N621:$S621,AF$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AG$2),SUMIF(CLASS!$N621:$S621,AG$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AH$2),SUMIF(CLASS!$N621:$S621,AH$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AI$2),SUMIF(CLASS!$N621:$S621,AI$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AJ$2),SUMIF(CLASS!$N621:$S621,AJ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AK$2),SUMIF(CLASS!$N621:$S621,AK$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AL$2),SUMIF(CLASS!$N621:$S621,AL$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AM$2),SUMIF(CLASS!$N621:$S621,AM$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AN$2),SUMIF(CLASS!$N621:$S621,AN$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AO$2),SUMIF(CLASS!$N621:$S621,AO$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AP$2),SUMIF(CLASS!$N621:$S621,AP$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AQ$2),SUMIF(CLASS!$N621:$S621,AQ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AR$2),SUMIF(CLASS!$N621:$S621,AR$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AS$2),SUMIF(CLASS!$N621:$S621,AS$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AT$2),SUMIF(CLASS!$N621:$S621,AT$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AU$2),SUMIF(CLASS!$N621:$S621,AU$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AV$2),SUMIF(CLASS!$N621:$S621,AV$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AW$2),SUMIF(CLASS!$N621:$S621,AW$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AX$2),SUMIF(CLASS!$N621:$S621,AX$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AY$2),SUMIF(CLASS!$N621:$S621,AY$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AZ$2),SUMIF(CLASS!$N621:$S621,AZ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BA$2),SUMIF(CLASS!$N621:$S621,BA$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BB$2),SUMIF(CLASS!$N621:$S621,BB$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BC$2),SUMIF(CLASS!$N621:$S621,BC$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BD$2),SUMIF(CLASS!$N621:$S621,BD$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BE$2),SUMIF(CLASS!$N621:$S621,BE$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BF$2),SUMIF(CLASS!$N621:$S621,BF$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BG$2),SUMIF(CLASS!$N621:$S621,BG$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BH$2),SUMIF(CLASS!$N621:$S621,BH$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BI$2),SUMIF(CLASS!$N621:$S621,BI$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BJ$2),SUMIF(CLASS!$N621:$S621,BJ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BK$2),SUMIF(CLASS!$N621:$S621,BK$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BL$2),SUMIF(CLASS!$N621:$S621,BL$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BM$2),SUMIF(CLASS!$N621:$S621,BM$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BN$2),SUMIF(CLASS!$N621:$S621,BN$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BO$2),SUMIF(CLASS!$N621:$S621,BO$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BP$2),SUMIF(CLASS!$N621:$S621,BP$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BQ$2),SUMIF(CLASS!$N621:$S621,BQ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BR$2),SUMIF(CLASS!$N621:$S621,BR$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BS$2),SUMIF(CLASS!$N621:$S621,BS$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BT$2),SUMIF(CLASS!$N621:$S621,BT$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BU$2),SUMIF(CLASS!$N621:$S621,BU$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BV$2),SUMIF(CLASS!$N621:$S621,BV$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BW$2),SUMIF(CLASS!$N621:$S621,BW$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BX$2),SUMIF(CLASS!$N621:$S621,BX$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BY$2),SUMIF(CLASS!$N621:$S621,BY$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOC!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BZ$2),SUMIF(CLASS!$N621:$S621,BZ$3,CLASS!$E621:$J621))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,E$2),SUMIF(CLASS!$N622:$S622,E$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,F$2),SUMIF(CLASS!$N622:$S622,F$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,G$2),SUMIF(CLASS!$N622:$S622,G$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,H$2),SUMIF(CLASS!$N622:$S622,H$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,I$2),SUMIF(CLASS!$N622:$S622,I$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,J$2),SUMIF(CLASS!$N622:$S622,J$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,K$2),SUMIF(CLASS!$N622:$S622,K$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,L$2),SUMIF(CLASS!$N622:$S622,L$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,M$2),SUMIF(CLASS!$N622:$S622,M$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,N$2),SUMIF(CLASS!$N622:$S622,N$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,O$2),SUMIF(CLASS!$N622:$S622,O$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,P$2),SUMIF(CLASS!$N622:$S622,P$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,Q$2),SUMIF(CLASS!$N622:$S622,Q$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,R$2),SUMIF(CLASS!$N622:$S622,R$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,S$2),SUMIF(CLASS!$N622:$S622,S$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,T$2),SUMIF(CLASS!$N622:$S622,T$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,U$2),SUMIF(CLASS!$N622:$S622,U$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,V$2),SUMIF(CLASS!$N622:$S622,V$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,W$2),SUMIF(CLASS!$N622:$S622,W$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,X$2),SUMIF(CLASS!$N622:$S622,X$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,Y$2),SUMIF(CLASS!$N622:$S622,Y$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,Z$2),SUMIF(CLASS!$N622:$S622,Z$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AA$2),SUMIF(CLASS!$N622:$S622,AA$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AB$2),SUMIF(CLASS!$N622:$S622,AB$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AC$2),SUMIF(CLASS!$N622:$S622,AC$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AD$2),SUMIF(CLASS!$N622:$S622,AD$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AE$2),SUMIF(CLASS!$N622:$S622,AE$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AF$2),SUMIF(CLASS!$N622:$S622,AF$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AG$2),SUMIF(CLASS!$N622:$S622,AG$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AH$2),SUMIF(CLASS!$N622:$S622,AH$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AI$2),SUMIF(CLASS!$N622:$S622,AI$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AJ$2),SUMIF(CLASS!$N622:$S622,AJ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AK$2),SUMIF(CLASS!$N622:$S622,AK$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AL$2),SUMIF(CLASS!$N622:$S622,AL$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AM$2),SUMIF(CLASS!$N622:$S622,AM$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AN$2),SUMIF(CLASS!$N622:$S622,AN$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AO$2),SUMIF(CLASS!$N622:$S622,AO$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AP$2),SUMIF(CLASS!$N622:$S622,AP$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AQ$2),SUMIF(CLASS!$N622:$S622,AQ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AR$2),SUMIF(CLASS!$N622:$S622,AR$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AS$2),SUMIF(CLASS!$N622:$S622,AS$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AT$2),SUMIF(CLASS!$N622:$S622,AT$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AU$2),SUMIF(CLASS!$N622:$S622,AU$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AV$2),SUMIF(CLASS!$N622:$S622,AV$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AW$2),SUMIF(CLASS!$N622:$S622,AW$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AX$2),SUMIF(CLASS!$N622:$S622,AX$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AY$2),SUMIF(CLASS!$N622:$S622,AY$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,AZ$2),SUMIF(CLASS!$N622:$S622,AZ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BA$2),SUMIF(CLASS!$N622:$S622,BA$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BB$2),SUMIF(CLASS!$N622:$S622,BB$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BC$2),SUMIF(CLASS!$N622:$S622,BC$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BD$2),SUMIF(CLASS!$N622:$S622,BD$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BE$2),SUMIF(CLASS!$N622:$S622,BE$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BF$2),SUMIF(CLASS!$N622:$S622,BF$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BG$2),SUMIF(CLASS!$N622:$S622,BG$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BH$2),SUMIF(CLASS!$N622:$S622,BH$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BI$2),SUMIF(CLASS!$N622:$S622,BI$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BJ$2),SUMIF(CLASS!$N622:$S622,BJ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BK$2),SUMIF(CLASS!$N622:$S622,BK$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BL$2),SUMIF(CLASS!$N622:$S622,BL$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BM$2),SUMIF(CLASS!$N622:$S622,BM$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BN$2),SUMIF(CLASS!$N622:$S622,BN$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BO$2),SUMIF(CLASS!$N622:$S622,BO$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BP$2),SUMIF(CLASS!$N622:$S622,BP$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BQ$2),SUMIF(CLASS!$N622:$S622,BQ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BR$2),SUMIF(CLASS!$N622:$S622,BR$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BS$2),SUMIF(CLASS!$N622:$S622,BS$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BT$2),SUMIF(CLASS!$N622:$S622,BT$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BU$2),SUMIF(CLASS!$N622:$S622,BU$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BV$2),SUMIF(CLASS!$N622:$S622,BV$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BW$2),SUMIF(CLASS!$N622:$S622,BW$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BX$2),SUMIF(CLASS!$N622:$S622,BX$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BY$2),SUMIF(CLASS!$N622:$S622,BY$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$R622),2,BZ$2),SUMIF(CLASS!$N622:$S622,BZ$3,CLASS!$E622:$J622))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,E$2),SUMIF(CLASS!$N623:$S623,E$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,F$2),SUMIF(CLASS!$N623:$S623,F$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,G$2),SUMIF(CLASS!$N623:$S623,G$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,H$2),SUMIF(CLASS!$N623:$S623,H$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,I$2),SUMIF(CLASS!$N623:$S623,I$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,J$2),SUMIF(CLASS!$N623:$S623,J$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,K$2),SUMIF(CLASS!$N623:$S623,K$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,L$2),SUMIF(CLASS!$N623:$S623,L$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,M$2),SUMIF(CLASS!$N623:$S623,M$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,N$2),SUMIF(CLASS!$N623:$S623,N$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,O$2),SUMIF(CLASS!$N623:$S623,O$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,P$2),SUMIF(CLASS!$N623:$S623,P$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,Q$2),SUMIF(CLASS!$N623:$S623,Q$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,R$2),SUMIF(CLASS!$N623:$S623,R$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,S$2),SUMIF(CLASS!$N623:$S623,S$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,T$2),SUMIF(CLASS!$N623:$S623,T$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,U$2),SUMIF(CLASS!$N623:$S623,U$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,V$2),SUMIF(CLASS!$N623:$S623,V$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,W$2),SUMIF(CLASS!$N623:$S623,W$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,X$2),SUMIF(CLASS!$N623:$S623,X$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,Y$2),SUMIF(CLASS!$N623:$S623,Y$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,Z$2),SUMIF(CLASS!$N623:$S623,Z$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AA$2),SUMIF(CLASS!$N623:$S623,AA$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AB$2),SUMIF(CLASS!$N623:$S623,AB$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AC$2),SUMIF(CLASS!$N623:$S623,AC$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AD$2),SUMIF(CLASS!$N623:$S623,AD$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AE$2),SUMIF(CLASS!$N623:$S623,AE$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AF$2),SUMIF(CLASS!$N623:$S623,AF$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AG$2),SUMIF(CLASS!$N623:$S623,AG$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AH$2),SUMIF(CLASS!$N623:$S623,AH$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AI$2),SUMIF(CLASS!$N623:$S623,AI$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AJ$2),SUMIF(CLASS!$N623:$S623,AJ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AK$2),SUMIF(CLASS!$N623:$S623,AK$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AL$2),SUMIF(CLASS!$N623:$S623,AL$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AM$2),SUMIF(CLASS!$N623:$S623,AM$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AN$2),SUMIF(CLASS!$N623:$S623,AN$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AO$2),SUMIF(CLASS!$N623:$S623,AO$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AP$2),SUMIF(CLASS!$N623:$S623,AP$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AQ$2),SUMIF(CLASS!$N623:$S623,AQ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AR$2),SUMIF(CLASS!$N623:$S623,AR$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AS$2),SUMIF(CLASS!$N623:$S623,AS$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AT$2),SUMIF(CLASS!$N623:$S623,AT$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AU$2),SUMIF(CLASS!$N623:$S623,AU$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AV$2),SUMIF(CLASS!$N623:$S623,AV$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AW$2),SUMIF(CLASS!$N623:$S623,AW$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AX$2),SUMIF(CLASS!$N623:$S623,AX$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AY$2),SUMIF(CLASS!$N623:$S623,AY$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,AZ$2),SUMIF(CLASS!$N623:$S623,AZ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BA$2),SUMIF(CLASS!$N623:$S623,BA$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BB$2),SUMIF(CLASS!$N623:$S623,BB$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BC$2),SUMIF(CLASS!$N623:$S623,BC$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BD$2),SUMIF(CLASS!$N623:$S623,BD$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BE$2),SUMIF(CLASS!$N623:$S623,BE$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BF$2),SUMIF(CLASS!$N623:$S623,BF$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BG$2),SUMIF(CLASS!$N623:$S623,BG$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BH$2),SUMIF(CLASS!$N623:$S623,BH$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BI$2),SUMIF(CLASS!$N623:$S623,BI$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BJ$2),SUMIF(CLASS!$N623:$S623,BJ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BK$2),SUMIF(CLASS!$N623:$S623,BK$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BL$2),SUMIF(CLASS!$N623:$S623,BL$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BM$2),SUMIF(CLASS!$N623:$S623,BM$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BN$2),SUMIF(CLASS!$N623:$S623,BN$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BO$2),SUMIF(CLASS!$N623:$S623,BO$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BP$2),SUMIF(CLASS!$N623:$S623,BP$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BQ$2),SUMIF(CLASS!$N623:$S623,BQ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BR$2),SUMIF(CLASS!$N623:$S623,BR$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BS$2),SUMIF(CLASS!$N623:$S623,BS$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BT$2),SUMIF(CLASS!$N623:$S623,BT$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BU$2),SUMIF(CLASS!$N623:$S623,BU$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BV$2),SUMIF(CLASS!$N623:$S623,BV$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BW$2),SUMIF(CLASS!$N623:$S623,BW$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BX$2),SUMIF(CLASS!$N623:$S623,BX$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BY$2),SUMIF(CLASS!$N623:$S623,BY$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$R623),2,BZ$2),SUMIF(CLASS!$N623:$S623,BZ$3,CLASS!$E623:$J623))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC623:CH623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK623:CP623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS623:CX623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA623:DF623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI623:DN623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ623:DV623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY623:ED623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG623:EL623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO623:ET623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW623:FB623)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE623:FJ623)","v":0},{"$f":"ROUND((SUM(FK623,FC623,EU623,EM623,EE623,DW623,DO623,DG623,CY623,CQ623,CI623)-C623),1)","v":0}]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,E$2),SUMIF(CLASS!$N624:$S624,E$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,F$2),SUMIF(CLASS!$N624:$S624,F$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,G$2),SUMIF(CLASS!$N624:$S624,G$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,H$2),SUMIF(CLASS!$N624:$S624,H$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,I$2),SUMIF(CLASS!$N624:$S624,I$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,J$2),SUMIF(CLASS!$N624:$S624,J$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,K$2),SUMIF(CLASS!$N624:$S624,K$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,L$2),SUMIF(CLASS!$N624:$S624,L$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,M$2),SUMIF(CLASS!$N624:$S624,M$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,N$2),SUMIF(CLASS!$N624:$S624,N$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,O$2),SUMIF(CLASS!$N624:$S624,O$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,P$2),SUMIF(CLASS!$N624:$S624,P$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,Q$2),SUMIF(CLASS!$N624:$S624,Q$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,R$2),SUMIF(CLASS!$N624:$S624,R$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,S$2),SUMIF(CLASS!$N624:$S624,S$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,T$2),SUMIF(CLASS!$N624:$S624,T$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,U$2),SUMIF(CLASS!$N624:$S624,U$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,V$2),SUMIF(CLASS!$N624:$S624,V$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,W$2),SUMIF(CLASS!$N624:$S624,W$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,X$2),SUMIF(CLASS!$N624:$S624,X$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,Y$2),SUMIF(CLASS!$N624:$S624,Y$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,Z$2),SUMIF(CLASS!$N624:$S624,Z$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AA$2),SUMIF(CLASS!$N624:$S624,AA$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AB$2),SUMIF(CLASS!$N624:$S624,AB$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AC$2),SUMIF(CLASS!$N624:$S624,AC$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AD$2),SUMIF(CLASS!$N624:$S624,AD$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AE$2),SUMIF(CLASS!$N624:$S624,AE$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AF$2),SUMIF(CLASS!$N624:$S624,AF$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AG$2),SUMIF(CLASS!$N624:$S624,AG$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AH$2),SUMIF(CLASS!$N624:$S624,AH$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AI$2),SUMIF(CLASS!$N624:$S624,AI$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AJ$2),SUMIF(CLASS!$N624:$S624,AJ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AK$2),SUMIF(CLASS!$N624:$S624,AK$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AL$2),SUMIF(CLASS!$N624:$S624,AL$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AM$2),SUMIF(CLASS!$N624:$S624,AM$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AN$2),SUMIF(CLASS!$N624:$S624,AN$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AO$2),SUMIF(CLASS!$N624:$S624,AO$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AP$2),SUMIF(CLASS!$N624:$S624,AP$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AQ$2),SUMIF(CLASS!$N624:$S624,AQ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AR$2),SUMIF(CLASS!$N624:$S624,AR$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AS$2),SUMIF(CLASS!$N624:$S624,AS$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AT$2),SUMIF(CLASS!$N624:$S624,AT$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AU$2),SUMIF(CLASS!$N624:$S624,AU$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AV$2),SUMIF(CLASS!$N624:$S624,AV$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AW$2),SUMIF(CLASS!$N624:$S624,AW$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AX$2),SUMIF(CLASS!$N624:$S624,AX$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AY$2),SUMIF(CLASS!$N624:$S624,AY$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,AZ$2),SUMIF(CLASS!$N624:$S624,AZ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BA$2),SUMIF(CLASS!$N624:$S624,BA$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BB$2),SUMIF(CLASS!$N624:$S624,BB$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BC$2),SUMIF(CLASS!$N624:$S624,BC$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BD$2),SUMIF(CLASS!$N624:$S624,BD$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BE$2),SUMIF(CLASS!$N624:$S624,BE$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BF$2),SUMIF(CLASS!$N624:$S624,BF$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BG$2),SUMIF(CLASS!$N624:$S624,BG$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BH$2),SUMIF(CLASS!$N624:$S624,BH$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BI$2),SUMIF(CLASS!$N624:$S624,BI$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BJ$2),SUMIF(CLASS!$N624:$S624,BJ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BK$2),SUMIF(CLASS!$N624:$S624,BK$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BL$2),SUMIF(CLASS!$N624:$S624,BL$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BM$2),SUMIF(CLASS!$N624:$S624,BM$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BN$2),SUMIF(CLASS!$N624:$S624,BN$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BO$2),SUMIF(CLASS!$N624:$S624,BO$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BP$2),SUMIF(CLASS!$N624:$S624,BP$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BQ$2),SUMIF(CLASS!$N624:$S624,BQ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BR$2),SUMIF(CLASS!$N624:$S624,BR$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BS$2),SUMIF(CLASS!$N624:$S624,BS$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BT$2),SUMIF(CLASS!$N624:$S624,BT$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BU$2),SUMIF(CLASS!$N624:$S624,BU$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BV$2),SUMIF(CLASS!$N624:$S624,BV$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BW$2),SUMIF(CLASS!$N624:$S624,BW$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BX$2),SUMIF(CLASS!$N624:$S624,BX$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BY$2),SUMIF(CLASS!$N624:$S624,BY$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$R624),2,BZ$2),SUMIF(CLASS!$N624:$S624,BZ$3,CLASS!$E624:$J624))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC624:CH624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK624:CP624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS624:CX624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA624:DF624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI624:DN624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ624:DV624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY624:ED624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG624:EL624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO624:ET624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW624:FB624)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE624:FJ624)","v":0},{"$f":"ROUND((SUM(FK624,FC624,EU624,EM624,EE624,DW624,DO624,DG624,CY624,CQ624,CI624)-C624),1)","v":0}]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,E$2),SUMIF(CLASS!$N625:$S625,E$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,F$2),SUMIF(CLASS!$N625:$S625,F$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,G$2),SUMIF(CLASS!$N625:$S625,G$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,H$2),SUMIF(CLASS!$N625:$S625,H$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,I$2),SUMIF(CLASS!$N625:$S625,I$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,J$2),SUMIF(CLASS!$N625:$S625,J$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,K$2),SUMIF(CLASS!$N625:$S625,K$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,L$2),SUMIF(CLASS!$N625:$S625,L$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,M$2),SUMIF(CLASS!$N625:$S625,M$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,N$2),SUMIF(CLASS!$N625:$S625,N$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,O$2),SUMIF(CLASS!$N625:$S625,O$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,P$2),SUMIF(CLASS!$N625:$S625,P$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,Q$2),SUMIF(CLASS!$N625:$S625,Q$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,R$2),SUMIF(CLASS!$N625:$S625,R$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,S$2),SUMIF(CLASS!$N625:$S625,S$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,T$2),SUMIF(CLASS!$N625:$S625,T$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,U$2),SUMIF(CLASS!$N625:$S625,U$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,V$2),SUMIF(CLASS!$N625:$S625,V$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,W$2),SUMIF(CLASS!$N625:$S625,W$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,X$2),SUMIF(CLASS!$N625:$S625,X$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,Y$2),SUMIF(CLASS!$N625:$S625,Y$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,Z$2),SUMIF(CLASS!$N625:$S625,Z$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AA$2),SUMIF(CLASS!$N625:$S625,AA$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AB$2),SUMIF(CLASS!$N625:$S625,AB$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AC$2),SUMIF(CLASS!$N625:$S625,AC$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AD$2),SUMIF(CLASS!$N625:$S625,AD$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AE$2),SUMIF(CLASS!$N625:$S625,AE$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AF$2),SUMIF(CLASS!$N625:$S625,AF$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AG$2),SUMIF(CLASS!$N625:$S625,AG$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AH$2),SUMIF(CLASS!$N625:$S625,AH$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AI$2),SUMIF(CLASS!$N625:$S625,AI$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AJ$2),SUMIF(CLASS!$N625:$S625,AJ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AK$2),SUMIF(CLASS!$N625:$S625,AK$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AL$2),SUMIF(CLASS!$N625:$S625,AL$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AM$2),SUMIF(CLASS!$N625:$S625,AM$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AN$2),SUMIF(CLASS!$N625:$S625,AN$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AO$2),SUMIF(CLASS!$N625:$S625,AO$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AP$2),SUMIF(CLASS!$N625:$S625,AP$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AQ$2),SUMIF(CLASS!$N625:$S625,AQ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AR$2),SUMIF(CLASS!$N625:$S625,AR$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AS$2),SUMIF(CLASS!$N625:$S625,AS$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AT$2),SUMIF(CLASS!$N625:$S625,AT$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AU$2),SUMIF(CLASS!$N625:$S625,AU$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AV$2),SUMIF(CLASS!$N625:$S625,AV$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AW$2),SUMIF(CLASS!$N625:$S625,AW$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AX$2),SUMIF(CLASS!$N625:$S625,AX$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AY$2),SUMIF(CLASS!$N625:$S625,AY$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,AZ$2),SUMIF(CLASS!$N625:$S625,AZ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BA$2),SUMIF(CLASS!$N625:$S625,BA$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BB$2),SUMIF(CLASS!$N625:$S625,BB$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BC$2),SUMIF(CLASS!$N625:$S625,BC$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BD$2),SUMIF(CLASS!$N625:$S625,BD$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BE$2),SUMIF(CLASS!$N625:$S625,BE$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BF$2),SUMIF(CLASS!$N625:$S625,BF$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BG$2),SUMIF(CLASS!$N625:$S625,BG$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BH$2),SUMIF(CLASS!$N625:$S625,BH$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BI$2),SUMIF(CLASS!$N625:$S625,BI$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BJ$2),SUMIF(CLASS!$N625:$S625,BJ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BK$2),SUMIF(CLASS!$N625:$S625,BK$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BL$2),SUMIF(CLASS!$N625:$S625,BL$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BM$2),SUMIF(CLASS!$N625:$S625,BM$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BN$2),SUMIF(CLASS!$N625:$S625,BN$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BO$2),SUMIF(CLASS!$N625:$S625,BO$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BP$2),SUMIF(CLASS!$N625:$S625,BP$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BQ$2),SUMIF(CLASS!$N625:$S625,BQ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BR$2),SUMIF(CLASS!$N625:$S625,BR$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BS$2),SUMIF(CLASS!$N625:$S625,BS$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BT$2),SUMIF(CLASS!$N625:$S625,BT$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BU$2),SUMIF(CLASS!$N625:$S625,BU$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BV$2),SUMIF(CLASS!$N625:$S625,BV$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BW$2),SUMIF(CLASS!$N625:$S625,BW$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BX$2),SUMIF(CLASS!$N625:$S625,BX$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BY$2),SUMIF(CLASS!$N625:$S625,BY$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$R625),2,BZ$2),SUMIF(CLASS!$N625:$S625,BZ$3,CLASS!$E625:$J625))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC625:CH625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK625:CP625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS625:CX625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA625:DF625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI625:DN625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ625:DV625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY625:ED625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG625:EL625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO625:ET625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW625:FB625)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE625:FJ625)","v":0},{"$f":"ROUND((SUM(FK625,FC625,EU625,EM625,EE625,DW625,DO625,DG625,CY625,CQ625,CI625)-C625),1)","v":0}]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,E$2),SUMIF(CLASS!$N626:$S626,E$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,F$2),SUMIF(CLASS!$N626:$S626,F$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,G$2),SUMIF(CLASS!$N626:$S626,G$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,H$2),SUMIF(CLASS!$N626:$S626,H$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,I$2),SUMIF(CLASS!$N626:$S626,I$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,J$2),SUMIF(CLASS!$N626:$S626,J$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,K$2),SUMIF(CLASS!$N626:$S626,K$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,L$2),SUMIF(CLASS!$N626:$S626,L$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,M$2),SUMIF(CLASS!$N626:$S626,M$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,N$2),SUMIF(CLASS!$N626:$S626,N$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,O$2),SUMIF(CLASS!$N626:$S626,O$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,P$2),SUMIF(CLASS!$N626:$S626,P$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,Q$2),SUMIF(CLASS!$N626:$S626,Q$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,R$2),SUMIF(CLASS!$N626:$S626,R$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,S$2),SUMIF(CLASS!$N626:$S626,S$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,T$2),SUMIF(CLASS!$N626:$S626,T$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,U$2),SUMIF(CLASS!$N626:$S626,U$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,V$2),SUMIF(CLASS!$N626:$S626,V$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,W$2),SUMIF(CLASS!$N626:$S626,W$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,X$2),SUMIF(CLASS!$N626:$S626,X$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,Y$2),SUMIF(CLASS!$N626:$S626,Y$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,Z$2),SUMIF(CLASS!$N626:$S626,Z$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AA$2),SUMIF(CLASS!$N626:$S626,AA$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AB$2),SUMIF(CLASS!$N626:$S626,AB$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AC$2),SUMIF(CLASS!$N626:$S626,AC$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AD$2),SUMIF(CLASS!$N626:$S626,AD$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AE$2),SUMIF(CLASS!$N626:$S626,AE$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AF$2),SUMIF(CLASS!$N626:$S626,AF$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AG$2),SUMIF(CLASS!$N626:$S626,AG$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AH$2),SUMIF(CLASS!$N626:$S626,AH$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AI$2),SUMIF(CLASS!$N626:$S626,AI$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AJ$2),SUMIF(CLASS!$N626:$S626,AJ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AK$2),SUMIF(CLASS!$N626:$S626,AK$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AL$2),SUMIF(CLASS!$N626:$S626,AL$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AM$2),SUMIF(CLASS!$N626:$S626,AM$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AN$2),SUMIF(CLASS!$N626:$S626,AN$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AO$2),SUMIF(CLASS!$N626:$S626,AO$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AP$2),SUMIF(CLASS!$N626:$S626,AP$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AQ$2),SUMIF(CLASS!$N626:$S626,AQ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AR$2),SUMIF(CLASS!$N626:$S626,AR$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AS$2),SUMIF(CLASS!$N626:$S626,AS$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AT$2),SUMIF(CLASS!$N626:$S626,AT$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AU$2),SUMIF(CLASS!$N626:$S626,AU$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AV$2),SUMIF(CLASS!$N626:$S626,AV$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AW$2),SUMIF(CLASS!$N626:$S626,AW$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AX$2),SUMIF(CLASS!$N626:$S626,AX$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AY$2),SUMIF(CLASS!$N626:$S626,AY$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,AZ$2),SUMIF(CLASS!$N626:$S626,AZ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BA$2),SUMIF(CLASS!$N626:$S626,BA$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BB$2),SUMIF(CLASS!$N626:$S626,BB$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BC$2),SUMIF(CLASS!$N626:$S626,BC$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BD$2),SUMIF(CLASS!$N626:$S626,BD$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BE$2),SUMIF(CLASS!$N626:$S626,BE$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BF$2),SUMIF(CLASS!$N626:$S626,BF$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BG$2),SUMIF(CLASS!$N626:$S626,BG$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BH$2),SUMIF(CLASS!$N626:$S626,BH$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BI$2),SUMIF(CLASS!$N626:$S626,BI$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BJ$2),SUMIF(CLASS!$N626:$S626,BJ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BK$2),SUMIF(CLASS!$N626:$S626,BK$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BL$2),SUMIF(CLASS!$N626:$S626,BL$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BM$2),SUMIF(CLASS!$N626:$S626,BM$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BN$2),SUMIF(CLASS!$N626:$S626,BN$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BO$2),SUMIF(CLASS!$N626:$S626,BO$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BP$2),SUMIF(CLASS!$N626:$S626,BP$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BQ$2),SUMIF(CLASS!$N626:$S626,BQ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BR$2),SUMIF(CLASS!$N626:$S626,BR$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BS$2),SUMIF(CLASS!$N626:$S626,BS$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BT$2),SUMIF(CLASS!$N626:$S626,BT$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BU$2),SUMIF(CLASS!$N626:$S626,BU$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BV$2),SUMIF(CLASS!$N626:$S626,BV$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BW$2),SUMIF(CLASS!$N626:$S626,BW$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BX$2),SUMIF(CLASS!$N626:$S626,BX$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BY$2),SUMIF(CLASS!$N626:$S626,BY$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$R626),2,BZ$2),SUMIF(CLASS!$N626:$S626,BZ$3,CLASS!$E626:$J626))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC626:CH626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK626:CP626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS626:CX626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA626:DF626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI626:DN626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ626:DV626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY626:ED626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG626:EL626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO626:ET626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW626:FB626)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE626:FJ626)","v":0},{"$f":"ROUND((SUM(FK626,FC626,EU626,EM626,EE626,DW626,DO626,DG626,CY626,CQ626,CI626)-C626),1)","v":0}]
[null,{"$f":"ACCOUNTS!B627","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C587:C626)","v":39020207.729999997},0,{"$f":"SUM(E587:E626)","v":0},149423.13953309634,1947041.840293145,8178.6860161573359,351.79035351229504,5537.9491806601018,721303.14199946274,91.287668264495807,1128.3744734671059,5450.6100853956359,67119.015347488719,6332478.3599509848,31175.036336543853,385824.33292391314,8128.2138457540377,0,0,0,0,0,0,0,0,0,1975116.05,637014.43695688446,8300546.7928286716,34867.029858354959,3075029.1843134998,0,0,0,30153.346833316533,57041.768610813444,820.17350740539428,9140.5196629652783,29596.122280040159,27772.042709446381,139.92401789363907,67115.849452099676,{"$f":"SUM(AS587:AS626)","v":0},2978480,53538.842021441575,65836.280404751888,26715.793988629379,12743.794545943192,0,3464899,559117,{"$f":"SUM(BB587:BB626)","v":955596},1648238,1137787,270062,3939609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC587:CC626)","v":2124539.1895330963},637014.43695688446,0,0,0,0,2761553.6264899811,null,{"$f":"SUM(CK587:CK626)","v":1955220.5263093025},8335413.822687028,0,0,0,0,10290634.34899633,null,{"$f":"SUM(CS587:CS626)","v":7558588.1121654464},3075029.1843134998,15334402.458034746,0,0,0,25968019.754513692,null,{"$f":"SUM(DA587:DA626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI587:DI626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ587:DQ626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY587:DY626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG587:EG626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO587:EO626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW587:EW626)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE587:FE626)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK627,FC627,EU627,EM627,EE627,DW627,DO627,DG627,CY627,CQ627,CI627)-C627),1)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A629","v":"NON FIRM REVENUE"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK629,FC629,EU629,EM629,EE629,DW629,DO629,DG629,CY629,CQ629,CI629)-C629),1)","v":0}]
[{"$f":"ACCOUNTS!A630","v":447.07},{"$f":"ACCOUNTS!B630","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C630","v":40163723},0,{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,E$2),SUMIF(CLASS!$N630:$S630,E$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,F$2),SUMIF(CLASS!$N630:$S630,F$3,CLASS!$E630:$J630))","v":7631107.3700000001},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,G$2),SUMIF(CLASS!$N630:$S630,G$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,H$2),SUMIF(CLASS!$N630:$S630,H$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,I$2),SUMIF(CLASS!$N630:$S630,I$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,J$2),SUMIF(CLASS!$N630:$S630,J$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,K$2),SUMIF(CLASS!$N630:$S630,K$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,L$2),SUMIF(CLASS!$N630:$S630,L$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,M$2),SUMIF(CLASS!$N630:$S630,M$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,N$2),SUMIF(CLASS!$N630:$S630,N$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,O$2),SUMIF(CLASS!$N630:$S630,O$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,P$2),SUMIF(CLASS!$N630:$S630,P$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Q$2),SUMIF(CLASS!$N630:$S630,Q$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,R$2),SUMIF(CLASS!$N630:$S630,R$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,S$2),SUMIF(CLASS!$N630:$S630,S$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,T$2),SUMIF(CLASS!$N630:$S630,T$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,U$2),SUMIF(CLASS!$N630:$S630,U$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,V$2),SUMIF(CLASS!$N630:$S630,V$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,W$2),SUMIF(CLASS!$N630:$S630,W$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,X$2),SUMIF(CLASS!$N630:$S630,X$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Y$2),SUMIF(CLASS!$N630:$S630,Y$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Z$2),SUMIF(CLASS!$N630:$S630,Z$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AA$2),SUMIF(CLASS!$N630:$S630,AA$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AB$2),SUMIF(CLASS!$N630:$S630,AB$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AC$2),SUMIF(CLASS!$N630:$S630,AC$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AD$2),SUMIF(CLASS!$N630:$S630,AD$3,CLASS!$E630:$J630))","v":32532615.630000003},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AE$2),SUMIF(CLASS!$N630:$S630,AE$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AF$2),SUMIF(CLASS!$N630:$S630,AF$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AG$2),SUMIF(CLASS!$N630:$S630,AG$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AH$2),SUMIF(CLASS!$N630:$S630,AH$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AI$2),SUMIF(CLASS!$N630:$S630,AI$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AJ$2),SUMIF(CLASS!$N630:$S630,AJ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AK$2),SUMIF(CLASS!$N630:$S630,AK$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AL$2),SUMIF(CLASS!$N630:$S630,AL$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AM$2),SUMIF(CLASS!$N630:$S630,AM$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AN$2),SUMIF(CLASS!$N630:$S630,AN$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AO$2),SUMIF(CLASS!$N630:$S630,AO$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AP$2),SUMIF(CLASS!$N630:$S630,AP$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AQ$2),SUMIF(CLASS!$N630:$S630,AQ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AR$2),SUMIF(CLASS!$N630:$S630,AR$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AS$2),SUMIF(CLASS!$N630:$S630,AS$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AT$2),SUMIF(CLASS!$N630:$S630,AT$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AU$2),SUMIF(CLASS!$N630:$S630,AU$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AV$2),SUMIF(CLASS!$N630:$S630,AV$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AW$2),SUMIF(CLASS!$N630:$S630,AW$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AX$2),SUMIF(CLASS!$N630:$S630,AX$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AY$2),SUMIF(CLASS!$N630:$S630,AY$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AZ$2),SUMIF(CLASS!$N630:$S630,AZ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BA$2),SUMIF(CLASS!$N630:$S630,BA$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BB$2),SUMIF(CLASS!$N630:$S630,BB$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BC$2),SUMIF(CLASS!$N630:$S630,BC$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BD$2),SUMIF(CLASS!$N630:$S630,BD$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BE$2),SUMIF(CLASS!$N630:$S630,BE$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BF$2),SUMIF(CLASS!$N630:$S630,BF$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BG$2),SUMIF(CLASS!$N630:$S630,BG$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BH$2),SUMIF(CLASS!$N630:$S630,BH$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BI$2),SUMIF(CLASS!$N630:$S630,BI$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BJ$2),SUMIF(CLASS!$N630:$S630,BJ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BK$2),SUMIF(CLASS!$N630:$S630,BK$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BL$2),SUMIF(CLASS!$N630:$S630,BL$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BM$2),SUMIF(CLASS!$N630:$S630,BM$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BN$2),SUMIF(CLASS!$N630:$S630,BN$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BO$2),SUMIF(CLASS!$N630:$S630,BO$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BP$2),SUMIF(CLASS!$N630:$S630,BP$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BQ$2),SUMIF(CLASS!$N630:$S630,BQ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BR$2),SUMIF(CLASS!$N630:$S630,BR$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BS$2),SUMIF(CLASS!$N630:$S630,BS$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BT$2),SUMIF(CLASS!$N630:$S630,BT$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BU$2),SUMIF(CLASS!$N630:$S630,BU$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BV$2),SUMIF(CLASS!$N630:$S630,BV$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BW$2),SUMIF(CLASS!$N630:$S630,BW$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BX$2),SUMIF(CLASS!$N630:$S630,BX$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BY$2),SUMIF(CLASS!$N630:$S630,BY$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BZ$2),SUMIF(CLASS!$N630:$S630,BZ$3,CLASS!$E630:$J630))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E630:$BL630)","v":7631107.3700000001},32532615.630000003,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E630:$BA630)","v":0},0,0,{"$f":"SUM(CC630:CH630)","v":40163723},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E630:$BL630)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E630:$BA630)","v":0},0,0,{"$f":"SUM(CK630:CP630)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E630:$BL630)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E630:$BA630)","v":0},0,0,{"$f":"SUM(CS630:CX630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(DA630:DF630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(DI630:DN630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(DQ630:DV630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(DY630:ED630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(EG630:EL630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(EO630:ET630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(EW630:FB630)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E630:$BA630)","v":0},0,0,0,0,0,{"$f":"SUM(FE630:FJ630)","v":0},{"$f":"ROUND((SUM(FK630,FC630,EU630,EM630,EE630,DW630,DO630,DG630,CY630,CQ630,CI630)-C630),1)","v":0}]
[{"$f":"ACCOUNTS!A631","v":"~"},{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,E$2),SUMIF(CLASS!$N631:$S631,E$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,F$2),SUMIF(CLASS!$N631:$S631,F$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,G$2),SUMIF(CLASS!$N631:$S631,G$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,H$2),SUMIF(CLASS!$N631:$S631,H$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,I$2),SUMIF(CLASS!$N631:$S631,I$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,J$2),SUMIF(CLASS!$N631:$S631,J$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,K$2),SUMIF(CLASS!$N631:$S631,K$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,L$2),SUMIF(CLASS!$N631:$S631,L$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,M$2),SUMIF(CLASS!$N631:$S631,M$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,N$2),SUMIF(CLASS!$N631:$S631,N$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,O$2),SUMIF(CLASS!$N631:$S631,O$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,P$2),SUMIF(CLASS!$N631:$S631,P$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Q$2),SUMIF(CLASS!$N631:$S631,Q$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,R$2),SUMIF(CLASS!$N631:$S631,R$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,S$2),SUMIF(CLASS!$N631:$S631,S$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,T$2),SUMIF(CLASS!$N631:$S631,T$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,U$2),SUMIF(CLASS!$N631:$S631,U$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,V$2),SUMIF(CLASS!$N631:$S631,V$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,W$2),SUMIF(CLASS!$N631:$S631,W$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,X$2),SUMIF(CLASS!$N631:$S631,X$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Y$2),SUMIF(CLASS!$N631:$S631,Y$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Z$2),SUMIF(CLASS!$N631:$S631,Z$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AA$2),SUMIF(CLASS!$N631:$S631,AA$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AB$2),SUMIF(CLASS!$N631:$S631,AB$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AC$2),SUMIF(CLASS!$N631:$S631,AC$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AD$2),SUMIF(CLASS!$N631:$S631,AD$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AE$2),SUMIF(CLASS!$N631:$S631,AE$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AF$2),SUMIF(CLASS!$N631:$S631,AF$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AG$2),SUMIF(CLASS!$N631:$S631,AG$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AH$2),SUMIF(CLASS!$N631:$S631,AH$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AI$2),SUMIF(CLASS!$N631:$S631,AI$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AJ$2),SUMIF(CLASS!$N631:$S631,AJ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AK$2),SUMIF(CLASS!$N631:$S631,AK$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AL$2),SUMIF(CLASS!$N631:$S631,AL$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AM$2),SUMIF(CLASS!$N631:$S631,AM$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AN$2),SUMIF(CLASS!$N631:$S631,AN$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AO$2),SUMIF(CLASS!$N631:$S631,AO$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AP$2),SUMIF(CLASS!$N631:$S631,AP$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AQ$2),SUMIF(CLASS!$N631:$S631,AQ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AR$2),SUMIF(CLASS!$N631:$S631,AR$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AS$2),SUMIF(CLASS!$N631:$S631,AS$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AT$2),SUMIF(CLASS!$N631:$S631,AT$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AU$2),SUMIF(CLASS!$N631:$S631,AU$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AV$2),SUMIF(CLASS!$N631:$S631,AV$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AW$2),SUMIF(CLASS!$N631:$S631,AW$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AX$2),SUMIF(CLASS!$N631:$S631,AX$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AY$2),SUMIF(CLASS!$N631:$S631,AY$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AZ$2),SUMIF(CLASS!$N631:$S631,AZ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BA$2),SUMIF(CLASS!$N631:$S631,BA$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BB$2),SUMIF(CLASS!$N631:$S631,BB$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BC$2),SUMIF(CLASS!$N631:$S631,BC$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BD$2),SUMIF(CLASS!$N631:$S631,BD$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BE$2),SUMIF(CLASS!$N631:$S631,BE$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BF$2),SUMIF(CLASS!$N631:$S631,BF$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BG$2),SUMIF(CLASS!$N631:$S631,BG$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BH$2),SUMIF(CLASS!$N631:$S631,BH$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BI$2),SUMIF(CLASS!$N631:$S631,BI$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BJ$2),SUMIF(CLASS!$N631:$S631,BJ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BK$2),SUMIF(CLASS!$N631:$S631,BK$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BL$2),SUMIF(CLASS!$N631:$S631,BL$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BM$2),SUMIF(CLASS!$N631:$S631,BM$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BN$2),SUMIF(CLASS!$N631:$S631,BN$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BO$2),SUMIF(CLASS!$N631:$S631,BO$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BP$2),SUMIF(CLASS!$N631:$S631,BP$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BQ$2),SUMIF(CLASS!$N631:$S631,BQ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BR$2),SUMIF(CLASS!$N631:$S631,BR$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BS$2),SUMIF(CLASS!$N631:$S631,BS$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BT$2),SUMIF(CLASS!$N631:$S631,BT$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BU$2),SUMIF(CLASS!$N631:$S631,BU$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BV$2),SUMIF(CLASS!$N631:$S631,BV$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BW$2),SUMIF(CLASS!$N631:$S631,BW$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BX$2),SUMIF(CLASS!$N631:$S631,BX$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BY$2),SUMIF(CLASS!$N631:$S631,BY$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOC!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BZ$2),SUMIF(CLASS!$N631:$S631,BZ$3,CLASS!$E631:$J631))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC631:CH631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK631:CP631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS631:CX631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA631:DF631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI631:DN631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ631:DV631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY631:ED631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG631:EL631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO631:ET631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW631:FB631)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE631:FJ631)","v":0},{"$f":"ROUND((SUM(FK631,FC631,EU631,EM631,EE631,DW631,DO631,DG631,CY631,CQ631,CI631)-C631),1)","v":0}]
[null,{"$f":"ACCOUNTS!B632","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C630:C631)","v":40163723},0,{"$f":"SUM(E630:E631)","v":0},7631107.3700000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32532615.630000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS630:AS631)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB630:BB631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC630:CC631)","v":7631107.3700000001},32532615.630000003,0,0,0,0,{"$f":"SUM(CC632:CH632)","v":40163723},null,{"$f":"SUM(CK630:CK631)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS630:CS631)","v":0},0,0,0,0,0,{"$f":"SUM(CS632:CX632)","v":0},null,{"$f":"SUM(DA630:DA631)","v":0},0,0,0,0,0,{"$f":"SUM(DG587:DG631)","v":0},null,{"$f":"SUM(DI630:DI631)","v":0},0,0,0,0,0,{"$f":"SUM(DO587:DO631)","v":0},null,{"$f":"SUM(DQ630:DQ631)","v":0},0,0,0,0,0,{"$f":"SUM(DW587:DW631)","v":0},null,{"$f":"SUM(DY630:DY631)","v":0},0,0,0,0,0,{"$f":"SUM(EE587:EE631)","v":0},null,{"$f":"SUM(EG630:EG631)","v":0},0,0,0,0,0,{"$f":"SUM(EM587:EM631)","v":0},null,{"$f":"SUM(EO630:EO631)","v":0},0,0,0,0,0,{"$f":"SUM(EU587:EU631)","v":0},null,{"$f":"SUM(EW630:EW631)","v":0},0,0,0,0,0,{"$f":"SUM(FC587:FC631)","v":0},null,{"$f":"SUM(FE630:FE631)","v":0},0,0,0,0,0,{"$f":"SUM(FK587:FK631)","v":0},{"$f":"ROUND((SUM(FK632,FC632,EU632,EM632,EE632,DW632,DO632,DG632,CY632,CQ632,CI632)-C632),1)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A634","v":"INCOME TAXES"},null,null,0]
[{"$f":"ACCOUNTS!A635","v":"409.10"},{"$f":"ACCOUNTS!B635","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C635","v":-59428577},0,{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,E$2),SUMIF(CLASS!$N635:$S635,E$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,F$2),SUMIF(CLASS!$N635:$S635,F$3,CLASS!$E635:$J635))","v":-5533417.6124219885},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,G$2),SUMIF(CLASS!$N635:$S635,G$3,CLASS!$E635:$J635))","v":-588220.13304474554},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,H$2),SUMIF(CLASS!$N635:$S635,H$3,CLASS!$E635:$J635))","v":-310423.69812877569},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,I$2),SUMIF(CLASS!$N635:$S635,I$3,CLASS!$E635:$J635))","v":-19115.639724053482},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,J$2),SUMIF(CLASS!$N635:$S635,J$3,CLASS!$E635:$J635))","v":-268433.22628162545},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,K$2),SUMIF(CLASS!$N635:$S635,K$3,CLASS!$E635:$J635))","v":-915394.39148663473},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,L$2),SUMIF(CLASS!$N635:$S635,L$3,CLASS!$E635:$J635))","v":-4960.4037187791282},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,M$2),SUMIF(CLASS!$N635:$S635,M$3,CLASS!$E635:$J635))","v":-47646.962111806308},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,N$2),SUMIF(CLASS!$N635:$S635,N$3,CLASS!$E635:$J635))","v":-296176.11065356823},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,O$2),SUMIF(CLASS!$N635:$S635,O$3,CLASS!$E635:$J635))","v":-2493428.6543784025},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,P$2),SUMIF(CLASS!$N635:$S635,P$3,CLASS!$E635:$J635))","v":-3659731.3135183519},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Q$2),SUMIF(CLASS!$N635:$S635,Q$3,CLASS!$E635:$J635))","v":-29999.184588803811},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,R$2),SUMIF(CLASS!$N635:$S635,R$3,CLASS!$E635:$J635))","v":-9162428.613188237},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,S$2),SUMIF(CLASS!$N635:$S635,S$3,CLASS!$E635:$J635))","v":-299916.23230570136},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,T$2),SUMIF(CLASS!$N635:$S635,T$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,U$2),SUMIF(CLASS!$N635:$S635,U$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,V$2),SUMIF(CLASS!$N635:$S635,V$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,W$2),SUMIF(CLASS!$N635:$S635,W$3,CLASS!$E635:$J635))","v":1.4199714443913281},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,X$2),SUMIF(CLASS!$N635:$S635,X$3,CLASS!$E635:$J635))","v":1661.7665319862442},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Y$2),SUMIF(CLASS!$N635:$S635,Y$3,CLASS!$E635:$J635))","v":125682.72781346795},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Z$2),SUMIF(CLASS!$N635:$S635,Z$3,CLASS!$E635:$J635))","v":27160.766158427621},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AA$2),SUMIF(CLASS!$N635:$S635,AA$3,CLASS!$E635:$J635))","v":113208.50110700681},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AB$2),SUMIF(CLASS!$N635:$S635,AB$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AC$2),SUMIF(CLASS!$N635:$S635,AC$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AD$2),SUMIF(CLASS!$N635:$S635,AD$3,CLASS!$E635:$J635))","v":-23589832.979272693},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AE$2),SUMIF(CLASS!$N635:$S635,AE$3,CLASS!$E635:$J635))","v":-2507675.3040328622},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AF$2),SUMIF(CLASS!$N635:$S635,AF$3,CLASS!$E635:$J635))","v":-1323385.2393910957},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AG$2),SUMIF(CLASS!$N635:$S635,AG$3,CLASS!$E635:$J635))","v":-3902470.8268640763},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AH$2),SUMIF(CLASS!$N635:$S635,AH$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AI$2),SUMIF(CLASS!$N635:$S635,AI$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AJ$2),SUMIF(CLASS!$N635:$S635,AJ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AK$2),SUMIF(CLASS!$N635:$S635,AK$3,CLASS!$E635:$J635))","v":-1050197.3487514078},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AL$2),SUMIF(CLASS!$N635:$S635,AL$3,CLASS!$E635:$J635))","v":-1986682.091852511},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AM$2),SUMIF(CLASS!$N635:$S635,AM$3,CLASS!$E635:$J635))","v":-28565.454035821534},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AN$2),SUMIF(CLASS!$N635:$S635,AN$3,CLASS!$E635:$J635))","v":-201741.65214230513},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AO$2),SUMIF(CLASS!$N635:$S635,AO$3,CLASS!$E635:$J635))","v":-656817.63361937122},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AP$2),SUMIF(CLASS!$N635:$S635,AP$3,CLASS!$E635:$J635))","v":-1024734.0414663474},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AQ$2),SUMIF(CLASS!$N635:$S635,AQ$3,CLASS!$E635:$J635))","v":1421.9628735204872},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AR$2),SUMIF(CLASS!$N635:$S635,AR$3,CLASS!$E635:$J635))","v":-359828.40730653092},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AS$2),SUMIF(CLASS!$N635:$S635,AS$3,CLASS!$E635:$J635))","v":252332.17274375539},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AT$2),SUMIF(CLASS!$N635:$S635,AT$3,CLASS!$E635:$J635))","v":826712.16072525398},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AU$2),SUMIF(CLASS!$N635:$S635,AU$3,CLASS!$E635:$J635))","v":-173772.87421490729},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AV$2),SUMIF(CLASS!$N635:$S635,AV$3,CLASS!$E635:$J635))","v":-213687.09597735651},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AW$2),SUMIF(CLASS!$N635:$S635,AW$3,CLASS!$E635:$J635))","v":-86712.378024130958},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AX$2),SUMIF(CLASS!$N635:$S635,AX$3,CLASS!$E635:$J635))","v":-41362.97542195479},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AY$2),SUMIF(CLASS!$N635:$S635,AY$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AZ$2),SUMIF(CLASS!$N635:$S635,AZ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BA$2),SUMIF(CLASS!$N635:$S635,BA$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BB$2),SUMIF(CLASS!$N635:$S635,BB$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BC$2),SUMIF(CLASS!$N635:$S635,BC$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BD$2),SUMIF(CLASS!$N635:$S635,BD$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BE$2),SUMIF(CLASS!$N635:$S635,BE$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BF$2),SUMIF(CLASS!$N635:$S635,BF$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BG$2),SUMIF(CLASS!$N635:$S635,BG$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BH$2),SUMIF(CLASS!$N635:$S635,BH$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BI$2),SUMIF(CLASS!$N635:$S635,BI$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BJ$2),SUMIF(CLASS!$N635:$S635,BJ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BK$2),SUMIF(CLASS!$N635:$S635,BK$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BL$2),SUMIF(CLASS!$N635:$S635,BL$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BM$2),SUMIF(CLASS!$N635:$S635,BM$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BN$2),SUMIF(CLASS!$N635:$S635,BN$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BO$2),SUMIF(CLASS!$N635:$S635,BO$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BP$2),SUMIF(CLASS!$N635:$S635,BP$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BQ$2),SUMIF(CLASS!$N635:$S635,BQ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BR$2),SUMIF(CLASS!$N635:$S635,BR$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BS$2),SUMIF(CLASS!$N635:$S635,BS$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BT$2),SUMIF(CLASS!$N635:$S635,BT$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BU$2),SUMIF(CLASS!$N635:$S635,BU$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BV$2),SUMIF(CLASS!$N635:$S635,BV$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BW$2),SUMIF(CLASS!$N635:$S635,BW$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BX$2),SUMIF(CLASS!$N635:$S635,BX$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BY$2),SUMIF(CLASS!$N635:$S635,BY$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BZ$2),SUMIF(CLASS!$N635:$S635,BZ$3,CLASS!$E635:$J635))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E635:$BL635)","v":-5533417.6124219885},-23589832.979272693,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E635:$BA635)","v":0},0,0,{"$f":"SUM(CC635:CH635)","v":-29123250.591694683},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E635:$BL635)","v":-898643.83117352123},-3831060.5434239581,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E635:$BA635)","v":0},0,0,{"$f":"SUM(CK635:CP635)","v":-4729704.3745974796},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E635:$BL635)","v":-16929515.550373632},-3902470.8268640763,-4743635.6564701153,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E635:$BA635)","v":0},0,0,{"$f":"SUM(CS635:CX635)","v":-25575622.033707824},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(DA635:DF635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(DI635:DN635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(DQ635:DV635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(DY635:ED635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(EG635:EL635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(EO635:ET635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(EW635:FB635)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E635:$BA635)","v":0},0,0,0,0,0,{"$f":"SUM(FE635:FJ635)","v":0},{"$f":"ROUND((SUM(FK635,FC635,EU635,EM635,EE635,DW635,DO635,DG635,CY635,CQ635,CI635)-C635),1)","v":0}]
[{"$f":"ACCOUNTS!A636","v":"410.10"},{"$f":"ACCOUNTS!B636","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C636","v":406373034.38731563},0,{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,E$2),SUMIF(CLASS!$N636:$S636,E$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,F$2),SUMIF(CLASS!$N636:$S636,F$3,CLASS!$E636:$J636))","v":37837549.192741714},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,G$2),SUMIF(CLASS!$N636:$S636,G$3,CLASS!$E636:$J636))","v":4022253.4750092328},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,H$2),SUMIF(CLASS!$N636:$S636,H$3,CLASS!$E636:$J636))","v":2122679.4670571135},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,I$2),SUMIF(CLASS!$N636:$S636,I$3,CLASS!$E636:$J636))","v":130712.8810928507},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,J$2),SUMIF(CLASS!$N636:$S636,J$3,CLASS!$E636:$J636))","v":1835548.3203718821},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,K$2),SUMIF(CLASS!$N636:$S636,K$3,CLASS!$E636:$J636))","v":6259473.3932389813},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,L$2),SUMIF(CLASS!$N636:$S636,L$3,CLASS!$E636:$J636))","v":33919.276091473621},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,M$2),SUMIF(CLASS!$N636:$S636,M$3,CLASS!$E636:$J636))","v":325810.2675538098},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,N$2),SUMIF(CLASS!$N636:$S636,N$3,CLASS!$E636:$J636))","v":2025254.3620441037},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,O$2),SUMIF(CLASS!$N636:$S636,O$3,CLASS!$E636:$J636))","v":17050082.964430273},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,P$2),SUMIF(CLASS!$N636:$S636,P$3,CLASS!$E636:$J636))","v":25025268.885652926},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Q$2),SUMIF(CLASS!$N636:$S636,Q$3,CLASS!$E636:$J636))","v":205134.63868565118},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,R$2),SUMIF(CLASS!$N636:$S636,R$3,CLASS!$E636:$J636))","v":62652752.36017292},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,S$2),SUMIF(CLASS!$N636:$S636,S$3,CLASS!$E636:$J636))","v":2050829.3406399235},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,T$2),SUMIF(CLASS!$N636:$S636,T$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,U$2),SUMIF(CLASS!$N636:$S636,U$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,V$2),SUMIF(CLASS!$N636:$S636,V$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,W$2),SUMIF(CLASS!$N636:$S636,W$3,CLASS!$E636:$J636))","v":-9.7097748882771224},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,X$2),SUMIF(CLASS!$N636:$S636,X$3,CLASS!$E636:$J636))","v":-11363.171425870356},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Y$2),SUMIF(CLASS!$N636:$S636,Y$3,CLASS!$E636:$J636))","v":-859419.39130788948},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Z$2),SUMIF(CLASS!$N636:$S636,Z$3,CLASS!$E636:$J636))","v":-185725.51316657886},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AA$2),SUMIF(CLASS!$N636:$S636,AA$3,CLASS!$E636:$J636))","v":-774120.53990951425},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AB$2),SUMIF(CLASS!$N636:$S636,AB$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AC$2),SUMIF(CLASS!$N636:$S636,AC$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AD$2),SUMIF(CLASS!$N636:$S636,AD$3,CLASS!$E636:$J636))","v":161307446.55853051},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AE$2),SUMIF(CLASS!$N636:$S636,AE$3,CLASS!$E636:$J636))","v":17147501.656618305},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AF$2),SUMIF(CLASS!$N636:$S636,AF$3,CLASS!$E636:$J636))","v":9049317.7279803231},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AG$2),SUMIF(CLASS!$N636:$S636,AG$3,CLASS!$E636:$J636))","v":26685123.413281985},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AH$2),SUMIF(CLASS!$N636:$S636,AH$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AI$2),SUMIF(CLASS!$N636:$S636,AI$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AJ$2),SUMIF(CLASS!$N636:$S636,AJ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AK$2),SUMIF(CLASS!$N636:$S636,AK$3,CLASS!$E636:$J636))","v":7181256.9787364006},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AL$2),SUMIF(CLASS!$N636:$S636,AL$3,CLASS!$E636:$J636))","v":13584946.347092319},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AM$2),SUMIF(CLASS!$N636:$S636,AM$3,CLASS!$E636:$J636))","v":195330.77891446379},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AN$2),SUMIF(CLASS!$N636:$S636,AN$3,CLASS!$E636:$J636))","v":1379510.859621943},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AO$2),SUMIF(CLASS!$N636:$S636,AO$3,CLASS!$E636:$J636))","v":4491323.6743494635},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AP$2),SUMIF(CLASS!$N636:$S636,AP$3,CLASS!$E636:$J636))","v":7007138.7014812231},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AQ$2),SUMIF(CLASS!$N636:$S636,AQ$3,CLASS!$E636:$J636))","v":-9723.3922948992549},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AR$2),SUMIF(CLASS!$N636:$S636,AR$3,CLASS!$E636:$J636))","v":2460509.2216142057},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AS$2),SUMIF(CLASS!$N636:$S636,AS$3,CLASS!$E636:$J636))","v":-1725449.2011717558},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AT$2),SUMIF(CLASS!$N636:$S636,AT$3,CLASS!$E636:$J636))","v":-5653063.6652938137},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AU$2),SUMIF(CLASS!$N636:$S636,AU$3,CLASS!$E636:$J636))","v":1188260.1562025824},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AV$2),SUMIF(CLASS!$N636:$S636,AV$3,CLASS!$E636:$J636))","v":1461193.8899652925},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AW$2),SUMIF(CLASS!$N636:$S636,AW$3,CLASS!$E636:$J636))","v":592939.86084516346},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AX$2),SUMIF(CLASS!$N636:$S636,AX$3,CLASS!$E636:$J636))","v":282840.3216437056},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AY$2),SUMIF(CLASS!$N636:$S636,AY$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AZ$2),SUMIF(CLASS!$N636:$S636,AZ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BA$2),SUMIF(CLASS!$N636:$S636,BA$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BB$2),SUMIF(CLASS!$N636:$S636,BB$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BC$2),SUMIF(CLASS!$N636:$S636,BC$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BD$2),SUMIF(CLASS!$N636:$S636,BD$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BE$2),SUMIF(CLASS!$N636:$S636,BE$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BF$2),SUMIF(CLASS!$N636:$S636,BF$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BG$2),SUMIF(CLASS!$N636:$S636,BG$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BH$2),SUMIF(CLASS!$N636:$S636,BH$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BI$2),SUMIF(CLASS!$N636:$S636,BI$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BJ$2),SUMIF(CLASS!$N636:$S636,BJ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BK$2),SUMIF(CLASS!$N636:$S636,BK$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BL$2),SUMIF(CLASS!$N636:$S636,BL$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BM$2),SUMIF(CLASS!$N636:$S636,BM$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BN$2),SUMIF(CLASS!$N636:$S636,BN$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BO$2),SUMIF(CLASS!$N636:$S636,BO$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BP$2),SUMIF(CLASS!$N636:$S636,BP$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BQ$2),SUMIF(CLASS!$N636:$S636,BQ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BR$2),SUMIF(CLASS!$N636:$S636,BR$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BS$2),SUMIF(CLASS!$N636:$S636,BS$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BT$2),SUMIF(CLASS!$N636:$S636,BT$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BU$2),SUMIF(CLASS!$N636:$S636,BU$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BV$2),SUMIF(CLASS!$N636:$S636,BV$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BW$2),SUMIF(CLASS!$N636:$S636,BW$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BX$2),SUMIF(CLASS!$N636:$S636,BX$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BY$2),SUMIF(CLASS!$N636:$S636,BY$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BZ$2),SUMIF(CLASS!$N636:$S636,BZ$3,CLASS!$E636:$J636))","v":0},null,null,37837549.192741714,161307446.55853051,0,0,0,0,199144995.75127223,null,6144932.9420663463,26196819.384598628,0,0,0,0,32341752.326664973,null,115764148.36439006,26685123.413281985,32437014.531706292,0,0,0,174886286.30937836,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"411.10"},{"$f":"ACCOUNTS!B637","v":"Prov for Def Income Tax (Credit)"},{"$f":"ACCOUNTS!C637","v":-237907201},0,{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,E$2),SUMIF(CLASS!$N637:$S637,E$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,F$2),SUMIF(CLASS!$N637:$S637,F$3,CLASS!$E637:$J637))","v":-22151630.790947899},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,G$2),SUMIF(CLASS!$N637:$S637,G$3,CLASS!$E637:$J637))","v":-2354789.7743626442},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,H$2),SUMIF(CLASS!$N637:$S637,H$3,CLASS!$E637:$J637))","v":-1242702.3643168497},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,I$2),SUMIF(CLASS!$N637:$S637,I$3,CLASS!$E637:$J637))","v":-76524.604351101603},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,J$2),SUMIF(CLASS!$N637:$S637,J$3,CLASS!$E637:$J637))","v":-1074604.1844491945},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,K$2),SUMIF(CLASS!$N637:$S637,K$3,CLASS!$E637:$J637))","v":-3664548.7488230369},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,L$2),SUMIF(CLASS!$N637:$S637,L$3,CLASS!$E637:$J637))","v":-19857.715330534225},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,M$2),SUMIF(CLASS!$N637:$S637,M$3,CLASS!$E637:$J637))","v":-190742.50073618433},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,N$2),SUMIF(CLASS!$N637:$S637,N$3,CLASS!$E637:$J637))","v":-1185665.7696625767},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,O$2),SUMIF(CLASS!$N637:$S637,O$3,CLASS!$E637:$J637))","v":-9981807.776692383},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,P$2),SUMIF(CLASS!$N637:$S637,P$3,CLASS!$E637:$J637))","v":-14650803.993021818},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Q$2),SUMIF(CLASS!$N637:$S637,Q$3,CLASS!$E637:$J637))","v":-120094.10956962086},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,R$2),SUMIF(CLASS!$N637:$S637,R$3,CLASS!$E637:$J637))","v":-36679453.821112446},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,S$2),SUMIF(CLASS!$N637:$S637,S$3,CLASS!$E637:$J637))","v":-1200638.3959406463},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,T$2),SUMIF(CLASS!$N637:$S637,T$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,U$2),SUMIF(CLASS!$N637:$S637,U$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,V$2),SUMIF(CLASS!$N637:$S637,V$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,W$2),SUMIF(CLASS!$N637:$S637,W$3,CLASS!$E637:$J637))","v":5.6844947143033231},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,X$2),SUMIF(CLASS!$N637:$S637,X$3,CLASS!$E637:$J637))","v":6652.459882058497},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Y$2),SUMIF(CLASS!$N637:$S637,Y$3,CLASS!$E637:$J637))","v":503138.85166974488},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Z$2),SUMIF(CLASS!$N637:$S637,Z$3,CLASS!$E637:$J637))","v":108731.22292272013},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AA$2),SUMIF(CLASS!$N637:$S637,AA$3,CLASS!$E637:$J637))","v":453201.45605662727},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AB$2),SUMIF(CLASS!$N637:$S637,AB$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AC$2),SUMIF(CLASS!$N637:$S637,AC$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AD$2),SUMIF(CLASS!$N637:$S637,AD$3,CLASS!$E637:$J637))","v":-94435899.687725276},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AE$2),SUMIF(CLASS!$N637:$S637,AE$3,CLASS!$E637:$J637))","v":-10038840.617019691},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AF$2),SUMIF(CLASS!$N637:$S637,AF$3,CLASS!$E637:$J637))","v":-5297836.3952455157},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AG$2),SUMIF(CLASS!$N637:$S637,AG$3,CLASS!$E637:$J637))","v":-15622549.929192953},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AH$2),SUMIF(CLASS!$N637:$S637,AH$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AI$2),SUMIF(CLASS!$N637:$S637,AI$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AJ$2),SUMIF(CLASS!$N637:$S637,AJ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AK$2),SUMIF(CLASS!$N637:$S637,AK$3,CLASS!$E637:$J637))","v":-4204198.1206965167},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AL$2),SUMIF(CLASS!$N637:$S637,AL$3,CLASS!$E637:$J637))","v":-7953176.7309430242},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AM$2),SUMIF(CLASS!$N637:$S637,AM$3,CLASS!$E637:$J637))","v":-114354.53376170281},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AN$2),SUMIF(CLASS!$N637:$S637,AN$3,CLASS!$E637:$J637))","v":-807621.42068943474},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AO$2),SUMIF(CLASS!$N637:$S637,AO$3,CLASS!$E637:$J637))","v":-2629402.430110822},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AP$2),SUMIF(CLASS!$N637:$S637,AP$3,CLASS!$E637:$J637))","v":-4102262.2428714158},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AQ$2),SUMIF(CLASS!$N637:$S637,AQ$3,CLASS!$E637:$J637))","v":5692.4668945914036},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AR$2),SUMIF(CLASS!$N637:$S637,AR$3,CLASS!$E637:$J637))","v":-1440481.5586041159},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AS$2),SUMIF(CLASS!$N637:$S637,AS$3,CLASS!$E637:$J637))","v":1010147.7095727084},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AT$2),SUMIF(CLASS!$N637:$S637,AT$3,CLASS!$E637:$J637))","v":3309531.9814036153},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AU$2),SUMIF(CLASS!$N637:$S637,AU$3,CLASS!$E637:$J637))","v":-695655.5280499761},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AV$2),SUMIF(CLASS!$N637:$S637,AV$3,CLASS!$E637:$J637))","v":-855441.96849591821},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AW$2),SUMIF(CLASS!$N637:$S637,AW$3,CLASS!$E637:$J637))","v":-347130.96273153077},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AX$2),SUMIF(CLASS!$N637:$S637,AX$3,CLASS!$E637:$J637))","v":-165586.15744188285},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AY$2),SUMIF(CLASS!$N637:$S637,AY$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AZ$2),SUMIF(CLASS!$N637:$S637,AZ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BA$2),SUMIF(CLASS!$N637:$S637,BA$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BB$2),SUMIF(CLASS!$N637:$S637,BB$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BC$2),SUMIF(CLASS!$N637:$S637,BC$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BD$2),SUMIF(CLASS!$N637:$S637,BD$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BE$2),SUMIF(CLASS!$N637:$S637,BE$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BF$2),SUMIF(CLASS!$N637:$S637,BF$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BG$2),SUMIF(CLASS!$N637:$S637,BG$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BH$2),SUMIF(CLASS!$N637:$S637,BH$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BI$2),SUMIF(CLASS!$N637:$S637,BI$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BJ$2),SUMIF(CLASS!$N637:$S637,BJ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BK$2),SUMIF(CLASS!$N637:$S637,BK$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BL$2),SUMIF(CLASS!$N637:$S637,BL$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BM$2),SUMIF(CLASS!$N637:$S637,BM$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BN$2),SUMIF(CLASS!$N637:$S637,BN$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BO$2),SUMIF(CLASS!$N637:$S637,BO$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BP$2),SUMIF(CLASS!$N637:$S637,BP$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BQ$2),SUMIF(CLASS!$N637:$S637,BQ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BR$2),SUMIF(CLASS!$N637:$S637,BR$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BS$2),SUMIF(CLASS!$N637:$S637,BS$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BT$2),SUMIF(CLASS!$N637:$S637,BT$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BU$2),SUMIF(CLASS!$N637:$S637,BU$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BV$2),SUMIF(CLASS!$N637:$S637,BV$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BW$2),SUMIF(CLASS!$N637:$S637,BW$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BX$2),SUMIF(CLASS!$N637:$S637,BX$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BY$2),SUMIF(CLASS!$N637:$S637,BY$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BZ$2),SUMIF(CLASS!$N637:$S637,BZ$3,CLASS!$E637:$J637))","v":0},null,null,-22151630.790947899,-94435899.687725276,0,0,0,0,-116587530.47867317,null,-3597492.1386794941,-15336677.012265205,0,0,0,0,-18934169.150944699,null,-67773011.944663659,-15622549.929192953,-18989939.496525422,0,0,0,-102385501.37038203,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,E$2),SUMIF(CLASS!$N638:$S638,E$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,F$2),SUMIF(CLASS!$N638:$S638,F$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,G$2),SUMIF(CLASS!$N638:$S638,G$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,H$2),SUMIF(CLASS!$N638:$S638,H$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,I$2),SUMIF(CLASS!$N638:$S638,I$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,J$2),SUMIF(CLASS!$N638:$S638,J$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,K$2),SUMIF(CLASS!$N638:$S638,K$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,L$2),SUMIF(CLASS!$N638:$S638,L$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,M$2),SUMIF(CLASS!$N638:$S638,M$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,N$2),SUMIF(CLASS!$N638:$S638,N$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,O$2),SUMIF(CLASS!$N638:$S638,O$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,P$2),SUMIF(CLASS!$N638:$S638,P$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Q$2),SUMIF(CLASS!$N638:$S638,Q$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,R$2),SUMIF(CLASS!$N638:$S638,R$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,S$2),SUMIF(CLASS!$N638:$S638,S$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,T$2),SUMIF(CLASS!$N638:$S638,T$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,U$2),SUMIF(CLASS!$N638:$S638,U$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,V$2),SUMIF(CLASS!$N638:$S638,V$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,W$2),SUMIF(CLASS!$N638:$S638,W$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,X$2),SUMIF(CLASS!$N638:$S638,X$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Y$2),SUMIF(CLASS!$N638:$S638,Y$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Z$2),SUMIF(CLASS!$N638:$S638,Z$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AA$2),SUMIF(CLASS!$N638:$S638,AA$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AB$2),SUMIF(CLASS!$N638:$S638,AB$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AC$2),SUMIF(CLASS!$N638:$S638,AC$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AD$2),SUMIF(CLASS!$N638:$S638,AD$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AE$2),SUMIF(CLASS!$N638:$S638,AE$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AF$2),SUMIF(CLASS!$N638:$S638,AF$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AG$2),SUMIF(CLASS!$N638:$S638,AG$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AH$2),SUMIF(CLASS!$N638:$S638,AH$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AI$2),SUMIF(CLASS!$N638:$S638,AI$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AJ$2),SUMIF(CLASS!$N638:$S638,AJ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AK$2),SUMIF(CLASS!$N638:$S638,AK$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AL$2),SUMIF(CLASS!$N638:$S638,AL$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AM$2),SUMIF(CLASS!$N638:$S638,AM$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AN$2),SUMIF(CLASS!$N638:$S638,AN$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AO$2),SUMIF(CLASS!$N638:$S638,AO$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AP$2),SUMIF(CLASS!$N638:$S638,AP$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AQ$2),SUMIF(CLASS!$N638:$S638,AQ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AR$2),SUMIF(CLASS!$N638:$S638,AR$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AS$2),SUMIF(CLASS!$N638:$S638,AS$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AT$2),SUMIF(CLASS!$N638:$S638,AT$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AU$2),SUMIF(CLASS!$N638:$S638,AU$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AV$2),SUMIF(CLASS!$N638:$S638,AV$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AW$2),SUMIF(CLASS!$N638:$S638,AW$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AX$2),SUMIF(CLASS!$N638:$S638,AX$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AY$2),SUMIF(CLASS!$N638:$S638,AY$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AZ$2),SUMIF(CLASS!$N638:$S638,AZ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BA$2),SUMIF(CLASS!$N638:$S638,BA$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BB$2),SUMIF(CLASS!$N638:$S638,BB$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BC$2),SUMIF(CLASS!$N638:$S638,BC$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BD$2),SUMIF(CLASS!$N638:$S638,BD$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BE$2),SUMIF(CLASS!$N638:$S638,BE$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BF$2),SUMIF(CLASS!$N638:$S638,BF$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BG$2),SUMIF(CLASS!$N638:$S638,BG$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BH$2),SUMIF(CLASS!$N638:$S638,BH$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BI$2),SUMIF(CLASS!$N638:$S638,BI$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BJ$2),SUMIF(CLASS!$N638:$S638,BJ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BK$2),SUMIF(CLASS!$N638:$S638,BK$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BL$2),SUMIF(CLASS!$N638:$S638,BL$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BM$2),SUMIF(CLASS!$N638:$S638,BM$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BN$2),SUMIF(CLASS!$N638:$S638,BN$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BO$2),SUMIF(CLASS!$N638:$S638,BO$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BP$2),SUMIF(CLASS!$N638:$S638,BP$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BQ$2),SUMIF(CLASS!$N638:$S638,BQ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BR$2),SUMIF(CLASS!$N638:$S638,BR$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BS$2),SUMIF(CLASS!$N638:$S638,BS$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BT$2),SUMIF(CLASS!$N638:$S638,BT$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BU$2),SUMIF(CLASS!$N638:$S638,BU$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BV$2),SUMIF(CLASS!$N638:$S638,BV$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BW$2),SUMIF(CLASS!$N638:$S638,BW$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BX$2),SUMIF(CLASS!$N638:$S638,BX$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BY$2),SUMIF(CLASS!$N638:$S638,BY$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOC!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BZ$2),SUMIF(CLASS!$N638:$S638,BZ$3,CLASS!$E638:$J638))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,E$2),SUMIF(CLASS!$N639:$S639,E$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,F$2),SUMIF(CLASS!$N639:$S639,F$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,G$2),SUMIF(CLASS!$N639:$S639,G$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,H$2),SUMIF(CLASS!$N639:$S639,H$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,I$2),SUMIF(CLASS!$N639:$S639,I$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,J$2),SUMIF(CLASS!$N639:$S639,J$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,K$2),SUMIF(CLASS!$N639:$S639,K$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,L$2),SUMIF(CLASS!$N639:$S639,L$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,M$2),SUMIF(CLASS!$N639:$S639,M$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,N$2),SUMIF(CLASS!$N639:$S639,N$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,O$2),SUMIF(CLASS!$N639:$S639,O$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,P$2),SUMIF(CLASS!$N639:$S639,P$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Q$2),SUMIF(CLASS!$N639:$S639,Q$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,R$2),SUMIF(CLASS!$N639:$S639,R$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,S$2),SUMIF(CLASS!$N639:$S639,S$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,T$2),SUMIF(CLASS!$N639:$S639,T$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,U$2),SUMIF(CLASS!$N639:$S639,U$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,V$2),SUMIF(CLASS!$N639:$S639,V$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,W$2),SUMIF(CLASS!$N639:$S639,W$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,X$2),SUMIF(CLASS!$N639:$S639,X$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Y$2),SUMIF(CLASS!$N639:$S639,Y$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Z$2),SUMIF(CLASS!$N639:$S639,Z$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AA$2),SUMIF(CLASS!$N639:$S639,AA$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AB$2),SUMIF(CLASS!$N639:$S639,AB$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AC$2),SUMIF(CLASS!$N639:$S639,AC$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AD$2),SUMIF(CLASS!$N639:$S639,AD$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AE$2),SUMIF(CLASS!$N639:$S639,AE$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AF$2),SUMIF(CLASS!$N639:$S639,AF$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AG$2),SUMIF(CLASS!$N639:$S639,AG$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AH$2),SUMIF(CLASS!$N639:$S639,AH$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AI$2),SUMIF(CLASS!$N639:$S639,AI$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AJ$2),SUMIF(CLASS!$N639:$S639,AJ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AK$2),SUMIF(CLASS!$N639:$S639,AK$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AL$2),SUMIF(CLASS!$N639:$S639,AL$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AM$2),SUMIF(CLASS!$N639:$S639,AM$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AN$2),SUMIF(CLASS!$N639:$S639,AN$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AO$2),SUMIF(CLASS!$N639:$S639,AO$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AP$2),SUMIF(CLASS!$N639:$S639,AP$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AQ$2),SUMIF(CLASS!$N639:$S639,AQ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AR$2),SUMIF(CLASS!$N639:$S639,AR$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AS$2),SUMIF(CLASS!$N639:$S639,AS$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AT$2),SUMIF(CLASS!$N639:$S639,AT$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AU$2),SUMIF(CLASS!$N639:$S639,AU$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AV$2),SUMIF(CLASS!$N639:$S639,AV$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AW$2),SUMIF(CLASS!$N639:$S639,AW$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AX$2),SUMIF(CLASS!$N639:$S639,AX$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AY$2),SUMIF(CLASS!$N639:$S639,AY$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AZ$2),SUMIF(CLASS!$N639:$S639,AZ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BA$2),SUMIF(CLASS!$N639:$S639,BA$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BB$2),SUMIF(CLASS!$N639:$S639,BB$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BC$2),SUMIF(CLASS!$N639:$S639,BC$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BD$2),SUMIF(CLASS!$N639:$S639,BD$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BE$2),SUMIF(CLASS!$N639:$S639,BE$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BF$2),SUMIF(CLASS!$N639:$S639,BF$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BG$2),SUMIF(CLASS!$N639:$S639,BG$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BH$2),SUMIF(CLASS!$N639:$S639,BH$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BI$2),SUMIF(CLASS!$N639:$S639,BI$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BJ$2),SUMIF(CLASS!$N639:$S639,BJ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BK$2),SUMIF(CLASS!$N639:$S639,BK$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BL$2),SUMIF(CLASS!$N639:$S639,BL$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BM$2),SUMIF(CLASS!$N639:$S639,BM$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BN$2),SUMIF(CLASS!$N639:$S639,BN$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BO$2),SUMIF(CLASS!$N639:$S639,BO$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BP$2),SUMIF(CLASS!$N639:$S639,BP$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BQ$2),SUMIF(CLASS!$N639:$S639,BQ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BR$2),SUMIF(CLASS!$N639:$S639,BR$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BS$2),SUMIF(CLASS!$N639:$S639,BS$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BT$2),SUMIF(CLASS!$N639:$S639,BT$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BU$2),SUMIF(CLASS!$N639:$S639,BU$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BV$2),SUMIF(CLASS!$N639:$S639,BV$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BW$2),SUMIF(CLASS!$N639:$S639,BW$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BX$2),SUMIF(CLASS!$N639:$S639,BX$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BY$2),SUMIF(CLASS!$N639:$S639,BY$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOC!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BZ$2),SUMIF(CLASS!$N639:$S639,BZ$3,CLASS!$E639:$J639))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,E$2),SUMIF(CLASS!$N640:$S640,E$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,F$2),SUMIF(CLASS!$N640:$S640,F$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,G$2),SUMIF(CLASS!$N640:$S640,G$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,H$2),SUMIF(CLASS!$N640:$S640,H$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,I$2),SUMIF(CLASS!$N640:$S640,I$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,J$2),SUMIF(CLASS!$N640:$S640,J$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,K$2),SUMIF(CLASS!$N640:$S640,K$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,L$2),SUMIF(CLASS!$N640:$S640,L$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,M$2),SUMIF(CLASS!$N640:$S640,M$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,N$2),SUMIF(CLASS!$N640:$S640,N$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,O$2),SUMIF(CLASS!$N640:$S640,O$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,P$2),SUMIF(CLASS!$N640:$S640,P$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Q$2),SUMIF(CLASS!$N640:$S640,Q$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,R$2),SUMIF(CLASS!$N640:$S640,R$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,S$2),SUMIF(CLASS!$N640:$S640,S$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,T$2),SUMIF(CLASS!$N640:$S640,T$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,U$2),SUMIF(CLASS!$N640:$S640,U$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,V$2),SUMIF(CLASS!$N640:$S640,V$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,W$2),SUMIF(CLASS!$N640:$S640,W$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,X$2),SUMIF(CLASS!$N640:$S640,X$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Y$2),SUMIF(CLASS!$N640:$S640,Y$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Z$2),SUMIF(CLASS!$N640:$S640,Z$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AA$2),SUMIF(CLASS!$N640:$S640,AA$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AB$2),SUMIF(CLASS!$N640:$S640,AB$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AC$2),SUMIF(CLASS!$N640:$S640,AC$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AD$2),SUMIF(CLASS!$N640:$S640,AD$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AE$2),SUMIF(CLASS!$N640:$S640,AE$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AF$2),SUMIF(CLASS!$N640:$S640,AF$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AG$2),SUMIF(CLASS!$N640:$S640,AG$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AH$2),SUMIF(CLASS!$N640:$S640,AH$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AI$2),SUMIF(CLASS!$N640:$S640,AI$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AJ$2),SUMIF(CLASS!$N640:$S640,AJ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AK$2),SUMIF(CLASS!$N640:$S640,AK$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AL$2),SUMIF(CLASS!$N640:$S640,AL$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AM$2),SUMIF(CLASS!$N640:$S640,AM$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AN$2),SUMIF(CLASS!$N640:$S640,AN$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AO$2),SUMIF(CLASS!$N640:$S640,AO$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AP$2),SUMIF(CLASS!$N640:$S640,AP$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AQ$2),SUMIF(CLASS!$N640:$S640,AQ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AR$2),SUMIF(CLASS!$N640:$S640,AR$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AS$2),SUMIF(CLASS!$N640:$S640,AS$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AT$2),SUMIF(CLASS!$N640:$S640,AT$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AU$2),SUMIF(CLASS!$N640:$S640,AU$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AV$2),SUMIF(CLASS!$N640:$S640,AV$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AW$2),SUMIF(CLASS!$N640:$S640,AW$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AX$2),SUMIF(CLASS!$N640:$S640,AX$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AY$2),SUMIF(CLASS!$N640:$S640,AY$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AZ$2),SUMIF(CLASS!$N640:$S640,AZ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BA$2),SUMIF(CLASS!$N640:$S640,BA$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BB$2),SUMIF(CLASS!$N640:$S640,BB$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BC$2),SUMIF(CLASS!$N640:$S640,BC$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BD$2),SUMIF(CLASS!$N640:$S640,BD$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BE$2),SUMIF(CLASS!$N640:$S640,BE$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BF$2),SUMIF(CLASS!$N640:$S640,BF$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BG$2),SUMIF(CLASS!$N640:$S640,BG$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BH$2),SUMIF(CLASS!$N640:$S640,BH$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BI$2),SUMIF(CLASS!$N640:$S640,BI$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BJ$2),SUMIF(CLASS!$N640:$S640,BJ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BK$2),SUMIF(CLASS!$N640:$S640,BK$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BL$2),SUMIF(CLASS!$N640:$S640,BL$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BM$2),SUMIF(CLASS!$N640:$S640,BM$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BN$2),SUMIF(CLASS!$N640:$S640,BN$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BO$2),SUMIF(CLASS!$N640:$S640,BO$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BP$2),SUMIF(CLASS!$N640:$S640,BP$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BQ$2),SUMIF(CLASS!$N640:$S640,BQ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BR$2),SUMIF(CLASS!$N640:$S640,BR$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BS$2),SUMIF(CLASS!$N640:$S640,BS$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BT$2),SUMIF(CLASS!$N640:$S640,BT$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BU$2),SUMIF(CLASS!$N640:$S640,BU$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BV$2),SUMIF(CLASS!$N640:$S640,BV$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BW$2),SUMIF(CLASS!$N640:$S640,BW$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BX$2),SUMIF(CLASS!$N640:$S640,BX$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BY$2),SUMIF(CLASS!$N640:$S640,BY$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOC!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BZ$2),SUMIF(CLASS!$N640:$S640,BZ$3,CLASS!$E640:$J640))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,E$2),SUMIF(CLASS!$N641:$S641,E$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,F$2),SUMIF(CLASS!$N641:$S641,F$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,G$2),SUMIF(CLASS!$N641:$S641,G$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,H$2),SUMIF(CLASS!$N641:$S641,H$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,I$2),SUMIF(CLASS!$N641:$S641,I$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,J$2),SUMIF(CLASS!$N641:$S641,J$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,K$2),SUMIF(CLASS!$N641:$S641,K$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,L$2),SUMIF(CLASS!$N641:$S641,L$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,M$2),SUMIF(CLASS!$N641:$S641,M$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,N$2),SUMIF(CLASS!$N641:$S641,N$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,O$2),SUMIF(CLASS!$N641:$S641,O$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,P$2),SUMIF(CLASS!$N641:$S641,P$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Q$2),SUMIF(CLASS!$N641:$S641,Q$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,R$2),SUMIF(CLASS!$N641:$S641,R$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,S$2),SUMIF(CLASS!$N641:$S641,S$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,T$2),SUMIF(CLASS!$N641:$S641,T$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,U$2),SUMIF(CLASS!$N641:$S641,U$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,V$2),SUMIF(CLASS!$N641:$S641,V$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,W$2),SUMIF(CLASS!$N641:$S641,W$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,X$2),SUMIF(CLASS!$N641:$S641,X$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Y$2),SUMIF(CLASS!$N641:$S641,Y$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Z$2),SUMIF(CLASS!$N641:$S641,Z$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AA$2),SUMIF(CLASS!$N641:$S641,AA$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AB$2),SUMIF(CLASS!$N641:$S641,AB$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AC$2),SUMIF(CLASS!$N641:$S641,AC$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AD$2),SUMIF(CLASS!$N641:$S641,AD$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AE$2),SUMIF(CLASS!$N641:$S641,AE$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AF$2),SUMIF(CLASS!$N641:$S641,AF$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AG$2),SUMIF(CLASS!$N641:$S641,AG$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AH$2),SUMIF(CLASS!$N641:$S641,AH$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AI$2),SUMIF(CLASS!$N641:$S641,AI$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AJ$2),SUMIF(CLASS!$N641:$S641,AJ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AK$2),SUMIF(CLASS!$N641:$S641,AK$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AL$2),SUMIF(CLASS!$N641:$S641,AL$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AM$2),SUMIF(CLASS!$N641:$S641,AM$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AN$2),SUMIF(CLASS!$N641:$S641,AN$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AO$2),SUMIF(CLASS!$N641:$S641,AO$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AP$2),SUMIF(CLASS!$N641:$S641,AP$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AQ$2),SUMIF(CLASS!$N641:$S641,AQ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AR$2),SUMIF(CLASS!$N641:$S641,AR$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AS$2),SUMIF(CLASS!$N641:$S641,AS$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AT$2),SUMIF(CLASS!$N641:$S641,AT$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AU$2),SUMIF(CLASS!$N641:$S641,AU$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AV$2),SUMIF(CLASS!$N641:$S641,AV$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AW$2),SUMIF(CLASS!$N641:$S641,AW$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AX$2),SUMIF(CLASS!$N641:$S641,AX$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AY$2),SUMIF(CLASS!$N641:$S641,AY$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AZ$2),SUMIF(CLASS!$N641:$S641,AZ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BA$2),SUMIF(CLASS!$N641:$S641,BA$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BB$2),SUMIF(CLASS!$N641:$S641,BB$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BC$2),SUMIF(CLASS!$N641:$S641,BC$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BD$2),SUMIF(CLASS!$N641:$S641,BD$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BE$2),SUMIF(CLASS!$N641:$S641,BE$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BF$2),SUMIF(CLASS!$N641:$S641,BF$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BG$2),SUMIF(CLASS!$N641:$S641,BG$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BH$2),SUMIF(CLASS!$N641:$S641,BH$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BI$2),SUMIF(CLASS!$N641:$S641,BI$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BJ$2),SUMIF(CLASS!$N641:$S641,BJ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BK$2),SUMIF(CLASS!$N641:$S641,BK$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BL$2),SUMIF(CLASS!$N641:$S641,BL$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BM$2),SUMIF(CLASS!$N641:$S641,BM$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BN$2),SUMIF(CLASS!$N641:$S641,BN$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BO$2),SUMIF(CLASS!$N641:$S641,BO$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BP$2),SUMIF(CLASS!$N641:$S641,BP$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BQ$2),SUMIF(CLASS!$N641:$S641,BQ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BR$2),SUMIF(CLASS!$N641:$S641,BR$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BS$2),SUMIF(CLASS!$N641:$S641,BS$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BT$2),SUMIF(CLASS!$N641:$S641,BT$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BU$2),SUMIF(CLASS!$N641:$S641,BU$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BV$2),SUMIF(CLASS!$N641:$S641,BV$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BW$2),SUMIF(CLASS!$N641:$S641,BW$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BX$2),SUMIF(CLASS!$N641:$S641,BX$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BY$2),SUMIF(CLASS!$N641:$S641,BY$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOC!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BZ$2),SUMIF(CLASS!$N641:$S641,BZ$3,CLASS!$E641:$J641))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C635:C641)","v":109037256.38731563},0,{"$f":"SUM(E635:E641)","v":0},10152500.789371826,1079243.5676018428,569553.40461148811,35072.637017695612,492510.90964106214,1679530.2529293098,9101.1570421602664,87420.804705819144,543412.48172795866,4574846.5333594866,6714733.5791127551,55041.344527226494,16810869.925872236,550274.71239357581,0,0,0,-2.6053087295824717,-3048.9450118256145,-230597.81182467664,-49833.524085431127,-207710.58274588018,0,0,43281713.89153254,4600985.7355657518,2428096.0933437115,7160102.6572249569,0,0,0,1926861.5092884758,3645087.5242967848,52410.791116939436,370147.78679020307,1205103.6106192702,1880142.4171434594,-2608.9625267873635,660199.25570355891,{"$f":"SUM(AS635:AS641)","v":-462969.31885529205},-1516819.5231649447,318831.75393769902,392064.8254920179,159096.52008950175,75891.188779867953,0,{"$f":"SUM(AZ635:AZ641)","v":0},0,{"$f":"SUM(BB635:BB641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC635:CC641)","v":10152500.789371826},{"$f":"SUM(CD635:CD641)","v":43281713.89153254},0,0,0,0,53434214.680904374,null,{"$f":"SUM(CK635:CK641)","v":1648796.9722133307},7029081.8289094642,0,0,0,0,8677878.8011227958,null,{"$f":"SUM(CS635:CS641)","v":31061620.869352773},7160102.6572249569,8703439.3787107542,0,0,0,46925162.905288503,null,{"$f":"SUM(DA635:DA641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI635:DI641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ635:DQ641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY635:DY641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG635:EG641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO635:EO641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW635:EW641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE635:FE641)","v":0},0,0,0,0,0,0,0]
[null,null,null,"END",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,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,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,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CLASSALLOC","index":8,"n_rows":1773,"n_cols":28,"rows_kept":1773,"cut":false,"hidden":false,"merged":[]}
["Class Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,null,null,null,"Line Ref.",null,5,{"$f":"H2+1","v":6},{"$f":"I2+1","v":7},8,9,10,11,12,{"$f":"O2+1","v":13},{"$f":"P2+1","v":14},15,16,17,18,19,20,21,22,23,24,25]
[null,"Function","Class","Func/Class","Allocator","Total",null,{"$f":"INPUTS!$B$18","v":"Res Svc"},{"$f":"INPUTS!$B$19","v":"Sec Svc 24"},{"$f":"INPUTS!$B$20","v":"Sec Svc 25 / 29 / 7A"},{"$f":"INPUTS!$B$21","v":"Sec Svc 26 /26P"},{"$f":"INPUTS!$B$22","v":"Pri Svc 31"},{"$f":"INPUTS!$B$23","v":"Pri Svc 35"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"},{"$f":"INPUTS!$B$32","v":"~"},{"$f":"INPUTS!$B$33","v":"~"},{"$f":"INPUTS!$B$34","v":"~"},{"$f":"INPUTS!$B$35","v":"~"},{"$f":"INPUTS!$B$36","v":"~"},{"$f":"INPUTS!$B$37","v":"~"}]
["RATE BASE",null,null,null,null,null,{"$f":"ROUND((SUM(H4:BB4)-F4),1)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E5=\"\",\"~\",INDEX(INDIRECT(E5),1,3))","v":"DEM"},{"$f":"IF(B5=\"~\",\"~\",CONCATENATE(B5,\"_\",C5))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$244","v":0},0,{"$f":"IF($F5=0,0,INDEX(INDIRECT($E5),1,H$2)*$F5)","v":0},{"$f":"IF($F5=0,0,INDEX(INDIRECT($E5),1,I$2)*$F5)","v":0},{"$f":"IF($F5=0,0,INDEX(INDIRECT($E5),1,J$2)*$F5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},{"$f":"IF(E6=\"\",\"~\",INDEX(INDIRECT(E6),1,3))","v":"DEM"},{"$f":"IF(B6=\"~\",\"~\",CONCATENATE(B6,\"_\",C6))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$244","v":451887823.68166274},0,{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,H$2)*$F6)","v":283242204.51672894},{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,I$2)*$F6)","v":49102693.582544856},49857761.297984622,31476461.297075383,18387236.111401215,443.13110982049983,0,10725979.281307079,7703834.344229389,0,0,1212074.3681365221,0,179135.75114493706,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},{"$f":"IF(E7=\"\",\"~\",INDEX(INDIRECT(E7),1,3))","v":"DEM"},{"$f":"IF(B7=\"~\",\"~\",CONCATENATE(B7,\"_\",C7))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$244","v":48037132.634018347},0,{"$f":"IF($F7=0,0,INDEX(INDIRECT($E7),1,H$2)*$F7)","v":30109559.569604274},5219774.6447222652,5300040.777362735,3346049.3222812028,1954622.482766035,47.106265717181131,0,1140206.1803038337,818942.42949319386,0,0,128847.41330291968,0,19042.707916170471,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$244","v":25350822.799225971},0,{"$f":"IF($F8=0,0,INDEX(INDIRECT($E8),1,H$2)*$F8)","v":14931890.734000398},2588583.3524373593,2628388.8208454121,1659368.1071747295,969333.65203875687,23.360873510943289,0,565449.45664751751,406128.78598774911,64732.980498823847,1359684.6013941877,63897.829270807633,103897.48493992026,9443.6331167988246,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},{"$f":"IF(E9=\"\",\"~\",INDEX(INDIRECT(E9),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$244","v":1561083.1204558846},0,{"$f":"IF($F9=0,0,INDEX(INDIRECT($E9),1,H$2)*$F9)","v":0},0,0,0,0,0,0,813651.24554940127,719149.32268799504,0,0,0,28282.552218488399,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},{"$f":"IF(E10=\"\",\"~\",INDEX(INDIRECT(E10),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$244","v":21921661.245292678},0,{"$f":"IF($F10=0,0,INDEX(INDIRECT($E10),1,H$2)*$F10)","v":10055689.95422022},3017409.6093861009,3532044.7909557191,2652226.8562481739,2049251.552772417,737.9413927132498,208756.72007113459,0,0,185931.99398304507,0,217462.32344254098,0,2149.5028206132379,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$244","v":74755893.798920676},0,44031976.664761484,7633356.2708019773,7750736.8147194525,4893235.4967609812,2858424.1277463287,68.887822421582968,0,1667428.306551449,1197614.7927992202,190888.15593020641,4009512.3723146045,188425.41627863483,306378.59021999023,27847.902213924917,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$244","v":405092.51209044346},0,0,0,0,0,0,0,0,123611.23780662571,157818.67876181976,0,105704.83738465214,0,17957.758137345863,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$244","v":3891100.134103667},0,1941646.5631498718,537222.50312929519,621957.75531027606,433443.25657487864,260898.11720045781,0,45578.673443822678,0,0,16821.416749220836,0,33318.834198782766,0,213.01434706103618,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$244","v":24187290.286799617},0,0,0,0,0,0,0,0,8254442.0519310432,8749478.2215532511,0,5846116.2374212025,0,1337253.7758941189,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$244","v":203626425.30415705},0,109125458.7609902,28810651.697725575,28574518.798829027,18301199.828118991,14124857.467693647,79919.324682377279,1976168.7194173955,0,0,925813.83134593605,0,1663882.5559244172,0,43954.31942947911,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$244","v":298872800.56593716},0,206991164.36550918,35543878.356093742,28027624.481089938,11354055.321625689,11532958.157122208,316946.94836740434,3402072.3546213922,0,0,583.69603750903195,0,1578022.2374056678,0,125494.64806444185,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$244","v":2449890.3183498243},0,0,0,0,0,0,0,0,1712761.8687862873,0,0,0,0,737128.44956353691,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$244","v":748251842.83171618},0,507951525.87290871,87252370.09025979,77747520.085119054,35153086.583855532,25524668.980147418,309298.03813187248,9480591.3354833256,0,0,114470.59744586458,0,4587162.8155293139,0,131148.43283532828,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$244","v":24492728.182882674},0,0,0,0,0,0,{"$f":"IF($F19=0,0,INDEX(INDIRECT($E19),1,M$2)*$F19)","v":0},0,21523590.909859106,1746503.5012219674,0,653959.01186749723,0,568674.75993410288,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B21=\"~\",\"~\",CONCATENATE(B21,\"_\",C21))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B23=\"~\",\"~\",CONCATENATE(B23,\"_\",C23))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$244","v":-115.96229503004115},0,0,0,0,0,0,0,0,-115.96229503004115,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$244","v":-135708.54654463782},0,0,0,0,0,0,0,0,-41504.861316015835,-54898.816561569765,0,-36536.877915992547,0,-2767.9907510596754,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},{"$f":"IF(E25=\"\",\"~\",INDEX(INDIRECT(E25),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$244","v":-10263908.912008496},0,0,0,0,0,0,0,0,-2925849.9749169694,-3406309.9707980324,0,-3289404.9718002477,0,-642343.99449324666,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$244","v":-2218090.2235365938},0,0,0,0,0,0,0,0,-1512733.1524515157,0,0,0,0,-705357.07108507818,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$244","v":-9245198.3151722848},0,0,0,0,0,0,0,0,-7989426.2723625442,-613008.02089767379,0,-247747.00844578864,0,-395017.01346627844,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$244","v":1926469143.0639312},0,983257508.41342008,238031899.55022702,268554421.01088279,181942845.49406201,115349810.51486352,405303.06718606519,12995016.779840279,67616300.470198274,50010261.557944685,0,0,7664407.0893868906,0,641369.11591960082,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$244","v":204789881.22923607},0,104523443.36306693,25303558.38460619,28548200.8265833,19341111.096115649,12262056.768572833,43085.02281997096,1381412.1822282961,7187830.7484485442,5316252.0466878032,0,0,814751.18518208631,0,68179.604924466941,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$244","v":108074560.35459489},0,50366284.901728913,12192922.368618874,13756404.974805238,9319822.2373829763,5908667.2311576176,20761.204037360716,665655.44817684521,3463570.6560513778,2561720.6683748569,476887.01973838959,8260029.3883736813,392600.82711169281,{"$f":"IF($F32=0,0,INDEX(INDIRECT($E32),1,T$2)*$F32)","v":656380.00117796287},32853.427859097865,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$244","v":318696178.82697773},0,148522857.6200214,{"$f":"IF($F33=0,0,INDEX(INDIRECT($E33),1,I$2)*$F33)","v":35955156.836755134},40565639.920093015,27482801.916152954,17423801.330782384,61221.774789970499,1962921.2189554882,10213566.722447392,7554142.1177610913,1406270.5452990411,24357626.757269613,1157722.8072386768,1935569.2731714193,96879.986240139391,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$244","v":85764608.349487096},0,{"$f":"IF($F37=0,0,INDEX(INDIRECT($E37),1,H$2)*$F37)","v":72043984.048462912},11939579.999926791,1672297.8084218255,16868.857930764338,0,0,0,0,0,0,0,91877.634744811527,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$244","v":162242850.57017666},0,105185662.3940544,31021573.014846426,20639397.179463819,5354298.4695193451,0,0,0,0,0,0,0,41919.512292674131,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$244","v":2332804.3825479383},0,0,0,0,0,604312.03368465591,0,39721.02827948796,1676723.8984841707,0,0,0,0,0,12047.422099623598,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$244","v":16475278.483928919},0,14283800.334386976,2107219.5315171024,83345.783255846531,912.83476899260484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$244","v":53639163.316662073},0,53639163.316662073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$244","v":83685141.495774075},0,44513491.437240772,19420606.909595925,7627434.0455875499,841296.80428229587,7476849.8475379143,15255.156032965075,2561909.5269409348,487515.68431848497,366123.74479116179,30510.312065930149,160179.13834613329,0,56606.476491517635,127362.41254248985,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$244","v":-116124.9255485062},0,-115109.51770979795,-1015.4078387082521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$244","v":29385469.752284952},0,0,0,0,0,0,0,0,0,0,0,0,29385469.752284952,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},{"$f":"IF(E45=\"\",\"~\",INDEX(INDIRECT(E45),1,3))","v":"CUS"},{"$f":"IF(B45=\"~\",\"~\",CONCATENATE(B45,\"_\",C45))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$244","v":-20606765},{"$f":"ROUND((SUM(H45:BB45)-F45),1)","v":0},-17853233.379271694,-2076138.9892582879,-657257.10116950795,0,-20135.530300508755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$244","v":-67513639},0,-46070241.682384215,-19865157.294239171,-1429889.0211792616,-148351.00219734863,0,0,0,0,0,{"$f":"IF($F46=0,0,INDEX(INDIRECT($E46),1,Q$2)*$F46)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$244","v":14191201.793191761},0,11864218.768751603,{"$f":"IF($F47=0,0,INDEX(INDIRECT($E47),1,I$2)*$F47)","v":1765438.0460153334},401867.8457499689,48908.46036148414,29000.198370773545,57.31588135846598,6519.2721053729447,10045.017607223723,41983.064296771205,2269.7089017952526,15885.505917651408,0,4538.5990052853849,469.99022713942105,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$244","v":17450805.905791119},0,14044701.286413686,2124324.0951366676,228046.25882532046,178447.88713568586,103212.13686616144,212.33665146734353,37300.196370212812,449017.65871478547,141997.03737134242,7675.5155335860763,53728.608735102534,65096.46860879584,15351.031067172153,1695.3883611322528,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$244","v":7081386.3214699859},0,6210801.5889381683,541690.00574797892,232102.08667005913,50142.880498535065,30862.232875552585,0,0,0,5443.6299969997999,0,0,10343.896742692088,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$244","v":3377916.913855338},0,2984213.6747368881,352714.27879687055,25388.287030390558,2637.1746458905563,1525.3017251172221,3.1320363965446041,551.23840579185025,303.80753046482658,72.036837120525888,9.3961091896338118,43.848509551624453,10417.153054907352,12.528145586178416,25.056291172356833,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E52=\"\",\"~\",INDEX(INDIRECT(E52),1,3))","v":"CUS"},{"$f":"IF(B52=\"~\",\"~\",CONCATENATE(B52,\"_\",C52))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$244","v":0},{"$f":"ROUND((SUM(H52:BB52)-F52),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E53=\"\",\"~\",INDEX(INDIRECT(E53),1,3))","v":"CUS"},{"$f":"IF(B53=\"~\",\"~\",CONCATENATE(B53,\"_\",C53))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$244","v":0},{"$f":"ROUND((SUM(H53:BB53)-F53),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E54=\"\",\"~\",INDEX(INDIRECT(E54),1,3))","v":"CUS"},{"$f":"IF(B54=\"~\",\"~\",CONCATENATE(B54,\"_\",C54))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$244","v":0},{"$f":"ROUND((SUM(H54:BB54)-F54),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F62=0,0,INDEX(INDIRECT($E62),1,Y$2)*$F62)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$244","v":0},0,0,{"$f":"IF($F63=0,0,INDEX(INDIRECT($E63),1,I$2)*$F63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$244","v":0},0,{"$f":"IF($F64=0,0,INDEX(INDIRECT($E64),1,H$2)*$F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C81=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D82),F5:F78)","v":451887823.68166274},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D82),H5:H78)","v":283242204.51672894},49102693.582544856,49857761.297984622,31476461.297075383,18387236.111401215,443.13110982049983,0,10725979.281307079,7703834.344229389,0,0,1212074.3681365221,0,179135.75114493706,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D83),F5:F78)","v":1926469143.0639312},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D83),H5:H78)","v":983257508.41342008},238031899.55022702,268554421.01088279,181942845.49406201,115349810.51486352,405303.06718606519,12995016.779840279,67616300.470198274,50010261.557944685,0,0,7664407.0893868906,0,641369.11591960082,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D84),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D84),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D85),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D85),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D86),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D86),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D87),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D87),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F82:F87)","v":2378356966.745594},0,{"$f":"SUM(H82:H87)","v":1266499712.9301491},{"$f":"SUM(I82:I87)","v":287134593.13277185},318412182.30886739,213419306.7911374,133737046.62626474,405746.1982958857,12995016.779840279,78342279.751505345,57714095.90217407,{"$f":"SUM(Q82:Q87)","v":0},0,8876481.457523413,0,820504.86706453795,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D88=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C90=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D91),F5:F78)","v":73387955.433244318},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D91),H5:H78)","v":45041450.30360467},7808357.9971596245,7928429.5982081471,5005417.4294559322,2923956.1348047918,70.467139228124424,0,1705655.6369513511,1225071.215480943,64732.980498823847,1359684.6013941877,192745.24257372733,103897.48493992026,28486.341032969296,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D92),F5:F78)","v":312864441.58383095},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D92),H5:H78)","v":154889728.26479584},37496480.753225066,42304605.801388539,28660933.333498627,18170723.999730453,63846.226857331676,2047067.6304051413,10651401.404499922,7877972.7150626602,476887.01973838959,8260029.3883736813,1207352.0122937791,656380.00117796287,101033.03278356481,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D93),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D93),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D94),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D94),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D95),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D95),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D96),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D96),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F91:F96)","v":386252397.0170753},0,{"$f":"SUM(H91:H96)","v":199931178.5684005},45304838.750384688,50233035.399596684,33666350.762954563,21094680.134535246,63916.693996559799,2047067.6304051413,12357057.041451273,9103043.9305436034,{"$f":"SUM(Q91:Q96)","v":541620.00023721345},9619713.9897678681,1400097.2548675064,760277.48611788312,129519.37381653411,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D97=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C99=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D100),F5:F78)","v":1382552786.3411491},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D100),H5:H78)","v":880097462.18153965},162794888.52739647,146254402.72602347,72787247.343184248,56351058.402682483,706971.14039678895,15113167.80303707,21625855.397141833,8496347.7087669782,1434509.6914917822,7041603.6008259282,8268274.1827793578,1250189.8161719204,330807.81971084845,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D101),F5:F78)","v":318696178.82697773},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D101),H5:H78)","v":148522857.6200214},35955156.836755134,40565639.920093015,27482801.916152954,17423801.330782384,61221.774789970499,1962921.2189554882,10213566.722447392,7554142.1177610913,1406270.5452990411,24357626.757269613,1157722.8072386768,1935569.2731714193,96879.986240139391,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D102),F5:F78)","v":387390098.35962141},{"$f":"ROUND((SUM(H102:BB102)-F102),1)","v":0},{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D102),H5:H78)","v":260731452.27028179},47330834.190246932,28822733.172656011,6345162.3669456448,8225626.2207596665,15527.940602187429,2646001.2621018006,2623606.0666551292,555619.51329339563,40464.932610501113,229837.10150843885,29605124.417728834,76508.63470956136,141600.26952155749,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D103),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D103),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D104),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D104),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D105),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D105),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F100:F105)","v":2088639063.5277481},0,{"$f":"SUM(H100:H105)","v":1289351772.0718429},246080879.55439854,215642775.81877249,106615211.62628284,82000485.954224527,783720.85578894685,19722090.284094356,34463028.186244354,16606109.339821463,{"$f":"SUM(Q100:Q105)","v":2881245.1694013244},31629067.45960398,39031121.407746866,3262267.7240529009,569288.07547254534,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D106=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C108=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D109),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D109),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D110),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D110),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D111),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D111),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D112),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D112),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D113),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D113),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D114),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C108,\"_\",$D114),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F109:F114)","v":0},0,{"$f":"SUM(H109:H114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D115=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C117=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D118),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D118),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D119),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D119),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D120),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D120),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D121),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D121),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D122),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D122),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D123),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C117,\"_\",$D123),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F118:F123)","v":0},0,{"$f":"SUM(H118:H123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D124=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C126=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D127),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D127),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D128),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D128),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D129),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D129),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D130),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D130),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D131),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D131),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D132),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C126,\"_\",$D132),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F127:F132)","v":0},0,{"$f":"SUM(H127:H132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D133=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C135=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D136),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D136),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D137),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D137),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D138),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D138),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D139),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D139),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D140),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D140),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D141),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C135,\"_\",$D141),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F136:F141)","v":0},0,{"$f":"SUM(H136:H141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D142=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C144=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D145),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D145),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D146),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D146),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D147),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D147),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D148),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D148),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D149),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D149),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D150),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C144,\"_\",$D150),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F145:F150)","v":0},0,{"$f":"SUM(H145:H150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D151=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C153=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D179),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D179),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D155),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D155),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D156),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D156),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D157),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D157),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D158),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D158),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D159),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C153,\"_\",$D159),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F154:F159)","v":0},0,{"$f":"SUM(H154:H159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D160=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C162=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D163),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D163),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D164),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D164),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D165),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D165),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D166),F5:F78)","v":0},{"$f":"ROUND((SUM(H166:BB166)-F166),1)","v":0},{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D166),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D167),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D167),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D168),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C162,\"_\",$D168),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C162=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F163:F168)","v":0},0,{"$f":"SUM(H163:H168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q163:Q168)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D169=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A4","v":"RATE BASE"},null,null,null,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F82,F91,F100,F109,F118,F127,F136,F145,F154,F163)","v":1907828565.4560561},0,{"$f":"SUM(H82,H91,H100,H109,H118,H127,H136,H145,H154,H163)","v":1208381117.0018733},219705940.10710096,204040593.62221622,109269126.06971556,77662250.648888499,707484.73864583753,15113167.80303707,34057490.315400265,17425253.268477309,{"$f":"SUM(Q82,Q91,Q100,Q109,Q118,Q127,Q136,Q145,Q154,Q163)","v":1499242.671990606},8401288.2022201158,9673093.7934896071,1354087.3011118406,538429.91188875481,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,2558029763.47474,0,{"$f":"SUM(H83,H92,H101,H110,H119,H128,H137,H146,H155,H164)","v":1286670094.2982373},311483537.14020723,351424666.73236436,238086580.74371359,150944335.84537637,530371.06883336743,17005005.629200909,88481268.597145587,65442376.390768439,{"$f":"SUM(Q83,Q92,Q101,Q110,Q119,Q128,Q137,Q146,Q155,Q164)","v":1883157.5650374307},32617656.145643294,10029481.908919347,2591949.2743493821,839282.13494330493,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,387390098.35962141,0,{"$f":"SUM(H84,H93,H102,H111,H120,H129,H138,H147,H156,H165)","v":260731452.27028179},47330834.190246932,28822733.172656011,6345162.3669456448,8225626.2207596665,15527.940602187429,2646001.2621018006,2623606.0666551292,555619.51329339563,{"$f":"SUM(Q84,Q93,Q102,Q111,Q120,Q129,Q138,Q147,Q156,Q165)","v":40464.932610501113},229837.10150843885,29605124.417728834,76508.63470956136,141600.26952155749,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H85,H94,H103,H112,H121,H130,H139,H148,H157,H166)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q85,Q94,Q103,Q112,Q121,Q130,Q139,Q148,Q157,Q166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA85,AA94,AA103,AA112,AA121,AA130,AA139,AA148,AA157,AA166)","v":0}]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H86,H95,H104,H113,H122,H131,H140,H149,H158,H167)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q86,Q95,Q104,Q113,Q122,Q131,Q140,Q149,Q158,Q167)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H87,H96,H105,H114,H123,H132,H141,H150,H159,H168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q87,Q96,Q105,Q114,Q123,Q132,Q141,Q150,Q159,Q168)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C171=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F172:F177)","v":4853248427.2904167},0,{"$f":"SUM(H172:H177)","v":2755782663.5703926},578520311.43755507,584287993.5272367,353700869.18037474,236832212.71502453,1253383.7480813926,34764174.694339782,125162364.97920099,83423249.172539145,3422865.1696385378,41248781.449371845,49307700.120137788,4022545.210170784,1519312.3163536172,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Plant In Service",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E182=\"\",\"~\",INDEX(INDIRECT(E182),1,3))","v":"DEM"},{"$f":"IF(B182=\"~\",\"~\",CONCATENATE(B182,\"_\",C182))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$89","v":0},0,{"$f":"IF($F182=0,0,INDEX(INDIRECT($E182),1,H$2)*$F182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B183=\"~\",\"~\",CONCATENATE(B183,\"_\",C183))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$89","v":662181086.83376324},0,415053517.69824541,71953421.400131062,73059872.015174001,46124538.567034774,26944032.023075633,649.34929540722112,0,15717486.167221468,11288937.500654539,0,0,1776132.6602626017,0,262499.45266836917,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B184=\"~\",\"~\",CONCATENATE(B184,\"_\",C184))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$89","v":46412198.980188496},0,29091055.051039468,5043207.3306355281,5120758.3316051718,3232863.7957308753,1888504.2180274408,45.512820141374789,0,1101636.8633382239,791240.37815780065,0,0,124488.94129169539,0,18398.55754215076,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$89","v":38756292.987976208},0,{"$f":"IF($F185=0,0,INDEX(INDIRECT($E185),1,H$2)*$F185)","v":22827848.103180144},3957421.6436842098,4018276.173273412,2536839.0227764482,1481915.5701197237,35.714062041126894,0,864458.12766251736,620888.96858499118,98963.665915962614,2078683.4100107292,97686.888197992346,158838.29092791185,14437.409580125546,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$89","v":1691031.6030426545},0,0,0,0,0,0,0,0,881381.62026711821,779013.11982476583,0,0,0,30636.862950770454,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$89","v":26620534.03978033},0,12211110.906445473,3664186.501188247,4289132.9053748539,3220727.4128522119,2488505.3238547337,896.11794217029455,253503.38692419371,0,0,225786.21754647957,0,264075.0223624119,0,2610.2452895546767,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$89","v":116366484.87754294},0,68541035.178717494,11882231.512614202,12064948.360672113,7616905.9789144564,4449478.8455034094,107.23213032045557,0,2595551.4804039123,1864230.5856211204,297140.2331179824,6241285.2971066358,293306.68445902615,476914.89960022614,43348.588682044166,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$89","v":438813.43095992878},0,{"$f":"IF($F189=0,0,INDEX(INDIRECT($E189),1,H$2)*$F189)","v":0},0,0,0,0,0,0,133900.94792721971,170955.90224480655,0,114503.97372801701,0,19452.607059885515,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$89","v":5424017.1046441235},0,{"$f":"IF($F190=0,0,INDEX(INDIRECT($E190),1,H$2)*$F190)","v":2706567.244927601},748863.80343544146,866980.90177679423,604200.24068497994,363680.14224612311,0,63534.603542972363,0,0,23448.292006789601,0,46444.943684963648,0,296.93233845800529,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$89","v":26200701.122820601},0,0,0,0,0,0,0,0,8941562.5551209152,9477806.7797307316,0,6332761.6467040265,0,1448570.1412649276,0,0,0,0,{"$f":"IF($F191=0,0,INDEX(INDIRECT($E191),1,Y$2)*$F191)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$89","v":322636408.25995976},0,172904111.10334149,45649110.470305577,45274969.097160131,28997382.685338341,22380166.394187119,126628.37756724768,3131145.5612706095,0,0,1466908.0833525143,0,2636342.9540541866,0,69643.533382543712,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$89","v":540031065.75308132},0,374010812.90137655,64223972.450127453,50642908.589839719,20515559.075119741,20838817.293119136,572689.11051768565,6147179.5223799814,0,0,1054.6760783014468,0,2851316.7776879612,0,226755.35683481104,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$89","v":2658593.8617949137},0,0,0,0,0,0,0,0,1858670.2257506538,0,0,0,0,799923.63604425988,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$89","v":1261644538.6209178},0,856468680.48656034,147118215.95989707,131091871.0677619,59272422.953676812,43037727.908613108,521514.49321990344,15985441.794627726,0,0,193011.49136324858,0,7734520.0942981252,0,221132.3708996159,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$89","v":26579237.575616684},0,0,0,0,0,0,0,0,23357162.664849278,1895286.2718685314,0,709669.08264998335,0,617119.5562488928,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B198=\"~\",\"~\",CONCATENATE(B198,\"_\",C198))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$89","v":0},0,{"$f":"IF($F198=0,0,INDEX(INDIRECT($E198),1,H$2)*$F198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B199=\"~\",\"~\",CONCATENATE(B199,\"_\",C199))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B200=\"~\",\"~\",CONCATENATE(B200,\"_\",C200))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B201=\"~\",\"~\",CONCATENATE(B201,\"_\",C201))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E203=\"\",\"~\",INDEX(INDIRECT(E203),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$89","v":2822982528.0807805},0,1440832196.4818575,348803870.52940756,393530538.021918,266612873.49879608,169029699.16403282,593917.36502152891,19042456.742006727,99082632.871683374,73283340.722651094,0,0,11231162.138951343,0,939840.54445431882,{"$f":"IF($F207=0,0,INDEX(INDIRECT($E207),1,V$2)*$F207)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$89","v":197862532.49448779},0,100987768.94992456,24447624.624070339,27582511.791127488,18686866.752224818,11847272.879196478,41627.602284703236,1334683.6823859958,6944690.7556814542,5136421.2285430236,0,0,787190.90945983049,0,65873.319589106744,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$89","v":165224196.42242485},0,76999887.136873871,18640518.118105039,21030767.556825958,14248127.726998238,9033159.9961398784,31739.691955074293,1017652.8700035773,5295100.6834611604,3916354.0198751097,729064.03099895199,12627918.296793064,600207.44901925395,1003472.5830625908,50226.262313088067,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$89","v":496088698.68847263},0,231193582.02977186,55968499.628511675,63145267.676239185,42780266.425156355,27122229.57993814,95299.01079687578,3055521.5212300736,15898637.514124803,11758925.214294579,2189028.2067049216,37915557.712769568,1802133.9414829004,3012944.9480168032,150805.27943487064,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$89","v":144945027.41065723},0,{"$f":"IF($F214=0,0,INDEX(INDIRECT($E214),1,H$2)*$F214)","v":121756718.11063378},20178285.468395926,2826238.6588737112,28508.928358858902,0,0,0,0,0,0,0,155276.24439496087,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$89","v":274195788.63171071},0,177767251.69416022,52427485.38693127,34881264.515617818,9048941.6714506876,0,0,0,0,0,0,0,70845.363550702561,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$89","v":3942516.6356995823},0,0,0,0,0,1021307.343118489,0,67129.852785998344,2833718.8976080199,0,0,0,0,0,20360.542187075036,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$89","v":43937838.158393003},0,38093395.992747366,5619733.2767587723,222274.45438643583,2434.4345004228685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$89","v":143050017.5798592},0,143050017.5798592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$89","v":133498265.18504244},0,71009904.243287534,30980617.167297568,12167622.527718224,1342074.1349057551,11927403.907726737,24335.704393005206,4086872.1889526634,777706.73435860861,584056.90543212497,48671.408786010412,255524.89612655467,0,90301.172642900987,203174.19341476151,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$89","v":672604.95894916554},0,666723.63463877235,5881.3243103931563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$89","v":58014157.805373609},0,0,0,0,0,0,0,0,0,0,0,0,58014157.805373609,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$89","v":22761621.731650427},0,19029315.747270077,2831630.0183500662,644565.83905828127,78445.496755574044,46514.139893004118,91.930368527592975,10456.422774524219,16111.453729950152,67337.681655482884,3640.4425936926818,25479.158282911878,0,7279.5718964063981,753.82902192626239,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$89","v":27989781.889411926},0,22526645.922880139,3407256.2841104004,365769.06990289129,286217.00719831663,165544.51495362187,340.57203969741772,59826.713245835104,720190.59748699272,227752.58211127121,12310.950384393038,86176.652690751274,104409.84605338461,24621.900768786076,2719.2755854439733,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$89","v":11358011.75502355},0,9961659.2363280579,868830.08122442779,372274.31312020106,80425.413934326658,49500.703375555306,0,0,0,8731.1736274667528,0,0,16590.833413514189,0,0,0,{"$f":"IF($F226=0,0,INDEX(INDIRECT($E226),1,W$2)*$F226)","v":0},{"$f":"IF($F226=0,0,INDEX(INDIRECT($E226),1,X$2)*$F226)","v":0},{"$f":"IF($F226=0,0,INDEX(INDIRECT($E226),1,Y$2)*$F226)","v":0},{"$f":"IF($F226=0,0,INDEX(INDIRECT($E226),1,Z$2)*$F226)","v":0},{"$f":"IF($F226=0,0,INDEX(INDIRECT($E226),1,AA$2)*$F226)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$89","v":5417925.0041392362},0,{"$f":"IF($F227=0,0,INDEX(INDIRECT($E227),1,H$2)*$F227)","v":4786454.580849302},565727.20974046492,40720.90540475255,4229.8300457440964,2446.4693970040084,5.023551123211516,884.14499768522683,487.28445895151708,115.54167583386486,15.070653369634549,70.329715724961233,16708.331035801501,20.094204492846064,40.188408985692128,0,0,{"$f":"IF($F227=0,0,INDEX(INDIRECT($E227),1,X$2)*$F227)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E229=\"\",\"~\",INDEX(INDIRECT(E229),1,3))","v":"CUS"},{"$f":"IF(B229=\"~\",\"~\",CONCATENATE(B229,\"_\",C229))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E230=\"\",\"~\",INDEX(INDIRECT(E230),1,3))","v":"CUS"},{"$f":"IF(B230=\"~\",\"~\",CONCATENATE(B230,\"_\",C230))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E231=\"\",\"~\",INDEX(INDIRECT(E231),1,3))","v":"CUS"},{"$f":"IF(B231=\"~\",\"~\",CONCATENATE(B231,\"_\",C231))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F242=0,0,INDEX(INDIRECT($E242),1,W$2)*$F242)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F243=0,0,INDEX(INDIRECT($E243),1,X$2)*$F243)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C258=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D259),F182:F255)","v":662181086.83376324},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D259),H182:H255)","v":415053517.69824541},71953421.400131062,73059872.015174001,46124538.567034774,26944032.023075633,649.34929540722112,0,15717486.167221468,11288937.500654539,0,0,1776132.6602626017,0,262499.45266836917,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D260),F182:F255)","v":2822982528.0807805},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D260),H182:H255)","v":1440832196.4818575},348803870.52940756,393530538.021918,266612873.49879608,169029699.16403282,593917.36502152891,19042456.742006727,99082632.871683374,73283340.722651094,0,0,11231162.138951343,0,939840.54445431882,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D261),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D261),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D262),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D262),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D263),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D263),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D264),F182:F255)","v":0},{"$f":"ROUND((SUM(H264:BB264)-F264),1)","v":0},{"$f":"SUMIF($D182:$D255,CONCATENATE($C258,\"_\",$D264),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F259:F264)","v":3485163614.9145436},0,{"$f":"SUM(H259:H264)","v":1855885714.1801028},420757291.92953861,466590410.03709197,312737412.06583083,195973731.18710846,594566.71431693609,19042456.742006727,114800119.03890485,84572278.223305628,0,0,13007294.799213944,0,1202339.997122688,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D265=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C267=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D268),F182:F255)","v":85168491.968164712},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D268),H182:H255)","v":51918903.154219612},9000628.9743197374,9139034.5048785843,5769702.818507323,3370419.7881471645,81.226882182501683,0,1966094.9910007413,1412129.3467427918,98963.665915962614,2078683.4100107292,222175.82948968775,158838.29092791185,32835.967122276306,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D269),F182:F255)","v":363086728.91691267},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D269),H182:H255)","v":177987656.08679843},43088142.742175378,48613279.347953446,32934994.479223058,20880432.875336356,73367.294239777533,2352336.5523895733,12239791.439142615,9052775.2484181337,729064.03099895199,12627918.296793064,1387398.3584790844,1003472.5830625908,116099.58190219481,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D270),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D270),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D271),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D271),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D272),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D272),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D273),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C267,\"_\",$D273),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F268:F273)","v":448255220.88507736},0,{"$f":"SUM(H268:H273)","v":229906559.24101806},52088771.716495112,57752313.852832034,38704697.297730379,24250852.663483523,73448.521121960031,2352336.5523895733,14205886.430143356,10464904.595160926,828027.69691491465,14706601.706803793,1609574.1879687721,1162310.8739905027,148935.54902447111,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D274=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C276=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D277),F182:F255)","v":2330291426.2501612},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D277),H182:H255)","v":1486842317.8213689},273286580.697568,244230810.92258552,120227198.34658654,93558375.907523632,1221835.3313773274,25580804.868745483,37768229.494319096,14187292.659289956,2207348.993465316,13398220.000188664,13826006.476546675,3392617.7031689622,563787.02742702747,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D278),F182:F255)","v":496088698.68847263},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D278),H182:H255)","v":231193582.02977186},55968499.628511675,63145267.676239185,42780266.425156355,27122229.57993814,95299.01079687578,3055521.5212300736,15898637.514124803,11758925.214294579,2189028.2067049216,37915557.712769568,1802133.9414829004,3012944.9480168032,150805.27943487064,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D279),F182:F255)","v":869783556.74591017},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D279),H182:H255)","v":608648086.74265444},116885446.21711928,51520730.284082316,10871276.917149685,13212717.078464413,24773.230352353428,4225169.3227567067,4348214.9676425224,887993.88450217969,64637.872417465762,367251.03681594279,58377988.423821971,122222.73951258631,227048.0286181925,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D280),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D280),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D281),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D281),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D282),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D282),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F277:F282)","v":3696163681.6845441},0,{"$f":"SUM(H277:H282)","v":2326683986.5937953},446140526.54319894,358896808.88290697,173878741.68889257,133893322.56592619,1341907.5725265567,32861495.712732263,58015081.976086423,26834211.758086715,4461015.0725877034,51681028.749774173,74006128.841851547,6527785.3906983519,941640.3354800907,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D283=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C285=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D286),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D286),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D287),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D287),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D288),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D288),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D289),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D289),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D290),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D290),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D291),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C285,\"_\",$D291),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F286:F291)","v":0},0,{"$f":"SUM(H286:H291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D292=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C294=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D295),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D295),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D296),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D296),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D297),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D297),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D298),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D298),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D299),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D299),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D300),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C294,\"_\",$D300),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F295:F300)","v":0},0,{"$f":"SUM(H295:H300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D301=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C303=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D304),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D304),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D305),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D305),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D306),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D306),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D307),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D307),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D308),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D308),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D309),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C303,\"_\",$D309),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F304:F309)","v":0},0,{"$f":"SUM(H304:H309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D310=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C312=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D313),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D313),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D314),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D314),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D315),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D315),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D316),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D316),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D317),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D317),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D318),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C312,\"_\",$D318),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F313:F318)","v":0},0,{"$f":"SUM(H313:H318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D319=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C321=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D322),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D322),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D323),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D323),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D324),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D324),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D325),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D325),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D326),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D326),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D327),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C321,\"_\",$D327),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C321=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F322:F327)","v":0},{"$f":"ROUND((SUM(H328:BB328)-F328),1)","v":0},{"$f":"SUM(H322:H327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D328=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C330=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D356),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D356),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D332),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D332),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D333),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D333),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D334),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D334),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D335),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D335),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D336),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C330,\"_\",$D336),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C330=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F331:F336)","v":0},0,{"$f":"SUM(H331:H336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D337=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C339=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D340),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D340),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D341),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D341),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D342),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D342),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D343),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D343),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D344),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D344),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D345),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C339,\"_\",$D345),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C339=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F340:F345)","v":0},0,{"$f":"SUM(H340:H345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D346=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A181","v":"Plant In Service"},null,null,null,{"$f":"ROUND((SUM(H348:BB348)-F348),1)","v":0}]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F259,F268,F277,F286,F295,F304,F313,F322,F331,F340)","v":3077641005.0520892},0,{"$f":"SUM(H259,H268,H277,H286,H295,H304,H313,H322,H331,H340)","v":1953814738.6738338},354240631.0720188,326429717.4426381,172121439.73212862,123872827.71874642,1222565.9075549173,25580804.868745483,55451810.65254131,26888359.506687287,{"$f":"SUM(Q259,Q268,Q277,Q286,Q295,Q304,Q313,Q322,Q331,Q340)","v":2306312.6593812788},15476903.410199393,15824314.966298964,3551455.9940968738,859122.44721767295,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,3682157955.6861658,0,{"$f":"SUM(H260,H269,H278,H287,H296,H305,H314,H323,H332,H341)","v":1850013434.5984278},447860512.90009463,505289085.04611063,342328134.40317547,217032361.61930731,762583.67005818221,24450314.815626375,127221061.82495078,94095041.185363814,{"$f":"SUM(Q260,Q269,Q278,Q287,Q296,Q305,Q314,Q323,Q332,Q341)","v":2918092.2377038738},50543476.009562634,14420694.438913327,4016417.5310793938,1206745.4057913844,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,869783556.74591017,0,{"$f":"SUM(H261,H270,H279,H288,H297,H306,H315,H324,H333,H342)","v":608648086.74265444},116885446.21711928,51520730.284082316,10871276.917149685,13212717.078464413,24773.230352353428,4225169.3227567067,4348214.9676425224,887993.88450217969,{"$f":"SUM(Q261,Q270,Q279,Q288,Q297,Q306,Q315,Q324,Q333,Q342)","v":64637.872417465762},367251.03681594279,58377988.423821971,122222.73951258631,227048.0286181925,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H262,H271,H280,H289,H298,H307,H316,H325,H334,H343)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q262,Q271,Q280,Q289,Q298,Q307,Q316,Q325,Q334,Q343)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H263,H272,H281,H290,H299,H308,H317,H326,H335,H344)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q263,Q272,Q281,Q290,Q299,Q308,Q317,Q326,Q335,Q344)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H264,H273,H282,H291,H300,H309,H318,H327,H336,H345)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q264,Q273,Q282,Q291,Q300,Q309,Q318,Q327,Q336,Q345)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C348=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F349:F354)","v":7629582517.4841652},0,{"$f":"SUM(H349:H354)","v":4412476260.0149164},918986590.18923259,883239532.77283108,525320851.05245376,354117906.41651809,2009922.807965453,54256289.007128567,187021087.44513461,121871394.57655327,{"$f":"SUM(Q349:Q354)","v":5289042.7695026184},66387630.456577972,88622997.829034269,7690096.2646888541,2292915.8816272495,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
["Accumulated Reserve For Depreciation",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E358=\"\",\"~\",INDEX(INDIRECT(E358),1,3))","v":"DEM"},{"$f":"IF(B358=\"~\",\"~\",CONCATENATE(B358,\"_\",C358))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$173","v":0},0,{"$f":"IF($F358=0,0,INDEX(INDIRECT($E358),1,H$2)*$F358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B359=\"~\",\"~\",CONCATENATE(B359,\"_\",C359))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$173","v":-234999847.51121518},0,-147297341.02563903,-25535376.037077792,-25928041.625062272,-16369026.155075718,-9562102.4862488173,-230.44600402566405,0,-5577940.7264827816,-4006303.7799861687,0,0,-630327.43251119752,0,-93157.797127374695,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B360=\"~\",\"~\",CONCATENATE(B360,\"_\",C360))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$173","v":-18953871.718673572},0,-11880241.35278827,-2059551.3010780374,-2091221.6755987706,-1320240.9498930031,-771229.70846404589,-18.586582266505165,0,-449887.83654029365,-323127.73270319222,0,0,-50838.949144458245,0,-7513.6258812347123,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$173","v":-11217133.972755691},0,{"$f":"IF($F361=0,0,INDEX(INDIRECT($E361),1,H$2)*$F361)","v":-6607005.2304158658},-1145386.3448101371,-1162999.3144371053,-734230.77884735481,-428907.0033478862,-10.336628912133429,0,-250197.88747175402,-179702.2936374397,-28642.798715521731,-601627.98088735808,-28273.264231912963,-45972.157086713421,-4178.5822377299382,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$173","v":-29255.670300661292},0,0,0,0,0,0,0,0,-15248.331282042309,-13477.306368772832,0,0,0,-530.03264984615259,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$173","v":-3113747.8138541859},0,-1428307.9307446289,-428592.17965272162,-501690.84464960679,-376721.7038472147,-291075.22788003093,-104.81702881011365,-29651.757386244892,0,0,-26409.73844601195,0,-30888.299323586391,0,-305.31489532961791,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$173","v":-34681525.650698878},0,-20427768.976416789,-3541345.4090835061,-3595801.8022572268,-2270120.3045247574,-1326109.6171716452,-31.95914942521112,0,-773570.54602162214,-555609.81275729532,-88558.803057260011,-1860134.3535702755,-87416.263465308715,-142138.31706862643,-12919.486155141594,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$173","v":-7591.6860669941316},0,{"$f":"IF($F365=0,0,INDEX(INDIRECT($E365),1,H$2)*$F365)","v":0},0,0,0,0,0,0,-2316.5516117240441,-2957.6203679618552,0,-1980.9745113426779,0,-336.53957596555443,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$173","v":-1209942.7959763182},0,{"$f":"IF($F366=0,0,INDEX(INDIRECT($E366),1,H$2)*$F366)","v":-603757.59822396154},-167050.05656385873,-193398.59667030125,-134779.76091152351,-81126.618825294136,0,-14172.749526584434,0,0,-5230.6420581292814,0,-10360.536100270028,0,-66.23709639522562,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$173","v":-453284.88971833291},0,0,0,0,0,0,0,0,-154693.38693296886,-163970.67318095558,0,-109559.86067634278,0,-25060.968928065678,0,0,0,0,{"$f":"IF($F367=0,0,INDEX(INDIRECT($E367),1,Y$2)*$F367)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$173","v":-99798534.018283978},0,-53483042.744340681,-14120273.433320927,-14004543.281361705,-8969527.9524442907,-6922677.4785613203,-39168.941020886668,-968532.15822091722,0,0,-453746.91916417482,0,-815478.83390782215,0,-21542.275941254466,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$173","v":-209002008.24037758},0,-144749100.48183241,-24855864.913128342,-19599742.069745876,-7939900.7182943048,-8065007.6260753665,-221641.27544899279,-2379072.1435625311,0,0,-408.17914447328326,0,-1103512.317083521,0,-87758.516061755872,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$173","v":-50397.044507373714},0,0,0,0,0,0,0,0,-35233.469631365588,0,0,0,0,-15163.574876008128,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$173","v":-438267821.43997532},0,-297518557.11967623,-51105662.51359421,-45538459.512660682,-20589948.186017558,-14950368.881913507,-181162.77112624623,-5552994.1561393021,0,0,-67047.986372703876,0,-2686803.7453061664,0,-76816.56716872695,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$173","v":-503843.41825195448},0,0,0,0,0,0,0,0,-442764.87029562751,-35927.573583234662,0,-13452.684465190132,0,-11698.289907902194,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B374=\"~\",\"~\",CONCATENATE(B374,\"_\",C374))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$173","v":0},0,{"$f":"IF($F374=0,0,INDEX(INDIRECT($E374),1,H$2)*$F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B375=\"~\",\"~\",CONCATENATE(B375,\"_\",C375))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B376=\"~\",\"~\",CONCATENATE(B376,\"_\",C376))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$173","v":-115.96229503004115},0,0,0,0,0,0,0,0,-115.96229503004115,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B377=\"~\",\"~\",CONCATENATE(B377,\"_\",C377))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$173","v":-135708.54654463782},0,0,0,0,0,0,0,0,-41504.861316015835,-54898.816561569765,0,-36536.877915992547,0,-2767.9907510596754,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$173","v":-10263908.912008496},0,0,0,0,0,0,0,0,-2925849.9749169694,-3406309.9707980324,0,-3289404.9718002477,0,-642343.99449324666,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E379=\"\",\"~\",INDEX(INDIRECT(E379),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$173","v":-2218090.2235365938},0,0,0,0,0,0,0,0,-1512733.1524515157,0,0,0,0,-705357.07108507818,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$173","v":-9245198.3151722848},0,0,0,0,0,0,0,0,-7989426.2723625442,-613008.02089767379,0,-247747.00844578864,0,-395017.01346627844,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$173","v":-1001841455.1793909},0,-511333460.27970761,-123786163.65754072,-139659102.7212072,-94617599.116769835,-59986541.926689379,-210773.90005456368,-6757931.5078413095,-35163196.410804041,-26007347.895242449,0,0,-3985800.0213314528,0,-333537.74220233585,{"$f":"IF($F383=0,0,INDEX(INDIRECT($E383),1,V$2)*$F383)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$173","v":-80803347.853292599},0,-41241511.065850869,-9983951.4423505664,-11264180.574400106,-7631365.9561100369,-4838204.0778602771,-16999.932151394558,-545059.78722855775,-2836081.4742958322,-2097618.1089896895,0,0,-321474.00562460948,0,-26901.428430660522,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$173","v":-47820413.252274267},0,-22285878.8421623,-5395077.1070193266,-6086880.8404350774,-4123798.8789138841,-2614444.2118206164,-9186.337223338649,-294536.6468390284,-1532547.3409967539,-1133500.2483160191,-211011.12309605331,-3654865.8401381695,-173716.49474276695,-290432.48294392857,-14536.857627004403,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$173","v":-147852819.87929523},0,-68904256.701405913,-16680687.377813518,-18819630.265005704,-12750105.057561312,-8083429.7080524638,-28402.637502681118,-910658.66710951889,-4738383.266775921,-3504595.5618008883,-652411.54255739949,-11300241.549444117,-537102.71117415209,-897969.27017904702,-44945.562912596179,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$173","v":-50549638.648429357},0,{"$f":"IF($F390=0,0,INDEX(INDIRECT($E390),1,H$2)*$F390)","v":-42462706.127017342},-7037185.4570933031,-985651.9088131435,-9942.5006330939377,0,0,0,0,0,0,0,-54152.654872473111,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$173","v":-95625895.42989029},0,-61996403.030818842,-18284107.353656814,-12164855.520494511,-3155822.174889694,0,0,0,0,0,0,0,-24707.350030424779,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$173","v":-1374954.3179249631},{"$f":"ROUND((SUM(H392:BB392)-F392),1)","v":0},0,0,0,0,-356181.36107117787,0,-23411.564104509405,-988260.64518567175,0,0,0,0,0,-7100.7475636040372,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$173","v":-24846272.384516321},0,-21541316.836642027,-3177885.6123809293,-125693.29464722854,-1376.6408461363126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$173","v":-80892912.586781293},0,-80892912.586781293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$173","v":-41863943.004169397},0,-22268113.970259987,-9715263.2622454036,-3815664.9847890032,-420863.26000706386,-3740334.4282313995,-7631.4740140101312,-1281609.0467279651,-243882.34825388115,-183155.37633624318,-15262.948028020262,-80130.477147106372,0,-28317.694911556282,-63713.733217760695,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$173","v":-748679.4887792744},0,-742132.96125302836,-6546.5275262459909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$173","v":-25211066.993856244},0,0,0,0,0,0,0,0,0,0,0,0,-25211066.993856244,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$173","v":-8765170.3445129246},0,-7327913.4514573235,-1090419.643911503,-248212.95442862457,-30208.222855511187,-17911.920529975476,-35.401051360841471,-4026.6167276431406,-6204.2871156400461,-25930.764392511224,-1401.8816338893223,-9811.6542493097932,0,-2803.2575384734901,-290.28862115890013,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$173","v":-10778458.980596956},0,-8674684.5691585559,-1312084.9687134435,-140852.36290500604,-110218.01755458752,-63748.791288917098,-131.14935208571504,-23038.399413469619,-277334.95187261916,-87704.215549460758,-4740.7684080789604,-33185.378856552721,-40206.717126386779,-9481.5368161579208,-1047.1535816338026,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$173","v":-4373805.5654149111},0,-3836090.4662163006,-334573.86086773005,-143357.43770171618,-30970.660239999597,-19062.002803457002,0,0,0,-3362.2483078983919,0,0,-6388.8892778091295,0,0,0,{"$f":"IF($F402=0,0,INDEX(INDIRECT($E402),1,W$2)*$F402)","v":0},{"$f":"IF($F402=0,0,INDEX(INDIRECT($E402),1,X$2)*$F402)","v":0},{"$f":"IF($F402=0,0,INDEX(INDIRECT($E402),1,Y$2)*$F402)","v":0},{"$f":"IF($F402=0,0,INDEX(INDIRECT($E402),1,Z$2)*$F402)","v":0},{"$f":"IF($F402=0,0,INDEX(INDIRECT($E402),1,AA$2)*$F402)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$173","v":-2086364.3256597123},0,{"$f":"IF($F403=0,0,INDEX(INDIRECT($E403),1,H$2)*$F403)","v":-1843194.225878926},-217853.34192624837,-15681.029966293738,-1628.8461919096135,-942.09987584320879,-1.9344966649757882,-340.47141303573869,-187.64617650265146,-44.493423294443126,-5.8034899949273644,-27.082953309661033,-6434.1359077094703,-7.7379866599031528,-15.475973319806306,0,0,{"$f":"IF($F403=0,0,INDEX(INDIRECT($E403),1,X$2)*$F403)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E405=\"\",\"~\",INDEX(INDIRECT(E405),1,3))","v":"CUS"},{"$f":"IF(B405=\"~\",\"~\",CONCATENATE(B405,\"_\",C405))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E406=\"\",\"~\",INDEX(INDIRECT(E406),1,3))","v":"CUS"},{"$f":"IF(B406=\"~\",\"~\",CONCATENATE(B406,\"_\",C406))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E407=\"\",\"~\",INDEX(INDIRECT(E407),1,3))","v":"CUS"},{"$f":"IF(B407=\"~\",\"~\",CONCATENATE(B407,\"_\",C407))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$173","v":0},{"$f":"ROUND((SUM(H407:BB407)-F407),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F418=0,0,INDEX(INDIRECT($E418),1,W$2)*$F418)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F419=0,0,INDEX(INDIRECT($E419),1,X$2)*$F419)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C434=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D435),F358:F431)","v":-234999847.51121518},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D435),H358:H431)","v":-147297341.02563903},-25535376.037077792,-25928041.625062272,-16369026.155075718,-9562102.4862488173,-230.44600402566405,0,-5577940.7264827816,-4006303.7799861687,0,0,-630327.43251119752,0,-93157.797127374695,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D436),F358:F431)","v":-1001841455.1793909},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D436),H358:H431)","v":-511333460.27970761},-123786163.65754072,-139659102.7212072,-94617599.116769835,-59986541.926689379,-210773.90005456368,-6757931.5078413095,-35163196.410804041,-26007347.895242449,0,0,-3985800.0213314528,0,-333537.74220233585,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D437),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D437),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D438),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D438),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D439),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D439),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D440),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C434,\"_\",$D440),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F435:F440)","v":-1236841302.6906061},0,{"$f":"SUM(H435:H440)","v":-658630801.30534661},-149321539.69461852,-165587144.34626949,-110986625.27184555,-69548644.412938192,-211004.34605858935,-6757931.5078413095,-40741137.13728682,-30013651.675228618,0,0,-4616127.4538426502,0,-426695.53932971053,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D441=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C443=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D444),F358:F431)","v":-30171005.691429265},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D444),H358:H431)","v":-18487246.583204135},-3204937.6458881744,-3254220.9900358757,-2054471.7287403578,-1200136.711811932,-28.923211178638596,0,-700085.72401204763,-502830.02634063188,-28642.798715521731,-601627.98088735808,-79112.213376371205,-45972.157086713421,-11692.208118964651,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D445),F358:F431)","v":-128623761.10556686},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D445),H358:H431)","v":-63527389.908013165},-15379028.549369894,-17351061.414835185,-11755164.835023921,-7452648.2896808935,-26186.269374733209,-839596.4340675862,-4368628.8152925856,-3231118.3573057083,-211011.12309605331,-3654865.8401381695,-495190.50036737643,-290432.48294392857,-41438.286057664925,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D446),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D446),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D447),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D447),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D448),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D448),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D449),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C443,\"_\",$D449),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F444:F449)","v":-158794766.79699612},0,{"$f":"SUM(H444:H449)","v":-82014636.4912173},-18583966.19525807,-20605282.404871061,-13809636.563764278,-8652785.0014928263,-26215.192585911846,-839596.4340675862,-5068714.5393046336,-3733948.3836463401,-239653.92181157504,-4256493.821025528,-574302.71374374768,-336404.64003064198,-53130.494176629574,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D450=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C452=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D453),F358:F431)","v":-808980974.62756884},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D453),H358:H431)","v":-518210534.85123467},-94218788.505343571,-83433636.107345402,-40280998.626039654,-31636365.450427163,-442109.763774361,-8944422.9648355804,-13893457.379117426,-4846159.7945154961,-641402.26824275323,-5558816.7313851807,-4734459.9951866744,-1940413.7928020773,-199408.3973186037,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D454),F358:F431)","v":-147852819.87929523},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D454),H358:H431)","v":-68904256.701405913},-16680687.377813518,-18819630.265005704,-12750105.057561312,-8083429.7080524638,-28402.637502681118,-910658.66710951889,-4738383.266775921,-3504595.5618008883,-652411.54255739949,-11300241.549444117,-537102.71117415209,-897969.27017904702,-44945.562912596179,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D455),F358:F431)","v":-347117162.07053161},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D455),H358:H431)","v":-251585468.2254836},-41175920.028321616,-17639969.493745528,-3761030.3232179964,-4198180.6038007699,-7799.9589141216638,-1332426.098386623,-1515869.8786043145,-300197.09800940804,-21411.401559983475,-123154.59320627854,-25342956.741071049,-40610.227252847595,-72167.398957477242,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D456),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D456),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D457),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D457),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D458),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D458),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F453:F458)","v":-1303950956.5773957},0,{"$f":"SUM(H453:H458)","v":-838700259.77812409},-152075395.9114787,-119893235.86609665,-56792134.006818958,-43917975.762280405,-478312.36019116378,-11187507.730331723,-20147710.524497662,-8650952.4543257914,-1315225.2123601362,-16982212.874035574,-30614519.447431877,-2878993.2902339716,-316521.35918867716,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D459=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C461=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D462),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D462),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D463),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D463),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D464),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D464),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D465),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D465),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D466),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D466),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D467),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C461,\"_\",$D467),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F462:F467)","v":0},0,{"$f":"SUM(H462:H467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D468=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C470=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D471),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D471),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D472),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D472),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D473),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D473),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D474),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D474),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D475),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D475),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D476),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C470,\"_\",$D476),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F471:F476)","v":0},0,{"$f":"SUM(H471:H476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D477=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C479=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D480),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D480),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D481),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D481),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D482),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D482),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D483),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D483),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D484),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D484),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D485),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C479,\"_\",$D485),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C479=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F480:F485)","v":0},0,{"$f":"SUM(H480:H485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D486=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C488=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D489),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D489),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D490),F358:F431)","v":0},{"$f":"ROUND((SUM(H490:BB490)-F490),1)","v":0},{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D490),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D491),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D491),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D492),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D492),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D493),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D493),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D494),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D494),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C488=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F489:F494)","v":0},0,{"$f":"SUM(H489:H494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D495=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C497=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D498),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D498),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D499),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D499),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D500),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D500),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D501),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D501),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D502),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D502),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D503),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C497,\"_\",$D503),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C497=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F498:F503)","v":0},0,{"$f":"SUM(H498:H503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D504=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C506=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D532),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D532),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D508),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D508),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D509),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D509),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D510),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D510),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D511),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D511),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D512),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C506,\"_\",$D512),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C506=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F507:F512)","v":0},0,{"$f":"SUM(H507:H512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D513=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C515=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D516),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D516),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D517),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D517),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D518),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D518),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D519),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D519),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D520),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D520),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D521),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C515,\"_\",$D521),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C515=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F516:F521)","v":0},0,{"$f":"SUM(H516:H521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D522=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A357","v":"Accumulated Reserve For Depreciation"},null,null,null,{"$f":"ROUND((SUM(H524:BB524)-F524),1)","v":0}]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F435,F444,F453,F462,F471,F480,F489,F498,F507,F516)","v":-1074151827.8302133},0,{"$f":"SUM(H435,H444,H453,H462,H471,H480,H489,H498,H507,H516)","v":-683995122.46007776},-122959102.18830954,-112615898.72244355,-58704496.509855732,-42398604.648487911,-442369.13298956532,-8944422.9648355804,-20171483.829612255,-9355293.6008422971,{"$f":"SUM(Q435,Q444,Q453,Q462,Q471,Q480,Q489,Q498,Q507,Q516)","v":-670045.06695827493},-6160444.7122725388,-5443899.641074243,-1986385.9498887907,-304258.40256494307,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,-1278318036.1642532,0,{"$f":"SUM(H436,H445,H454,H463,H472,H481,H490,H499,H508,H517)","v":-643765106.88912666},-155845879.58472413,-175829794.40104809,-119122869.00935507,-75522619.924422741,-265362.80693197803,-8508186.6090184152,-44270208.492872551,-32743061.814349048,{"$f":"SUM(Q436,Q445,Q454,Q463,Q472,Q481,Q490,Q499,Q508,Q517)","v":-863422.66565345274},-14955107.389582286,-5018093.2328729806,-1188401.7531229756,-419921.59117259691,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,-347117162.07053161,0,{"$f":"SUM(H437,H446,H455,H464,H473,H482,H491,H500,H509,H518)","v":-251585468.2254836},-41175920.028321616,-17639969.493745528,-3761030.3232179964,-4198180.6038007699,-7799.9589141216638,-1332426.098386623,-1515869.8786043145,-300197.09800940804,{"$f":"SUM(Q437,Q446,Q455,Q464,Q473,Q482,Q491,Q500,Q509,Q518)","v":-21411.401559983475},-123154.59320627854,-25342956.741071049,-40610.227252847595,-72167.398957477242,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H438,H447,H456,H465,H474,H483,H492,H501,H510,H519)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q438,Q447,Q456,Q465,Q474,Q483,Q492,Q501,Q510,Q519)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H439,H448,H457,H466,H475,H484,H493,H502,H511,H520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q439,Q448,Q457,Q466,Q475,Q484,Q493,Q502,Q511,Q520)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H440,H449,H458,H467,H476,H485,H494,H503,H512,H521)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q440,Q449,Q458,Q467,Q476,Q485,Q494,Q503,Q512,Q521)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C524=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F525:F530)","v":-2699587026.0649986},0,{"$f":"SUM(H525:H530)","v":-1579345697.5746882},-319980901.8013553,-306085662.61723715,-181588395.8424288,-122119405.17671143,-715531.89883566496,-18785035.672240619,-65957562.201089121,-42398552.513200752,{"$f":"SUM(Q525:Q530)","v":-1554879.134171711},-21238706.695061103,-35804949.615018271,-3215397.9302646136,-796347.39269501716,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
["CWIP",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E534=\"\",\"~\",INDEX(INDIRECT(E534),1,3))","v":"DEM"},{"$f":"IF(B534=\"~\",\"~\",CONCATENATE(B534,\"_\",C534))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$184","v":0},0,{"$f":"IF($F534=0,0,INDEX(INDIRECT($E534),1,H$2)*$F534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B535=\"~\",\"~\",CONCATENATE(B535,\"_\",C535))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B536=\"~\",\"~\",CONCATENATE(B536,\"_\",C536))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$184","v":0},0,{"$f":"IF($F537=0,0,INDEX(INDIRECT($E537),1,H$2)*$F537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$184","v":0},0,{"$f":"IF($F541=0,0,INDEX(INDIRECT($E541),1,H$2)*$F541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$184","v":0},0,{"$f":"IF($F542=0,0,INDEX(INDIRECT($E542),1,H$2)*$F542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F543=0,0,INDEX(INDIRECT($E543),1,Y$2)*$F543)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B550=\"~\",\"~\",CONCATENATE(B550,\"_\",C550))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$184","v":0},0,{"$f":"IF($F550=0,0,INDEX(INDIRECT($E550),1,H$2)*$F550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B551=\"~\",\"~\",CONCATENATE(B551,\"_\",C551))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B552=\"~\",\"~\",CONCATENATE(B552,\"_\",C552))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B553=\"~\",\"~\",CONCATENATE(B553,\"_\",C553))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$184","v":0},{"$f":"ROUND((SUM(H554:BB554)-F554),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E555=\"\",\"~\",INDEX(INDIRECT(E555),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F559=0,0,INDEX(INDIRECT($E559),1,V$2)*$F559)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$184","v":0},0,{"$f":"IF($F566=0,0,INDEX(INDIRECT($E566),1,H$2)*$F566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F578=0,0,INDEX(INDIRECT($E578),1,W$2)*$F578)","v":0},{"$f":"IF($F578=0,0,INDEX(INDIRECT($E578),1,X$2)*$F578)","v":0},{"$f":"IF($F578=0,0,INDEX(INDIRECT($E578),1,Y$2)*$F578)","v":0},{"$f":"IF($F578=0,0,INDEX(INDIRECT($E578),1,Z$2)*$F578)","v":0},{"$f":"IF($F578=0,0,INDEX(INDIRECT($E578),1,AA$2)*$F578)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$184","v":0},0,{"$f":"IF($F579=0,0,INDEX(INDIRECT($E579),1,H$2)*$F579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F579=0,0,INDEX(INDIRECT($E579),1,X$2)*$F579)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E581=\"\",\"~\",INDEX(INDIRECT(E581),1,3))","v":"CUS"},{"$f":"IF(B581=\"~\",\"~\",CONCATENATE(B581,\"_\",C581))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E582=\"\",\"~\",INDEX(INDIRECT(E582),1,3))","v":"CUS"},{"$f":"IF(B582=\"~\",\"~\",CONCATENATE(B582,\"_\",C582))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E583=\"\",\"~\",INDEX(INDIRECT(E583),1,3))","v":"CUS"},{"$f":"IF(B583=\"~\",\"~\",CONCATENATE(B583,\"_\",C583))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$184","v":0},{"$f":"ROUND((SUM(H583:BB583)-F583),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F594=0,0,INDEX(INDIRECT($E594),1,W$2)*$F594)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F595=0,0,INDEX(INDIRECT($E595),1,X$2)*$F595)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C610=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D611),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D611),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D612),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D612),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D613),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D613),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D614),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D614),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D615),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D615),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D616),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C610,\"_\",$D616),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F611:F616)","v":0},0,{"$f":"SUM(H611:H616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D617=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C619=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D620),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D620),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D621),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D621),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D622),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D622),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D623),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D623),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D624),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D624),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D625),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C619,\"_\",$D625),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F620:F625)","v":0},0,{"$f":"SUM(H620:H625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D626=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C628=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D629),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D629),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D630),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D630),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D631),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D631),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D632),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D632),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D633),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D633),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D634),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C628,\"_\",$D634),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F629:F634)","v":0},0,{"$f":"SUM(H629:H634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D635=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C637=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D638),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D638),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D639),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D639),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D640),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D640),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D641),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D641),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D642),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D642),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D643),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C637,\"_\",$D643),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C637=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F638:F643)","v":0},0,{"$f":"SUM(H638:H643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D644=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C646=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D647),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D647),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D648),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D648),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D649),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D649),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D650),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D650),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D651),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D651),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D652),F534:F607)","v":0},{"$f":"ROUND((SUM(H652:BB652)-F652),1)","v":0},{"$f":"SUMIF($D534:$D607,CONCATENATE($C646,\"_\",$D652),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C646=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F647:F652)","v":0},0,{"$f":"SUM(H647:H652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D653=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C655=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D656),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D656),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D657),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D657),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D658),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D658),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D659),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D659),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D660),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D660),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D661),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D661),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C655=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F656:F661)","v":0},0,{"$f":"SUM(H656:H661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D662=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C664=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D665),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D665),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D666),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D666),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D667),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D667),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D668),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D668),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D669),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D669),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D670),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C664,\"_\",$D670),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C664=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F665:F670)","v":0},0,{"$f":"SUM(H665:H670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D671=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C673=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D674),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D674),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D675),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D675),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D676),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D676),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D677),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D677),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D678),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D678),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D679),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C673,\"_\",$D679),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C673=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F674:F679)","v":0},0,{"$f":"SUM(H674:H679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D680=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C682=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D708),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D708),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D684),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D684),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D685),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D685),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D686),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D686),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D687),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D687),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D688),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C682,\"_\",$D688),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C682=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F683:F688)","v":0},0,{"$f":"SUM(H683:H688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D689=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C691=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D692),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D692),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D693),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D693),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D694),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D694),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D695),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D695),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D696),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D696),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D697),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C691,\"_\",$D697),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C691=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F692:F697)","v":0},0,{"$f":"SUM(H692:H697)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D698=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A533","v":"CWIP"},null,null,null,{"$f":"ROUND((SUM(H700:BB700)-F700),1)","v":0}]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F611,F620,F629,F638,F647,F656,F665,F674,F683,F692)","v":0},0,{"$f":"SUM(H611,H620,H629,H638,H647,H656,H665,H674,H683,H692)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q611,Q620,Q629,Q638,Q647,Q656,Q665,Q674,Q683,Q692)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,0,0,{"$f":"SUM(H612,H621,H630,H639,H648,H657,H666,H675,H684,H693)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q612,Q621,Q630,Q639,Q648,Q657,Q666,Q675,Q684,Q693)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,0,0,{"$f":"SUM(H613,H622,H631,H640,H649,H658,H667,H676,H685,H694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q613,Q622,Q631,Q640,Q649,Q658,Q667,Q676,Q685,Q694)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H614,H623,H632,H641,H650,H659,H668,H677,H686,H695)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q614,Q623,Q632,Q641,Q650,Q659,Q668,Q677,Q686,Q695)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H615,H624,H633,H642,H651,H660,H669,H678,H687,H696)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q615,Q624,Q633,Q642,Q651,Q660,Q669,Q678,Q687,Q696)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H616,H625,H634,H643,H652,H661,H670,H679,H688,H697)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q616,Q625,Q634,Q643,Q652,Q661,Q670,Q679,Q688,Q697)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C700=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F701:F706)","v":0},0,{"$f":"SUM(H701:H706)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q701:Q706)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
["Working Capital Assets",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E710=\"\",\"~\",INDEX(INDIRECT(E710),1,3))","v":"DEM"},{"$f":"IF(B710=\"~\",\"~\",CONCATENATE(B710,\"_\",C710))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$203","v":0},0,{"$f":"IF($F710=0,0,INDEX(INDIRECT($E710),1,H$2)*$F710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B711=\"~\",\"~\",CONCATENATE(B711,\"_\",C711))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$203","v":17668423.403364357},0,11074525.430517731,1919872.886579992,1949395.3817556952,1230702.4360720937,718925.04247409885,17.32604345857937,0,419376.52095567499,301213.26552740234,0,0,47391.06037007922,0,7004.0530681307109,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B712=\"~\",\"~\",CONCATENATE(B712,\"_\",C712))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$203","v":1238377.8379780722},0,776212.2599272934,134563.67782214971,136632.90623674859,86259.797333535564,50389.376541533435,1.214380465597402,0,29394.053870192085,21112.004394410833,0,0,3321.6341685252937,0,490.91330321774979,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$203","v":1034101.70974622},0,{"$f":"IF($F713=0,0,INDEX(INDIRECT($E713),1,H$2)*$F713)","v":609096.3539946723},105592.56761708764,107216.29806812742,67688.351195454263,39540.712142819742,0.95292840907590703,0,23065.612289007142,16566.660391784644,2640.5646215493384,55463.768657649554,2606.4974309248751,4238.1490993650959,385.22130936893541,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$203","v":45120.380127269098},0,0,0,0,0,0,0,0,23517.167669773946,20785.75469989999,0,0,0,817.45775759516778,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$203","v":710293.41669583076},0,325818.84624965437,97768.419876569038,114443.3414246546,85935.972392670999,66398.70358367647,23.910364606337843,6764.0185795399839,0,0,6024.4645604878524,0,7046.0926748325019,0,69.646989138587884,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$203","v":3104909.46609258},{"$f":"ROUND((SUM(H716:BB716)-F716),1)","v":0},1828823.0427011419,317043.63280066097,321918.91344307805,203235.52353717902,118721.71786507542,2.8611851329154439,0,69254.926534194718,49741.703535734996,7928.3440033086936,166530.98888364402,7826.0566348069678,12725.120878641435,1156.634089981068,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$203","v":11708.491298588535},0,{"$f":"IF($F717=0,0,INDEX(INDIRECT($E717),1,H$2)*$F717)","v":0},0,0,0,0,0,0,3572.7668595945356,4561.4731743670209,0,3055.2136408302495,0,519.03762379672901,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$203","v":144724.50611686127},0,{"$f":"IF($F718=0,0,INDEX(INDIRECT($E718),1,H$2)*$F718)","v":72217.067209990171},19981.305738913121,23132.925358027613,16121.369041029166,9703.7726754243649,0,1695.2406199483316,0,0,625.65113909042987,0,1239.2515375138773,0,7.9227969241957341,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$203","v":699091.36655727681},0,0,0,0,0,0,0,0,238580.22564030974,252888.38121345977,0,168971.77571403963,0,38650.983989467633,0,0,0,0,{"$f":"IF($F719=0,0,INDEX(INDIRECT($E719),1,Y$2)*$F719)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$203","v":8608637.0931170415},0,4613455.5998321883,1218016.9863093526,1208034.0853704901,773712.87863823248,597151.23785997333,3378.7189550173375,83545.734866303173,0,0,39140.279941273031,0,70343.331265212299,0,1858.2400789982546,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$203","v":14409196.684125286},0,9979417.3092064708,1713634.4731931747,1351262.3195289108,547399.48226118344,556024.71058284969,15280.583943441425,164020.0433045089,0,0,28.141038569873711,0,76079.297773653569,0,6050.3232925228467,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$203","v":70937.033602668307},0,0,0,0,0,0,0,0,49593.34110977652,0,0,0,0,21343.692492891783,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$203","v":33663404.673007138},0,22852436.560690004,3925432.1538476804,3497814.6141856397,1581516.4246026862,1148339.6522907086,13915.134485732377,426526.15656512033,0,0,5149.9639885921297,0,206373.72248325148,0,5900.2898677247567,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$203","v":709191.53772584395},0,0,0,0,0,0,0,0,623219.61117474979,50570.336404615242,0,18935.50582740346,0,16466.084319075446,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B726=\"~\",\"~\",CONCATENATE(B726,\"_\",C726))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$203","v":0},0,{"$f":"IF($F726=0,0,INDEX(INDIRECT($E726),1,H$2)*$F726)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B727=\"~\",\"~\",CONCATENATE(B727,\"_\",C727))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B728=\"~\",\"~\",CONCATENATE(B728,\"_\",C728))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B729=\"~\",\"~\",CONCATENATE(B729,\"_\",C729))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E731=\"\",\"~\",INDEX(INDIRECT(E731),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$203","v":75323278.719605967},0,38444518.888881862,9306841.5751853026,10500245.788008366,7113808.0314077688,4510077.9106413461,15846.99968098791,508093.92634086055,2643738.9172012038,1955358.0101357766,0,0,299671.69393444801,0,25076.978188046774,{"$f":"IF($F735=0,0,INDEX(INDIRECT($E735),1,V$2)*$F735)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$203","v":5279400.2566433605},0,2694572.0677406429,652315.49443669012,735961.06343682704,498606.01642862533,316110.86086091754,1110.7144511628674,35612.246980224176,185299.3676752563,137050.82619901217,0,0,21003.955812328073,0,1757.642621674059,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$203","v":4408538.8678654637},0,2054523.5057235842,497369.3346385858,561146.35872259934,380170.86019404634,241024.24345170043,846.88362036439935,27153.179307559971,141284.73721014397,104496.7946026412,19453.00499210248,336940.16879531229,16014.832724734193,26774.818586246518,1340.1452958424104,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$203","v":13236719.302815741},0,6168744.7386547467,1493360.6053533158,1684852.2970615374,1141470.0231360572,723679.73865418229,2542.7836979338208,81527.921936462444,424210.03064179717,313753.55410416756,58408.00646074555,1011669.0744628387,48084.830782379628,80391.886888718378,4023.8109808576819,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$203","v":3867446.7837023204},0,{"$f":"IF($F742=0,0,INDEX(INDIRECT($E742),1,H$2)*$F742)","v":3248732.545456735},538400.29305922391,75410.159330741066,760.67986089574526,0,0,0,0,0,0,0,4143.1059947249551,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$203","v":7316136.605666412},0,4743214.7076308141,1398878.6877305428,930707.57012032019,241445.33267781991,0,0,0,0,0,0,0,1890.3075069151407,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$203","v":105194.86977107677},0,0,0,0,0,27250.688553284894,0,1791.1696446961423,75609.748276640981,0,0,0,0,0,543.26329645475698,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$203","v":1172356.5402976773},0,1016414.1843586799,149946.63683693644,5930.7631249777105,64.955977083089209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$203","v":3816883.8233432863},0,3816883.8233432863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$203","v":3562022.4132074676},0,1894697.8084225045,826629.86348138959,324658.48225896282,35809.440235751797,318248.92999029922,649.32922063760543,109046.58810948147,20750.897510525348,15583.901295302532,1298.6584412752109,6817.9568166948566,0,2409.4305678585665,5421.1268567841762,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$203","v":17946.554853657028},0,17789.6284023363,156.92645132072931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$203","v":1547943.1893714915},0,0,0,0,0,0,0,0,0,0,0,0,1547943.1893714915,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$203","v":607329.29118372663},0,507743.29618309101,75554.012460711077,17198.410498676065,2093.0954965687156,1241.0978419853809,2.4529010372967601,278.9999722708115,429.8884275079522,1796.7149683764869,97.1348810769517,679.83904320849217,0,194.23472071051347,20.113788505833433,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$203","v":746827.91040526924},0,601059.62845634099,90912.966057802172,9759.5097827393056,7636.8887136354806,4417.0856589859923,9.0871985267558948,1596.3060882837419,19216.242596666896,6076.9314194587623,328.48277943020338,2299.3794560114238,2785.8804853096117,656.96555886040676,72.556153217521782,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$203","v":303056.31601121929},0,265798.61111567036,23182.265464652846,9933.083739758933,2145.9239685884513,1320.7858143239625,0,0,0,232.96659407171933,0,0,442.67931415299245,0,0,0,{"$f":"IF($F754=0,0,INDEX(INDIRECT($E754),1,W$2)*$F754)","v":0},{"$f":"IF($F754=0,0,INDEX(INDIRECT($E754),1,X$2)*$F754)","v":0},{"$f":"IF($F754=0,0,INDEX(INDIRECT($E754),1,Y$2)*$F754)","v":0},{"$f":"IF($F754=0,0,INDEX(INDIRECT($E754),1,Z$2)*$F754)","v":0},{"$f":"IF($F754=0,0,INDEX(INDIRECT($E754),1,AA$2)*$F754)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$203","v":144561.95570085518},0,{"$f":"IF($F755=0,0,INDEX(INDIRECT($E755),1,H$2)*$F755)","v":127712.95921450705},15094.825375173787,1086.521817618956,112.86101288368626,65.277094150065579,0.13403920770034,23.590900555259839,13.001803146932978,3.0829017771078195,0.40211762310101995,1.8765489078047599,445.81440481133075,0.53615683080136001,1.07231366160272,0,0,{"$f":"IF($F755=0,0,INDEX(INDIRECT($E755),1,X$2)*$F755)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E757=\"\",\"~\",INDEX(INDIRECT(E757),1,3))","v":"CUS"},{"$f":"IF(B757=\"~\",\"~\",CONCATENATE(B757,\"_\",C757))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E758=\"\",\"~\",INDEX(INDIRECT(E758),1,3))","v":"CUS"},{"$f":"IF(B758=\"~\",\"~\",CONCATENATE(B758,\"_\",C758))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E759=\"\",\"~\",INDEX(INDIRECT(E759),1,3))","v":"CUS"},{"$f":"IF(B759=\"~\",\"~\",CONCATENATE(B759,\"_\",C759))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$203","v":0},{"$f":"ROUND((SUM(H759:BB759)-F759),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F770=0,0,INDEX(INDIRECT($E770),1,W$2)*$F770)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F771=0,0,INDEX(INDIRECT($E771),1,X$2)*$F771)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C786=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D787),F710:F783)","v":17668423.403364357},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D787),H710:H783)","v":11074525.430517731},1919872.886579992,1949395.3817556952,1230702.4360720937,718925.04247409885,17.32604345857937,0,419376.52095567499,301213.26552740234,0,0,47391.06037007922,0,7004.0530681307109,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D788),F710:F783)","v":75323278.719605967},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D788),H710:H783)","v":38444518.888881862},9306841.5751853026,10500245.788008366,7113808.0314077688,4510077.9106413461,15846.99968098791,508093.92634086055,2643738.9172012038,1955358.0101357766,0,0,299671.69393444801,0,25076.978188046774,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D789),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D789),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D790),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D790),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D791),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D791),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D792),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D792),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F787:F792)","v":92991702.122970328},0,{"$f":"SUM(H787:H792)","v":49519044.319399595},11226714.461765295,12449641.169764061,8344510.4674798623,5229002.9531154446,15864.325724446489,508093.92634086055,3063115.4381568786,2256571.2756631789,0,0,347062.75430452725,0,32081.031256177484,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D793=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C795=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D796),F710:F783)","v":2272479.5477242921},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D796),H710:H783)","v":1385308.6139219657},240156.24543923733,243849.20430487601,153948.14852898981,89930.088684353177,2.1673088746733091,0,52459.666159199231,37678.664786195477,2640.5646215493384,55463.768657649554,5928.1315994501692,4238.1490993650959,876.13461258668519,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D797),F710:F783)","v":9687939.1245088242},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D797),H710:H783)","v":4749095.5734642269},1149684.8290752759,1297107.4221594264,878776.87662267173,557135.10431261803,1957.5980715272667,62765.426287784147,326584.10488540027,241547.62080165336,19453.00499210248,336940.16879531229,37018.788537062268,26774.818586246518,3097.7879175164694,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D798),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D798),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D799),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D799),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D800),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D800),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D801),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C795,\"_\",$D801),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C795=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F796:F801)","v":11960418.672233116},0,{"$f":"SUM(H796:H801)","v":6134404.1873861924},1389841.0745145134,1540956.6264643024,1032725.0251516616,647065.19299697119,1959.7653804019401,62765.426287784147,379043.77104459947,279226.28558784886,22093.56961365182,392403.93745296187,42946.920136512439,31012.967685611613,3973.9225301031547,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D802=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C804=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D805),F710:F783)","v":62177214.648466386},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D805),H710:H783)","v":39672168.425889447},7291876.9717663508,6516606.199310801,3207921.6504729814,2496339.7948577078,32601.208933930393,682551.19393542071,1007738.0389883993,378547.64902807702,58896.844671322011,357493.48406591738,368907.75236927066,90522.3770614682,15043.05711528971,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D806),F710:F783)","v":13236719.302815741},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D806),H710:H783)","v":6168744.7386547467},1493360.6053533158,1684852.2970615374,1141470.0231360572,723679.73865418229,2542.7836979338208,81527.921936462444,424210.03064179717,313753.55410416756,58408.00646074555,1011669.0744628387,48084.830782379628,80391.886888718378,4023.8109808576819,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D807),F710:F783)","v":23207706.253514461},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D807),H710:H783)","v":16240047.192583963},3118756.476917753,1374684.5006737951,290069.17794322688,352543.86495302961,661.00335940935838,112736.65471528743,116019.77861448811,23693.597178986609,1724.678219405467,9799.0518648225789,1557650.9770774054,3261.1670042602882,6058.132408623891,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D808),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D808),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D809),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D809),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D810),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C804,\"_\",$D810),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C804=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F805:F810)","v":98621640.204796582},0,{"$f":"SUM(H805:H810)","v":62080960.357128158},11903994.05403742,9576142.9970461335,4639460.8515522657,3572563.3984649195,35804.995991273565,876815.7705871705,1547967.8482446847,715994.80031123117,119029.52935147303,1378961.6103935787,1974643.5602290556,174175.43095444687,25125.000504771284,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D811=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C813=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D814),F710:F783)","v":0},{"$f":"ROUND((SUM(H814:BB814)-F814),1)","v":0},{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D814),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D815),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D815),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D816),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D816),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D817),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D817),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D818),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D818),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D819),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C813,\"_\",$D819),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C813=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F814:F819)","v":0},0,{"$f":"SUM(H814:H819)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D820=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C822=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D823),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D823),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D824),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D824),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D825),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D825),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D826),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D826),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D827),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D827),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D828),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C822,\"_\",$D828),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C822=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F823:F828)","v":0},0,{"$f":"SUM(H823:H828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D829=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C831=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D832),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D832),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D833),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D833),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D834),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D834),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D835),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D835),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D836),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D836),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D837),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C831,\"_\",$D837),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C831=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F832:F837)","v":0},0,{"$f":"SUM(H832:H837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D838=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C840=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D841),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D841),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D842),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D842),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D843),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D843),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D844),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D844),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D845),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D845),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D846),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C840,\"_\",$D846),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C840=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F841:F846)","v":0},0,{"$f":"SUM(H841:H846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D847=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C849=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D850),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D850),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D851),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D851),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D852),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D852),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D853),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D853),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D854),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D854),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D855),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C849,\"_\",$D855),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C849=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F850:F855)","v":0},0,{"$f":"SUM(H850:H855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D856=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C858=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D884),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D884),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D860),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D860),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D861),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D861),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D862),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D862),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D863),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D863),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D864),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D864),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C858=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F859:F864)","v":0},0,{"$f":"SUM(H859:H864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D865=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C867=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D868),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D868),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D869),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D869),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D870),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D870),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D871),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D871),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D872),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D872),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D873),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C867,\"_\",$D873),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C867=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F868:F873)","v":0},0,{"$f":"SUM(H868:H873)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D874=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A709","v":"Working Capital Assets"},null,null,null,{"$f":"ROUND((SUM(H876:BB876)-F876),1)","v":0}]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F787,F796,F805,F814,F823,F832,F841,F850,F859,F868)","v":82118117.59955503},{"$f":"ROUND((SUM(H877:BB877)-F877),1)","v":0},{"$f":"SUM(H787,H796,H805,H814,H823,H832,H841,H850,H859,H868)","v":52132002.470329143},9451906.10378558,8709850.7853713725,4592572.2350740647,3305194.9260161598,32620.702286263644,682551.19393542071,1479574.2261032737,717439.57934167492,{"$f":"SUM(Q787,Q796,Q805,Q814,Q823,Q832,Q841,Q850,Q859,Q868)","v":61537.409292871351},412957.25272356695,422226.94433880004,94760.526160833295,22923.244796007108,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,98247937.146930531,{"$f":"ROUND((SUM(H878:BB878)-F878),1)","v":0},{"$f":"SUM(H788,H797,H806,H815,H824,H833,H842,H851,H860,H869)","v":49362359.201000839},11949887.009613896,13482205.507229328,9134054.931166498,5790892.7536081467,20347.381450448996,652387.27456510707,3394533.052728401,2510659.1850415976,{"$f":"SUM(Q788,Q797,Q806,Q815,Q824,Q833,Q842,Q851,Q860,Q869)","v":77861.011452848034},1348609.243258151,384775.31325388991,107166.7054749649,32198.577086420926,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,23207706.253514461,0,{"$f":"SUM(H789,H798,H807,H816,H825,H834,H843,H852,H861,H870)","v":16240047.192583963},3118756.476917753,1374684.5006737951,290069.17794322688,352543.86495302961,661.00335940935838,112736.65471528743,116019.77861448811,23693.597178986609,{"$f":"SUM(Q789,Q798,Q807,Q816,Q825,Q834,Q843,Q852,Q861,Q870)","v":1724.678219405467},9799.0518648225789,1557650.9770774054,3261.1670042602882,6058.132408623891,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H790,H799,H808,H817,H826,H835,H844,H853,H862,H871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q790,Q799,Q808,Q817,Q826,Q835,Q844,Q853,Q862,Q871)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H791,H800,H809,H818,H827,H836,H845,H854,H863,H872)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q791,Q800,Q809,Q818,Q827,Q836,Q845,Q854,Q863,Q872)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H792,H801,H810,H819,H828,H837,H846,H855,H864,H873)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q792,Q801,Q810,Q819,Q828,Q837,Q846,Q855,Q864,Q873)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C876=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F877:F882)","v":203573761.00000003},0,{"$f":"SUM(H877:H882)","v":117734408.86391394},24520549.590317227,23566740.793274492,14016696.344183788,9448631.5445773359,53629.087096121992,1447675.1232158153,4990127.0574461631,3251792.361562259,{"$f":"SUM(Q877:Q882)","v":141123.09896512487},1771365.5478465406,2364653.2346700951,205188.39864005847,61179.954291051923,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
["Other Items",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E886=\"\",\"~\",INDEX(INDIRECT(E886),1,3))","v":"DEM"},{"$f":"IF(B886=\"~\",\"~\",CONCATENATE(B886,\"_\",C886))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$240","v":0},0,{"$f":"IF($F886=0,0,INDEX(INDIRECT($E886),1,H$2)*$F886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B887=\"~\",\"~\",CONCATENATE(B887,\"_\",C887))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$240","v":7038160.9557503266},0,4411502.4136048323,764775.33291159407,776535.52611719701,490246.44904423441,286381.53210030374,6.9017749803633661,0,167057.31961271653,119987.35803361711,0,0,18878.080015038897,0,2790.042535811891,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B888=\"~\",\"~\",CONCATENATE(B888,\"_\",C888))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$240","v":19340427.53452535},0,12122533.611425782,2101554.9373426246,2133871.2151195845,1347166.6791097953,786958.59666110657,18.965647376714102,0,459063.09963571123,329717.77964417462,0,0,51875.786987157247,0,7666.8629520366767,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$240","v":-3222437.9257407659},0,{"$f":"IF($F889=0,0,INDEX(INDIRECT($E889),1,H$2)*$F889)","v":-1898048.4927585525},-329044.51405380073,-334104.33605902188,-210928.48794981837,-123215.62687590027,-2.9694880271260846,0,-71876.39583225298,-51624.549351586989,-8228.4513231663805,-172834.59638683306,-8122.292126196623,-13206.798000643261,-1200.4155349657196,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$240","v":-145813.19241337766},0,0,0,0,0,0,0,0,-75999.211105448616,-67172.245467897985,0,0,0,-2641.73584003107,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$240","v":-2295418.3973292951},0,-1052931.8677302781,-315953.13202599331,-369840.61119418219,-277714.82514949411,-214577.2467859622,-77.269885253268839,-21858.928046354198,0,0,-19468.949677910387,0,-22770.492271117007,0,-225.07456275040906,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$240","v":-10033974.894015966},0,-5910112.5802403633,-1024573.4655293791,-1040328.6571385107,-656785.70116589672,-383666.81845051056,-9.2463436065769233,0,-223807.55436503599,-160747.68360033983,-25621.618133824653,-538169.56010540004,-25291.061349889533,-41123.113190250864,-3737.8344029587211,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$240","v":-37837.724101079715},0,{"$f":"IF($F893=0,0,INDEX(INDIRECT($E893),1,H$2)*$F893)","v":0},0,0,0,0,0,0,-11545.925368464485,-14741.076289391967,0,-9873.3754728524382,0,-1677.3469703708245,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$240","v":-467698.68068099953},0,{"$f":"IF($F894=0,0,INDEX(INDIRECT($E894),1,H$2)*$F894)","v":-233380.15076375782},-64572.549481200651,-74757.475154244428,-52098.592239606907,-31359.17889579554,0,-5478.4211925135833,0,0,-2021.8843385299142,0,-4004.8249234247282,0,-25.603691925939245,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$240","v":-2259217.3128599264},0,0,0,0,0,0,0,0,-771007.34189721209,-817246.26620998338,0,-546057.32432052051,0,-124906.38043221046,0,0,0,0,{"$f":"IF($F895=0,0,INDEX(INDIRECT($E895),1,Y$2)*$F895)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$240","v":-27820086.030635774},0,-14909065.197842797,-3936202.325568425,-3903941.1023398926,-2500367.78341329,-1929782.6857921237,-10918.830819001068,-269990.41849859996,0,0,-126487.61278367658,0,-227324.89548715967,0,-6005.1780908083874,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$240","v":-46565453.63089186},0,-32249965.363241415,-5537863.6540985368,-4366804.3585328143,-1769002.5174609323,-1796876.2205044124,-49381.47064472991,-530055.06750056765,0,0,-90.941934889005367,0,-245861.52097242596,0,-19552.516001136148,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$240","v":-229243.53254038401},0,0,0,0,0,0,0,0,-160268.22844277736,0,0,0,0,-68975.304097606655,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$240","v":-108788279.02223343},0,-73851034.054665402,-12685615.509890754,-11303706.084167788,-5110904.6084064087,-3711029.6988428934,-44968.818447517093,-1378382.4595702174,0,0,-16642.871533272257,0,-666927.25594589673,0,-19067.660763285432,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$240","v":-2291857.5122078988},0,0,0,0,0,0,0,0,-2014026.4958692917,-163425.53346794462,0,-61192.89214469937,0,-53212.590725963084,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B902=\"~\",\"~\",CONCATENATE(B902,\"_\",C902))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$240","v":0},0,{"$f":"IF($F902=0,0,INDEX(INDIRECT($E902),1,H$2)*$F902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B903=\"~\",\"~\",CONCATENATE(B903,\"_\",C903))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B904=\"~\",\"~\",CONCATENATE(B904,\"_\",C904))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B905=\"~\",\"~\",CONCATENATE(B905,\"_\",C905))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E907=\"\",\"~\",INDEX(INDIRECT(E907),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$240","v":30004791.442935616},0,15314253.322388213,3707351.1031748438,4182739.9221636308,2833763.0806279788,1796575.366878723,6312.6025381120962,202397.61933400293,1053125.0921177308,778910.7204002561,0,0,119373.27783255294,0,9989.3354795711821,{"$f":"IF($F911=0,0,INDEX(INDIRECT($E911),1,V$2)*$F911)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$240","v":82451296.331397533},0,42082613.411252603,10187569.708449733,11493908.546419095,7787004.2835722435,4936877.1063757166,17346.638235499417,556176.04009063391,2893922.0993876671,2140398.1009354568,0,0,328030.32553453738,0,27450.071144346664,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$240","v":-13737761.683421157},0,-6402246.8987062359,-1549887.9771054238,-1748628.1003082409,-1184677.4708954236,-751072.79661334481,-2639.0343147393301,-84613.954295263626,-440267.42362317204,-325629.89778687462,-60618.893156611586,-1049963.2370765244,-49904.959889528342,-83434.917526945821,-4176.1221228282056,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$240","v":-42776419.285015449},0,-19935212.446999319,-4826016.0192963453,-5444849.7882020092,-3688829.4745781515,-2338678.2797574769,-8217.382202157989,-263469.55710152921,-1370897.5555432888,-1013941.0888367676,-188754.12530922674,-3269358.4805186763,-155393.25385245128,-259798.29155505542,-13003.541262992776,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$240","v":-12498227.196443088},0,{"$f":"IF($F918=0,0,INDEX(INDIRECT($E918),1,H$2)*$F918)","v":-10498760.480610251},-1739920.3044350564,-243699.10096948314,-2458.2496558963694,0,0,0,0,0,0,0,-13389.060772401173,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$240","v":-23643179.23731019},0,-15328400.976917809,-4520683.7061585812,-3007719.3857798111,-780266.35971946898,0,0,0,0,0,0,0,-6108.8087345187914,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$240","v":-339952.80499775801},0,0,0,0,0,-88064.636915940267,0,-5788.4300466971172,-244344.10221481844,0,0,0,0,0,-1755.6358203021593,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$240","v":-3788643.830245439},0,-3284693.006077046,-484574.76969767734,-19166.139608338464,-209.91486237704035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$240","v":-12334825.499759115},0,-12334825.499759115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$240","v":-11511203.09830644},0,-6122996.6442092769,-2671376.85893763,-1049181.9796006342,-115723.51085214704,-1028468.5619477228,-2098.4035666676077,-352400.20339324506,-67059.599296767832,-50361.685600022589,-4196.8071333352154,-22033.237450009881,0,-7786.4318076856371,-17519.174511295136,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$240","v":-57996.950572054346},0,-57489.819497878198,-507.13107417614685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$240","v":-4965564.2486039037},0,0,0,0,0,0,0,0,0,0,0,0,-4965564.2486039037,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$240","v":-20606765},0,-17853233.379271694,-2076138.9892582879,-657257.10116950795,0,-20135.530300508755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$240","v":-67513639},0,-46070241.682384215,-19865157.294239171,-1429889.0211792616,-148351.00219734863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$240","v":-412578.88512946828},0,-344926.82324424374,-51326.340883940866,-11683.449378363925,-1421.9090351474401,-843.11883424047471,-1.6663368455822809,-189.53391377894459,-292.03743459433463,-1220.5679345769411,-65.986939085058324,-461.83715915916906,0,-131.95007335803692,-13.663962133774705,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$240","v":-507344.9134291198},0,-408319.69576423807,-61760.186318091204,-6629.9579553040576,-5187.9912216787425,-3000.6724575293047,-6.1732346711150266,-1084.4235504364162,-13054.229496254971,-4128.2606099267859,-223.14922215820465,-1562.0445551074326,-1892.5408035116022,-446.2984443164093,-49.289795895439823,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$240","v":-205876.18414987295},0,-180565.79228926019,-15748.480073371651,-6747.8724881847129,-1457.797164380454,-897.2535108696876,0,0,0,-158.26191664028016,0,0,-300.72670716596116,0,0,0,{"$f":"IF($F930=0,0,INDEX(INDIRECT($E930),1,W$2)*$F930)","v":0},{"$f":"IF($F930=0,0,INDEX(INDIRECT($E930),1,X$2)*$F930)","v":0},{"$f":"IF($F930=0,0,INDEX(INDIRECT($E930),1,Y$2)*$F930)","v":0},{"$f":"IF($F930=0,0,INDEX(INDIRECT($E930),1,Z$2)*$F930)","v":0},{"$f":"IF($F930=0,0,INDEX(INDIRECT($E930),1,AA$2)*$F930)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$240","v":-98205.720325040951},0,{"$f":"IF($F931=0,0,INDEX(INDIRECT($E931),1,H$2)*$F931)","v":-86759.639447995141},-10254.414392519726,-738.11022568720773,-76.670220827612738,-44.344890193643003,-9.1057269391464066E-2,-16.026079412897676,-8.8325551309720147,-2.0943171960036735,-0.27317180817439218,-1.2748017714804969,-302.85647799600946,-0.36422907756585626,-0.72845815513171253,0,0,{"$f":"IF($F931=0,0,INDEX(INDIRECT($E931),1,X$2)*$F931)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E933=\"\",\"~\",INDEX(INDIRECT(E933),1,3))","v":"CUS"},{"$f":"IF(B933=\"~\",\"~\",CONCATENATE(B933,\"_\",C933))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E934=\"\",\"~\",INDEX(INDIRECT(E934),1,3))","v":"CUS"},{"$f":"IF(B934=\"~\",\"~\",CONCATENATE(B934,\"_\",C934))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E935=\"\",\"~\",INDEX(INDIRECT(E935),1,3))","v":"CUS"},{"$f":"IF(B935=\"~\",\"~\",CONCATENATE(B935,\"_\",C935))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$240","v":0},{"$f":"ROUND((SUM(H935:BB935)-F935),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F946=0,0,INDEX(INDIRECT($E946),1,W$2)*$F946)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F947=0,0,INDEX(INDIRECT($E947),1,X$2)*$F947)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C962=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D963),F886:F959)","v":7038160.9557503266},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D963),H886:H959)","v":4411502.4136048323},764775.33291159407,776535.52611719701,490246.44904423441,286381.53210030374,6.9017749803633661,0,167057.31961271653,119987.35803361711,0,0,18878.080015038897,0,2790.042535811891,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D964),F886:F959)","v":30004791.442935616},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D964),H886:H959)","v":15314253.322388213},3707351.1031748438,4182739.9221636308,2833763.0806279788,1796575.366878723,6312.6025381120962,202397.61933400293,1053125.0921177308,778910.7204002561,0,0,119373.27783255294,0,9989.3354795711821,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D965),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D965),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D966),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D966),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D967),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D967),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D968),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C962,\"_\",$D968),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C962=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F963:F968)","v":37042952.39868594},0,{"$f":"SUM(H963:H968)","v":19725755.735993046},4472126.4360864377,4959275.4482808281,3324009.5296722134,2082956.8989790268,6319.5043130924596,202397.61933400293,1220182.4117304473,898898.07843387325,0,0,138251.35784759183,0,12779.378015383074,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D969=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C971=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D972),F886:F959)","v":16117989.608784584},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D972),H886:H959)","v":10224485.11866723},1772510.423288824,1799766.8790605627,1136238.1911599769,663742.96978520625,15.996159349588018,0,387186.70380345825,278093.23029258766,-8228.4513231663805,-172834.59638683306,43753.494860960622,-13206.798000643261,6466.4474170709573,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D973),F886:F959)","v":68713534.647976369},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D973),H886:H959)","v":35680366.512546368},8637681.7313443087,9745280.4461108539,6602326.81267682,4185804.3097623717,14707.603920760086,471562.08579537028,2453654.675764495,1814768.2031485823,-60618.893156611586,-1049963.2370765244,278125.36564500903,-83434.917526945821,23273.94902151846,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D974),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D974),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D975),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D975),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D976),F886:F959)","v":0},{"$f":"ROUND((SUM(H976:BB976)-F976),1)","v":0},{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D976),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D977),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C971,\"_\",$D977),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C971=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F972:F977)","v":84831524.256760955},0,{"$f":"SUM(H972:H977)","v":45904851.631213598},10410192.154633133,11545047.325171417,7738565.0038367966,4849547.2795475777,14723.600080109674,471562.08579537028,2840841.3795679533,2092861.43344117,-68847.344479777967,-1222797.8334633575,321878.86050596967,-96641.715527589084,29740.396438589418,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D978=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C980=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D981),F886:F959)","v":-200934879.92990997},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D981),H886:H959)","v":-128206489.21448401},-23564780.636594288,-21059378.288527429,-10366874.02783563,-8067291.8492716979,-105355.63614010792,-2205765.2948082527,-3256654.7570482306,-1223332.8050355578,-190333.8784021028,-1155293.1520434723,-1192180.0509499134,-292536.47125643294,-48613.867512865036,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D982),F886:F959)","v":-42776419.285015449},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D982),H886:H959)","v":-19935212.446999319},-4826016.0192963453,-5444849.7882020092,-3688829.4745781515,-2338678.2797574769,-8217.382202157989,-263469.55710152921,-1370897.5555432888,-1013941.0888367676,-188754.12530922674,-3269358.4805186763,-155393.25385245128,-259798.29155505542,-13003.541262992776,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D983),F886:F959)","v":-158484002.5692715},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D983),H886:H959)","v":-112571213.43947305},-31497448.475468501,-6432712.1183545757,-1055153.4049292724,-1141454.1188570044,-2106.3341954536968,-359478.61698357039,-324758.80099756661,-55870.870378362597,-4486.2164663866524,-24058.393966047963,-4987558.2420994975,-8365.0445544376489,-19338.49254778164,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D984),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D984),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D985),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D985),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D986),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C980,\"_\",$D986),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C980=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F981:F986)","v":-402195301.78419691},0,{"$f":"SUM(H981:H986)","v":-260712915.10095638},-59888245.13135913,-32936940.195084013,-15110856.907343054,-11547424.247886179,-115679.35253771961,-2828713.468893352,-4952311.1135890856,-2293144.7642506878,-383574.22017771617,-4448710.0265281964,-6335131.5469018621,-560699.80736592598,-80955.901323639453,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D987=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C989=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D990),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D990),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D991),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D991),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D992),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D992),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D993),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D993),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D994),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D994),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D995),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C989,\"_\",$D995),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C989=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F990:F995)","v":0},0,{"$f":"SUM(H990:H995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D996=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C998=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D999),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D999),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1000),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1000),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1001),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1001),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1002),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1002),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1003),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1003),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1004),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C998,\"_\",$D1004),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C998=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F999:F1004)","v":0},0,{"$f":"SUM(H999:H1004)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1005=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C1007=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1008),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1008),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1009),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1009),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1010),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1010),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1011),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1011),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1012),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1012),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1013),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1013),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1007=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1008:F1013)","v":0},0,{"$f":"SUM(H1008:H1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1014=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1016=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1017),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1017),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1018),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1018),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1019),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1019),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1020),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1020),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1021),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1021),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1022),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1016,\"_\",$D1022),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1016=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1017:F1022)","v":0},0,{"$f":"SUM(H1017:H1022)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1023=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1025=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1026),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1026),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1027),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1027),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1028),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1028),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1029),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1029),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1030),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1030),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1031),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1025,\"_\",$D1031),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1025=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1026:F1031)","v":0},0,{"$f":"SUM(H1026:H1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1032=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C1034=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1060),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1060),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1036),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1036),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1037),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1037),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1038),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1038),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1039),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1039),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1040),F886:F959)","v":0},{"$f":"ROUND((SUM(H1040:BB1040)-F1040),1)","v":0},{"$f":"SUMIF($D886:$D959,CONCATENATE($C1034,\"_\",$D1040),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1034=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1035:F1040)","v":0},0,{"$f":"SUM(H1035:H1040)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1041=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1043=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1044),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1044),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1045),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1045),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1046),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1046),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1047),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1047),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1048),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1048),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1049),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1043,\"_\",$D1049),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1043=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1044:F1049)","v":0},0,{"$f":"SUM(H1044:H1049)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1050=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A885","v":"Other Items"},null,null,null,{"$f":"ROUND((SUM(H1052:BB1052)-F1052),1)","v":0}]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F963,F972,F981,F990,F999,F1008,F1017,F1026,F1035,F1044)","v":-177778729.36537507},0,{"$f":"SUM(H963,H972,H981,H990,H999,H1008,H1017,H1026,H1035,H1044)","v":-113570501.68221194},-21027494.88039387,-18483075.883349668,-8740389.3876314182,-7117167.3473861879,-105332.73820577796,-2205765.2948082527,-2702410.733632056,-825252.21670935303,{"$f":"SUM(Q963,Q972,Q981,Q990,Q999,Q1008,Q1017,Q1026,Q1035,Q1044)","v":-198562.32972526917},-1328127.7484303054,-1129548.476073914,-305743.2692570762,-39357.377559982189,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,55941906.805896536,0,{"$f":"SUM(H964,H973,H982,H991,H1000,H1009,H1018,H1027,H1036,H1045)","v":31059407.387935258},7519016.8152228063,8483170.5800724737,5747260.4187266473,3643701.3968836176,12802.824256714195,410490.14802784403,2135882.2123389374,1579737.8347120704,{"$f":"SUM(Q964,Q973,Q982,Q991,Q1000,Q1009,Q1018,Q1027,Q1036,Q1045)","v":-249373.01846583834},-4319321.717595201,242105.38962511072,-343233.20908200124,20259.743238096868,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,-158484002.5692715,0,{"$f":"SUM(H965,H974,H983,H992,H1001,H1010,H1019,H1028,H1037,H1046)","v":-112571213.43947305},-31497448.475468501,-6432712.1183545757,-1055153.4049292724,-1141454.1188570044,-2106.3341954536968,-359478.61698357039,-324758.80099756661,-55870.870378362597,{"$f":"SUM(Q965,Q974,Q983,Q992,Q1001,Q1010,Q1019,Q1028,Q1037,Q1046)","v":-4486.2164663866524},-24058.393966047963,-4987558.2420994975,-8365.0445544376489,-19338.49254778164,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H966,H975,H984,H993,H1002,H1011,H1020,H1029,H1038,H1047)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q966,Q975,Q984,Q993,Q1002,Q1011,Q1020,Q1029,Q1038,Q1047)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H967,H976,H985,H994,H1003,H1012,H1021,H1030,H1039,H1048)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q967,Q976,Q985,Q994,Q1003,Q1012,Q1021,Q1030,Q1039,Q1048)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H968,H977,H986,H995,H1004,H1013,H1022,H1031,H1040,H1049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q968,Q977,Q986,Q995,Q1004,Q1013,Q1022,Q1031,Q1040,Q1049)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1052=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1053:F1058)","v":-280320825.12875003},{"$f":"ROUND((SUM(H1059:BB1059)-F1059),1)","v":0},{"$f":"SUM(H1053:H1058)","v":-195082307.73374975},-45005926.540639564,-16432617.42163177,-4048282.3738340433,-4614920.0693595745,-94636.248144517464,-2154753.7637639791,-891287.32229068526,698614.74762435479,{"$f":"SUM(Q1053:Q1058)","v":-452421.56465749413},-5671507.8599915542,-5875001.328548301,-657341.52289351507,-38436.126869666958,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
["O & M EXPENSE",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1062=\"\",\"~\",INDEX(INDIRECT(E1062),1,3))","v":"DEM"},{"$f":"IF(B1062=\"~\",\"~\",CONCATENATE(B1062,\"_\",C1062))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$408","v":0},0,{"$f":"IF($F1062=0,0,INDEX(INDIRECT($E1062),1,H$2)*$F1062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B1063=\"~\",\"~\",CONCATENATE(B1063,\"_\",C1063))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$408","v":192330757.96256673},0,120552457.99246663,20898899.637949556,21220268.655685909,13396890.42719291,7825904.7330156676,188.60375907939874,0,4565150.0592718655,3278876.3515953468,0,0,515878.4320219254,0,76243.069607846948,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B1064=\"~\",\"~\",CONCATENATE(B1064,\"_\",C1064))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$408","v":1800289.9264041139},0,1128417.4098109317,195621.74500686952,198629.88271410897,125400.05112395613,73253.480644986077,1.7654037822628184,0,42731.561770426059,30691.544754639093,0,0,4828.8206954343741,0,713.66447897974433,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$408","v":1503323.8110696515},0,{"$f":"IF($F1065=0,0,INDEX(INDIRECT($E1065),1,H$2)*$F1065)","v":885472.91196396493},153505.03695589729,155865.53266613645,98401.839127742787,57482.251030742103,1.3853182468483671,0,33531.599304167918,24083.757721458864,3838.716862016825,80630.370580438932,3789.1917346919963,6161.2029028581119,560.01490128845239,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$408","v":7584.3953221719448},0,0,0,0,0,0,0,0,3953.0583732287855,3493.928470218244,0,0,0,137.40847872491554,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$408","v":119394.96191659066},0,54767.688711866016,16434.13340659887,19237.061853348616,14445.18829812261,11161.120882356303,4.0191518103398201,1136.9804671202837,0,0,1012.667018812198,0,1184.3949933899662,0,11.707133165458934,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$408","v":4966375.5826333063},0,2925245.3906999943,507118.73365895217,514916.8594997857,325079.99110485066,189898.1748654343,4.5765327899840917,0,110774.88083713182,79563.022553873438,12681.572361045915,266370.22624183906,12517.961313803988,20354.129583454243,1850.0633803510689,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$408","v":1968.1090093706291},0,{"$f":"IF($F1069=0,0,INDEX(INDIRECT($E1069),1,H$2)*$F1069)","v":0},0,0,0,0,0,0,600.55514117318239,766.74920974288261,0,513.55835168916474,0,87.246306765399467,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$408","v":24327.097070110671},0,{"$f":"IF($F1070=0,0,INDEX(INDIRECT($E1070),1,H$2)*$F1070)","v":12139.143889822926},3358.7066720103103,3888.4701409583722,2709.8804486333047,1631.1309408146815,0,284.95715221427116,0,0,105.16723394715352,0,208.3088293494728,0,1.3317623601772905,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$408","v":512895.05643949209},0,0,0,0,0,0,0,0,175036.66065529632,185533.97561482037,0,123967.75670155993,0,28356.663467815448,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$408","v":6315808.8040551133},0,{"$f":"IF($F1072=0,0,INDEX(INDIRECT($E1072),1,H$2)*$F1072)","v":3384705.7529971022},893609.79239930608,886285.74180248287,567641.84131088876,438105.70763215143,2478.8294234854052,61294.126131967721,0,0,28715.64011496344,0,51608.056665161239,0,1363.3155776039032,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$408","v":36018091.981584758},0,24945149.854302067,4283503.4756854763,3377696.313192938,1368312.5669647323,1389872.7048310027,38196.263821810076,409994.33459561697,0,0,70.343027296151163,0,190172.37429514463,0,15123.750868672496,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$408","v":177318.46245228621},0,0,0,0,0,0,0,0,123966.48896700623,0,0,0,0,53351.973485279988,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$408","v":24186970.172134954},0,16419349.344578348,2820401.3034363105,2513160.4649841967,1136310.8087304959,825075.69234986941,9997.9472075659851,306456.68572995148,0,0,3700.2206577021175,0,148278.37880632788,0,4239.3256541885175,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$408","v":509550.19956908072},0,0,0,0,0,0,0,0,447779.8455799119,36334.507162730093,0,13605.056264820847,0,11830.790561617905,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1078=\"~\",\"~\",CONCATENATE(B1078,\"_\",C1078))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1079=\"~\",\"~\",CONCATENATE(B1079,\"_\",C1079))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1080=\"~\",\"~\",CONCATENATE(B1080,\"_\",C1080))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1081=\"~\",\"~\",CONCATENATE(B1081,\"_\",C1081))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$408","v":0},0,{"$f":"IF($F1082=0,0,INDEX(INDIRECT($E1082),1,H$2)*$F1082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1083=\"\",\"~\",INDEX(INDIRECT(E1083),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$408","v":471655.29502969264},0,0,0,0,0,0,0,0,0,0,35897.276167914191,389991.95821540861,0,45766.060646369842,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$408","v":819936389.20883727},0,418490280.00975513,101310221.83066283,114301100.05267067,77437814.31116952,49094742.820047379,172503.53302584961,5530889.0747267446,28778589.8148457,21285175.22995171,0,0,3262095.4749909281,0,272977.05699080072,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$408","v":7674920.2125649061},0,3917230.105993934,948302.67262299487,1069902.2932243715,724847.74928347231,459545.6903234077,1614.6994691093551,51771.250686939493,269378.67810964724,199237.4332330481,0,0,30534.469290333764,0,2555.1703276478975,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$408","v":6408906.773507461},0,2986760.4679954932,723049.92498421774,815765.6781843449,552672.81836793281,350388.63277279696,1231.1557941540543,39473.893732673881,205392.47502148733,151912.05857802651,28279.776859339396,489826.26552288426,23281.539077329991,38923.852400991338,1948.2342157884073,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$408","v":21172443.273331463},0,9867052.0284468438,2388665.3467634651,2694960.8031568141,1825808.0994371106,1157542.7312608853,4067.2422198605905,130405.82510691737,678533.90287056076,501856.17554521421,93424.977534686579,1618188.4347953044,76912.815687729264,128588.71037821259,6436.1801278580324,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$408","v":0},{"$f":"ROUND((SUM(H1091:BB1091)-F1091),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$408","v":751900.32551077974},0,{"$f":"IF($F1094=0,0,INDEX(INDIRECT($E1094),1,H$2)*$F1094)","v":631611.2916459979},104674.57685837655,14661.073963976818,147.88967166329581,0,0,0,0,0,0,0,805.4933707651852,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$408","v":1422386.8621705438},0,922165.16014241707,271966.85552005941,180946.07736499869,46941.259799241416,0,0,0,0,0,0,0,367.50934382717662,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$408","v":20451.750533776642},0,0,0,0,0,5298.0177206195003,0,348.23518311033575,14699.877598980378,0,0,0,0,0,105.62003106642663,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$408","v":197064.28525360813},0,170851.55230286319,25204.897826518121,996.91651477922289,10.918609447581964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$408","v":641589.36013801524},0,641589.36013801524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$408","v":11645204.989045836},0,6194274.4350976795,2702474.3512603724,1061395.5047895757,117070.64799539404,1040440.9622859028,2122.8310781159221,356502.49341005401,67840.239949291397,50947.945874782134,4245.6621562318442,22289.726320217182,0,7877.0736437676323,17723.115184451392,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$408","v":3016.6804068859437},0,2990.3022549296688,26.378151956274735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$408","v":5021836.5507204216},0,0,0,0,0,0,0,0,0,0,0,0,5021836.5507204216,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$408","v":22774073.141178101},0,19039725.453845214,2833179.0197966681,644918.43929583393,78488.409207824647,46539.584767339671,91.980657680099853,10462.142806413645,16120.267263135216,67374.517741277712,3642.4340441319546,25493.096280737394,0,7283.5540788684793,754.24139297681893,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$408","v":28005093.286859982},0,22538968.792356566,3409120.1734175594,365969.15847898723,286373.57799157687,165635.07363942426,340.7583446096927,59859.440567117461,720584.56713348883,227877.17080289818,12317.684908264768,86223.794357853374,104466.96192005088,24635.369816529535,2720.7631250548225,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$408","v":11364224.987870023},0,9967108.6151196547,869305.36190867948,372477.96029367344,80469.409471074265,49527.78200540445,0,0,0,8735.9498872506392,0,0,16599.909184286269,0,0,0,{"$f":"IF($F1106=0,0,INDEX(INDIRECT($E1106),1,W$2)*$F1106)","v":0},{"$f":"IF($F1106=0,0,INDEX(INDIRECT($E1106),1,X$2)*$F1106)","v":0},{"$f":"IF($F1106=0,0,INDEX(INDIRECT($E1106),1,Y$2)*$F1106)","v":0},{"$f":"IF($F1106=0,0,INDEX(INDIRECT($E1106),1,Z$2)*$F1106)","v":0},{"$f":"IF($F1106=0,0,INDEX(INDIRECT($E1106),1,AA$2)*$F1106)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$408","v":2332828.4370910847},0,{"$f":"IF($F1107=0,0,INDEX(INDIRECT($E1107),1,H$2)*$F1107)","v":2060932.4327153761},243588.55493763357,17533.444268742685,1821.2632709451445,1053.3909892521206,2.1630205118113359,380.69161007879512,209.81298964569959,49.749471771660716,6.4890615354340069,30.282287165358699,7194.2062222845025,8.6520820472453437,17.304164094490687,0,0,{"$f":"IF($F1107=0,0,INDEX(INDIRECT($E1107),1,X$2)*$F1107)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$408","v":84174.057722636295},0,75050.379089873488,8173.686334384437,588.5607170826537,61.2261148643029,35.550647340562968,0,12.837733761869963,6.9126258717761342,1.9750359633646097,0,0.98751798168230487,240.95438753048236,0,0.98751798168230487,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E1109=\"\",\"~\",INDEX(INDIRECT(E1109),1,3))","v":"CUS"},{"$f":"IF(B1109=\"~\",\"~\",CONCATENATE(B1109,\"_\",C1109))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E1110=\"\",\"~\",INDEX(INDIRECT(E1110),1,3))","v":"CUS"},{"$f":"IF(B1110=\"~\",\"~\",CONCATENATE(B1110,\"_\",C1110))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E1111=\"\",\"~\",INDEX(INDIRECT(E1111),1,3))","v":"CUS"},{"$f":"IF(B1111=\"~\",\"~\",CONCATENATE(B1111,\"_\",C1111))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$408","v":0},{"$f":"ROUND((SUM(H1111:BB1111)-F1111),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1122=0,0,INDEX(INDIRECT($E1122),1,W$2)*$F1122)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1123=0,0,INDEX(INDIRECT($E1123),1,X$2)*$F1123)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C1138=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1139),F1062:F1135)","v":192802413.25759643},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1139),H1062:H1135)","v":120552457.99246663},20898899.637949556,21220268.655685909,13396890.42719291,7825904.7330156676,188.60375907939874,0,4565150.0592718655,3278876.3515953468,35897.276167914191,389991.95821540861,515878.4320219254,45766.060646369842,76243.069607846948,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1140),F1062:F1135)","v":819936389.20883727},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1140),H1062:H1135)","v":418490280.00975513},101310221.83066283,114301100.05267067,77437814.31116952,49094742.820047379,172503.53302584961,5530889.0747267446,28778589.8148457,21285175.22995171,0,0,3262095.4749909281,0,272977.05699080072,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1141),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1141),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1142),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1142),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1143),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1143),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1144),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1138,\"_\",$D1144),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1138=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1139:F1144)","v":1012738802.4664338},0,{"$f":"SUM(H1139:H1144)","v":539042738.00222182},122209121.46861239,135521368.70835659,90834704.738362432,56920647.55306305,172692.136784929,5530889.0747267446,33343739.874117564,24564051.581547055,35897.276167914191,389991.95821540861,3777973.9070128533,45766.060646369842,349220.12659864768,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1145=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C1147=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1148),F1062:F1135)","v":3303613.7374737654},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1148),H1062:H1135)","v":2013890.3217748967},349126.78196276678,354495.41538024542,223801.8902516989,130735.73167572818,3.1507220291111855,0,76263.161074593983,54775.302476097961,3838.716862016825,80630.370580438932,8618.0124301263713,6161.2029028581119,1273.6793802681968,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1149),F1062:F1135)","v":14083826.986072367},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1149),H1062:H1135)","v":6903990.5739894267},1671352.5976072126,1885667.9714087164,1277520.567651405,809934.32309620467,2845.8552632634091,91245.144419613382,474771.15313113458,351149.49181107461,28279.776859339396,489826.26552288426,53816.008367663759,38923.852400991338,4503.4045434363052,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1150),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1150),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1151),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1151),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1152),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1152),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1153),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1147,\"_\",$D1153),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1147=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1148:F1153)","v":17387440.723546132},0,{"$f":"SUM(H1148:H1153)","v":8917880.895764323},2020479.3795699794,2240163.3867889619,1501322.4579031039,940670.05477193289,2849.0059852925201,91245.144419613382,551034.31420572859,405924.79428717255,32118.493721356223,570456.6361033232,62434.02079779013,45085.055303849447,5777.083923704502,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1154=\"Sub-total\",\"\",\"~\")","v":""},null,null,{"$f":"ROUND((SUM(H1155:BB1155)-F1155),1)","v":0}]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C1156=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1157),F1062:F1135)","v":72840284.82218723},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1157),H1062:H1135)","v":47741357.175179198},8524426.1452586539,7315184.9114737101,3414500.2768577235,2855744.5315016289,50681.636137461792,779167.0840768707,862111.48955374816,305692.18301138503,46285.610413766975,404456.59755990905,403969.47490317718,114118.2118836579,22589.494376341619,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1158),F1062:F1135)","v":21172443.273331463},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1158),H1062:H1135)","v":9867052.0284468438},2388665.3467634651,2694960.8031568141,1825808.0994371106,1157542.7312608853,4067.2422198605905,130405.82510691737,678533.90287056076,501856.17554521421,93424.977534686579,1618188.4347953044,76912.815687729264,128588.71037821259,6436.1801278580324,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1159),F1062:F1135)","v":84263844.714501709},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1159),H1062:H1135)","v":62245267.774708591},10467713.856012207,2659487.1356876502,611384.60213203158,1308530.3620552833,2557.7331009175259,427565.84131053614,819461.67756041337,354987.3088139437,20212.270170164,134037.88676395497,5151511.5851491662,39804.649621212891,21322.031415625632,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1160),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1160),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1161),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1161),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1162),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1156,\"_\",$D1162),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1156=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1157:F1162)","v":178276572.81002039},0,{"$f":"SUM(H1157:H1162)","v":119853676.97833464},21380805.348034326,12669632.850318175,5851692.9784268662,5321817.624817797,57306.61145823991,1337138.7504943241,2360107.0699847224,1162535.6673705429,159922.85811861756,2156682.9191191685,5632393.8757400727,282511.57188308338,50347.705919825283,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1163=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1165=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1166),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1166),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1167),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1167),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1168),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1168),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1169),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1169),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1170),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1170),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1171),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1165,\"_\",$D1171),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1165=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1166:F1171)","v":0},0,{"$f":"SUM(H1166:H1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1172=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1174=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1175),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1175),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1176),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1176),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1177),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1177),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1178),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1178),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1179),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1179),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1180),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1174,\"_\",$D1180),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1174=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1175:F1180)","v":0},0,{"$f":"SUM(H1175:H1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1181=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C1183=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1184),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1184),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1185),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1185),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1186),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1186),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1187),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1187),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1188),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1188),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1189),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1183,\"_\",$D1189),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1183=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1184:F1189)","v":0},0,{"$f":"SUM(H1184:H1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1190=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1192=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1193),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1193),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1194),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1194),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1195),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1195),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1196),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1196),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1197),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1197),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1198),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1192,\"_\",$D1198),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1192=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1193:F1198)","v":0},0,{"$f":"SUM(H1193:H1198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1199=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1201=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1202),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1202),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1203),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1203),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1204),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1204),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1205),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1205),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1206),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1206),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1207),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1201,\"_\",$D1207),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1201=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1202:F1207)","v":0},0,{"$f":"SUM(H1202:H1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1208=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C1210=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1236),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1236),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1212),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1212),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1213),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1213),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1214),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1214),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1215),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1215),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1216),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1210,\"_\",$D1216),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1211:F1216)","v":0},0,{"$f":"SUM(H1211:H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1217=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1219=\"~\",\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(H1219:BB1219)-F1219),1)","v":0}]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1220),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1220),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1221),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1221),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1222),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1222),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1223),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1223),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1224),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1224),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1225),F1062:F1135)","v":0},0,{"$f":"SUMIF($D1062:$D1135,CONCATENATE($C1219,\"_\",$D1225),H1062:H1135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1219=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1220:F1225)","v":0},0,{"$f":"SUM(H1220:H1225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1226=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1061","v":"O & M EXPENSE"},null,null,null,{"$f":"ROUND((SUM(H1228:BB1228)-F1228),1)","v":0}]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F1139,F1148,F1157,F1166,F1175,F1184,F1193,F1202,F1211,F1220)","v":268946311.8172574},0,{"$f":"SUM(H1139,H1148,H1157,H1166,H1175,H1184,H1193,H1202,H1211,H1220)","v":170307705.48942071},29772452.565170977,28889948.982539866,17035192.59430233,10812384.996193025,50873.390618570302,779167.0840768707,5503524.7099002078,3639343.8370828298,{"$f":"SUM(Q1139,Q1148,Q1157,Q1166,Q1175,Q1184,Q1193,Q1202,Q1211,Q1220)","v":86021.603443697997},875078.92635575659,928465.91935522901,166045.47543288587,100106.24336445676,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,855192659.46824121,0,{"$f":"SUM(H1140,H1149,H1158,H1167,H1176,H1185,H1194,H1203,H1212,H1221)","v":435261322.61219144},105370239.7750335,118881728.82723619,80541142.978258044,51062219.874404475,179416.63050897358,5752540.0442532748,29931894.870847397,22138180.897307999,{"$f":"SUM(Q1140,Q1149,Q1158,Q1167,Q1176,Q1185,Q1194,Q1203,Q1212,Q1221)","v":121704.75439402598},2108014.7003181889,3392824.2990463208,167512.56277920393,283916.64166209503,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,84263844.714501709,0,{"$f":"SUM(H1141,H1150,H1159,H1168,H1177,H1186,H1195,H1204,H1213,H1222)","v":62245267.774708591},10467713.856012207,2659487.1356876502,611384.60213203158,1308530.3620552833,2557.7331009175259,427565.84131053614,819461.67756041337,354987.3088139437,{"$f":"SUM(Q1141,Q1150,Q1159,Q1168,Q1177,Q1186,Q1195,Q1204,Q1213,Q1222)","v":20212.270170164},134037.88676395497,5151511.5851491662,39804.649621212891,21322.031415625632,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H1142,H1151,H1160,H1169,H1178,H1187,H1196,H1205,H1214,H1223)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1142,Q1151,Q1160,Q1169,Q1178,Q1187,Q1196,Q1205,Q1214,Q1223)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H1143,H1152,H1161,H1170,H1179,H1188,H1197,H1206,H1215,H1224)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1143,Q1152,Q1161,Q1170,Q1179,Q1188,Q1197,Q1206,Q1215,Q1224)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H1144,H1153,H1162,H1171,H1180,H1189,H1198,H1207,H1216,H1225)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1144,Q1153,Q1162,Q1171,Q1180,Q1189,Q1198,Q1207,Q1216,Q1225)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1228=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1229:F1234)","v":1208402816.0000002},0,{"$f":"SUM(H1229:H1234)","v":667814295.87632072},145610406.19621667,150431164.94546372,98187720.174692407,63183135.232652783,232847.75422846142,6959272.9696406815,36254881.258308016,26132512.043204773,{"$f":"SUM(Q1229:Q1234)","v":227938.62800788798},3117131.5134379002,9472801.8035507165,373362.68783330271,405344.91644217743,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1235=\"TOTAL\",\"\",\"~\")","v":""},null,null,0]
["DEPRECIATION EXPENSE",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1238=\"\",\"~\",INDEX(INDIRECT(E1238),1,3))","v":"DEM"},{"$f":"IF(B1238=\"~\",\"~\",CONCATENATE(B1238,\"_\",C1238))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$569","v":4902},0,{"$f":"IF($F1238=0,0,INDEX(INDIRECT($E1238),1,H$2)*$F1238)","v":2887.3275221782869},500.54531539841668,508.2423596987789,320.86621115977675,187.43666033747306,4.5172104612770381E-3,0,109.33898510665944,78.53170386930131,12.517190188198672,262.91745908293808,12.355699914208019,20.090293526529624,1.8260823289712425,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B1239=\"~\",\"~\",CONCATENATE(B1239,\"_\",C1239))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$569","v":24064813.066742212},0,15083767.136661714,2614912.551770566,2655122.8926395662,1676246.0004903269,979193.01350026159,23.598483435571875,0,571200.79992294568,410259.63452741702,0,0,64547.751817147968,0,9539.6869288299313,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B1240=\"~\",\"~\",CONCATENATE(B1240,\"_\",C1240))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$569","v":1336595.4633452124},0,837774.83203807601,145236.12728873527,147469.46934861378,93101.19274528118,54385.834452731717,1.3106948229489188,0,31725.340883336437,22786.429496966954,0,0,3585.0780144710302,0,529.84838217710046,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$569","v":1116117.885427468},0,657404.71003471245,113967.2743743586,115719.78535121739,73056.817034837513,42676.746019471029,1.0285066071137015,0,24894.980997966166,17880.587364671705,2849.991808312067,59862.684307142328,2813.2226971077525,4574.2831351381874,415.77379592571384,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$569","v":60516.73198482125},0,0,0,0,0,0,0,0,31541.891466771889,27878.44301683678,0,0,0,1096.3975012125834,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$569","v":952665.65147544537},0,436997.46629965759,131129.77429624996,153494.65143928505,115259.76054442058,89055.822171242471,32.069258336469638,9072.0933281983762,0,0,8080.182527956099,0,9450.4190953246525,0,93.412514774058934,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$569","v":4164392.5309729362},0,2452869.2712835278,425227.90143995493,431766.76594321814,272585.24136992235,159232.93111788738,3.8375025511576721,0,92886.669302801645,66714.981851876131,10633.719569257908,223356.07973630558,10496.528853054024,17067.292596273746,1551.3104063054889,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$569","v":15703.760204694436},0,0,0,0,0,0,0,0,4791.8961204775696,6117.9770376599527,0,4097.7390823609776,0,696.14796419593563,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$569","v":194108.60732125244},0,96859.576287911768,26799.493282144987,31026.534793543702,21622.436839682843,13014.974798170675,0,2273.7047418001152,0,0,839.14103102715342,0,1662.1192673015732,0,10.626279669615426,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$569","v":937641.14450091973},0,0,0,0,0,0,0,0,319990.55706596212,339181.06063829653,0,226629.73217519227,0,51839.794621468754,0,{"$f":"IF($F1247=0,0,INDEX(INDIRECT($E1247),1,V$2)*$F1247)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$569","v":11546147.932470579},0,6187697.3392381594,1633638.8856993455,1620249.5361671804,1037725.6303622453,800916.15615924273,4531.6335739211991,112053.90626404312,0,0,52496.052212675742,0,94346.468560082169,0,2492.3242336831954,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$569","v":19326022.772640206},0,13384677.189387111,2298375.0988282813,1812351.3011517788,734187.69219564542,745756.09275383817,20494.752049261537,219988.32839617101,0,0,37.743558101770788,0,102039.70932813732,0,8114.8649918807187,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$569","v":95142.758953320066},0,0,0,0,0,0,0,0,66515.993963409273,0,0,0,0,28626.764989910786,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$569","v":45150311.955411568},0,30650335.272942446,5264900.8033385482,4691368.0457078852,2121174.6294537759,1540185.6715125539,18663.372556493079,572068.96370466286,0,0,6907.2775883099393,0,276794.28269445983,0,7913.6359124345654,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$569","v":951187.78018716467},0,0,0,0,0,0,0,0,835879.79690696718,67826.367728909841,0,25396.836815686474,0,22084.778735601227,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1254=\"~\",\"~\",CONCATENATE(B1254,\"_\",C1254))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$569","v":0},0,{"$f":"IF($F1254=0,0,INDEX(INDIRECT($E1254),1,H$2)*$F1254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1255=\"~\",\"~\",CONCATENATE(B1255,\"_\",C1255))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1256=\"~\",\"~\",CONCATENATE(B1256,\"_\",C1256))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1257=\"~\",\"~\",CONCATENATE(B1257,\"_\",C1257))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1259=\"\",\"~\",INDEX(INDIRECT(E1259),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$569","v":102592097.81084839},0,52362349.451373011,12676139.66654047,14301584.599515138,9689175.8002538867,6142833.4242522493,21583.990619054395,692036.01694374357,3600835.3086899607,2663244.1343642678,0,0,408159.97733862768,0,34155.44095797513,{"$f":"IF($F1263=0,0,INDEX(INDIRECT($E1263),1,V$2)*$F1263)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$569","v":5698117.5016295891},0,2908282.667008325,704051.6260832079,794331.25207930186,538151.21614517248,341182.09288265172,1198.8068996132527,38436.708324022598,199995.74168725515,147920.53517721011,0,0,22669.811417893045,0,1897.0439249360425,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$569","v":4758186.7747171},0,2217470.8823680268,536816.45124590152,605651.72788128676,410322.78796352859,260140.24191497132,914.05124530375247,29306.739158979031,152490.24409490667,112784.59393947895,20995.852334799569,363663.40483441285,17284.993408038681,28898.370074757309,1446.4342527083488,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$569","v":17753462.895200416},0,8273695.190044051,2002937.5474219183,2259771.6288666986,1530971.9302893074,970619.76569015451,3410.4535269691514,109347.5584024727,568962.51000570261,420815.15469174366,78338.472831624633,1356879.220962035,64492.737179625219,107823.87601513969,5396.8492729736072,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$569","v":20898},0,9739.1524742074107,2357.7027824436009,2660.0279494105507,1802.1414519550142,1142.538330867076,4.0145214613803235,128.71546745467077,669.73855209473743,495.35097207010455,92.213976219697415,1597.2130128669469,75.915849743554674,126.92190668748695,6.3527525177689705,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$569","v":5187129.1823054478},0,{"$f":"IF($F1270=0,0,INDEX(INDIRECT($E1270),1,H$2)*$F1270)","v":4357292.119198082},722117.72471133899,101142.24189332723,1020.2453777701613,0,0,0,0,0,0,0,5556.8511249298199,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$569","v":9812609.6650917437},0,6361733.9303991711,1876215.7230476218,1248291.3578818871,323833.3197866609,0,0,0,0,0,0,0,2535.3339764028929,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$569","v":141090.33926926123},{"$f":"ROUND((SUM(H1272:BB1272)-F1272),1)","v":0},0,0,0,0,36549.395437923398,0,2402.3674672437783,101409.93624147074,0,0,0,0,0,728.6401226232947,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$569","v":1572397.8020515162},0,1363243.4967725486,201112.67697414738,7954.5075083005531,87.120796519482255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$569","v":5119312.7075378178},0,5119312.7075378178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$569","v":4777485.3646174148},0,2541222.3731518625,1108699.3894521603,435441.1532448596,48028.635644489361,426844.480174036,870.89874474462181,146256.37301518227,27831.691567022328,20901.569873870925,1741.7974894892436,9144.4368198185293,0,3231.5965313202191,7270.9689085587224,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$569","v":24070.427754957596},0,23859.953553075458,210.47420188213869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$569","v":2113869.7071187967},0,0,0,0,0,0,0,0,0,0,0,0,2113869.7071187967,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$569","v":2401727.7276275726},0,2007907.6880733597,298783.8217167668,68012.361605815866,8277.2979397773306,4908.0114248816963,9.7001750449409538,1103.325624397427,1700.0249635905091,7105.2396464900357,384.12693177966179,2688.4728006699925,0,768.11528963011017,79.541435368515835,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$569","v":2953385.134266281},0,2376933.8916742858,359521.91760142543,38594.689229580836,30200.630271915768,17467.685580940451,35.93598560943385,6312.7081958112867,75992.024977552413,24031.666018542215,1299.008973975255,9093.0628178267852,11016.966420940404,2598.01794795051,286.92856992435122,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$569","v":1198458.1803689436},0,1051119.8843005996,91675.950038834082,39281.100030804591,8486.211963684691,5223.1432907447133,0,0,0,921.28329180774085,0,0,1750.6074524680973,0,0,0,{"$f":"IF($F1282=0,0,INDEX(INDIRECT($E1282),1,W$2)*$F1282)","v":0},{"$f":"IF($F1282=0,0,INDEX(INDIRECT($E1282),1,X$2)*$F1282)","v":0},{"$f":"IF($F1282=0,0,INDEX(INDIRECT($E1282),1,Y$2)*$F1282)","v":0},{"$f":"IF($F1282=0,0,INDEX(INDIRECT($E1282),1,Z$2)*$F1282)","v":0},{"$f":"IF($F1282=0,0,INDEX(INDIRECT($E1282),1,AA$2)*$F1282)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$569","v":571680.73795699701},0,{"$f":"IF($F1283=0,0,INDEX(INDIRECT($E1283),1,H$2)*$F1283)","v":505050.15940365661},59693.581675585388,4296.7293261314671,446.31706052340178,258.14300293930722,0.53006776784251997,93.291927140283519,51.416573480724438,12.191558660377959,1.59020330352756,7.4209487497952793,1763.0053958442213,2.1202710713700799,4.2405421427401597,0,0,{"$f":"IF($F1283=0,0,INDEX(INDIRECT($E1283),1,X$2)*$F1283)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E1285=\"\",\"~\",INDEX(INDIRECT(E1285),1,3))","v":"CUS"},{"$f":"IF(B1285=\"~\",\"~\",CONCATENATE(B1285,\"_\",C1285))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E1286=\"\",\"~\",INDEX(INDIRECT(E1286),1,3))","v":"CUS"},{"$f":"IF(B1286=\"~\",\"~\",CONCATENATE(B1286,\"_\",C1286))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E1287=\"\",\"~\",INDEX(INDIRECT(E1287),1,3))","v":"CUS"},{"$f":"IF(B1287=\"~\",\"~\",CONCATENATE(B1287,\"_\",C1287))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$569","v":0},{"$f":"ROUND((SUM(H1287:BB1287)-F1287),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1298=0,0,INDEX(INDIRECT($E1298),1,W$2)*$F1298)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1299=0,0,INDEX(INDIRECT($E1299),1,X$2)*$F1299)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C1314=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1315),F1238:F1311)","v":24069715.066742212},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1315),H1238:H1311)","v":15086654.464183893},2615413.0970859644,2655631.134999265,1676566.8667014868,979380.45016059908,23.603000646033152,0,571310.13890805235,410338.1662312863,12.517190188198672,262.91745908293808,64560.107517062177,20.090293526529624,9541.5130111589024,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1316),F1238:F1311)","v":102612995.81084839},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1316),H1238:H1311)","v":52372088.603847221},12678497.369322913,14304244.62746455,9690977.9417058416,6143975.9625831163,21588.005140515776,692164.7324111982,3601505.0472420556,2663739.4853363377,92.213976219697415,1597.2130128669469,408235.89318837121,126.92190668748695,34161.793710492901,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1317),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1317),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1318),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1318),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1319),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1319),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1320),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1314,\"_\",$D1320),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1314=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1315:F1320)","v":126682710.8775906},0,{"$f":"SUM(H1315:H1320)","v":67458743.068031117},15293910.466408877,16959875.762463816,11367544.808407329,7123356.4127437156,21611.608141161807,692164.7324111982,4172815.186150108,3074077.651567624,104.73116640789608,1860.1304719498848,472796.00070543337,147.01220021401659,43703.306721651803,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1321=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C1323=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1324),F1238:F1311)","v":2452713.3487726804},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1324),H1238:H1311)","v":1495179.5420727883},259203.40166309389,263189.25469983119,166158.00978011871,97062.580472202739,2.3392014300626203,0,56620.321881302603,40667.016861638658,2849.991808312067,59862.684307142328,6398.3007115787823,4574.2831351381874,945.62217810281436,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1325),F1238:F1311)","v":10456304.276346689},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1325),H1238:H1311)","v":5125753.5493763518},1240868.0773291094,1399982.9799605887,948474.00410870113,601322.3347976231,2112.8581449170051,67743.447483001626,352485.98578216182,260705.12911668906,20995.852334799569,363663.40483441285,39954.804825931729,28898.370074757309,3343.4781776443915,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1326),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1326),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1327),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1327),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1328),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1328),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1329),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1323,\"_\",$D1329),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1323=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1324:F1329)","v":12909017.625119369},0,{"$f":"SUM(H1324:H1329)","v":6620933.0914491396},1500071.4789922033,1663172.2346604199,1114632.0138888198,698384.91526982584,2115.1973463470677,67743.447483001626,409106.30766346445,301372.14597832772,23845.844143111637,423526.08914155519,46353.105537510513,33472.653209895499,4289.1003557472059,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1330=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C1332=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1333),F1238:F1311)","v":83393841.626122892},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1333),H1238:H1311)","v":53209436.115438811},9780071.9568845257,8740256.8352028914,4302555.390765693,3348161.6485129353,43725.664940563438,915456.99643487553,1351606.8048263898,507718.83027357922,78994.116487328618,479480.38780954533,494789.52779835957,121411.17640866304,20176.174338747642,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1334),F1238:F1311)","v":17753462.895200416},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1334),H1238:H1311)","v":8273695.190044051},2002937.5474219183,2259771.6288666986,1530971.9302893074,970619.76569015451,3410.4535269691514,109347.5584024727,568962.51000570261,420815.15469174366,78338.472831624633,1356879.220962035,64492.737179625219,107823.87601513969,5396.8492729736072,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1335),F1238:F1311)","v":35873216.975966752},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1335),H1238:H1311)","v":25707676.204064459},4718031.2594197625,1943014.1407207071,420379.77884134109,491250.8589114655,917.06497316683908,156168.06622977505,206985.09432311673,52971.950389371297,3426.5235985476879,20933.393387065102,2136492.471489382,6599.8500399722088,8370.3195786176238,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1336),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1336),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1337),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1337),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1338),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1338),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1333:F1338)","v":137020521.49729007},0,{"$f":"SUM(H1333:H1338)","v":87190807.509547323},16501040.763726205,12943042.604790296,6253907.0998963416,4810032.2731145555,48053.183440699431,1180972.6210671233,2127554.4091552091,981505.93535469414,160759.11291750093,1857293.0021586453,2695774.736467367,235834.90246377492,33943.34319033887,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1339=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1341=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1342),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1342),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1343),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1343),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1344),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1344),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1345),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1345),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1346),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1346),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1347),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1341,\"_\",$D1347),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1342:F1347)","v":0},0,{"$f":"SUM(H1342:H1347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1348=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1350=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1351),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1351),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1352),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1352),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1353),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1353),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1354),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1354),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1355),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1355),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1356),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1350,\"_\",$D1356),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1351:F1356)","v":0},0,{"$f":"SUM(H1351:H1356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1357=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C1359=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1360),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1360),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1361),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1361),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1362),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1362),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1363),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1363),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1364),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1364),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1365),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1359,\"_\",$D1365),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1360:F1365)","v":0},0,{"$f":"SUM(H1360:H1365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1366=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1368=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1369),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1369),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1370),F1238:F1311)","v":0},{"$f":"ROUND((SUM(H1370:BB1370)-F1370),1)","v":0},{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1370),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1371),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1371),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1372),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1372),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1373),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1373),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1374),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1368,\"_\",$D1374),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1369:F1374)","v":0},0,{"$f":"SUM(H1369:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1375=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1377=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1378),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1378),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1379),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1379),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1380),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1380),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1381),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1381),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1382),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1382),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1383),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1377,\"_\",$D1383),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1378:F1383)","v":0},0,{"$f":"SUM(H1378:H1383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1384=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C1386=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1412),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1412),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1388),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1388),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1389),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1389),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1390),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1390),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1391),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1391),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1392),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1386,\"_\",$D1392),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1387:F1392)","v":0},0,{"$f":"SUM(H1387:H1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1393=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1395=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1396),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1396),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1397),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1397),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1398),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1398),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1399),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1399),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1400),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1400),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1401),F1238:F1311)","v":0},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1395,\"_\",$D1401),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1396:F1401)","v":0},0,{"$f":"SUM(H1396:H1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1402=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1237","v":"DEPRECIATION EXPENSE"},null,null,null,{"$f":"ROUND((SUM(H1404:BB1404)-F1404),1)","v":0}]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F1315,F1324,F1333,F1342,F1351,F1360,F1369,F1378,F1387,F1396)","v":109916270.04163778},0,{"$f":"SUM(H1315,H1324,H1333,H1342,H1351,H1360,H1369,H1378,H1387,H1396)","v":69791270.121695489},12654688.455633584,11659077.224901987,6145280.2672472987,4424604.6791457366,43751.607142639536,915456.99643487553,1979537.2656157447,958724.01336650411,{"$f":"SUM(Q1315,Q1324,Q1333,Q1342,Q1351,Q1360,Q1369,Q1378,Q1387,Q1396)","v":81856.625485828888},539605.98957577057,565747.93602700054,126005.54983732777,30663.309528009358,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,130822762.98239549,0,{"$f":"SUM(H1316,H1325,H1334,H1343,H1352,H1361,H1370,H1379,H1388,H1397)","v":65771537.343267627},15922302.994073939,17963999.236291837,12170423.87610385,7715918.0630708942,27111.316812401932,869255.73829667247,4522953.5430299202,3345259.7691447702,{"$f":"SUM(Q1316,Q1325,Q1334,Q1343,Q1352,Q1361,Q1370,Q1379,Q1388,Q1397)","v":99426.539142643902},1722139.8388093149,512683.43519392813,136849.1679965845,42902.121161110903,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,35873216.975966752,0,{"$f":"SUM(H1317,H1326,H1335,H1344,H1353,H1362,H1371,H1380,H1389,H1398)","v":25707676.204064459},4718031.2594197625,1943014.1407207071,420379.77884134109,491250.8589114655,917.06497316683908,156168.06622977505,206985.09432311673,52971.950389371297,{"$f":"SUM(Q1317,Q1326,Q1335,Q1344,Q1353,Q1362,Q1371,Q1380,Q1389,Q1398)","v":3426.5235985476879},20933.393387065102,2136492.471489382,6599.8500399722088,8370.3195786176238,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H1318,H1327,H1336,H1345,H1354,H1363,H1372,H1381,H1390,H1399)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1318,Q1327,Q1336,Q1345,Q1354,Q1363,Q1372,Q1381,Q1390,Q1399)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H1319,H1328,H1337,H1346,H1355,H1364,H1373,H1382,H1391,H1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1319,Q1328,Q1337,Q1346,Q1355,Q1364,Q1373,Q1382,Q1391,Q1400)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H1320,H1329,H1338,H1347,H1356,H1365,H1374,H1383,H1392,H1401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1320,Q1329,Q1338,Q1347,Q1356,Q1365,Q1374,Q1383,Q1392,Q1401)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1405:F1410)","v":276612250},0,{"$f":"SUM(H1405:H1410)","v":161270483.66902757},33295022.709127285,31566090.601914529,18736083.922192492,12631773.601128098,71779.988928208302,1940880.8009613231,6709475.9029687811,4356955.7329006456,{"$f":"SUM(Q1405:Q1410)","v":184709.68822702047},2282679.2217721506,3214923.8427103106,269454.56787388446,81935.75026773788,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1411=\"TOTAL\",\"\",\"~\")","v":""},null,null,0]
["OTHER TAXES",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1414=\"\",\"~\",INDEX(INDIRECT(E1414),1,3))","v":"DEM"},{"$f":"IF(B1414=\"~\",\"~\",CONCATENATE(B1414,\"_\",C1414))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$582","v":202.72981660961318},0,{"$f":"IF($F1414=0,0,INDEX(INDIRECT($E1414),1,H$2)*$F1414)","v":119.40991004959056},20.70082823246063,21.019151443282436,13.269920062146667,7.7517339404598671,1.8681624814396574E-4,0,4.5218833943195218,3.2478004739828448,0.51766782360692909,10.873359498847311,0.51098914273578233,0.83086526362028756,7.552046831219815E-2,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B1415=\"~\",\"~\",CONCATENATE(B1415,\"_\",C1415))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$582","v":14232888.453430861},0,8921140.3603350576,1546563.3812157884,1570345.3775552423,991398.61503682984,579133.72927000839,13.957082545254096,0,337830.89223532239,242643.88004924243,0,0,38176.110031906261,0,5642.1506189189686,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B1416=\"~\",\"~\",CONCATENATE(B1416,\"_\",C1416))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$582","v":557865.3585931022},0,349668.66932608112,60618.344482348082,61550.492019327568,38858.376899097268,22699.443377896714,0.54705500464628698,0,13241.454990484113,9510.5512557756974,0,0,1496.3322014587563,0,221.14698562826149,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$582","v":418222.30296035996},0,246337.16151085944,42704.85812769187,43361.54429523275,27375.235775888817,15991.47118432002,0.38539334191593488,0,9328.4378120472484,6700.0632492085288,1067.9249504490554,22431.241376204114,1054.147138475561,1714.0368881711202,155.79525846951665,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$582","v":17685.393191934832},0,0,0,0,0,0,0,0,9217.7937292963798,8147.1885569659071,0,0,0,320.41090567254724,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$582","v":269848.02866275935},0,123782.04738351758,37143.263261389526,43478.243428865811,32647.990529398492,25225.574173512061,9.0838019921999269,2569.7226478853499,0,0,2288.7582049665452,0,2676.8855988044247,0,26.459632427358898,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$582","v":1295426.7724607133},0,763019.45595520339,132276.58147631594,134310.64048396697,84793.692434599623,49532.939196611122,1.1937403852260065,0,28894.461154804128,20753.176597154124,3307.8546074612636,69479.86851150186,3265.1783886894341,5309.1603632926626,482.56955072761303,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$582","v":4589.2625841319305},0,0,0,0,0,0,0,0,1400.3824107159162,1787.9159350075831,0,1197.5221478861256,0,203.44209052230536,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$582","v":53125.903552511627},0,26509.656521786543,7334.7973333665532,8491.7032673490285,5917.8802525440387,3562.0898290288319,0,622.29398524222995,0,0,229.66588703365943,0,454.90815222477141,0,2.9083239359689914,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$582","v":290367.67201847682},0,0,0,0,0,0,0,0,99094.321604876881,105037.21551460073,0,70182.444667472591,0,16053.690231526602,0,{"$f":"IF($F1423=0,0,INDEX(INDIRECT($E1423),1,V$2)*$F1423)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$582","v":3271672.8277641418},0,1753322.525366453,462901.73865612375,459107.78319132066,294046.01148255944,226944.574134069,1284.0665575994667,31751.171257551719,0,0,14875.082892892471,0,26733.658652983941,0,706.21557258834082,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$582","v":6393184.0532205533},0,4427745.2102476442,760318.62339261768,599538.53794275376,242874.44452673392,246701.35267229448,6779.8079055118505,72773.683936051224,0,0,12.485834080132323,0,33755.45243563773,0,2684.4543272284486,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$582","v":34630.439045510204},0,0,0,0,0,0,0,0,24210.755498813382,0,0,0,0,10419.683546696824,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$582","v":12617626.599495733},0,8565488.6727086771,1471319.8988639275,1311041.4452951157,592779.72327638813,430417.57311069395,5215.6331995593446,159869.38429825776,0,0,1930.2956204251498,0,77352.442378758802,0,2211.5307439308003,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$582","v":293976.02491506789},0,0,0,0,0,0,0,0,258338.7056898193,20962.554802216979,0,7849.1979060360391,0,6825.5665169955846,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1430=\"~\",\"~\",CONCATENATE(B1430,\"_\",C1430))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$582","v":0},0,{"$f":"IF($F1430=0,0,INDEX(INDIRECT($E1430),1,H$2)*$F1430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1431=\"~\",\"~\",CONCATENATE(B1431,\"_\",C1431))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1432=\"~\",\"~\",CONCATENATE(B1432,\"_\",C1432))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$582","v":-0.37407245099866748},0,0,0,0,0,0,0,0,-0.37407245099866748,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1433=\"~\",\"~\",CONCATENATE(B1433,\"_\",C1433))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$582","v":-437.77012704231402},0,0,0,0,0,0,0,0,-133.88683965611156,-177.09320829492515,0,-117.86106398061314,0,-8.9290151106641797,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$582","v":-33109.430634737255},{"$f":"ROUND((SUM(H1434:BB1434)-F1434),1)","v":0},0,0,0,0,0,0,0,-9438.2391370233308,-10988.112293806567,0,-10610.998857945633,0,-2072.0803459617255,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1435=\"\",\"~\",INDEX(INDIRECT(E1435),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$582","v":-7155.1399206058077},0,0,0,0,0,0,0,0,-4879.7912967994016,0,0,0,0,-2275.3486238064056,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$582","v":-29823.262749580132},0,0,0,0,0,0,0,0,-25772.379435932795,-1977.4480386028097,0,-799.18503383272366,0,-1274.2502412118047,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$582","v":19506.036610428924},0,0,0,0,0,0,0,0,0,0,1484.5875590179276,16128.722596538904,0,1892.7264548720916,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$582","v":60677050.775152624},0,30969177.979234964,7497173.6283013225,8458526.469649395,5730564.2885413123,3633116.2296132026,12765.631297816148,409297.64995886158,2129677.3486509169,1575148.6032129878,0,0,241402.05920170035,0,20200.887490143879,{"$f":"IF($F1439=0,0,INDEX(INDIRECT($E1439),1,V$2)*$F1439)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$582","v":2378268.1076863823},0,1213852.8054405535,293855.5633504517,331536.28074860305,224612.40472922483,142401.85292501375,500.35546227490318,16042.631192727025,83473.7953353638,61738.756911076613,0,0,9461.8774511091888,0,791.78413998400458,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$582","v":1782947.7126204818},0,830912.03113935341,201151.34381265019,226944.71949029056,153752.70263095733,97477.562618464741,342.50559177116861,10981.574709406706,57139.861207343551,42261.694066261131,7867.3891268326643,136268.89117900236,6476.8872931338401,10828.554082203325,541.99567281080454,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$582","v":5522608.872069357},0,2573716.6169247809,623058.20193442621,702952.14629951026,476242.81612071558,301932.83198037266,1060.8973030783718,34014.986244507585,176988.42328286354,130903.89860955783,24368.921580997878,422087.41293155466,20061.89804404437,33541.011002597115,1678.8098103498833,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$582","v":864.26921817782465},0,402.77776316383694,97.506457100115455,110.00958350886299,74.530356193272553,47.251445590806988,0.16602676451264572,5.3232278890057207,27.69807707926438,20.486008103869015,3.8136520783073213,66.055222599960004,3.1396177674977128,5.249052400346117,0.26272793816678131,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$582","v":1647662},0,840956.1288123416,203582.86925528548,229688.03628377084,155611.27141421792,98655.875271516794,346.64581298396899,11114.320421167859,57830.570121740406,42772.555104637744,0,0,6555.1801642816672,0,548.54733805578121,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$582","v":1365121.3186015084},0,{"$f":"IF($F1446=0,0,INDEX(INDIRECT($E1446),1,H$2)*$F1446)","v":1146729.1741224618},190043.13675205785,26618.082135052009,268.50280115439068,0,0,0,0,0,0,0,1462.4227907824982,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$582","v":2582430.8927232632},0,1674247.6052617959,493772.56509530096,328518.74024722219,85224.746285919435,0,0,0,0,0,0,0,667.2358330247032,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$582","v":37131.41184958566},0,0,0,0,0,9618.8772518925634,0,632.24240796555421,26688.532522670361,0,0,0,0,0,191.75966705718037,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$582","v":381819.81101418205},0,331031.60893820284,48835.481844758637,1931.5649955549243,21.155235665601552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$582","v":1243104.6443618408},0,1243104.6443618408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$582","v":1725419.4560995372},0,917778.74556875601,400413.88963619107,157262.36303295658,17345.849556056975,154157.61946137395,314.53066284701634,52821.426403083395,10051.593769716828,7548.7359083283927,629.06132569403269,3302.5719598936716,0,1167.1117970761597,2625.9570175630856,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$582","v":4656.7734683172312},0,4616.0541803565875,40.719287960643669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$582","v":737019.22410430328},0,0,0,0,0,0,0,0,0,0,0,0,737019.22410430328,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$582","v":-66473.529940974462},0,-57591.157252495563,-6697.2320625816456,-2120.1872100501641,0,-64.953415847090369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$582","v":-217786.24172647391},0,-148613.8940227589,-64081.243619790643,-4612.5517839229178,-478.55230000143274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$582","v":1630434.9698472733},0,1363086.6118591304,202832.14693650321,46170.817561221709,5619.119878417152,3331.8487218539258,6.5850530953124062,749.00275349824824,1154.0775910470372,4823.4573201292615,260.76810257437131,1825.0945014593715,0,521.44213296166674,53.997435381561736,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$582","v":2004932.6769822435},0,1613603.4461446151,244064.76227134204,26200.359951898037,20501.975781992194,11858.099103346231,24.395474532588185,4285.4400515495181,51587.885474136332,16314.117628573029,881.84419613908267,6172.9093729735787,7478.9690387085229,1763.6883922781653,194.78410015903094,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$582","v":813584.36457875534},0,713562.40640915302,62235.062333620452,26666.336241017863,5760.9430860821349,3545.778889002313,0,0,0,625.42164077154496,0,0,1188.4159791079503,0,0,0,{"$f":"IF($F1458=0,0,INDEX(INDIRECT($E1458),1,W$2)*$F1458)","v":0},{"$f":"IF($F1458=0,0,INDEX(INDIRECT($E1458),1,X$2)*$F1458)","v":0},{"$f":"IF($F1458=0,0,INDEX(INDIRECT($E1458),1,Y$2)*$F1458)","v":0},{"$f":"IF($F1458=0,0,INDEX(INDIRECT($E1458),1,Z$2)*$F1458)","v":0},{"$f":"IF($F1458=0,0,INDEX(INDIRECT($E1458),1,AA$2)*$F1458)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$582","v":260379.20169813916},0,{"$f":"IF($F1459=0,0,INDEX(INDIRECT($E1459),1,H$2)*$F1459)","v":230031.46440266119},27188.194583461311,1956.9995586159694,203.28073382119987,117.57448618874625,0.24142604966888348,42.490984741723494,23.418326817881699,5.5527991423843197,0.72427814900665044,3.3799646953643685,802.98304119870636,0.96570419867553392,1.9314083973510678,0,0,{"$f":"IF($F1459=0,0,INDEX(INDIRECT($E1459),1,X$2)*$F1459)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$582","v":3481.1487730308145},0,3103.8248856328032,338.03548176137463,24.340841745774952,2.5321009869765891,1.4702521859864064,0,0.53092440049509126,0.28588236949735685,8.168067699924482E-2,0,4.084033849962241E-2,9.9650425939078673,0,4.084033849962241E-2,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E1461=\"\",\"~\",INDEX(INDIRECT(E1461),1,3))","v":"CUS"},{"$f":"IF(B1461=\"~\",\"~\",CONCATENATE(B1461,\"_\",C1461))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E1462=\"\",\"~\",INDEX(INDIRECT(E1462),1,3))","v":"CUS"},{"$f":"IF(B1462=\"~\",\"~\",CONCATENATE(B1462,\"_\",C1462))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E1463=\"\",\"~\",INDEX(INDIRECT(E1463),1,3))","v":"CUS"},{"$f":"IF(B1463=\"~\",\"~\",CONCATENATE(B1463,\"_\",C1463))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$582","v":0},{"$f":"ROUND((SUM(H1463:BB1463)-F1463),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1474=0,0,INDEX(INDIRECT($E1474),1,W$2)*$F1474)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1475=0,0,INDEX(INDIRECT($E1475),1,X$2)*$F1475)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C1490=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1491),F1414:F1487)","v":14252597.219857899},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1491),H1414:H1487)","v":8921259.7702451069},1546584.082044021,1570366.3967066857,991411.884956892,579141.48100394884,13.95726936150224,0,337835.41411871673,242647.12784971643,1485.1052268415344,16139.595956037752,38176.621021048995,1893.557320135712,5642.2261393872805,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1492),F1414:F1487)","v":60677915.0443708},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1492),H1414:H1487)","v":30969580.756998129},7497271.1347584222,8458636.4792329036,5730638.8188975053,3633163.4810587936,12765.797324580661,409302.97318675061,2129705.0467279963,1575169.0892210917,3.8136520783073213,66.055222599960004,241405.19881946786,5.249052400346117,20201.150218082046,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1493),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1493),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1494),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1494),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1495),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1495),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1496),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1490,\"_\",$D1496),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1490=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1491:F1496)","v":74930512.264228702},0,{"$f":"SUM(H1491:H1496)","v":39890840.527243234},9043855.2168024424,10029002.875939589,6722050.7038543969,4212304.9620627426,12779.754593942163,409302.97318675061,2467540.4608467128,1817816.2170708082,1488.9188789198417,16205.651178637712,279581.81984051684,1898.806372536058,25843.376357469326,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1497=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C1499=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1500),F1414:F1487)","v":976087.66155346215},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1500),H1414:H1487)","v":596005.83083694056},103323.20261003995,104912.03631456032,66233.612674986085,38690.914562216734,0.93244834656222186,0,22569.892802531362,16210.614504984227,1067.9249504490554,22431.241376204114,2550.4793399343171,1714.0368881711202,376.94224409777814,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1501),F1414:F1487)","v":4161215.8203068641},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1501),H1414:H1487)","v":2044764.8365799068},495006.90716310189,558481.00023889355,378365.10736018216,239879.41554347851,842.86105404607179,27024.205902133734,140613.65654270735,104000.45097733775,7867.3891268326643,136268.89117900236,15938.764744243028,10828.554082203325,1333.779812794809,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1502),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1502),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1503),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1503),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1504),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1504),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1505),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1499,\"_\",$D1505),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1499=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1500:F1505)","v":5137303.4818603266},0,{"$f":"SUM(H1500:H1505)","v":2640770.6674168473},598330.1097731418,663393.03655345389,444598.72003516823,278570.33010569523,843.79350239263397,27024.205902133734,163183.54934523872,120211.06548232198,8935.3140772817205,158700.13255520648,18489.244084177346,12542.590970374446,1710.7220568925873,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1506=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C1508=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1509),F1414:F1487)","v":24471606.999407116},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1509),H1414:H1487)","v":15659867.568183282},2871294.9029837409,2555968.3536093719,1253059.7425022237,982384.1031162095,13289.785205048087,267586.25612498831,380931.7493064634,143545.39786524102,22644.143046859223,137180.98827713763,144238.52560709912,33501.345428615925,6114.1381508385311,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1510),F1414:F1487)","v":7170270.872069357},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1510),H1414:H1487)","v":3414672.7457371224},826641.07118971169,932640.18258328107,631854.08753493347,400588.70725188946,1407.5431160623407,45129.306665675445,234818.99340460394,173676.45371419558,24368.921580997878,422087.41293155466,26617.078208326038,33541.011002597115,2227.3571484056647,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1511),F1414:F1487)","v":12505256.122434534},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1511),H1414:H1487)","v":9034690.5348593518},1598985.5185405854,608616.86557131179,134469.55316009463,182566.31474999659,345.75261652458579,58531.13352523894,89505.793566757944,29317.366977621612,1772.3979025564934,11303.996639360485,748629.21582971956,3453.2080265146674,3068.470468896709,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1512),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1512),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1513),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1513),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1514),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1508,\"_\",$D1514),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1508=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1509:F1514)","v":44147133.993911006},0,{"$f":"SUM(H1509:H1514)","v":28109230.848779757},5296921.4927140381,4097225.4017639644,2019383.3831972517,1565539.1251180957,15043.080937635013,371246.69631590269,705256.53627782525,346539.21855705819,48785.462530413592,570572.39784805267,919484.81964514474,70495.564457727698,11409.965768140904,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1515=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1517=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1518),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1518),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1519),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1519),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1520),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1520),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1521),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1521),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1522),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1522),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1523),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1517,\"_\",$D1523),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1517=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1518:F1523)","v":0},0,{"$f":"SUM(H1518:H1523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1524=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1526=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1527),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1527),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1528),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1528),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1529),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1529),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1530),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1530),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1531),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1531),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1532),F1414:F1487)","v":0},{"$f":"ROUND((SUM(H1532:BB1532)-F1532),1)","v":0},{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1526,\"_\",$D1532),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1526=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1527:F1532)","v":0},0,{"$f":"SUM(H1527:H1532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1533=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C1535=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1536),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1536),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1537),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1537),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1538),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1538),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1539),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1539),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1540),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1540),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1541),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1535,\"_\",$D1541),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1535=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1536:F1541)","v":0},0,{"$f":"SUM(H1536:H1541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1542=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1544=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1545),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1545),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1546),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1546),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1547),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1547),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1548),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1548),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1549),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1549),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1550),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1544,\"_\",$D1550),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1544=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1545:F1550)","v":0},0,{"$f":"SUM(H1545:H1550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1551=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1553=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1554),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1554),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1555),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1555),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1556),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1556),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1557),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1557),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1558),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1558),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1559),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1553,\"_\",$D1559),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1553=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1554:F1559)","v":0},0,{"$f":"SUM(H1554:H1559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1560=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C1562=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1588),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1588),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1564),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1564),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1565),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1565),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1566),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1566),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1567),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1567),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1568),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1562,\"_\",$D1568),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1562=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1563:F1568)","v":0},0,{"$f":"SUM(H1563:H1568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1569=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1571=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1572),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1572),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1573),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1573),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1574),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1574),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1575),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1575),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1576),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1576),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1577),F1414:F1487)","v":0},0,{"$f":"SUMIF($D1414:$D1487,CONCATENATE($C1571,\"_\",$D1577),H1414:H1487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1571=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1572:F1577)","v":0},0,{"$f":"SUM(H1572:H1577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1578=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1413","v":"OTHER TAXES"},null,null,null,{"$f":"ROUND((SUM(H1580:BB1580)-F1580),1)","v":0}]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F1491,F1500,F1509,F1518,F1527,F1536,F1545,F1554,F1563,F1572)","v":39700291.880818479},0,{"$f":"SUM(H1491,H1500,H1509,H1518,H1527,H1536,H1545,H1554,H1563,H1572)","v":25177133.16926533},4521202.1876378022,4231246.7866306175,2310705.2401341018,1600216.4986823751,13304.674922756152,267586.25612498831,741337.0562277115,402403.14021994168,{"$f":"SUM(Q1491,Q1500,Q1509,Q1518,Q1527,Q1536,Q1545,Q1554,Q1563,Q1572)","v":25197.17322414981},175751.82560937951,184965.62596808243,37108.939636922754,12133.30653432359,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,72009401.736747026,0,{"$f":"SUM(H1492,H1501,H1510,H1519,H1528,H1537,H1546,H1555,H1564,H1573)","v":36429018.339315161},8818919.1131112352,9949757.6620550789,6740858.013792621,4273631.6038541617,15016.201494689074,481456.48575455975,2505137.6966753076,1852845.9939126251,{"$f":"SUM(Q1492,Q1501,Q1510,Q1519,Q1528,Q1537,Q1546,Q1555,Q1564,Q1573)","v":32240.124359908848},558422.35933315696,283961.04177203693,44374.814137200789,23762.287179282517,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,12505256.122434534,0,{"$f":"SUM(H1493,H1502,H1511,H1520,H1529,H1538,H1547,H1556,H1565,H1574)","v":9034690.5348593518},1598985.5185405854,608616.86557131179,134469.55316009463,182566.31474999659,345.75261652458579,58531.13352523894,89505.793566757944,29317.366977621612,{"$f":"SUM(Q1493,Q1502,Q1511,Q1520,Q1529,Q1538,Q1547,Q1556,Q1565,Q1574)","v":1772.3979025564934},11303.996639360485,748629.21582971956,3453.2080265146674,3068.470468896709,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H1494,H1503,H1512,H1521,H1530,H1539,H1548,H1557,H1566,H1575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1494,Q1503,Q1512,Q1521,Q1530,Q1539,Q1548,Q1557,Q1566,Q1575)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H1495,H1504,H1513,H1522,H1531,H1540,H1549,H1558,H1567,H1576)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1495,Q1504,Q1513,Q1522,Q1531,Q1540,Q1549,Q1558,Q1567,Q1576)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H1496,H1505,H1514,H1523,H1532,H1541,H1550,H1559,H1568,H1577)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1496,Q1505,Q1514,Q1523,Q1532,Q1541,Q1550,Q1559,Q1568,Q1577)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1581:F1586)","v":124214949.74000004},0,{"$f":"SUM(H1581:H1586)","v":70640842.043439835},14939106.819289623,14789621.314257009,9186032.8070868161,6056414.4172865329,28666.629033969813,807573.87540478702,3335980.5464697769,2284566.5011101887,{"$f":"SUM(Q1581:Q1586)","v":59209.69548661515},745478.18158189696,1217555.8835698389,84936.961800638208,38964.064182502821,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1587=\"TOTAL\",\"\",\"~\")","v":""},null,null,0]
[null,null,null,null,null,null,0]
["FIT",null,null,null,null,null,{"$f":"ROUND((SUM(H1590:BB1590)-F1590),1)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1591=\"\",\"~\",INDEX(INDIRECT(E1591),1,3))","v":"DEM"},{"$f":"IF(B1591=\"~\",\"~\",CONCATENATE(B1591,\"_\",C1591))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!E$642","v":0},0,{"$f":"IF($F1591=0,0,INDEX(INDIRECT($E1591),1,H$2)*$F1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B1592=\"~\",\"~\",CONCATENATE(B1592,\"_\",C1592))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$642","v":10152500.789371826},0,6363563.1549241869,1103183.3770060907,1120147.3781924376,707177.27147768962,413103.47248230618,9.9557649188111981,0,240979.08244805591,173080.97311353267,0,0,27231.505994178329,0,4024.617968429427,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_TRANS"},"DEM",{"$f":"IF(B1593=\"~\",\"~\",CONCATENATE(B1593,\"_\",C1593))","v":"F_TRANS_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!G$642","v":1079243.5676018428},0,676467.28076787048,117271.94985943647,119075.27788087539,75175.224038937682,43914.231053027041,1.058329910245482,0,25616.853428952094,18399.0654896177,0,0,2894.7968869989541,0,427.82986621673604,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!H$642","v":569553.40461148811},0,335472.70919728588,58157.341604957022,59051.645519015932,37280.792123794272,21777.884137946727,0.52484549113973233,0,12703.874178756156,9124.4388634642473,1454.346855948198,30547.844543551408,1435.5836296399527,2334.2503218439592,212.16878979323675,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!I$642","v":35072.637017695612},0,0,0,0,0,0,0,0,18280.189196982938,16157.027659611078,0,0,0,635.42016110159921,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!J$642","v":492510.90964106214},0,225919.78550370896,67791.72138687929,79353.95832558634,59587.211339913338,46040.249187594229,16.579226479244983,4690.1081512696455,0,0,4177.308209597024,0,4885.6957295763004,0,48.292580457769056,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!K$642","v":1679530.2529293098},0,989260.28633493592,171497.55205501508,174134.72438479791,109935.64030714998,64219.816716609806,1.5476931106820784,0,37461.879500453237,26906.644729207936,4288.6576097000388,90081.155967584345,4233.3275809931547,6883.3651097585425,625.65493999323019,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$642","v":9101.1570421602664},0,0,0,0,0,0,0,0,2777.156461491797,3545.6902725392274,0,2374.8558574663125,0,403.45445066292984,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"NCP_361"},{"$f":"FUNCALLOC!M$642","v":87420.804705819144},0,43622.702874479059,12069.703145908865,13973.438253542696,9738.1092694021136,5861.5616575878857,0,1024.0097074244482,0,0,377.92442698151638,0,748.56960682877002,0,4.7857636637896652,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"DIR362.01"},{"$f":"FUNCALLOC!N$642","v":543412.48172795866},0,0,0,0,0,0,0,0,185451.39978608934,196573.30845339966,0,131343.87917694778,0,30043.89431152185,0,{"$f":"IF($F1600=0,0,INDEX(INDIRECT($E1600),1,V$2)*$F1600)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"NCP_362"},{"$f":"FUNCALLOC!O$642","v":4574846.5333594866},0,2451706.481456303,647284.89854050719,641979.73359290569,411170.5072901466,317341.20521810261,1795.5363353527418,44398.307350610659,0,0,20800.130388493111,0,37382.217615017682,0,987.51557204703772,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"OH_NCP"},{"$f":"FUNCALLOC!P$642","v":6714733.5791127551},0,4650441.6571627604,798559.36397566891,629692.73513538472,255089.97935864015,259109.36444364031,7120.8029401471103,76433.885702849773,0,0,13.113817569331697,0,35453.205798688236,0,2819.470777406314,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"DIR364.01"},{"$f":"FUNCALLOC!Q$642","v":55041.344527226494},0,0,0,0,0,0,0,0,38480.382328487969,0,0,0,0,16560.962198738525,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!R$642","v":16810869.925872236},0,11412076.177162535,1960286.8450820604,1746742.703985594,789779.49966376077,573459.18254251208,6948.9559393330837,212999.12494436163,0,0,2571.7949677433717,0,103059.1480120208,0,2946.4935723152535,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!S$642","v":550274.71239357581},0,0,0,0,0,0,0,0,483567.51886370446,39238.450884411832,0,14692.40602702923,0,12776.336618430321,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"OH_TFMR"},{"$f":"FUNCALLOC!T$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1607=\"~\",\"~\",CONCATENATE(B1607,\"_\",C1607))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$642","v":0},0,{"$f":"IF($F1607=0,0,INDEX(INDIRECT($E1607),1,H$2)*$F1607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1608=\"~\",\"~\",CONCATENATE(B1608,\"_\",C1608))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"DIR368.03"},{"$f":"FUNCALLOC!V$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1609=\"~\",\"~\",CONCATENATE(B1609,\"_\",C1609))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"DIR108.360"},{"$f":"FUNCALLOC!W$642","v":-2.6053087295824717},0,0,0,0,0,0,0,0,-2.6053087295824717,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1610=\"~\",\"~\",CONCATENATE(B1610,\"_\",C1610))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR108.361"},{"$f":"FUNCALLOC!X$642","v":-3048.9450118256145},0,0,0,0,0,0,0,0,-932.48393780679351,-1233.404064610412,0,-820.86894676898726,0,-62.188062639421858,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR108.362"},{"$f":"FUNCALLOC!Y$642","v":-230597.81182467664},0,0,0,0,0,0,0,0,-65734.663832973398,-76529.09163521562,0,-73902.603306902907,0,-14431.453049584723,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1612=\"\",\"~\",INDEX(INDIRECT(E1612),1,3))","v":"DEM"},"F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR108.364"},{"$f":"FUNCALLOC!Z$642","v":-49833.524085431127},0,0,0,0,0,0,0,0,-33986.365021404221,0,0,0,0,-15847.159064026906,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"DIR108.366"},{"$f":"FUNCALLOC!AA$642","v":-207710.58274588018},0,0,0,0,0,0,0,0,-179497.32718164462,-13772.365817139505,0,-5566.0975290679098,0,-8874.7922180281421,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"ANCIL"},{"$f":"FUNCALLOC!AB$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"DEM","F_PRODU_DEM",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"IMBAL"},{"$f":"FUNCALLOC!AC$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AD$642","v":43281713.89153254},0,22090709.479605984,5347829.5307681682,6033574.7688191598,4087684.5661596828,2591548.1252954248,9105.887554164532,291957.23186418373,1519126.0041157582,1123573.5802905818,0,0,172195.16647096819,0,14409.550588465414,{"$f":"IF($F1616=0,0,INDEX(INDIRECT($E1616),1,V$2)*$F1616)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AE$642","v":4600985.7355657518},0,2348313.6425445136,568491.52159187733,641388.45137639786,434534.04889477772,275489.92138800479,967.98520620906152,31035.995075628649,161487.99220335393,119439.49421066842,0,0,18304.90138749544,0,1531.7816868248547,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AF$642","v":2428096.0933437115},0,1131572.3071634488,273936.68845424947,309063.23438361764,209387.14801151946,132749.20364024269,466.43907919523639,14955.188232347391,77815.559474729918,57553.821423936773,10714.154244939094,185576.92969566336,8820.5080957600385,14746.798056638057,738.1133874234024,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AG$642","v":7160102.6572249569},0,3336842.3537989995,807799.50031204429,911382.58153254562,617452.28245948604,391458.11746687326,1375.4610863774462,44100.677603030948,229466.7808641748,169717.85871270555,31594.484456117065,547239.40748315176,26010.397046335358,43486.165247063516,2176.5891560517821,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AH$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AI$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"NRG","F_DISTR_NRG",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AJ$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AK$642","v":1926861.5092884758},0,{"$f":"IF($F1623=0,0,INDEX(INDIRECT($E1623),1,H$2)*$F1623)","v":1618602.1543186619},268244.88074592856,37571.28192068237,378.9902813989803,0,0,0,0,0,0,0,2064.2020218040393,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AL$642","v":3645087.5242967848},0,2363191.6252705399,696957.35980408185,463702.46148583735,120294.27789278445,0,0,0,0,0,0,0,941.7998435409628,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AM$642","v":52410.791116939436},0,0,0,0,0,13576.994283723878,0,892.4068094524456,37670.722269585058,0,0,0,0,0,270.667754178054,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AN$642","v":370147.78679020307},0,320912.15246430627,47342.60769145668,1872.5181028375907,20.508531602506945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AO$642","v":1205103.6106192702},0,1205103.6106192702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AP$642","v":1880142.4171434594},0,1000078.411656086,436320.07026294514,171364.4982460532,18901.298114173103,167981.34404395451,342.73546564019318,57558.064483033973,10952.946971550384,8225.6511753646373,685.47093128038637,3598.7223892220286,0,1271.7698223896864,2861.4335817661431,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR372.00"},{"$f":"FUNCALLOC!AQ$642","v":-2608.9625267873635},0,-2586.1495003153732,-22.81302647199032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AR$642","v":660199.25570355891},0,0,0,0,0,0,0,0,0,0,0,0,660199.25570355891,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AS$642","v":-462969.31885529205},0,-401106.10748295428,-46644.325477862447,-14766.503739973299,0,-452.38215450201096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AT$642","v":-1516819.5231649447},0,-1035053.702567681,-446307.72183150257,-32125.117463804865,-3332.9813019562466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AU$642","v":318831.75393769902},0,266551.75046248653,39663.850664815007,9028.7089126656538,1098.819566284051,651.5434172411525,1.28770792271954,146.46757829561398,225.68001137033312,943.22765756459569,50.993233739693792,356.89744869545427,0,101.96807165192016,10.55920496630023,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AV$642","v":392064.8254920179},0,315540.34745856462,47726.893539733559,5123.4835315420087,4009.1638235489418,2318.8527021357277,4.7705379712851386,838.0183161542368,10088.017192857889,3190.2276592798457,172.44473833945111,1207.1131683761578,1462.5132926832091,344.88947667890221,38.090054152050989,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AW$642","v":159096.52008950175},0,139537.2141709807,12170.073904946315,5214.6052507770737,1126.5531115557967,693.37748708969991,0,0,0,122.30127687733774,0,0,232.39488727481631,0,0,0,{"$f":"IF($F1635=0,0,INDEX(INDIRECT($E1635),1,W$2)*$F1635)","v":0},{"$f":"IF($F1635=0,0,INDEX(INDIRECT($E1635),1,X$2)*$F1635)","v":0},{"$f":"IF($F1635=0,0,INDEX(INDIRECT($E1635),1,Y$2)*$F1635)","v":0},{"$f":"IF($F1635=0,0,INDEX(INDIRECT($E1635),1,Z$2)*$F1635)","v":0},{"$f":"IF($F1635=0,0,INDEX(INDIRECT($E1635),1,AA$2)*$F1635)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AX$642","v":75891.188779867953},0,{"$f":"IF($F1636=0,0,INDEX(INDIRECT($E1636),1,H$2)*$F1636)","v":67045.91294711153},7924.3825707296946,570.39510827451852,59.249035426492057,34.268741392757285,7.0367025447140213E-2,12.384596478696677,6.825601468372601,1.6184415852842247,0.21110107634142064,0.98513835625996293,234.04072663718833,0.28146810178856085,0.56293620357712171,0,0,{"$f":"IF($F1636=0,0,INDEX(INDIRECT($E1636),1,X$2)*$F1636)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR908.01"},{"$f":"FUNCALLOC!AY$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_DISTR"},{"$f":"IF(E1638=\"\",\"~\",INDEX(INDIRECT(E1638),1,3))","v":"CUS"},{"$f":"IF(B1638=\"~\",\"~\",CONCATENATE(B1638,\"_\",C1638))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AZ$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"F_DISTR"},{"$f":"IF(E1639=\"\",\"~\",INDEX(INDIRECT(E1639),1,3))","v":"CUS"},{"$f":"IF(B1639=\"~\",\"~\",CONCATENATE(B1639,\"_\",C1639))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!BA$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"F_DISTR"},{"$f":"IF(E1640=\"\",\"~\",INDEX(INDIRECT(E1640),1,3))","v":"CUS"},{"$f":"IF(B1640=\"~\",\"~\",CONCATENATE(B1640,\"_\",C1640))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!BB$642","v":0},{"$f":"ROUND((SUM(H1640:BB1640)-F1640),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!BC$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!BD$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!BE$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!BF$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BM$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BM$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BM$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1651=0,0,INDEX(INDIRECT($E1651),1,W$2)*$F1651)","v":0},0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1652=0,0,INDEX(INDIRECT($E1652),1,X$2)*$F1652)","v":0},0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_PRODU"},{"$f":"IF(C1667=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1668),F1591:F1664)","v":10152500.789371826},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1668),H1591:H1664)","v":6363563.1549241869},1103183.3770060907,1120147.3781924376,707177.27147768962,413103.47248230618,9.9557649188111981,0,240979.08244805591,173080.97311353267,0,0,27231.505994178329,0,4024.617968429427,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1669),F1591:F1664)","v":43281713.89153254},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1669),H1591:H1664)","v":22090709.479605984},5347829.5307681682,6033574.7688191598,4087684.5661596828,2591548.1252954248,9105.887554164532,291957.23186418373,1519126.0041157582,1123573.5802905818,0,0,172195.16647096819,0,14409.550588465414,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1670),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1670),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1671),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1671),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1672),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1672),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1673),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1667,\"_\",$D1673),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1667=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1668:F1673)","v":53434214.680904366},0,{"$f":"SUM(H1668:H1673)","v":28454272.634530172},6451012.9077742584,7153722.1470115976,4794861.8376373723,3004651.5977777308,9115.8433190833439,291957.23186418373,1760105.0865638142,1296654.5534041144,0,0,199426.67246514652,0,18434.168556894841,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1674=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRANS"},{"$f":"IF(C1676=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1677),F1591:F1664)","v":1648796.9722133309},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1677),H1591:H1664)","v":1011939.9899651564},175429.29146439349,178126.92339989133,112456.01616273195,65692.115190973767,1.5831754013852142,0,38320.72760770825,27523.504353081946,1454.346855948198,30547.844543551408,4330.3805166389066,2334.2503218439592,639.99865600997282,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1678),F1591:F1664)","v":7029081.8289094632},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1678),H1591:H1664)","v":3479885.9497079626},842428.21004612674,950451.68576001551,643921.19690629723,408239.12502824748,1434.424285404298,45991.18330797604,239303.55167808384,176993.31563460518,10714.154244939094,185576.92969566336,27125.409483255477,14746.798056638057,2269.8950742482571,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1679),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1679),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1680),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1680),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1681),F1591:F1664)","v":0},{"$f":"ROUND((SUM(H1681:BB1681)-F1681),1)","v":0},{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1681),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1682),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1676,\"_\",$D1682),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1676=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1677:F1682)","v":8677878.8011227939},0,{"$f":"SUM(H1677:H1682)","v":4491825.9396731192},1017857.5015105202,1128578.6091599069,756377.21306902915,473931.24021922122,1436.0074608056832,45991.18330797604,277624.27928579209,204516.81998768714,12168.501100887293,216124.77423921478,31455.789999894383,17081.048378482017,2909.8937302582299,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1683=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C1685=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1686),F1591:F1664)","v":31061620.869352743},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1686),H1591:H1664)","v":19773027.090494722},3657490.0841860399,3285877.2936778115,1635300.9472290128,1266031.379766047,15883.422134422863,339545.43585651612,485865.08085465105,190886.26048220415,32228.929420084394,158202.72724628789,185762.16434312495,28087.840455934569,7432.213205883394,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1687),F1591:F1664)","v":7160102.6572249569},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1687),H1591:H1664)","v":3336842.3537989995},807799.50031204429,911382.58153254562,617452.28245948604,391458.11746687326,1375.4610863774462,44100.677603030948,229466.7808641748,169717.85871270555,31594.484456117065,547239.40748315176,26010.397046335358,43486.165247063516,2176.5891560517821,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1688),F1591:F1664)","v":8703439.3787107561},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1688),H1591:H1664)","v":5857817.2198170582},1063375.2588487996,647556.33135489153,142555.87905481804,184803.99852103571,348.86407855964501,59447.341783414966,58944.192046832046,12483.0262106717,909.1200044358726,5163.7181446499008,665134.2064754992,1718.9088388222972,3181.3135312661252,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1689),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1689),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1690),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1690),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1691),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1685,\"_\",$D1691),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1685=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1686:F1691)","v":46925162.90528845},0,{"$f":"SUM(H1686:H1691)","v":28967686.66411078},5528664.8433468835,4844816.2065652488,2395309.108743317,1842293.495753956,17607.747299359951,443093.45524296199,774276.05376565794,373087.1454055814,64732.533880637333,710605.8528740895,876906.76786495955,73292.914541820384,12790.115893201302,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1692=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1694=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1695),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1695),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1696),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1696),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1697),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1697),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1698),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1698),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1699),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1699),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1700),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1694,\"_\",$D1700),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1694=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1695:F1700)","v":0},0,{"$f":"SUM(H1695:H1700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1701=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1703=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1704),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1704),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1705),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1705),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1706),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1706),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1707),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1707),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1708),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1708),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1709),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1703,\"_\",$D1709),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1703=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1704:F1709)","v":0},0,{"$f":"SUM(H1704:H1709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1710=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$16","v":"~"},{"$f":"IF(C1712=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1713),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1713),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1714),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1714),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1715),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1715),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1716),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1716),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1717),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1717),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1718),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1712,\"_\",$D1718),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1712=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1713:F1718)","v":0},0,{"$f":"SUM(H1713:H1718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1719=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1721=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1722),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1722),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1723),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1723),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1724),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1724),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1725),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1725),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1726),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1726),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1727),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1721,\"_\",$D1727),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1721=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1722:F1727)","v":0},0,{"$f":"SUM(H1722:H1727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1728=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1730=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1731),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1731),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1732),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1732),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1733),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1733),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1734),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1734),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1735),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1735),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1736),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1730,\"_\",$D1736),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1730=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1731:F1736)","v":0},0,{"$f":"SUM(H1731:H1736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1737=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C1739=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1765),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1765),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1741),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1741),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1742),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1742),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1743),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1743),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1744),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1744),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1745),F1591:F1664)","v":0},{"$f":"ROUND((SUM(H1745:BB1745)-F1745),1)","v":0},{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1739,\"_\",$D1745),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1739=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1740:F1745)","v":0},0,{"$f":"SUM(H1740:H1745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1746=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1748=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1749),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1749),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1750),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1750),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1751),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1751),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1752),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1752),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1753),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1753),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1754),F1591:F1664)","v":0},0,{"$f":"SUMIF($D1591:$D1664,CONCATENATE($C1748,\"_\",$D1754),H1591:H1664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1748=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1749:F1754)","v":0},0,{"$f":"SUM(H1749:H1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1755=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1590","v":"FIT"},null,null,null,{"$f":"ROUND((SUM(H1757:BB1757)-F1757),1)","v":0}]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F1668,F1677,F1686,F1695,F1704,F1713,F1722,F1731,F1740,F1749)","v":42862918.630937904},0,{"$f":"SUM(H1668,H1677,H1686,H1695,H1704,H1713,H1722,H1731,H1740,H1749)","v":27148530.235384066},4936102.7526565241,4584151.5952701401,2454934.2348694345,1744826.9674393269,15894.96107474306,339545.43585651612,765164.89091041521,391490.73794881877,{"$f":"SUM(Q1668,Q1677,Q1686,Q1695,Q1704,Q1713,Q1722,Q1731,Q1740,Q1749)","v":33683.276276032593},188750.5717898393,217324.0508539422,30422.090777778529,12096.829830322793,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,57470898.377666965,0,{"$f":"SUM(H1669,H1678,H1687,H1696,H1705,H1714,H1723,H1732,H1741,H1750)","v":28907437.783112947},6998057.241126339,7895409.0361117208,5349058.0455254661,3391245.3677905453,11915.772925946278,382049.09277519071,1987896.3366580168,1470284.7546378926,{"$f":"SUM(Q1669,Q1678,Q1687,Q1696,Q1705,Q1714,Q1723,Q1732,Q1741,Q1750)","v":42308.638701056159},732816.33717881516,225330.97300055902,58232.963303701574,18856.034818765453,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,8703439.3787107561,0,{"$f":"SUM(H1670,H1679,H1688,H1697,H1706,H1715,H1724,H1733,H1742,H1751)","v":5857817.2198170582},1063375.2588487996,647556.33135489153,142555.87905481804,184803.99852103571,348.86407855964501,59447.341783414966,58944.192046832046,12483.0262106717,{"$f":"SUM(Q1670,Q1679,Q1688,Q1697,Q1706,Q1715,Q1724,Q1733,Q1742,Q1751)","v":909.1200044358726},5163.7181446499008,665134.2064754992,1718.9088388222972,3181.3135312661252,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H1671,H1680,H1689,H1698,H1707,H1716,H1725,H1734,H1743,H1752)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1671,Q1680,Q1689,Q1698,Q1707,Q1716,Q1725,Q1734,Q1743,Q1752)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H1672,H1681,H1690,H1699,H1708,H1717,H1726,H1735,H1744,H1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1672,Q1681,Q1690,Q1699,Q1708,Q1717,Q1726,Q1735,Q1744,Q1753)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H1673,H1682,H1691,H1700,H1709,H1718,H1727,H1736,H1745,H1754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1673,Q1682,Q1691,Q1700,Q1709,Q1718,Q1727,Q1736,Q1745,Q1754)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1757=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1758:F1763)","v":109037256.38731563},0,{"$f":"SUM(H1758:H1763)","v":61913785.23831407},12997535.252631662,13127116.962736754,7946548.1594497189,5320876.3337509073,28159.598079248979,781041.87041512178,2812005.4196152636,1874258.5187973832,{"$f":"SUM(Q1758:Q1763)","v":76901.034981524615},926730.62711330433,1107789.2303300004,90373.962920302409,34134.178180354371,0,0,0,0,0,0]
["REVENUE",null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A644","v":447},{"$f":"ACCOUNTS!B644","v":"Sales of Electricity - Firm Revenue"},null,{"$f":"ACCOUNTS!I644","v":"PROFORMA_RETAIL"},null,{"$f":"ACCOUNTS!$C644","v":1981957370},0,{"$f":"INDEX(INDIRECT($D1766),1, H$2)*$F1766","v":1087695000.7408392},{"$f":"INDEX(INDIRECT($D1766),1, I$2)*$F1766","v":246497364.61381432},260640514.56323978,163406443.32238746,104144779.48999237,255740.91244749824,12739943.43416384,53102151.746446505,36542570.067485489,0,0,16932861.109183475,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A645","v":447.01},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Transportation Revenue - Retail"},null,{"$f":"ACCOUNTS!I645","v":"DIR_449"},null,{"$f":"ACCOUNTS!$C645","v":6075595},{"$f":"ROUND((SUM(H1767:BB1767)-F1767),1)","v":0},0,0,0,0,0,0,0,0,0,814004.69956929318,5261590.3004307067,0,0,0,0,0,{"$f":"INDEX(INDIRECT($D1767),1, X$2)*$F1767","v":0},0,0,0]
[{"$f":"ACCOUNTS!A646","v":447.02},{"$f":"ACCOUNTS!B646","v":"Sales of Electricity - Small Firm Resale"},null,{"$f":"ACCOUNTS!I646","v":"DIR_RESALE_SMALL"},null,{"$f":"ACCOUNTS!$C646","v":337877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,337877,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A647","v":447.03},{"$f":"ACCOUNTS!B647","v":"Sales of Electricity - Unbilled Revenue"},null,{"$f":"ACCOUNTS!I647","v":"UNBILLED"},null,{"$f":"ACCOUNTS!$C647","v":-11929320},0,-7123035.5971032381,-1395874.1170120439,-1434753.1202711572,-863808.07241050387,-554669.04649628361,-29.000002430985376,-85872.00719839918,-222670.01866577633,-196641.0164838412,-2571.0002155194275,-49397.004140806363,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A648","v":447.04},{"$f":"ACCOUNTS!B648","v":"Other Elect Revenue -  OATT - Sch 449"},null,{"$f":"ACCOUNTS!I648","v":"DIR_449_OATT"},null,{"$f":"ACCOUNTS!$C648","v":1009892},0,0,0,0,0,0,0,0,0,0,70130.291161223155,939761.7088387768,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A649","v":447.05},{"$f":"ACCOUNTS!B649","v":"Other Elect Revenue - Other Transmission"},null,{"$f":"ACCOUNTS!I649","v":"DIR_SPEC_CONT"},null,{"$f":"ACCOUNTS!$C649","v":879870},0,0,0,0,0,0,0,0,0,0,0,0,0,879870,0,0,0,0,0,0,0]
[null,"TOTAL REVENUE",null,null,null,{"$f":"SUM(F1766:F1771)","v":1978331284},0,{"$f":"SUM(H1766:H1771)","v":1080571965.1437359},245101490.49680227,259205761.44296864,162542635.24997696,103590110.44349608,255711.91244506725,12654071.426965442,52879481.72778073,36345929.051001646,881563.99051499693,6151955.005128677,16932861.109183475,879870,337877,0,0,0,0,0,0]
[null,null,null,null,null,null,"END"]

{"sheet":"ACCOUNTALLOC","index":9,"n_rows":642,"n_cols":163,"rows_kept":642,"cut":false,"hidden":false,"merged":[]}
["Account Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,null,null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$24","v":"Pri Volt Sch 43 (Interruptible)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$25","v":"Campus Sch 40"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$26","v":" High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$27","v":" Pri Volt Sch 449 (Transportation)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$28","v":" High Volt Sch 449 (Transportation)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$29","v":"Street & Area Lighting"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$30","v":"Special Contract"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$31","v":"Firm Resale (Small)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$32","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$33","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$34","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$35","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$36","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$37","v":"~"}]
[null,null,null,null,{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(E2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(E2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(M2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(M2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(U2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(U2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(AC2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AC2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(AK2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AK2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(AS2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AS2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BA2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BA2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BI2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BI2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BQ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BQ2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BY2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BY2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CG2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CG2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CO2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CO2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"NRG"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DM2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DU2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EC2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EK2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(ES2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(FA2=\"~\",\"~\",\"TOTAL\")","v":"~"}]
["No. ","Account Description","Total"]
[null,{"$f":"ACCOUNTS!A5","v":"RATE BASE"},null,{"$f":"(ROUND((SUM(E5:FG5)/2-C5),1))","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Production Plant"},{"$f":"ACCOUNTS!C10","v":52790811},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E10:$BZ10)","v":6286939.2168351579},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E10:$BZ10)","v":21824714.295100223},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(E10:J10)","v":28111653.511935383},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E10:$BZ10)","v":1089899.8984387175},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E10:$BZ10)","v":5283436.0850051306},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(M10:R10)","v":6373335.9834438479},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E10:$BZ10)","v":1106659.635355975},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E10:$BZ10)","v":5960924.2351030298},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(U10:Z10)","v":7067583.8704590052},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E10:$BZ10)","v":698662.11948682042},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E10:$BZ10)","v":4038464.5802022028},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(AC10:AH10)","v":4737126.6996890232},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E10:$BZ10)","v":408129.2757737604},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E10:$BZ10)","v":2560343.1826755465},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(AK10:AP10)","v":2968472.4584493069},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E10:$BZ10)","v":9.8358871245321211},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E10:$BZ10)","v":8996.2431698456512},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(AS10:AX10)","v":9006.079056970184},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E10:$BZ10)","v":288441.76225786807},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(BA10:BF10)","v":288441.76225786807},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E10:$BZ10)","v":238077.44293498489},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E10:$BZ10)","v":1500834.1424566607},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(BI10:BN10)","v":1738911.5853916456},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E10:$BZ10)","v":170996.89765999091},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E10:$BZ10)","v":1110044.5824070552},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(BQ10:BV10)","v":1281041.4800670461},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(BY10:CD10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(CG10:CL10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E10:$BZ10)","v":26903.610257376484},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E10:$BZ10)","v":170121.7570533698},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(CO10:CT10)","v":197025.36731074628},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(CW10:DB10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E10:$BZ10)","v":3976.1573700921099},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E10:$BZ10)","v":14236.044569070138},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(DE10:DJ10)","v":18212.201939162249},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(DM10:DR10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(DU10:DZ10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(EC10:EH10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(EK10:EP10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(ES10:EX10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUM(FA10:FF10)","v":0}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"General Plant"},{"$f":"ACCOUNTS!C11","v":136762676},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E11:$BZ11)","v":29370884.490443707},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E11:$BZ11)","v":28776240.632387988},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E11:$BZ11)","v":25846107.706951674},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(E11:J11)","v":83993232.829783365},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E11:$BZ11)","v":5322102.0479217488},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E11:$BZ11)","v":6966296.378142409},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E11:$BZ11)","v":4025927.3806082099},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(M11:R11)","v":16314325.806672368},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E11:$BZ11)","v":4910517.6913774507},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E11:$BZ11)","v":7859575.5189000703},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E11:$BZ11)","v":1189470.25871637},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(U11:Z11)","v":13959563.468993891},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E11:$BZ11)","v":2596269.6005660603},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E11:$BZ11)","v":5324781.2078513466},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E11:$BZ11)","v":295483.94088411599},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(AC11:AH11)","v":8216534.749301523},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E11:$BZ11)","v":1862710.6842489596},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E11:$BZ11)","v":3375854.1133666323},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E11:$BZ11)","v":274875.60528780002},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(AK11:AP11)","v":5513440.402903391},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E11:$BZ11)","v":18138.793590710215},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E11:$BZ11)","v":11861.692883699054},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E11:$BZ11)","v":498.21385349767263},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(AS11:AX11)","v":30498.700327906943},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E11:$BZ11)","v":379521.11867483304},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E11:$BZ11)","v":380315.15313013364},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E11:$BZ11)","v":83940.555701731166},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(BA11:BF11)","v":843776.82750669785},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E11:$BZ11)","v":837224.85366148152},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E11:$BZ11)","v":1978874.2179471543},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E11:$BZ11)","v":284564.6331572074},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(BI11:BN11)","v":3100663.7047658432},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E11:$BZ11)","v":409358.03309974872},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E11:$BZ11)","v":1463611.8294201645},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E11:$BZ11)","v":103950.01117799958},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(BQ11:BV11)","v":1976919.8736979128},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E11:$BZ11)","v":34352.180492734078},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E11:$BZ11)","v":44290.342991834026},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E11:$BZ11)","v":5727.6151635274009},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(BY11:CD11)","v":84370.138648095512},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E11:$BZ11)","v":232460.65630995727},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E11:$BZ11)","v":767140.894156422},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E11:$BZ11)","v":38817.376638221402},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(CG11:CL11)","v":1038418.9271046007},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E11:$BZ11)","v":236414.41746219393},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E11:$BZ11)","v":224308.30257748108},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E11:$BZ11)","v":1068815.8107070844},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(CO11:CT11)","v":1529538.5307467594},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E11:$BZ11)","v":52907.218130771216},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E11:$BZ11)","v":60960.550784335283},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E11:$BZ11)","v":11347.197794099178},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(CW11:DB11)","v":125214.96670920568},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E11:$BZ11)","v":12988.793409691032},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E11:$BZ11)","v":18770.456219210781},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E11:$BZ11)","v":4417.8232095918866},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(DE11:DJ11)","v":36177.072838493696},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(DM11:DR11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(DU11:DZ11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(EC11:EH11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(EK11:EP11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(ES11:EX11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUM(FA11:FF11)","v":0}]
[{"$f":"ACCOUNTS!A12","v":"~"},{"$f":"ACCOUNTS!B12","v":"~"},{"$f":"ACCOUNTS!C12","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(E12:J12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(M12:R12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(U12:Z12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(AC12:AH12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(AK12:AP12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(AS12:AX12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(BA12:BF12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(BI12:BN12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(BQ12:BV12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(BY12:CD12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(CG12:CL12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(CO12:CT12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(CW12:DB12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(DE12:DJ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(DM12:DR12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(DU12:DZ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(EC12:EH12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(EK12:EP12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(ES12:EX12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUM(FA12:FF12)","v":0}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"ACCOUNTS!C13","v":189553487},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E13:$BZ13)","v":35657823.70727887},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E13:$BZ13)","v":50600954.927488208},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E13:$BZ13)","v":25846107.706951674},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(E13:J13)","v":112104886.34171876},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E13:$BZ13)","v":6412001.9463604651},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E13:$BZ13)","v":12249732.46314754},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E13:$BZ13)","v":4025927.3806082099},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(M13:R13)","v":22687661.790116213},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E13:$BZ13)","v":6017177.3267334253},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E13:$BZ13)","v":13820499.754003098},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E13:$BZ13)","v":1189470.25871637},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(U13:Z13)","v":21027147.339452896},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E13:$BZ13)","v":3294931.7200528812},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E13:$BZ13)","v":9363245.788053548},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E13:$BZ13)","v":295483.94088411599},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(AC13:AH13)","v":12953661.448990544},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E13:$BZ13)","v":2270839.96002272},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E13:$BZ13)","v":5936197.2960421797},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E13:$BZ13)","v":274875.60528780002},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(AK13:AP13)","v":8481912.8613526989},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E13:$BZ13)","v":18148.629477834747},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E13:$BZ13)","v":20857.936053544701},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E13:$BZ13)","v":498.21385349767263},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(AS13:AX13)","v":39504.779384877118},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E13:$BZ13)","v":379521.11867483304},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E13:$BZ13)","v":668756.91538800171},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E13:$BZ13)","v":83940.555701731166},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(BA13:BF13)","v":1132218.5897645659},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E13:$BZ13)","v":1075302.2965964663},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E13:$BZ13)","v":3479708.3604038153},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E13:$BZ13)","v":284564.6331572074},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(BI13:BN13)","v":4839575.2901574895},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E13:$BZ13)","v":580354.93075973971},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E13:$BZ13)","v":2573656.4118272201},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E13:$BZ13)","v":103950.01117799958},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(BQ13:BV13)","v":3257961.3537649591},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E13:$BZ13)","v":34352.180492734078},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E13:$BZ13)","v":44290.342991834026},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E13:$BZ13)","v":5727.6151635274009},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(BY13:CD13)","v":84370.138648095512},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E13:$BZ13)","v":232460.65630995727},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E13:$BZ13)","v":767140.894156422},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E13:$BZ13)","v":38817.376638221402},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(CG13:CL13)","v":1038418.9271046007},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E13:$BZ13)","v":263318.02771957038},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E13:$BZ13)","v":394430.05963085085},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E13:$BZ13)","v":1068815.8107070844},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(CO13:CT13)","v":1726563.8980575055},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E13:$BZ13)","v":52907.218130771216},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E13:$BZ13)","v":60960.550784335283},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E13:$BZ13)","v":11347.197794099178},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(CW13:DB13)","v":125214.96670920568},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E13:$BZ13)","v":16964.950779783147},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E13:$BZ13)","v":33006.500788280922},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E13:$BZ13)","v":4417.8232095918866},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(DE13:DJ13)","v":54389.274777655955},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(DM13:DR13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(DU13:DZ13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(EC13:EH13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(EK13:EP13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(ES13:EX13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUM(FA13:FF13)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1108157180},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E16:$BZ16)","v":131972150.10315824},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E16:$BZ16)","v":458133023.33173007},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(E16:J16)","v":590105173.43488836},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E16:$BZ16)","v":22878610.406953882},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E16:$BZ16)","v":110907135.57458942},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(M16:R16)","v":133785745.9815433},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E16:$BZ16)","v":23230422.06598996},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E16:$BZ16)","v":125128613.58703944},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(U16:Z16)","v":148359035.65302941},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E16:$BZ16)","v":14665950.938002029},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E16:$BZ16)","v":84773342.859361574},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(AC16:AH16)","v":99439293.797363609},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E16:$BZ16)","v":8567236.9632073399},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E16:$BZ16)","v":53745389.157706976},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(AK16:AP16)","v":62312626.120914318},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E16:$BZ16)","v":206.46981420156291},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E16:$BZ16)","v":188844.44608533135},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(AS16:AX16)","v":189050.91589953291},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E16:$BZ16)","v":6054819.0831527384},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(BA16:BF16)","v":6054819.0831527384},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E16:$BZ16)","v":4997597.5512943678},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E16:$BZ16)","v":31504727.801065441},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(BI16:BN16)","v":36502325.352359809},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E16:$BZ16)","v":3589477.7198941708},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E16:$BZ16)","v":23301477.109614398},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(BQ16:BV16)","v":26890954.829508569},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(BY16:CD16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(CG16:CL16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E16:$BZ16)","v":564746.55929482495},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E16:$BZ16)","v":3571107.2245680671},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(CO16:CT16)","v":4135853.7838628921},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(CW16:DB16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E16:$BZ16)","v":83465.42239098181},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E16:$BZ16)","v":298835.62508662883},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(DE16:DJ16)","v":382301.04747761064},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(DM16:DR16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(DU16:DZ16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(EC16:EH16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(EK16:EP16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(ES16:EX16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUM(FA16:FF16)","v":0}]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":265007486},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E17:$BZ17)","v":31560150.808978748},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E17:$BZ17)","v":109559079.66658767},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E17:$BZ17)","v":0},141119230.47556642,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E17:$BZ17)","v":5471248.2457770891},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E17:$BZ17)","v":26522610.427956715},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E17:$BZ17)","v":0},31993858.673733804,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E17:$BZ17)","v":5555381.3678551679},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E17:$BZ17)","v":29923570.330850326},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E17:$BZ17)","v":0},35478951.698705494,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E17:$BZ17)","v":3507252.2725334507},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E17:$BZ17)","v":20272909.724751741},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E17:$BZ17)","v":0},23780161.997285191,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E17:$BZ17)","v":2048790.5240895988},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E17:$BZ17)","v":12852807.094365066},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E17:$BZ17)","v":0},14901597.618454665,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E17:$BZ17)","v":49.375708955333657},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E17:$BZ17)","v":45160.73424000755},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E17:$BZ17)","v":0},45210.109948962883,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E17:$BZ17)","v":1447964.614019044},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E17:$BZ17)","v":0},1447964.614019044,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E17:$BZ17)","v":1195138.006603248},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E17:$BZ17)","v":7534119.583717051},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E17:$BZ17)","v":0},8729257.5903202984,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E17:$BZ17)","v":858396.70018847554},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E17:$BZ17)","v":5572373.6491112737},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E17:$BZ17)","v":0},6430770.3492997494,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E17:$BZ17)","v":135054.90792007637},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E17:$BZ17)","v":854003.53388426441},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E17:$BZ17)","v":0},989058.44180434081,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E17:$BZ17)","v":19960.130345193633},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E17:$BZ17)","v":71464.300516868941},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E17:$BZ17)","v":0},91424.430862062582,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E17:$BZ17)","v":0},0]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1885899257},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E18:$BZ18)","v":224594655.26744011},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E18:$BZ18)","v":779666227.77147317},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E18:$BZ18)","v":0},1004260883.0389132,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E18:$BZ18)","v":38935590.678270742},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E18:$BZ18)","v":188745503.21112069},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E18:$BZ18)","v":0},227681093.88939142,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E18:$BZ18)","v":39534315.623029999},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E18:$BZ18)","v":212948094.05398408},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E18:$BZ18)","v":0},252482409.67701408,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E18:$BZ18)","v":24959009.855602328},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E18:$BZ18)","v":144270133.51289773},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E18:$BZ18)","v":0},169229143.36850005,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E18:$BZ18)","v":14580012.759070566},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E18:$BZ18)","v":91465715.612378597},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E18:$BZ18)","v":0},106045728.37144916,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E18:$BZ18)","v":351.3772921596335},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E18:$BZ18)","v":321381.84635585989},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E18:$BZ18)","v":0},321733.22364801954,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E18:$BZ18)","v":10304295.2897595},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E18:$BZ18)","v":0},10304295.2897595,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E18:$BZ18)","v":8505080.0363636762},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E18:$BZ18)","v":53615808.140156217},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E18:$BZ18)","v":0},62120888.176519893,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E18:$BZ18)","v":6108694.224195227},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E18:$BZ18)","v":39655239.492311276},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E18:$BZ18)","v":0},45763933.716506504,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E18:$BZ18)","v":961104.73837963736},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E18:$BZ18)","v":6077430.6957793208},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E18:$BZ18)","v":0},7038535.4341589585,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E18:$BZ18)","v":142044.27035553183},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E18:$BZ18)","v":508568.54378365696},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E18:$BZ18)","v":0},650612.81413918873,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E18:$BZ18)","v":0},0]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E19:$BZ19)","v":0},0]
[{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E20:$BZ20)","v":0},0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E21:$BZ21)","v":0},0]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E22:$BZ22)","v":0},0]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E23:$BZ23)","v":0},0]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E24:$BZ24)","v":0},0]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E25:$BZ25)","v":0},0]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E26:$BZ26)","v":0},0]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E27:$BZ27)","v":0},0]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"ACCOUNTS!C28","v":3259063923},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E28:$BZ28)","v":388126956.17957711},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E28:$BZ28)","v":1347358330.7697909},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E28:$BZ28)","v":0},1735485286.949368,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E28:$BZ28)","v":67285449.331001714},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E28:$BZ28)","v":326175249.2136668},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E28:$BZ28)","v":0},393460698.5446685,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E28:$BZ28)","v":68320119.056875125},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E28:$BZ28)","v":368000277.97187382},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E28:$BZ28)","v":0},436320397.02874893,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E28:$BZ28)","v":43132213.066137806},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E28:$BZ28)","v":249316386.09701106},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E28:$BZ28)","v":0},292448599.16314888,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E28:$BZ28)","v":25196040.246367503},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E28:$BZ28)","v":158063911.86445063},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E28:$BZ28)","v":0},183259952.11081815,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E28:$BZ28)","v":607.22281531653005},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E28:$BZ28)","v":555387.02668119874},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E28:$BZ28)","v":0},555994.24949651526,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E28:$BZ28)","v":17807078.986931283},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E28:$BZ28)","v":0},17807078.986931283,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E28:$BZ28)","v":14697815.594261292},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E28:$BZ28)","v":92654655.524938703},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E28:$BZ28)","v":0},107352471.11919999,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E28:$BZ28)","v":10556568.644277874},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E28:$BZ28)","v":68529090.251036942},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E28:$BZ28)","v":0},79085658.895314813,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E28:$BZ28)","v":1660906.2055945387},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E28:$BZ28)","v":10502541.454231651},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E28:$BZ28)","v":0},12163447.659826189,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E28:$BZ28)","v":245469.82309170728},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E28:$BZ28)","v":878868.46938715468},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E28:$BZ28)","v":0},1124338.292478862,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E28:$BZ28)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Transmission Plant - Integrated Generation"},{"$f":"ACCOUNTS!C31","v":231649100},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E31:$BZ31)","v":27587449.098566968},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E31:$BZ31)","v":95768095.402381688},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(E31:J31)","v":123355544.50094865},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E31:$BZ31)","v":4782543.1316715386},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E31:$BZ31)","v":23184019.923447698},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(M31:R31)","v":27966563.055119239},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E31:$BZ31)","v":4856085.8164603645},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E31:$BZ31)","v":26156876.700185668},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(U31:Z31)","v":31012962.516646031},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E31:$BZ31)","v":3065769.366248501},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E31:$BZ31)","v":17721013.707967434},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(AC31:AH31)","v":20786783.074215934},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E31:$BZ31)","v":1790894.6202141771},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E31:$BZ31)","v":11234932.41954411},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(AK31:AP31)","v":13025827.039758287},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E31:$BZ31)","v":43.160435631486202},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E31:$BZ31)","v":39476.029903687064},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(AS31:AX31)","v":39519.190339318549},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E31:$BZ31)","v":1265698.960931839},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(BA31:BF31)","v":1265698.960931839},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E31:$BZ31)","v":1044697.4452843813},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E31:$BZ31)","v":6585746.113075573},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(BI31:BN31)","v":7630443.5583599545},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E31:$BZ31)","v":750344.17345338757},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E31:$BZ31)","v":4870939.1578483265},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(BQ31:BV31)","v":5621283.3313017143},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(BY31:CD31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(CG31:CL31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E31:$BZ31)","v":118054.58156102263},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E31:$BZ31)","v":746504.0063853492},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(CO31:CT31)","v":864558.58794637187},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(CW31:DB31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E31:$BZ31)","v":17447.606104028298},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E31:$BZ31)","v":62468.578328622098},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(DE31:DJ31)","v":79916.184432650392},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(DM31:DR31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(DU31:DZ31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(EC31:EH31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(EK31:EP31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(ES31:EX31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUM(FA31:FF31)","v":0}]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Bulk Transmission Plant (>230 kV)"},{"$f":"ACCOUNTS!C32","v":178367968},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E32:$BZ32)","v":19961501.669822328},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E32:$BZ32)","v":67331505.304904968},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E32:$BZ32)","v":0},87293006.974727303,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E32:$BZ32)","v":3460513.5968811898},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E32:$BZ32)","v":16299947.846992683},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E32:$BZ32)","v":0},19760461.443873871,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E32:$BZ32)","v":3513727.0136045073},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E32:$BZ32)","v":18390068.998432823},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E32:$BZ32)","v":0},21903796.012037329,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E32:$BZ32)","v":2218304.4218770661},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E32:$BZ32)","v":12459081.737743625},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E32:$BZ32)","v":0},14677386.159620691,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E32:$BZ32)","v":1295840.939267491},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E32:$BZ32)","v":7898924.0480182953},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E32:$BZ32)","v":0},9194764.9872857854,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E32:$BZ32)","v":31.229676395594108},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E32:$BZ32)","v":27754.342463519333},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E32:$BZ32)","v":0},27785.572139914926,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E32:$BZ32)","v":889872.72790929314},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E32:$BZ32)","v":0},889872.72790929314,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E32:$BZ32)","v":755913.66653709719},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E32:$BZ32)","v":4630228.8615659103},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E32:$BZ32)","v":0},5386142.528103007,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E32:$BZ32)","v":542927.92413740361},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E32:$BZ32)","v":3424602.5711228414},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E32:$BZ32)","v":0},3967530.4952602452,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E32:$BZ32)","v":86537.433292191272},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E32:$BZ32)","v":637520.13796541665},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E32:$BZ32)","v":0},724057.57125760789,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E32:$BZ32)","v":1817676.4700909618},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E32:$BZ32)","v":11042311.611171907},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E32:$BZ32)","v":0},12859988.081262868,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E32:$BZ32)","v":85420.972361048785},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E32:$BZ32)","v":524843.2503004329},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E32:$BZ32)","v":0},610264.2226614817,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E32:$BZ32)","v":138893.9857694048},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E32:$BZ32)","v":877472.96862529684},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E32:$BZ32)","v":0},1016366.9543947016,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E32:$BZ32)","v":12624.596682918918},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E32:$BZ32)","v":43919.672782997492},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E32:$BZ32)","v":0},56544.269465916412,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E32:$BZ32)","v":0},0]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Sub Transmission Plant (<230 kV)"},{"$f":"ACCOUNTS!C33","v":15069546},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E33:$BZ33)","v":1686461.818315183},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E33:$BZ33)","v":5688550.6283365274},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E33:$BZ33)","v":0},7375012.4466517102,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E33:$BZ33)","v":292363.97889461042},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E33:$BZ33)","v":1377112.8114093738},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E33:$BZ33)","v":0},1669476.7903039842,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E33:$BZ33)","v":296859.75266005017},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E33:$BZ33)","v":1553698.199415813},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E33:$BZ33)","v":0},1850557.9520758633,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E33:$BZ33)","v":187415.04375651045},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E33:$BZ33)","v":1052614.4770830574},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E33:$BZ33)","v":0},1240029.5208395678,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E33:$BZ33)","v":109480.05329619868},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E33:$BZ33)","v":667346.27650250471},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E33:$BZ33)","v":0},776826.32979870343,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E33:$BZ33)","v":2.6384616603835482},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E33:$BZ33)","v":2344.8455748162023},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E33:$BZ33)","v":0},2347.484036476586,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E33:$BZ33)","v":75181.53712091723},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E33:$BZ33)","v":0},75181.53712091723,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E33:$BZ33)","v":63863.909521632537},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E33:$BZ33)","v":391188.21390562184},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E33:$BZ33)","v":0},455052.12342725438,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E33:$BZ33)","v":45869.655965767997},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E33:$BZ33)","v":289330.01006802934},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E33:$BZ33)","v":0},335199.66603379732,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E33:$BZ33)","v":7311.1772609228119},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E33:$BZ33)","v":53861.347150606067},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E33:$BZ33)","v":0},61172.524411528881,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E33:$BZ33)","v":153567.70325013387},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E33:$BZ33)","v":932917.63446500199},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E33:$BZ33)","v":0},1086485.3377151359,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E33:$BZ33)","v":7216.8522565641015},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E33:$BZ33)","v":44341.759296107964},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E33:$BZ33)","v":0},51558.611552672068,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E33:$BZ33)","v":11734.55823455583},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E33:$BZ33)","v":74133.9345439842},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E33:$BZ33)","v":0},85868.492778540036,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E33:$BZ33)","v":1066.5981262100495},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E33:$BZ33)","v":3710.5851276409044},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E33:$BZ33)","v":0},4777.1832538509534,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E33:$BZ33)","v":0},0]
[{"$f":"ACCOUNTS!A34","v":"~"},{"$f":"ACCOUNTS!B34","v":"~"},{"$f":"ACCOUNTS!C34","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E34:$BZ34)","v":0},0]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E35:$BZ35)","v":0},0]
[{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E36:$BZ36)","v":0},0]
[{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E37:$BZ37)","v":0},0]
[{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E38:$BZ38)","v":0},0]
[null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"ACCOUNTS!C39","v":425086614},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E39:$BZ39)","v":49235412.586704478},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E39:$BZ39)","v":168788151.33562317},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E39:$BZ39)","v":0},218023563.92232764,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E39:$BZ39)","v":8535420.7074473388},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E39:$BZ39)","v":40861080.581849754},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E39:$BZ39)","v":0},49396501.289297089,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E39:$BZ39)","v":8666672.5827249214},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E39:$BZ39)","v":46100643.898034304},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E39:$BZ39)","v":0},54767316.480759226,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E39:$BZ39)","v":5471488.8318820782},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E39:$BZ39)","v":31232709.922794115},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E39:$BZ39)","v":0},36704198.754676193,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E39:$BZ39)","v":3196215.6127778664},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E39:$BZ39)","v":19801202.744064912},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E39:$BZ39)","v":0},22997418.356842779,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E39:$BZ39)","v":77.028573687463862},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E39:$BZ39)","v":69575.217942022602},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E39:$BZ39)","v":0},69652.246515710067,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E39:$BZ39)","v":2230753.2259620493},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E39:$BZ39)","v":0},2230753.2259620493,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E39:$BZ39)","v":1864475.0213431111},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E39:$BZ39)","v":11607163.188547105},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E39:$BZ39)","v":0},13471638.209890217,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E39:$BZ39)","v":1339141.7535565593},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E39:$BZ39)","v":8584871.7390391976},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E39:$BZ39)","v":0},9924013.4925957564,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E39:$BZ39)","v":93848.610553114078},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E39:$BZ39)","v":691381.48511602276},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E39:$BZ39)","v":0},785230.09566913685,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E39:$BZ39)","v":1971244.1733410957},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E39:$BZ39)","v":11975229.245636908},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E39:$BZ39)","v":0},13946473.418978004,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E39:$BZ39)","v":210692.40617863555},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E39:$BZ39)","v":1315689.01598189},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E39:$BZ39)","v":0},1526381.4221605256,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E39:$BZ39)","v":150628.54400396062},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E39:$BZ39)","v":951606.90316928108},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E39:$BZ39)","v":0},1102235.4471732418,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E39:$BZ39)","v":31138.800913157269},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E39:$BZ39)","v":110098.83623926049},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E39:$BZ39)","v":0},141237.63715241777,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E39:$BZ39)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,0]
[{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"ACCOUNTS!C42","v":1611005.2218968247},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(E42:J42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(M42:R42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(U42:Z42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(AC42:AH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(AK42:AP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(AS42:AX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(BA42:BF42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E42:$BZ42)","v":839671.1156547179},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(BI42:BN42)","v":839671.1156547179},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E42:$BZ42)","v":742147.1022219439},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(BQ42:BV42)","v":742147.1022219439},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(BY42:CD42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(CG42:CL42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(CO42:CT42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E42:$BZ42)","v":29187.004020162956},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(CW42:DB42)","v":29187.004020162956},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(DE42:DJ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(DM42:DR42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(DU42:DZ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(EC42:EH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(EK42:EP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(ES42:EX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E42:$BZ42)","v":0},{"$f":"SUM(FA42:FF42)","v":0}]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":25360743.862269819},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E43:$BZ43)","v":11633232.282619096},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E43:$BZ43)","v":0},11633232.282619096,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E43:$BZ43)","v":3490782.5358183002},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E43:$BZ43)","v":0},3490782.5358183002,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E43:$BZ43)","v":4086153.9757953873},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E43:$BZ43)","v":0},4086153.9757953873,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E43:$BZ43)","v":3068309.7057886785},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E43:$BZ43)","v":0},3068309.7057886785,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E43:$BZ43)","v":2370739.2956078909},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E43:$BZ43)","v":0},2370739.2956078909,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E43:$BZ43)","v":853.71005584652391},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E43:$BZ43)","v":0},853.71005584652391,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E43:$BZ43)","v":241506.59240701725},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E43:$BZ43)","v":0},241506.59240701725,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E43:$BZ43)","v":215101.11037855991},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E43:$BZ43)","v":0},215101.11037855991,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E43:$BZ43)","v":251577.93575998323},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E43:$BZ43)","v":0},251577.93575998323,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E43:$BZ43)","v":2486.7180390584958},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E43:$BZ43)","v":0},2486.7180390584958,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E43:$BZ43)","v":0},0]
[{"$f":"ACCOUNTS!A44","v":360.03},{"$f":"ACCOUNTS!B44","v":"Land & Land Rights -  - HV Distribution"},{"$f":"ACCOUNTS!C44","v":51635827.149999961},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E44:$BZ44)","v":5778664.5294820042},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E44:$BZ44)","v":19491829.214948382},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E44:$BZ44)","v":0},25270493.744430386,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E44:$BZ44)","v":1001785.7126610411},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E44:$BZ44)","v":4718679.5870283619},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E44:$BZ44)","v":0},5720465.2996894028,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E44:$BZ44)","v":1017190.4897563665},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E44:$BZ44)","v":5323749.7445710097},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E44:$BZ44)","v":0},6340940.2343273759,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E44:$BZ44)","v":642177.99293494667},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E44:$BZ44)","v":3606785.4462402738},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E44:$BZ44)","v":0},4248963.4391752202,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E44:$BZ44)","v":375133.60444802378},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E44:$BZ44)","v":2286663.2467016201},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E44:$BZ44)","v":0},2661796.8511496438,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E44:$BZ44)","v":9.0406937433594088},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E44:$BZ44)","v":8034.6176848759542},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E44:$BZ44)","v":0},8043.6583786193132,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E44:$BZ44)","v":257609.67554344286},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E44:$BZ44)","v":0},257609.67554344286,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E44:$BZ44)","v":218829.80371022818},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E44:$BZ44)","v":1340407.1361106629},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E44:$BZ44)","v":0},1559236.9398208912,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E44:$BZ44)","v":157172.46072830333},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E44:$BZ44)","v":991389.81288358045},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E44:$BZ44)","v":0},1148562.2736118839,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E44:$BZ44)","v":25051.76236284892},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E44:$BZ44)","v":184556.00530598845},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E44:$BZ44)","v":0},209607.76766883736,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E44:$BZ44)","v":526200.01829161937},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E44:$BZ44)","v":3196643.9943460594},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E44:$BZ44)","v":0},3722844.0126376785,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E44:$BZ44)","v":24728.557561523823},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E44:$BZ44)","v":151937.11997300611},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E44:$BZ44)","v":0},176665.67753452994,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E44:$BZ44)","v":40208.485423590966},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E44:$BZ44)","v":254020.06338230619},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E44:$BZ44)","v":0},294228.54880589718,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E44:$BZ44)","v":3654.7004457530406},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E44:$BZ44)","v":12714.326780397118},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E44:$BZ44)","v":0},16369.027226150158,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E44:$BZ44)","v":0},0]
[{"$f":"ACCOUNTS!A45","v":361.01},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C45","v":418047.02374747721},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E45:$BZ45)","v":127564.21934371415},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E45:$BZ45)","v":0},127564.21934371415,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E45:$BZ45)","v":162865.58496891646},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E45:$BZ45)","v":0},162865.58496891646,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E45:$BZ45)","v":109085.18756944797},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E45:$BZ45)","v":0},109085.18756944797,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E45:$BZ45)","v":18532.031865398629},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E45:$BZ45)","v":0},18532.031865398629,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E45:$BZ45)","v":0},0]
[{"$f":"ACCOUNTS!A46","v":361.02},{"$f":"ACCOUNTS!B46","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C46","v":5167330.914169183},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E46:$BZ46)","v":2578481.6541262972},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E46:$BZ46)","v":0},2578481.6541262972,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E46:$BZ46)","v":713424.57210930239},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E46:$BZ46)","v":0},713424.57210930239,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E46:$BZ46)","v":825951.89677954407},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E46:$BZ46)","v":0},825951.89677954407,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E46:$BZ46)","v":575607.06793619203},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E46:$BZ46)","v":0},575607.06793619203,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E46:$BZ46)","v":346469.34285822796},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E46:$BZ46)","v":0},346469.34285822796,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E46:$BZ46)","v":60527.891906163968},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E46:$BZ46)","v":0},60527.891906163968,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E46:$BZ46)","v":22338.625014181227},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E46:$BZ46)","v":0},22338.625014181227,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E46:$BZ46)","v":44246.983127075866},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E46:$BZ46)","v":0},44246.983127075866,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E46:$BZ46)","v":282.8803121982906},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E46:$BZ46)","v":0},282.8803121982906,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E46:$BZ46)","v":0},0]
[{"$f":"ACCOUNTS!A47","v":361.03},{"$f":"ACCOUNTS!B47","v":"Structures & Improve -  - HV Distribution"},{"$f":"ACCOUNTS!C47","v":2460704.5100000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E47:$BZ47)","v":275382.16494849755},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E47:$BZ47)","v":928882.80685503234},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E47:$BZ47)","v":0},1204264.9718035299,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E47:$BZ47)","v":47740.08197907971},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E47:$BZ47)","v":224868.59961234566},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E47:$BZ47)","v":0},272608.68159142538,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E47:$BZ47)","v":48474.196383094095},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E47:$BZ47)","v":253703.20821087577},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E47:$BZ47)","v":0},302177.40459396987,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E47:$BZ47)","v":30602.981895638572},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E47:$BZ47)","v":171881.30226680823},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E47:$BZ47)","v":0},202484.2841624468,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E47:$BZ47)","v":17876.985869447988},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E47:$BZ47)","v":108970.90014001884},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E47:$BZ47)","v":0},126847.88600946683,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E47:$BZ47)","v":0.43083411452261977},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E47:$BZ47)","v":382.88957618257183},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E47:$BZ47)","v":0},383.32041029709444,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E47:$BZ47)","v":12276.384933041343},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E47:$BZ47)","v":0},12276.384933041343,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E47:$BZ47)","v":10428.330766309293},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E47:$BZ47)","v":63877.080451953123},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E47:$BZ47)","v":0},74305.411218262423,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E47:$BZ47)","v":7490.0510809757452},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E47:$BZ47)","v":47244.665542860093},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E47:$BZ47)","v":0},54734.71662383584,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E47:$BZ47)","v":1193.8413313421793},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E47:$BZ47)","v":8795.0134561566738},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E47:$BZ47)","v":0},9988.8547874988526,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E47:$BZ47)","v":25076.053384617298},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E47:$BZ47)","v":152336.01799195292},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E47:$BZ47)","v":0},177412.07137657021,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E47:$BZ47)","v":1178.4390117479957},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E47:$BZ47)","v":7240.5610017227655},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E47:$BZ47)","v":0},8419.0000134707607,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E47:$BZ47)","v":1916.1347243393511},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E47:$BZ47)","v":12105.32202339916},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E47:$BZ47)","v":0},14021.45674773851,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E47:$BZ47)","v":174.16469079576902},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E47:$BZ47)","v":605.90103765069625},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E47:$BZ47)","v":0},780.0657284464653,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E47:$BZ47)","v":0},0]
[{"$f":"ACCOUNTS!A48","v":362.01},{"$f":"ACCOUNTS!B48","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C48","v":24960779.118660443},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E48:$BZ48)","v":8518412.040495472},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E48:$BZ48)","v":0},8518412.040495472,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E48:$BZ48)","v":9029279.0429240707},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E48:$BZ48)","v":0},9029279.0429240707,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E48:$BZ48)","v":6033070.0286804652},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E48:$BZ48)","v":0},6033070.0286804652,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E48:$BZ48)","v":1380018.0065604341},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E48:$BZ48)","v":0},1380018.0065604341,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E48:$BZ48)","v":0},0]
[{"$f":"ACCOUNTS!A49","v":362.02},{"$f":"ACCOUNTS!B49","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C49","v":307367962.5771727},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E49:$BZ49)","v":164721596.78962886},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E49:$BZ49)","v":0},164721596.78962886,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E49:$BZ49)","v":43488811.924204059},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E49:$BZ49)","v":0},43488811.924204059,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E49:$BZ49)","v":43132376.417747259},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E49:$BZ49)","v":0},43132376.417747259,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E49:$BZ49)","v":27625110.520327926},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E49:$BZ49)","v":0},27625110.520327926,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E49:$BZ49)","v":21321047.379057076},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E49:$BZ49)","v":0},21321047.379057076,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E49:$BZ49)","v":120635.81611018129},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E49:$BZ49)","v":0},120635.81611018129,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E49:$BZ49)","v":2982967.2258341461},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E49:$BZ49)","v":0},2982967.2258341461,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E49:$BZ49)","v":1397488.1238597136},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E49:$BZ49)","v":0},1397488.1238597136,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E49:$BZ49)","v":2511580.6576591018},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E49:$BZ49)","v":0},2511580.6576591018,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E49:$BZ49)","v":66347.722744359446},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E49:$BZ49)","v":0},66347.722744359446,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E49:$BZ49)","v":0},0]
[{"$f":"ACCOUNTS!A50","v":362.03},{"$f":"ACCOUNTS!B50","v":"Station Equipment -  - HV Distribution"},{"$f":"ACCOUNTS!C50","v":222299815.5399999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E50:$BZ50)","v":24877999.053635586},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E50:$BZ50)","v":83915185.989621744},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E50:$BZ50)","v":0},108793185.04325733,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E50:$BZ50)","v":4312834.5458325231},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E50:$BZ50)","v":20314608.280440196},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E50:$BZ50)","v":0},24627442.826272719,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E50:$BZ50)","v":4379154.3725059237},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E50:$BZ50)","v":22919524.127333708},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E50:$BZ50)","v":0},27298678.499839634,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E50:$BZ50)","v":2764670.5253425208},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E50:$BZ50)","v":15527740.788627412},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E50:$BZ50)","v":0},18292411.313969932,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E50:$BZ50)","v":1615005.233273406},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E50:$BZ50)","v":9844420.9379507899},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E50:$BZ50)","v":0},11459426.171224196,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E50:$BZ50)","v":38.921513654931914},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E50:$BZ50)","v":34590.208540551037},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E50:$BZ50)","v":0},34629.130054205969,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E50:$BZ50)","v":1109047.4679193092},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E50:$BZ50)","v":0},1109047.4679193092,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E50:$BZ50)","v":942094.42715275928},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E50:$BZ50)","v":5770649.4802591763},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E50:$BZ50)","v":0},6712743.9074119357,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E50:$BZ50)","v":676650.51489099138},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E50:$BZ50)","v":4268078.671269143},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E50:$BZ50)","v":0},4944729.1861601342,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E50:$BZ50)","v":107851.51433781633},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E50:$BZ50)","v":794540.69394762302},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E50:$BZ50)","v":0},902392.20828543929,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E50:$BZ50)","v":2265368.3200148297},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E50:$BZ50)","v":13762021.633271698},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E50:$BZ50)","v":0},16027389.953286529,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E50:$BZ50)","v":106460.07022465253},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E50:$BZ50)","v":654111.60444009898},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E50:$BZ50)","v":0},760571.67466475151,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E50:$BZ50)","v":173103.43198030966},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E50:$BZ50)","v":1093593.6606439315},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E50:$BZ50)","v":0},1266697.092624241,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E50:$BZ50)","v":15734.021895006226},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E50:$BZ50)","v":54737.043134546984},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E50:$BZ50)","v":0},70471.06502955321,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E50:$BZ50)","v":0},0]
[{"$f":"ACCOUNTS!A51","v":364},{"$f":"ACCOUNTS!B51","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C51","v":231436538.41791606},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E51:$BZ51)","v":160286645.26559517},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E51:$BZ51)","v":0},160286645.26559517,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E51:$BZ51)","v":27523923.733123299},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E51:$BZ51)","v":0},27523923.733123299,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E51:$BZ51)","v":21703602.260553055},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E51:$BZ51)","v":0},21703602.260553055,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E51:$BZ51)","v":8792179.3340402562},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E51:$BZ51)","v":0},8792179.3340402562,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E51:$BZ51)","v":8930715.3697118256},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E51:$BZ51)","v":0},8930715.3697118256,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E51:$BZ51)","v":245432.51996626874},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E51:$BZ51)","v":0},245432.51996626874,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E51:$BZ51)","v":2634444.6457152804},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E51:$BZ51)","v":0},2634444.6457152804,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E51:$BZ51)","v":451.99359109810086},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E51:$BZ51)","v":0},451.99359109810086,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E51:$BZ51)","v":1221964.6735337155},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E51:$BZ51)","v":0},1221964.6735337155,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E51:$BZ51)","v":97178.622086091666},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E51:$BZ51)","v":0},97178.622086091666,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E51:$BZ51)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E51:$BZ51)","v":0},0]
[{"$f":"ACCOUNTS!A52","v":364.01},{"$f":"ACCOUNTS!B52","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C52","v":170912245.04999995},{"$f":"(ROUND((SUM(E52:FG52)/2-C52),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E52:$BZ52)","v":19127117.403493974},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E52:$BZ52)","v":64517070.319808155},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(E52:J52)","v":83644187.723302126},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E52:$BZ52)","v":3315865.255969136},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E52:$BZ52)","v":15618615.337521994},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(M52:R52)","v":18934480.59349113},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E52:$BZ52)","v":3366854.3692103843},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E52:$BZ52)","v":17621370.105794765},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(U52:Z52)","v":20988224.47500515},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E52:$BZ52)","v":2125580.0197676276},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E52:$BZ52)","v":11938296.180282872},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(AC52:AH52)","v":14063876.200050499},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E52:$BZ52)","v":1241675.2101919302},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E52:$BZ52)","v":7568751.5962857213},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(AK52:AP52)","v":8810426.806477651},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E52:$BZ52)","v":29.924286096907149},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E52:$BZ52)","v":26594.219990927046},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(AS52:AX52)","v":26624.144277023952},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E52:$BZ52)","v":852676.33780379803},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(BA52:BF52)","v":852676.33780379803},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E52:$BZ52)","v":724316.72155301063},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E52:$BZ52)","v":4436686.8036840288},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(BI52:BN52)","v":5161003.5252370397},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E52:$BZ52)","v":520233.71379473084},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E52:$BZ52)","v":3281455.299387651},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(BQ52:BV52)","v":3801689.0131823821},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E52:$BZ52)","v":82920.196774529701},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E52:$BZ52)","v":610872.00390293775},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(BY52:CD52)","v":693792.20067746751},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E52:$BZ52)","v":1741698.1858413352},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E52:$BZ52)","v":10580746.583417224},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(CG52:CL52)","v":12322444.769258559},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E52:$BZ52)","v":81850.403546565285},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E52:$BZ52)","v":502904.973432147},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(CO52:CT52)","v":584755.37697871227},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E52:$BZ52)","v":133088.26241599454},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E52:$BZ52)","v":840794.88441802317},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(CW52:DB52)","v":973883.14683401771},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E52:$BZ52)","v":12096.892654674713},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E52:$BZ52)","v":42083.844769726144},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(DE52:DJ52)","v":54180.737424400853},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(DM52:DR52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(DU52:DZ52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(EC52:EH52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(EK52:EP52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(ES52:EX52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUM(FA52:FF52)","v":0}]
[{"$f":"ACCOUNTS!A53","v":365},{"$f":"ACCOUNTS!B53","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C53","v":2527587.3601134373},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(E53:J53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(M53:R53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(U53:Z53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(AC53:AH53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(AK53:AP53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(AS53:AX53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(BA53:BF53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E53:$BZ53)","v":1767081.2517617049},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(BI53:BN53)","v":1767081.2517617049},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(BQ53:BV53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(BY53:CD53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(CG53:CL53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(CO53:CT53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E53:$BZ53)","v":760506.10835173225},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(CW53:DB53)","v":760506.10835173225},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(DE53:DJ53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUM(DM53:DR53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E53:$BZ53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E53:$BZ53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E53:$BZ53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E53:$BZ53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E53:$BZ53)","v":0},0]
[{"$f":"ACCOUNTS!A54","v":365.01},{"$f":"ACCOUNTS!B54","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C54","v":281983625.33155257},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E54:$BZ54)","v":195294181.43391207},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E54:$BZ54)","v":0},195294181.43391207,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E54:$BZ54)","v":33535308.86121501},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E54:$BZ54)","v":0},33535308.86121501,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E54:$BZ54)","v":26443795.305707276},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E54:$BZ54)","v":0},26443795.305707276,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E54:$BZ54)","v":10712442.469654145},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E54:$BZ54)","v":0},10712442.469654145,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E54:$BZ54)","v":10881235.58177367},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E54:$BZ54)","v":0},10881235.58177367,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E54:$BZ54)","v":299036.41070441093},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E54:$BZ54)","v":0},299036.41070441093,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E54:$BZ54)","v":3209822.6883805869},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E54:$BZ54)","v":0},3209822.6883805869,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E54:$BZ54)","v":550.71162192340876},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E54:$BZ54)","v":0},550.71162192340876,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E54:$BZ54)","v":1488848.8698699353},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E54:$BZ54)","v":0},1488848.8698699353,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E54:$BZ54)","v":118402.99871353284},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E54:$BZ54)","v":0},118402.99871353284,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E54:$BZ54)","v":0},0]
[{"$f":"ACCOUNTS!A55","v":365.03},{"$f":"ACCOUNTS!B55","v":"OVHD Cond & Devices  - HV Distribution"},{"$f":"ACCOUNTS!C55","v":131895724.17},{"$f":"(ROUND((SUM(E55:FG55)/2-C55),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E55:$BZ55)","v":14760703.66099523},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E55:$BZ55)","v":49788859.239830762},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(E55:J55)","v":64549562.900825992},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E55:$BZ55)","v":2558906.4672238459},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E55:$BZ55)","v":12053136.273954369},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(M55:R55)","v":14612042.741178215},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E55:$BZ55)","v":2598255.584741863},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E55:$BZ55)","v":13598694.290695531},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(U55:Z55)","v":16196949.875437394},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E55:$BZ55)","v":1640344.2357598022},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E55:$BZ55)","v":9212974.8783868942},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(AC55:AH55)","v":10853319.114146696},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E55:$BZ55)","v":958220.6996595863},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E55:$BZ55)","v":5840927.152778917},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(AK55:AP55)","v":6799147.8524385029},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E55:$BZ55)","v":23.093052132497469},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E55:$BZ55)","v":20523.186641269942},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(AS55:AX55)","v":20546.279693402441},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E55:$BZ55)","v":658024.02293852216},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(BA55:BF55)","v":658024.02293852216},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E55:$BZ55)","v":558966.8457618485},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E55:$BZ55)","v":3423862.4547714214},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(BI55:BN55)","v":3982829.30053327},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E55:$BZ55)","v":401472.71132346854},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E55:$BZ55)","v":2532351.7511434061},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(BQ55:BV55)","v":2933824.4624668746},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E55:$BZ55)","v":63990.847459150486},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E55:$BZ55)","v":471419.7353524089},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(BY55:CD55)","v":535410.58281155943},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E55:$BZ55)","v":1344096.4597938166},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E55:$BZ55)","v":8165332.0537144775},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(CG55:CL55)","v":9509428.5135082938},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E55:$BZ55)","v":63165.27084541371},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E55:$BZ55)","v":388099.84410492453},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(CO55:CT55)","v":451265.11495033826},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E55:$BZ55)","v":102706.34935928248},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E55:$BZ55)","v":648854.91455749061},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(CW55:DB55)","v":751561.26391677314},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E55:$BZ55)","v":9335.366324562101},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E55:$BZ55)","v":32476.778829609659},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(DE55:DJ55)","v":41812.145154171762},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(DM55:DR55)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(DU55:DZ55)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(EC55:EH55)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(EK55:EP55)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(ES55:EX55)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUM(FA55:FF55)","v":0}]
[{"$f":"ACCOUNTS!A56","v":366},{"$f":"ACCOUNTS!B56","v":"UG Conduit "},{"$f":"ACCOUNTS!C56","v":551772558.7240262},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E56:$BZ56)","v":374571363.67080426},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E56:$BZ56)","v":0},374571363.67080426,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E56:$BZ56)","v":64341256.170171484},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E56:$BZ56)","v":0},64341256.170171484,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E56:$BZ56)","v":57332231.791725568},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E56:$BZ56)","v":0},57332231.791725568,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E56:$BZ56)","v":25922433.358822387},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E56:$BZ56)","v":0},25922433.358822387,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E56:$BZ56)","v":18822288.309321556},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E56:$BZ56)","v":0},18822288.309321556,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E56:$BZ56)","v":228081.18889822377},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E56:$BZ56)","v":0},228081.18889822377,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E56:$BZ56)","v":6991135.6577480063},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E56:$BZ56)","v":0},6991135.6577480063,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E56:$BZ56)","v":84412.400793215173},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E56:$BZ56)","v":0},84412.400793215173,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E56:$BZ56)","v":3382645.2794685094},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E56:$BZ56)","v":0},3382645.2794685094,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E56:$BZ56)","v":96710.896273021339},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E56:$BZ56)","v":0},96710.896273021339,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E56:$BZ56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E56:$BZ56)","v":0},0]
[{"$f":"ACCOUNTS!A57","v":366.01},{"$f":"ACCOUNTS!B57","v":"UG Conduit  - HV Distribution"},{"$f":"ACCOUNTS!C57","v":700574.85},{"$f":"(ROUND((SUM(E57:FG57)/2-C57),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E57:$BZ57)","v":78402.676191896317},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E57:$BZ57)","v":264457.56913740252},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(E57:J57)","v":342860.24532929884},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E57:$BZ57)","v":13591.839505947613},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E57:$BZ57)","v":64021.212137791023},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(M57:R57)","v":77613.05164373864},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E57:$BZ57)","v":13800.845539132481},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E57:$BZ57)","v":72230.569056360633},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(U57:Z57)","v":86031.414595493115},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E57:$BZ57)","v":8712.8216183460809},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E57:$BZ57)","v":48935.464239618843},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(AC57:AH57)","v":57648.285857964926},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E57:$BZ57)","v":5089.6670620320201},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E57:$BZ57)","v":31024.558905676437},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(AK57:AP57)","v":36114.225967708458},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E57:$BZ57)","v":0.12266062175688339},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E57:$BZ57)","v":109.0105725049729},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(AS57:AX57)","v":109.13323312672978},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E57:$BZ57)","v":3495.1480350672814},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(BA57:BF57)","v":3495.1480350672814},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E57:$BZ57)","v":2968.9977941957427},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E57:$BZ57)","v":18186.123475697204},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(BI57:BN57)","v":21155.121269892948},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E57:$BZ57)","v":2132.4549092434181},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E57:$BZ57)","v":13450.79197501425},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(BQ57:BV57)","v":15583.246884257667},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E57:$BZ57)","v":339.89258288832383},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E57:$BZ57)","v":2503.9842076751193},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(BY57:CD57)","v":2843.8767905634431},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E57:$BZ57)","v":7139.2774984267626},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E57:$BZ57)","v":43370.824298732921},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(CG57:CL57)","v":50510.101797159681},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E57:$BZ57)","v":335.50746566051532},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E57:$BZ57)","v":2061.4238390198971},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(CO57:CT57)","v":2396.9313046804123},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E57:$BZ57)","v":545.53311526373886},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E57:$BZ57)","v":3446.4455712907038},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(CW57:DB57)","v":3991.9786865544429},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E57:$BZ57)","v":49.585556345220105},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E57:$BZ57)","v":172.5030481481829},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(DE57:DJ57)","v":222.08860449340301},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(DM57:DR57)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(DU57:DZ57)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(EC57:EH57)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(EK57:EP57)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(ES57:EX57)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUM(FA57:FF57)","v":0}]
[{"$f":"ACCOUNTS!A58","v":366.02},{"$f":"ACCOUNTS!B58","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C58","v":25269502.763473723},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(E58:J58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(M58:R58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(U58:Z58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(AC58:AH58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(AK58:AP58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(AS58:AX58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(BA58:BF58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E58:$BZ58)","v":22206200.792146683},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(BI58:BN58)","v":22206200.792146683},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E58:$BZ58)","v":1801892.9831340155},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(BQ58:BV58)","v":1801892.9831340155},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(BY58:CD58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E58:$BZ58)","v":674698.9936847178},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(CG58:CL58)","v":674698.9936847178},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(CO58:CT58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E58:$BZ58)","v":586709.99450830778},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(CW58:DB58)","v":586709.99450830778},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(DE58:DJ58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUM(DM58:DR58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E58:$BZ58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E58:$BZ58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E58:$BZ58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E58:$BZ58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E58:$BZ58)","v":0},0]
[{"$f":"ACCOUNTS!A59","v":367},{"$f":"ACCOUNTS!B59","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C59","v":647702409.82999992},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E59:$BZ59)","v":439693440.83353209},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E59:$BZ59)","v":0},439693440.83353209,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E59:$BZ59)","v":75527472.350710034},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E59:$BZ59)","v":0},75527472.350710034,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E59:$BZ59)","v":67299875.837076172},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E59:$BZ59)","v":0},67299875.837076172,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E59:$BZ59)","v":30429245.328897398},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E59:$BZ59)","v":0},30429245.328897398,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E59:$BZ59)","v":22094686.123309299},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E59:$BZ59)","v":0},22094686.123309299,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E59:$BZ59)","v":267734.83630264906},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E59:$BZ59)","v":0},267734.83630264906,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E59:$BZ59)","v":8206597.7029434536},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E59:$BZ59)","v":0},8206597.7029434536,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E59:$BZ59)","v":99088.137945343158},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E59:$BZ59)","v":0},99088.137945343158,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E59:$BZ59)","v":3970743.8589885519},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E59:$BZ59)","v":0},3970743.8589885519,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E59:$BZ59)","v":113524.82029499578},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E59:$BZ59)","v":0},113524.82029499578,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E59:$BZ59)","v":0},0]
[{"$f":"ACCOUNTS!A60","v":367.01},{"$f":"ACCOUNTS!B60","v":"UG Conductor & Devices - HV Distribution"},{"$f":"ACCOUNTS!C60","v":2937079.22},{"$f":"(ROUND((SUM(E60:FG60)/2-C60),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E60:$BZ60)","v":328694.17312883475},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E60:$BZ60)","v":1108707.8431165183},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(E60:J60)","v":1437402.016245353},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E60:$BZ60)","v":56982.218780040144},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E60:$BZ60)","v":268401.54454462329},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(M60:R60)","v":325383.76332466345},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E60:$BZ60)","v":57858.45245717244},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E60:$BZ60)","v":302818.32615631551},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(U60:Z60)","v":360676.77861348796},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E60:$BZ60)","v":36527.499271221415},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E60:$BZ60)","v":205156.28721076361},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(AC60:AH60)","v":241683.78648198501},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E60:$BZ60)","v":21337.841866022882},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E60:$BZ60)","v":130066.88331950284},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(AK60:AP60)","v":151404.72518552572},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E60:$BZ60)","v":0.5142405030303645},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E60:$BZ60)","v":457.01424660713883},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(AS60:AX60)","v":457.52848711016918},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E60:$BZ60)","v":14653.004835414724},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(BA60:BF60)","v":14653.004835414724},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E60:$BZ60)","v":12447.18066250616},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E60:$BZ60)","v":76243.224193424074},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(BI60:BN60)","v":88690.404855930232},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E60:$BZ60)","v":8940.0711451828865},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E60:$BZ60)","v":56390.893281934281},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(BQ60:BV60)","v":65330.964427117171},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E60:$BZ60)","v":1424.9604338971399},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E60:$BZ60)","v":10497.664858466955},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(BY60:CD60)","v":11922.625292364095},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E60:$BZ60)","v":29930.597118127818},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E60:$BZ60)","v":181827.17635678695},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(CG60:CL60)","v":211757.77347491478},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E60:$BZ60)","v":1406.5763359138045},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E60:$BZ60)","v":8642.2815794742928},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(CO60:CT60)","v":10048.857915388096},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E60:$BZ60)","v":2287.084637227546},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E60:$BZ60)","v":14448.825375759572},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(CW60:DB60)","v":16735.910012987119},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E60:$BZ60)","v":207.88172335002483},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E60:$BZ60)","v":723.19912440860173},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(DE60:DJ60)","v":931.08084775862653},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(DM60:DR60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(DU60:DZ60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(EC60:EH60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(EK60:EP60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(ES60:EX60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUM(FA60:FF60)","v":0}]
[{"$f":"ACCOUNTS!A61","v":"368.OH"},{"$f":"ACCOUNTS!B61","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C61","v":138085648.79946673},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E61:$BZ61)","v":115994703.07019629},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E61:$BZ61)","v":0},115994703.07019629,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E61:$BZ61)","v":19223368.268233776},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E61:$BZ61)","v":0},19223368.268233776,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E61:$BZ61)","v":2692489.7379681799},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E61:$BZ61)","v":0},2692489.7379681799,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E61:$BZ61)","v":27159.771806846406},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E61:$BZ61)","v":0},27159.771806846406,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E61:$BZ61)","v":147927.95126165348},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E61:$BZ61)","v":0},147927.95126165348,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E61:$BZ61)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E61:$BZ61)","v":0},0]
[{"$f":"ACCOUNTS!A62","v":"368.UG"},{"$f":"ACCOUNTS!B62","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C62","v":261219746.87699658},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E62:$BZ62)","v":169354594.1106315},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E62:$BZ62)","v":0},169354594.1106315,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E62:$BZ62)","v":49946407.02000843},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E62:$BZ62)","v":0},49946407.02000843,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E62:$BZ62)","v":33230543.521431331},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E62:$BZ62)","v":0},33230543.521431331,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E62:$BZ62)","v":8620709.5474247783},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E62:$BZ62)","v":0},8620709.5474247783,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E62:$BZ62)","v":67492.6775005292},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E62:$BZ62)","v":0},67492.6775005292,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E62:$BZ62)","v":0},0]
[{"$f":"ACCOUNTS!A63","v":368.03},{"$f":"ACCOUNTS!B63","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C63","v":3755940.9747866914},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E63:$BZ63)","v":972974.99346850254},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E63:$BZ63)","v":0},972974.99346850254,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E63:$BZ63)","v":63952.999570689019},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E63:$BZ63)","v":0},63952.999570689019,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E63:$BZ63)","v":2699615.9818777102},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E63:$BZ63)","v":0},2699615.9818777102,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E63:$BZ63)","v":19396.999869789608},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E63:$BZ63)","v":0},19396.999869789608,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E63:$BZ63)","v":0},0]
[{"$f":"ACCOUNTS!A64","v":"369.OH"},{"$f":"ACCOUNTS!B64","v":"Services - OVHD"},{"$f":"ACCOUNTS!C64","v":41858523.864762597},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E64:$BZ64)","v":36290664.085567445},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E64:$BZ64)","v":0},36290664.085567445,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E64:$BZ64)","v":5353785.0139737306},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E64:$BZ64)","v":0},5353785.0139737306,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E64:$BZ64)","v":211755.53790154887},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E64:$BZ64)","v":0},211755.53790154887,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E64:$BZ64)","v":2319.2273198741068},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E64:$BZ64)","v":0},2319.2273198741068,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E64:$BZ64)","v":0},0]
[{"$f":"ACCOUNTS!A65","v":"369.UG"},{"$f":"ACCOUNTS!B65","v":"Services - UNGD"},{"$f":"ACCOUNTS!C65","v":136280318.41565341},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E65:$BZ65)","v":136280318.41565341},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E65:$BZ65)","v":0},136280318.41565341,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E65:$BZ65)","v":0},0]
[{"$f":"ACCOUNTS!A66","v":370},{"$f":"ACCOUNTS!B66","v":"Meters"},{"$f":"ACCOUNTS!C66","v":127180593.16},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E66:$BZ66)","v":67649431.469226152},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E66:$BZ66)","v":0},67649431.469226152,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E66:$BZ66)","v":29514490.411829323},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E66:$BZ66)","v":0},29514490.411829323,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E66:$BZ66)","v":11591801.947966941},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E66:$BZ66)","v":0},11591801.947966941,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E66:$BZ66)","v":1278561.8173046636},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E66:$BZ66)","v":0},1278561.8173046636,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E66:$BZ66)","v":11362951.434170024},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E66:$BZ66)","v":0},11362951.434170024,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E66:$BZ66)","v":23184.041495811114},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E66:$BZ66)","v":0},23184.041495811114,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E66:$BZ66)","v":3893465.0457041599},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E66:$BZ66)","v":0},3893465.0457041599,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E66:$BZ66)","v":740902.54014279495},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E66:$BZ66)","v":0},740902.54014279495,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E66:$BZ66)","v":556416.9958994668},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E66:$BZ66)","v":0},556416.9958994668,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E66:$BZ66)","v":46368.082991622228},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E66:$BZ66)","v":0},46368.082991622228,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E66:$BZ66)","v":243432.43570601667},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E66:$BZ66)","v":0},243432.43570601667,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E66:$BZ66)","v":86027.75986526061},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E66:$BZ66)","v":0},86027.75986526061,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E66:$BZ66)","v":193559.17769775711},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E66:$BZ66)","v":0},193559.17769775711,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E66:$BZ66)","v":0},0]
[{"$f":"ACCOUNTS!A67","v":372},{"$f":"ACCOUNTS!B67","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C67","v":640774.60124999995},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E67:$BZ67)","v":635171.60473670939},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E67:$BZ67)","v":0},635171.60473670939,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E67:$BZ67)","v":5602.9965132905463},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E67:$BZ67)","v":0},5602.9965132905463,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E67:$BZ67)","v":0},0]
[{"$f":"ACCOUNTS!A68","v":373},{"$f":"ACCOUNTS!B68","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C68","v":54753288.498333298},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E68:$BZ68)","v":54753288.498333298},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E68:$BZ68)","v":0},54753288.498333298,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E68:$BZ68)","v":0},0]
[{"$f":"ACCOUNTS!A69","v":374},{"$f":"ACCOUNTS!B69","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C69","v":4204447.6579166604},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E69:$BZ69)","v":2473085.0060401256},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E69:$BZ69)","v":237583.75672749421},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E69:$BZ69)","v":0},2710668.7627676199,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E69:$BZ69)","v":424880.03066673118},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E69:$BZ69)","v":57515.465106772841},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E69:$BZ69)","v":0},482395.49577350402,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E69:$BZ69)","v":367256.00470385712},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E69:$BZ69)","v":64890.598529470422},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E69:$BZ69)","v":0},432146.60323332757,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E69:$BZ69)","v":163622.4388198292},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E69:$BZ69)","v":43962.710045224718},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E69:$BZ69)","v":0},207585.14886505392,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E69:$BZ69)","v":129298.59556681622},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E69:$BZ69)","v":27871.886139112084},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E69:$BZ69)","v":0},157170.48170592831,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E69:$BZ69)","v":2136.6657071345926},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E69:$BZ69)","v":97.933068897302391},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E69:$BZ69)","v":0},2234.5987760318949,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E69:$BZ69)","v":43216.430551646408},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E69:$BZ69)","v":3139.9759258112363},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E69:$BZ69)","v":0},46356.406477457647,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E69:$BZ69)","v":51904.040008264754},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E69:$BZ69)","v":16338.074760950871},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E69:$BZ69)","v":0},68242.114769215623,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E69:$BZ69)","v":5616.5172430479279},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E69:$BZ69)","v":12083.941098027537},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E69:$BZ69)","v":0},17700.458341075464,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E69:$BZ69)","v":684.28917125653209},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E69:$BZ69)","v":2249.5327957003246},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E69:$BZ69)","v":0},2933.8219669568566,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E69:$BZ69)","v":7799.5026350396429},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E69:$BZ69)","v":38963.541118792367},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E69:$BZ69)","v":0},46763.043753832011,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E69:$BZ69)","v":20971.449869428594},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E69:$BZ69)","v":1851.9447996116858},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E69:$BZ69)","v":0},22823.394669040281,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E69:$BZ69)","v":3257.0328855139273},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E69:$BZ69)","v":3096.2225390442563},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E69:$BZ69)","v":0},6353.2554245581832,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E69:$BZ69)","v":919.09786607791489},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E69:$BZ69)","v":154.97352698078896},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E69:$BZ69)","v":0},1074.071393058704,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E69:$BZ69)","v":0},0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E70:$BZ70)","v":0},0]
[null,{"$f":"ACCOUNTS!B71","v":"Sub-total"},{"$f":"ACCOUNTS!C71","v":3456399344.4841638},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E71:$BZ71)","v":1416478990.598134},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E71:$BZ71)","v":220252576.74004549},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E71:$BZ71)","v":526204882.75601149},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E71:$BZ71)","v":0},2162936450.0941911,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E71:$BZ71)","v":260353566.29996985},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E71:$BZ71)","v":53319846.300346456},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E71:$BZ71)","v":104043653.71055855},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E71:$BZ71)","v":0},417717066.31087482,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E71:$BZ71)","v":232672831.80068207},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E71:$BZ71)","v":60156980.970348038},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E71:$BZ71)","v":47726590.745268002},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E71:$BZ71)","v":0},340556403.51629812,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E71:$BZ71)","v":114537566.30087692},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E71:$BZ71)","v":40755733.057299867},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E71:$BZ71)","v":9928750.3638561629},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E71:$BZ71)","v":0},165222049.72203293,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E71:$BZ71)","v":89130819.239576817},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E71:$BZ71)","v":25838697.162221357},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E71:$BZ71)","v":12335926.427638527},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E71:$BZ71)","v":0},127305442.8294367,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E71:$BZ71)","v":1164013.1950255819},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E71:$BZ71)","v":90789.080321815971},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E71:$BZ71)","v":23184.041495811114},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E71:$BZ71)","v":0},1277986.3168432091,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E71:$BZ71)","v":24370218.8354863},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E71:$BZ71)","v":2910922.0179344066},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E71:$BZ71)","v":3957418.045274849},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E71:$BZ71)","v":0},31238558.898695558,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E71:$BZ71)","v":35980885.766811416},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E71:$BZ71)","v":15146250.377707316},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E71:$BZ71)","v":3440518.5220205053},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E71:$BZ71)","v":0},54567654.666539237,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E71:$BZ71)","v":13515893.208364891},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E71:$BZ71)","v":11202445.826581618},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E71:$BZ71)","v":556416.9958994668},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E71:$BZ71)","v":0},25274756.030845977,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E71:$BZ71)","v":2102888.4076577639},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E71:$BZ71)","v":2085434.6338269573},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E71:$BZ71)","v":46368.082991622228},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E71:$BZ71)","v":0},4234691.1244763434,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E71:$BZ71)","v":12764162.624512441},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E71:$BZ71)","v":36121241.824515723},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E71:$BZ71)","v":243432.43570601667},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E71:$BZ71)","v":0},49128836.884734184,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E71:$BZ71)","v":13171704.533267779},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E71:$BZ71)","v":1716849.7531700053},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E71:$BZ71)","v":54968709.127095483},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E71:$BZ71)","v":0},69857263.41353327,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E71:$BZ71)","v":3232065.4598475578},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E71:$BZ71)","v":2870360.3385112453},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E71:$BZ71)","v":86027.75986526061},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E71:$BZ71)","v":0},6188453.5582240643,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E71:$BZ71)","v":537106.36961982283},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E71:$BZ71)","v":143668.57025146819},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E71:$BZ71)","v":212956.17756754672},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E71:$BZ71)","v":0},893731.11743883777,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E71:$BZ71)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B73","v":"General Plant"},null,{"$f":"(ROUND((SUM(E73:FG73)/2-C73),1))","v":0}]
[{"$f":"ACCOUNTS!A74","v":389},{"$f":"ACCOUNTS!B74","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C74","v":7549078},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E74:$BZ74)","v":1597432.8230219525},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E74:$BZ74)","v":1562438.6284546014},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E74:$BZ74)","v":1501638.3786133784},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(E74:J74)","v":4661509.8300899323},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E74:$BZ74)","v":289468.51742177573},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E74:$BZ74)","v":378242.96430933208},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E74:$BZ74)","v":232053.15799249546},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(M74:R74)","v":899764.63972360326},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E74:$BZ74)","v":267065.33734867693},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E74:$BZ74)","v":426744.56857871101},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E74:$BZ74)","v":67137.358419245837},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(U74:Z74)","v":760947.2643466338},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E74:$BZ74)","v":141182.45731723739},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E74:$BZ74)","v":289115.03602914128},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E74:$BZ74)","v":16839.513704318651},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(AC74:AH74)","v":447137.00705069734},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E74:$BZ74)","v":101308.09202607282},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E74:$BZ74)","v":183295.82860155829},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E74:$BZ74)","v":15405.330460915889},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(AK74:AP74)","v":300009.251088547},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E74:$BZ74)","v":987.19583577528829},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E74:$BZ74)","v":644.04407084006516},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E74:$BZ74)","v":27.853128149705626},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(AS74:AX74)","v":1659.093034765059},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E74:$BZ74)","v":20655.304322960226},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E74:$BZ74)","v":20649.642662785747},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E74:$BZ74)","v":4688.4794841927078},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(BA74:BF74)","v":45993.426469938684},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E74:$BZ74)","v":45525.252849480727},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E74:$BZ74)","v":107445.22046752658},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E74:$BZ74)","v":16730.137592207811},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(BI74:BN74)","v":169700.61090921512},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E74:$BZ74)","v":22250.138562750384},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E74:$BZ74)","v":79468.464576826911},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E74:$BZ74)","v":6170.1200586673986},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(BQ74:BV74)","v":107888.72319824468},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E74:$BZ74)","v":1869.3026216539752},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E74:$BZ74)","v":2408.2557018599696},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E74:$BZ74)","v":338.65548132346106},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(BY74:CD74)","v":4616.2138048374054},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E74:$BZ74)","v":12645.229796356885},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E74:$BZ74)","v":41712.737081823536},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E74:$BZ74)","v":2301.0803901775221},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(CG74:CL74)","v":56659.047268357943},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E74:$BZ74)","v":12862.20478450118},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E74:$BZ74)","v":12179.073740288492},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E74:$BZ74)","v":59314.781734419659},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(CO74:CT74)","v":84356.060259209335},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E74:$BZ74)","v":2878.9708633978989},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E74:$BZ74)","v":3314.6863198139449},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E74:$BZ74)","v":671.41216720894749},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(CW74:DB74)","v":6865.069350420792},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E74:$BZ74)","v":706.23552943880372},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E74:$BZ74)","v":1019.1632133351773},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E74:$BZ74)","v":246.36466282333407},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(DE74:DJ74)","v":1971.7634055973151},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(DM74:DR74)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(DU74:DZ74)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(EC74:EH74)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(EK74:EP74)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(ES74:EX74)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E74:$BZ74)","v":0},{"$f":"SUM(FA74:FF74)","v":0}]
[{"$f":"ACCOUNTS!A75","v":390},{"$f":"ACCOUNTS!B75","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C75","v":136331046},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E75:$BZ75)","v":28848514.703029387},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E75:$BZ75)","v":28216544.130027685},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E75:$BZ75)","v":27118534.325662803},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E75:$BZ75)","v":0},84183593.158719882,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E75:$BZ75)","v":5227598.0939897429},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E75:$BZ75)","v":6830802.2471660664},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E75:$BZ75)","v":4190717.0328244269},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E75:$BZ75)","v":0},16249117.373980235,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E75:$BZ75)","v":4823012.398479389},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E75:$BZ75)","v":7706707.1514103319},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E75:$BZ75)","v":1212453.5339246313},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E75:$BZ75)","v":0},13742173.083814353,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E75:$BZ75)","v":2549656.0087085236},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E75:$BZ75)","v":5221214.468333818},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E75:$BZ75)","v":304109.78896245296},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E75:$BZ75)","v":0},8074980.2660047943,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E75:$BZ75)","v":1829552.9804008864},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E75:$BZ75)","v":3310193.9125131778},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E75:$BZ75)","v":278209.44699635176},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E75:$BZ75)","v":0},5417956.3399104159,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E75:$BZ75)","v":17828.063360597051},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E75:$BZ75)","v":11630.983525103884},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E75:$BZ75)","v":503.00792958046168},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E75:$BZ75)","v":0},29962.054815281394,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E75:$BZ75)","v":373020.28721884836},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E75:$BZ75)","v":372918.04161300306},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E75:$BZ75)","v":84670.64616758925},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E75:$BZ75)","v":0},830608.97499944072,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E75:$BZ75)","v":822154.08827199659},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E75:$BZ75)","v":1940385.2091657426},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E75:$BZ75)","v":302134.53320652043},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E75:$BZ75)","v":0},3064673.8306442597,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E75:$BZ75)","v":401821.87333402783},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E75:$BZ75)","v":1435144.6494224539},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E75:$BZ75)","v":111428.03419751495},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E75:$BZ75)","v":0},1948394.5569539967,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E75:$BZ75)","v":33758.292297500258},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E75:$BZ75)","v":43491.406350554833},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E75:$BZ75)","v":6115.8801117780104},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E75:$BZ75)","v":0},83365.578759833093,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E75:$BZ75)","v":228363.96776503054},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E75:$BZ75)","v":753302.73152403394},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E75:$BZ75)","v":41555.895504456268},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E75:$BZ75)","v":0},1023222.5947935208,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E75:$BZ75)","v":232282.38364171761},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E75:$BZ75)","v":219945.51683326921},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E75:$BZ75)","v":1071183.2937896689},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E75:$BZ75)","v":0},1523411.1942646557,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E75:$BZ75)","v":51992.191524654889},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E75:$BZ75)","v":59860.906609009158},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E75:$BZ75)","v":12125.232121422341},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E75:$BZ75)","v":0},123978.33025508639,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E75:$BZ75)","v":12754.11758240621},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E75:$BZ75)","v":18405.371744563487},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E75:$BZ75)","v":4449.1727572747877},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E75:$BZ75)","v":0},35608.662084244483,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E75:$BZ75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E75:$BZ75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E75:$BZ75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E75:$BZ75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E75:$BZ75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E75:$BZ75)","v":0},0]
[{"$f":"ACCOUNTS!A76","v":391},{"$f":"ACCOUNTS!B76","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C76","v":60368671},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E76:$BZ76)","v":12774393.977332529},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E76:$BZ76)","v":12494551.456332425},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E76:$BZ76)","v":12008342.374987314},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E76:$BZ76)","v":0},37277287.808652267,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E76:$BZ76)","v":2314829.6643766221},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E76:$BZ76)","v":3024743.5607970692},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E76:$BZ76)","v":1855688.9661704351},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E76:$BZ76)","v":0},7195262.1913441261,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E76:$BZ76)","v":2135675.3084159801},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E76:$BZ76)","v":3412602.5008040899},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E76:$BZ76)","v":536885.84251222888},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E76:$BZ76)","v":0},6085163.6517322985,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E76:$BZ76)","v":1129011.6907993064},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E76:$BZ76)","v":2312002.9348214944},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E76:$BZ76)","v":134662.67835833775},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E76:$BZ76)","v":0},3575677.3039791388,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E76:$BZ76)","v":810143.28864527727},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E76:$BZ76)","v":1465785.0365991532},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E76:$BZ76)","v":123193.76303189734},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E76:$BZ76)","v":0},2399122.0882763276,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E76:$BZ76)","v":7894.4343431725574},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E76:$BZ76)","v":5150.3090340362878},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E76:$BZ76)","v":222.73664805032053},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E76:$BZ76)","v":0},13267.480025259165,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E76:$BZ76)","v":165176.89591731117},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E76:$BZ76)","v":165131.6206001947},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E76:$BZ76)","v":37492.959467564018},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E76:$BZ76)","v":0},367801.47598506988,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E76:$BZ76)","v":364057.57252238144},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E76:$BZ76)","v":859220.84325086826},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E76:$BZ76)","v":133788.01650860219},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E76:$BZ76)","v":0},1357066.4322818518,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E76:$BZ76)","v":177930.50947401664},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E76:$BZ76)","v":635495.56553974096},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E76:$BZ76)","v":49341.382861879662},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E76:$BZ76)","v":0},862767.45787563722,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E76:$BZ76)","v":14948.489731602491},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E76:$BZ76)","v":19258.404291154307},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E76:$BZ76)","v":2708.169306816365},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E76:$BZ76)","v":0},36915.06332957316,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E76:$BZ76)","v":101121.71543275428},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E76:$BZ76)","v":333569.5433802784},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E76:$BZ76)","v":18401.341861771525},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E76:$BZ76)","v":0},453092.60067480418,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E76:$BZ76)","v":102856.82688272363},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E76:$BZ76)","v":97393.946083510513},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E76:$BZ76)","v":474330.04983681312},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E76:$BZ76)","v":0},674580.82280304725,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E76:$BZ76)","v":23022.632018248281},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E76:$BZ76)","v":26506.973157390719},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E76:$BZ76)","v":5369.1669668314389},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E76:$BZ76)","v":0},54898.772142470436,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E76:$BZ76)","v":5647.6433711775071},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E76:$BZ76)","v":8150.0719321133156},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E76:$BZ76)","v":1970.1355948379105},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E76:$BZ76)","v":0},15767.850898128734,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E76:$BZ76)","v":0},0]
[{"$f":"ACCOUNTS!A77","v":392},{"$f":"ACCOUNTS!B77","v":"Transportation Equip"},{"$f":"ACCOUNTS!C77","v":12487124},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E77:$BZ77)","v":2642354.7011628677},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E77:$BZ77)","v":2584469.9042588426},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E77:$BZ77)","v":2483898.6478751716},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E77:$BZ77)","v":0},7710723.2532968819,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E77:$BZ77)","v":478817.31665004301},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E77:$BZ77)","v":625661.41156022029},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E77:$BZ77)","v":383845.09451934142},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E77:$BZ77)","v":0},1488323.8227296048,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E77:$BZ77)","v":441759.64052494359},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E77:$BZ77)","v":705889.16211607144},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E77:$BZ77)","v":111053.63060410378},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E77:$BZ77)","v":0},1258702.4332451187,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E77:$BZ77)","v":233533.53232607356},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E77:$BZ77)","v":478232.6139907887},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E77:$BZ77)","v":27854.672547498685},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E77:$BZ77)","v":0},739620.81886436092,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E77:$BZ77)","v":167576.3195628635},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E77:$BZ77)","v":303194.34246545139},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E77:$BZ77)","v":25482.353172987991},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E77:$BZ77)","v":0},496253.01520130289,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E77:$BZ77)","v":1632.9460118983616},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E77:$BZ77)","v":1065.3298553869333},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E77:$BZ77)","v":46.072575352018447},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E77:$BZ77)","v":0},2744.3484426373134,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E77:$BZ77)","v":34166.469910436797},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E77:$BZ77)","v":34157.104812785859},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E77:$BZ77)","v":7755.3344515145272},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E77:$BZ77)","v":0},76078.909174737186,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E77:$BZ77)","v":75304.491152802904},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E77:$BZ77)","v":177727.90149808259},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E77:$BZ77)","v":27673.750708491869},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E77:$BZ77)","v":0},280706.1433593774,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E77:$BZ77)","v":36804.526228268638},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E77:$BZ77)","v":131450.8303213247},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E77:$BZ77)","v":10206.154217437821},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E77:$BZ77)","v":0},178461.51076703114,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E77:$BZ77)","v":3092.0615246150946},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E77:$BZ77)","v":3983.5576705966573},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E77:$BZ77)","v":560.1787381936897},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E77:$BZ77)","v":0},7635.7979334054417,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E77:$BZ77)","v":20916.799703964272},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E77:$BZ77)","v":68998.110805071658},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E77:$BZ77)","v":3806.2762321590922},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E77:$BZ77)","v":0},93721.186741195008,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E77:$BZ77)","v":21275.703610091128},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E77:$BZ77)","v":20145.718987156604},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E77:$BZ77)","v":98114.105398120591},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E77:$BZ77)","v":0},139535.52799536832,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E77:$BZ77)","v":4762.1797209721008},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E77:$BZ77)","v":5482.9078592935975},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E77:$BZ77)","v":1110.6001272005483},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E77:$BZ77)","v":0},11355.687707466248,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E77:$BZ77)","v":1168.2023459431725},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E77:$BZ77)","v":1685.8240729735226},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E77:$BZ77)","v":407.51812259631737},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E77:$BZ77)","v":0},3261.5445415130125,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E77:$BZ77)","v":0},0]
[{"$f":"ACCOUNTS!A78","v":393},{"$f":"ACCOUNTS!B78","v":"Stores Equip"},{"$f":"ACCOUNTS!C78","v":618669},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E78:$BZ78)","v":160619.86807635566},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E78:$BZ78)","v":150444.47376839514},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E78:$BZ78)","v":45591.257538013859},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E78:$BZ78)","v":0},356655.59938276466,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E78:$BZ78)","v":29126.706739260881},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E78:$BZ78)","v":36420.351293029227},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E78:$BZ78)","v":9014.5134850704981},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E78:$BZ78)","v":0},74561.5715173606,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E78:$BZ78)","v":26829.419688103437},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E78:$BZ78)","v":41090.485657568628},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E78:$BZ78)","v":4135.1104130438516},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E78:$BZ78)","v":0},72055.015758715919,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E78:$BZ78)","v":14134.828119758877},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E78:$BZ78)","v":27838.379480515126},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E78:$BZ78)","v":860.24328109305009},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E78:$BZ78)","v":0},42833.450881367055,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E78:$BZ78)","v":10182.392750562092},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E78:$BZ78)","v":17649.233688735982},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E78:$BZ78)","v":1068.8049791306014},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E78:$BZ78)","v":0},28900.431418428674,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E78:$BZ78)","v":100.91130465236614},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E78:$BZ78)","v":62.013873413399153},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E78:$BZ78)","v":2.0087035321137927},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E78:$BZ78)","v":0},164.93388159787909,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E78:$BZ78)","v":2111.4758900889715},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E78:$BZ78)","v":1988.3178560305744},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E78:$BZ78)","v":342.87721608118778},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E78:$BZ78)","v":0},4442.6709622007338,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E78:$BZ78)","v":4552.4273240671291},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E78:$BZ78)","v":10345.711734069508},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E78:$BZ78)","v":298.0921902134358},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E78:$BZ78)","v":0},15196.231248350072,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E78:$BZ78)","v":2201.7031814608708},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E78:$BZ78)","v":7651.8790029329211},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E78:$BZ78)","v":48.208884770731032},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E78:$BZ78)","v":0},9901.7910691645229,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E78:$BZ78)","v":190.32891260147971},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E78:$BZ78)","v":240.5879210990488},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E78:$BZ78)","v":4.0174070642275854},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E78:$BZ78)","v":0},434.93424076475611,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E78:$BZ78)","v":1276.6999096050592},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E78:$BZ78)","v":4167.1574534698875},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E78:$BZ78)","v":21.091387087194821},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E78:$BZ78)","v":0},5464.9487501621416,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E78:$BZ78)","v":1303.376556135046},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E78:$BZ78)","v":1172.7016386278633},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E78:$BZ78)","v":4762.5794751653748},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E78:$BZ78)","v":0},7238.6576699282841,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E78:$BZ78)","v":293.0821787402503},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E78:$BZ78)","v":331.14153541236533},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E78:$BZ78)","v":7.4535867757314183},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E78:$BZ78)","v":0},631.67730092834711,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E78:$BZ78)","v":70.501606983544491},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E78:$BZ78)","v":98.133437385616034},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E78:$BZ78)","v":18.450873897144803},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E78:$BZ78)","v":0},187.08591826630533,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E78:$BZ78)","v":0},0]
[{"$f":"ACCOUNTS!A79","v":394},{"$f":"ACCOUNTS!B79","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C79","v":6254753},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E79:$BZ79)","v":1578238.5772269359},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E79:$BZ79)","v":1575273.5685682632},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E79:$BZ79)","v":437084.51847306819},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E79:$BZ79)","v":0},3590596.6642682673,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E79:$BZ79)","v":285890.59200468753},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E79:$BZ79)","v":381350.11086018651},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E79:$BZ79)","v":86422.364695814133},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E79:$BZ79)","v":0},753663.06756068813,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E79:$BZ79)","v":263968.73591356236},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E79:$BZ79)","v":430250.14049800986},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E79:$BZ79)","v":39643.406243208876},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E79:$BZ79)","v":0},733862.28265478113,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E79:$BZ79)","v":139775.18572016986},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E79:$BZ79)","v":291490.02478442033},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E79:$BZ79)","v":8247.1737037027597},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E79:$BZ79)","v":0},439512.38420829293,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E79:$BZ79)","v":100109.84191373541},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E79:$BZ79)","v":184801.54597204598},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E79:$BZ79)","v":10246.659883320866},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E79:$BZ79)","v":0},295158.04776910221,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E79:$BZ79)","v":967.4992169491403},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E79:$BZ79)","v":649.33468957493835},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E79:$BZ79)","v":19.257490657217712},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E79:$BZ79)","v":0},1636.0913971812963,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E79:$BZ79)","v":20242.771805921897},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E79:$BZ79)","v":20819.272958733771},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E79:$BZ79)","v":3287.1723874094509},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E79:$BZ79)","v":0},44349.217152065125,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E79:$BZ79)","v":45097.323556997333},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E79:$BZ79)","v":108327.84903615327},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E79:$BZ79)","v":2857.8172319854343},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E79:$BZ79)","v":0},156282.98982513603,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E79:$BZ79)","v":22151.451197688817},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E79:$BZ79)","v":80121.272927307262},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E79:$BZ79)","v":462.17977577322517},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E79:$BZ79)","v":0},102734.90390076931,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E79:$BZ79)","v":1835.5744154205681},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E79:$BZ79)","v":2386.7223615313751},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E79:$BZ79)","v":38.514981314435424},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E79:$BZ79)","v":0},4260.811758266379,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E79:$BZ79)","v":12468.417310418583},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E79:$BZ79)","v":41339.763994735491},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E79:$BZ79)","v":202.20365190078599},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E79:$BZ79)","v":0},54010.384957054863,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E79:$BZ79)","v":12659.707801345936},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E79:$BZ79)","v":12279.120986464868},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E79:$BZ79)","v":45658.967727676791},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E79:$BZ79)","v":0},70597.7965154876,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E79:$BZ79)","v":2827.2589806202309},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E79:$BZ79)","v":3285.048159484058},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E79:$BZ79)","v":71.457721561012278},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E79:$BZ79)","v":0},6183.7648616653014,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E79:$BZ79)","v":700.16886747236356},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E79:$BZ79)","v":1027.5353174108059},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E79:$BZ79)","v":176.88898635920728},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E79:$BZ79)","v":0},1904.5931712423769,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E79:$BZ79)","v":0},0]
[{"$f":"ACCOUNTS!A80","v":395},{"$f":"ACCOUNTS!B80","v":"Lab Equip"},{"$f":"ACCOUNTS!C80","v":10399480},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E80:$BZ80)","v":2624062.1362825958},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E80:$BZ80)","v":2619132.3575614071},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E80:$BZ80)","v":726719.61757247709},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E80:$BZ80)","v":0},5969914.1114164796,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E80:$BZ80)","v":475336.67496396869},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E80:$BZ80)","v":634052.67176630197},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E80:$BZ80)","v":143690.35087505856},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E80:$BZ80)","v":0},1253079.6976053291,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E80:$BZ80)","v":438888.2486260247},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E80:$BZ80)","v":715356.42272464535},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E80:$BZ80)","v":65913.203983934422},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E80:$BZ80)","v":0},1220157.8753346044,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E80:$BZ80)","v":232397.54605708522},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E80:$BZ80)","v":484646.58523607306},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E80:$BZ80)","v":13712.183037153151},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E80:$BZ80)","v":0},730756.31433031138,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E80:$BZ80)","v":166447.86753130829},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E80:$BZ80)","v":307260.73136786901},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E80:$BZ80)","v":17036.633504695979},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E80:$BZ80)","v":0},490745.23240387323,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E80:$BZ80)","v":1608.6148816233424},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E80:$BZ80)","v":1079.6178710079807},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E80:$BZ80)","v":32.018512791779706},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E80:$BZ80)","v":0},2720.2512654231027,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E80:$BZ80)","v":33656.692844665275},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E80:$BZ80)","v":34615.213861985067},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E80:$BZ80)","v":5465.4250134924341},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E80:$BZ80)","v":0},73737.331720142771,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E80:$BZ80)","v":74981.172619370045},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E80:$BZ80)","v":180111.55668249333},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E80:$BZ80)","v":4751.5566398365991},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E80:$BZ80)","v":0},259844.28594169999,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E80:$BZ80)","v":36830.163189712039},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E80:$BZ80)","v":133213.82561103106},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E80:$BZ80)","v":768.444307002713},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E80:$BZ80)","v":0},170812.4331077458,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E80:$BZ80)","v":3051.9221816877321},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E80:$BZ80)","v":3968.2896293903696},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E80:$BZ80)","v":64.037025583559412},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E80:$BZ80)","v":0},7084.2488366616608,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E80:$BZ80)","v":20730.643792225183},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E80:$BZ80)","v":68733.657247212133},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E80:$BZ80)","v":336.1943843136869},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E80:$BZ80)","v":0},89800.495423750996,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E80:$BZ80)","v":21048.693383406353},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E80:$BZ80)","v":20415.909807521046},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E80:$BZ80)","v":75914.991639896922},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E80:$BZ80)","v":0},117379.59483082432,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E80:$BZ80)","v":4700.7488902887899},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E80:$BZ80)","v":5461.8931608636294},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E80:$BZ80)","v":118.80935125964463},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E80:$BZ80)","v":0},10281.451402412064,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E80:$BZ80)","v":1164.1374381852479},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E80:$BZ80)","v":1708.4340473088751},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E80:$BZ80)","v":294.10489524731815},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E80:$BZ80)","v":0},3166.6763807414409,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E80:$BZ80)","v":0},0]
[{"$f":"ACCOUNTS!A81","v":396},{"$f":"ACCOUNTS!B81","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C81","v":5795732},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E81:$BZ81)","v":1462415.5143566215},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E81:$BZ81)","v":1459668.1004198373},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E81:$BZ81)","v":405007.95641633694},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E81:$BZ81)","v":0},3327091.5711927954,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E81:$BZ81)","v":264909.78182200191},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E81:$BZ81)","v":353363.76044200792},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E81:$BZ81)","v":80080.039065203731},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E81:$BZ81)","v":0},698353.58132921357,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E81:$BZ81)","v":244596.71704602605},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E81:$BZ81)","v":398675.13669825357},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E81:$BZ81)","v":36734.073776017285},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E81:$BZ81)","v":0},680005.92752029689,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E81:$BZ81)","v":129517.42725641307},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E81:$BZ81)","v":270098.28594732005},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E81:$BZ81)","v":7641.9338292189314},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E81:$BZ81)","v":0},407257.64703295199,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E81:$BZ81)","v":92763.025861193484},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E81:$BZ81)","v":171239.41323336953},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E81:$BZ81)","v":9494.6826163845326},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E81:$BZ81)","v":0},273497.12171094754,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E81:$BZ81)","v":896.49681956219126},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E81:$BZ81)","v":601.68160742391206},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E81:$BZ81)","v":17.844230594195764},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E81:$BZ81)","v":0},1516.022657580299,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E81:$BZ81)","v":18757.204373103035},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E81:$BZ81)","v":19291.397518601931},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E81:$BZ81)","v":3045.9348586947162},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E81:$BZ81)","v":0},41094.536750399682,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E81:$BZ81)","v":41787.741458958219},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E81:$BZ81)","v":100377.93357307676},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E81:$BZ81)","v":2648.0890263083779},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E81:$BZ81)","v":0},144813.76405834337,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E81:$BZ81)","v":20525.81046012263},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E81:$BZ81)","v":74241.368985398542},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E81:$BZ81)","v":428.26153426069834},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E81:$BZ81)","v":0},95195.440979781881,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E81:$BZ81)","v":1700.8661057973477},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E81:$BZ81)","v":2211.5666543255916},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E81:$BZ81)","v":35.688461188391528},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E81:$BZ81)","v":0},3948.1212213113308,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E81:$BZ81)","v":11553.390708689363},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E81:$BZ81)","v":38305.939987835867},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E81:$BZ81)","v":187.3644212390555},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E81:$BZ81)","v":0},50046.695117764284,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E81:$BZ81)","v":11730.642859104155},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E81:$BZ81)","v":11377.986378219251},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E81:$BZ81)","v":42308.167939847292},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E81:$BZ81)","v":0},65416.797177170694,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E81:$BZ81)","v":2619.7733701503566},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E81:$BZ81)","v":3043.96652265291},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E81:$BZ81)","v":66.213614430217916},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E81:$BZ81)","v":0},5729.9535072334847,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E81:$BZ81)","v":648.78518953719447},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E81:$BZ81)","v":952.12701768526506},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E81:$BZ81)","v":163.9075369866118},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E81:$BZ81)","v":0},1764.8197442090714,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E81:$BZ81)","v":0},0]
[{"$f":"ACCOUNTS!A82","v":397},{"$f":"ACCOUNTS!B82","v":"Communication Equip"},{"$f":"ACCOUNTS!C82","v":58817546},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E82:$BZ82)","v":12446166.081474261},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E82:$BZ82)","v":12173513.891538201},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E82:$BZ82)","v":11699797.565935574},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E82:$BZ82)","v":0},36319477.538948037,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E82:$BZ82)","v":2255351.956756453},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E82:$BZ82)","v":2947025.1800869596},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E82:$BZ82)","v":1808008.5137110609},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E82:$BZ82)","v":0},7010385.6505544744,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E82:$BZ82)","v":2080800.8295200183},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E82:$BZ82)","v":3324918.3930313727},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E82:$BZ82)","v":523090.98768650671},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E82:$BZ82)","v":0},5928810.210237897,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E82:$BZ82)","v":1100002.6331228323},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E82:$BZ82)","v":2252597.857769608},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E82:$BZ82)","v":131202.62791315612},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E82:$BZ82)","v":0},3483803.1188055961,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E82:$BZ82)","v":789327.30101818661},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E82:$BZ82)","v":1428122.8555831944},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E82:$BZ82)","v":120028.39724667324},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E82:$BZ82)","v":0},2337478.5538480543,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E82:$BZ82)","v":7691.5931298791002},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E82:$BZ82)","v":5017.9759386063824},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E82:$BZ82)","v":217.01360698474775},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E82:$BZ82)","v":0},12926.58267547023,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E82:$BZ82)","v":160932.80691492552},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E82:$BZ82)","v":160888.69491108228},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E82:$BZ82)","v":36529.607686072508},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E82:$BZ82)","v":0},358351.10951208032,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E82:$BZ82)","v":354703.40267195064},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E82:$BZ82)","v":837143.8468815512},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E82:$BZ82)","v":130350.43980417374},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E82:$BZ82)","v":0},1322197.6893576756,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E82:$BZ82)","v":173358.72651215745},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E82:$BZ82)","v":619167.01228903548},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E82:$BZ82)","v":48073.595262387316},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E82:$BZ82)","v":0},840599.33406358026,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E82:$BZ82)","v":14564.400174041555},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E82:$BZ82)","v":18763.574905956866},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E82:$BZ82)","v":2638.5850498424861},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E82:$BZ82)","v":0},35966.560129840902,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E82:$BZ82)","v":98523.473360295349},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E82:$BZ82)","v":324998.73919650342},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E82:$BZ82)","v":17928.534014215293},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E82:$BZ82)","v":0},441450.74657101405,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E82:$BZ82)","v":100214.00250120852},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E82:$BZ82)","v":94891.486080394243},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E82:$BZ82)","v":462142.51636348013},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E82:$BZ82)","v":0},657248.00494508282,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E82:$BZ82)","v":22431.083794678721},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E82:$BZ82)","v":25825.897558778361},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E82:$BZ82)","v":5231.2104908403335},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E82:$BZ82)","v":0},53488.19184429742,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E82:$BZ82)","v":5502.531665403535},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E82:$BZ82)","v":7940.6623142388526},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E82:$BZ82)","v":1919.5145272556383},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E82:$BZ82)","v":0},15362.708506898025,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E82:$BZ82)","v":0},0]
[{"$f":"ACCOUNTS!A83","v":398},{"$f":"ACCOUNTS!B83","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C83","v":815052},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E83:$BZ83)","v":172470.17679108476},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E83:$BZ83)","v":168691.95536185737},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E83:$BZ83)","v":162127.52918509932},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E83:$BZ83)","v":0},503289.66133804142,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E83:$BZ83)","v":31253.074092180937},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E83:$BZ83)","v":40837.792978990256},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E83:$BZ83)","v":25054.104690413762},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E83:$BZ83)","v":0},97144.971761584951,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E83:$BZ83)","v":28834.267884993878},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E83:$BZ83)","v":46074.370156092642},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E83:$BZ83)","v":7248.62536250429},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E83:$BZ83)","v":0},82157.263403590812,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E83:$BZ83)","v":15243.059377758313},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E83:$BZ83)","v":31214.909734092522},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E83:$BZ83)","v":1818.1133277113211},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E83:$BZ83)","v":0},48276.082439562153,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E83:$BZ83)","v":10937.940106332811},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E83:$BZ83)","v":19789.917615549512},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E83:$BZ83)","v":1663.2687333248402},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E83:$BZ83)","v":0},32391.126455207163,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E83:$BZ83)","v":106.58466376163025},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E83:$BZ83)","v":69.535565538776638},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E83:$BZ83)","v":3.007221253333701},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E83:$BZ83)","v":0},179.1274505537406,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E83:$BZ83)","v":2230.093145022131},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E83:$BZ83)","v":2229.4818720364065},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E83:$BZ83)","v":506.20149646754675},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E83:$BZ83)","v":0},4965.7765135260843,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E83:$BZ83)","v":4915.2291691084611},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E83:$BZ83)","v":11600.548018247853},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E83:$BZ83)","v":1806.3043069371072},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E83:$BZ83)","v":0},18322.081494293423,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E83:$BZ83)","v":2402.2827603379942},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E83:$BZ83)","v":8579.9790372111565},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E83:$BZ83)","v":666.16992089060147},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E83:$BZ83)","v":0},11648.431718439751,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E83:$BZ83)","v":201.82316839014192},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E83:$BZ83)","v":260.01236526001878},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E83:$BZ83)","v":36.563647555853791},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E83:$BZ83)","v":0},498.39918120601448,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E83:$BZ83)","v":1365.268690558009},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E83:$BZ83)","v":4503.6029279356289},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E83:$BZ83)","v":248.44095850843897},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E83:$BZ83)","v":0},6117.312577002077,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E83:$BZ83)","v":1388.6948490951154},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E83:$BZ83)","v":1314.939176700733},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E83:$BZ83)","v":6404.0445047994217},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E83:$BZ83)","v":0},9107.678530595269,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E83:$BZ83)","v":310.83411247760114},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E83:$BZ83)","v":357.87704330740723},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E83:$BZ83)","v":72.490419321139242},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E83:$BZ83)","v":0},741.20157510614763,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E83:$BZ83)","v":76.250196479643705},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E83:$BZ83)","v":110.03608856012123},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E83:$BZ83)","v":26.59927625115068},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E83:$BZ83)","v":0},212.88556129091563,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E83:$BZ83)","v":0},0]
[{"$f":"ACCOUNTS!A84","v":399},{"$f":"ACCOUNTS!B84","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C84","v":41998},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E84:$BZ84)","v":8887.0433848048706},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E84:$BZ84)","v":8692.3591884778962},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E84:$BZ84)","v":8354.107432060533},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E84:$BZ84)","v":0},25933.510005343298,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E84:$BZ84)","v":1610.4084226815162},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E84:$BZ84)","v":2104.2898238782714},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E84:$BZ84)","v":1290.9879232098042},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E84:$BZ84)","v":0},5005.6861697695913,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E84:$BZ84)","v":1485.7721748231681},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E84:$BZ84)","v":2374.1201761551151},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E84:$BZ84)","v":373.50717251715849},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E84:$BZ84)","v":0},4233.3995234954418,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E84:$BZ84)","v":785.44437379098952},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E84:$BZ84)","v":1608.4418896124635},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E84:$BZ84)","v":93.68374476379428},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E84:$BZ84)","v":0},2487.5700081672476,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E84:$BZ84)","v":563.61018509955863},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E84:$BZ84)","v":1019.7348881026589},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E84:$BZ84)","v":85.704912400897896},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E84:$BZ84)","v":0},1669.0499856031154,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E84:$BZ84)","v":5.4920946254483729},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E84:$BZ84)","v":3.5830286674930445},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E84:$BZ84)","v":0.15495609874892496},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E84:$BZ84)","v":0},9.2300793916903423,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E84:$BZ84)","v":114.91224106515837},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E84:$BZ84)","v":114.88074339034193},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E84:$BZ84)","v":26.083551047839933},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E84:$BZ84)","v":0},255.87653550334022,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E84:$BZ84)","v":253.27193190645153},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E84:$BZ84)","v":597.75304602696929},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E84:$BZ84)","v":93.075249533458745},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E84:$BZ84)","v":0},944.10022746687957,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E84:$BZ84)","v":123.78482767808075},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E84:$BZ84)","v":442.10916555605553},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E84:$BZ84)","v":34.32640412828075},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E84:$BZ84)","v":0},600.22039736241697,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E84:$BZ84)","v":10.399544355512505},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E84:$BZ84)","v":13.397917330661441},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E84:$BZ84)","v":1.8840516556621507},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E84:$BZ84)","v":0},25.681513341836098,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E84:$BZ84)","v":70.349565998310851},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E84:$BZ84)","v":232.06165467656115},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E84:$BZ84)","v":12.801665875842794},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E84:$BZ84)","v":0},315.21288655071476,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E84:$BZ84)","v":71.556669111046489},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E84:$BZ84)","v":67.756186774681098},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E84:$BZ84)","v":329.98760951763342},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E84:$BZ84)","v":0},469.30046540336099,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E84:$BZ84)","v":16.016660355209599},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E84:$BZ84)","v":18.440688526406277},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E84:$BZ84)","v":3.7352863751628185},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E84:$BZ84)","v":0},38.192635256778686,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E84:$BZ84)","v":3.9290201750956713},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E84:$BZ84)","v":5.6699396447686423},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E84:$BZ84)","v":1.3706075244227682},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E84:$BZ84)","v":0},10.969567344287082,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E84:$BZ84)","v":0},0]
[{"$f":"ACCOUNTS!A85","v":"~"},{"$f":"ACCOUNTS!B85","v":"~"},{"$f":"ACCOUNTS!C85","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E85:$BZ85)","v":0},0]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E86:$BZ86)","v":0},0]
[null,{"$f":"ACCOUNTS!B87","v":"Sub-total"},{"$f":"ACCOUNTS!C87","v":299479149},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E87:$BZ87)","v":64315555.602139413},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E87:$BZ87)","v":63013420.825479992},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E87:$BZ87)","v":56597096.279691294},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E87:$BZ87)","v":0},183926072.70731068,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E87:$BZ87)","v":11654192.787239419},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E87:$BZ87)","v":15254604.341084041},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E87:$BZ87)","v":8815865.1259525307},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E87:$BZ87)","v":0},35724662.254275993,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E87:$BZ87)","v":10752916.675622543},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E87:$BZ87)","v":17210682.451851301},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E87:$BZ87)","v":2604669.2800979423},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E87:$BZ87)","v":0},30568268.407571789,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E87:$BZ87)","v":5685239.8131789509},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E87:$BZ87)","v":11660059.538016882},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E87:$BZ87)","v":647042.61240940704},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E87:$BZ87)","v":0},17992341.96360524,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E87:$BZ87)","v":4078912.6600015191},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E87:$BZ87)","v":7392352.5525282063},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E87:$BZ87)","v":601915.04553808388},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E87:$BZ87)","v":0},12073180.258067811,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E87:$BZ87)","v":39719.831662496479},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E87:$BZ87)","v":25974.40905960005},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E87:$BZ87)","v":1090.9750030446435},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E87:$BZ87)","v":0},66785.21572514117,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E87:$BZ87)","v":831064.91458434868},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E87:$BZ87)","v":832803.66941062966},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E87:$BZ87)","v":183810.72178012616},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E87:$BZ87)","v":0},1847679.3057751046,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E87:$BZ87)","v":1833331.9735290196},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E87:$BZ87)","v":4333284.3733538389},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E87:$BZ87)","v":623131.81246481044},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E87:$BZ87)","v":0},6789748.1593476683,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E87:$BZ87)","v":896400.9697282213},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E87:$BZ87)","v":3204976.9568788186},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E87:$BZ87)","v":227626.8774247134},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E87:$BZ87)","v":0},4329004.804031753,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E87:$BZ87)","v":75223.460677666168},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E87:$BZ87)","v":96985.775769059692},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E87:$BZ87)","v":12542.174262316141},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E87:$BZ87)","v":0},184751.41070904199,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E87:$BZ87)","v":509035.95603589574},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E87:$BZ87)","v":1679864.0452535765},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E87:$BZ87)","v":85001.224471704685},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E87:$BZ87)","v":0},2273901.2257611766,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E87:$BZ87)","v":517693.79353843984},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E87:$BZ87)","v":491184.15589892748},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E87:$BZ87)","v":2340463.486019406},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E87:$BZ87)","v":0},3349341.4354567733,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E87:$BZ87)","v":115854.77211458431},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E87:$BZ87)","v":133489.73861453257},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E87:$BZ87)","v":24847.781853226516},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E87:$BZ87)","v":0},274192.29258234339,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E87:$BZ87)","v":28442.502813202322},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E87:$BZ87)","v":41103.0291252198},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E87:$BZ87)","v":9674.0278410538431},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E87:$BZ87)","v":0},79219.559779475967,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E87:$BZ87)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B89","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C87,C71,C39,C28,C13)","v":7629582517.4841633},0,{"$f":"SUM(E87,E71,E39,E28,E13)","v":1953814738.6738341},1850013434.5984278,608648086.74265444,0,0,0,4412476260.0149155,null,{"$f":"SUM(M87,M71,M39,M28,M13)","v":354240631.0720188},447860512.90009457,116885446.21711929,0,0,0,918986590.18923259,null,{"$f":"SUM(U87,U71,U39,U28,U13)","v":326429717.4426381},505289085.04611057,51520730.284082308,0,0,0,883239532.77283084,null,{"$f":"SUM(AC87,AC71,AC39,AC28,AC13)","v":172121439.73212862},342328134.40317553,10871276.917149685,0,0,0,525320851.05245382,null,{"$f":"SUM(AK87,AK71,AK39,AK28,AK13)","v":123872827.71874641},217032361.61930728,13212717.078464411,0,0,0,354117906.41651809,null,{"$f":"SUM(AS87,AS71,AS39,AS28,AS13)","v":1222565.9075549173},762583.67005818209,24773.230352353432,0,0,0,2009922.8079654528,null,{"$f":"SUM(BA87,BA71,BA39,BA28,BA13)","v":25580804.868745483},24450314.815626372,4225169.3227567058,0,0,0,54256289.007128567,null,{"$f":"SUM(BI87,BI71,BI39,BI28,BI13)","v":55451810.65254131},127221061.82495078,4348214.9676425233,0,0,0,187021087.44513461,null,{"$f":"SUM(BQ87,BQ71,BQ39,BQ28,BQ13)","v":26888359.506687287},94095041.185363799,887993.8845021798,0,0,0,{"$f":"SUM(BW87,BW71,BW39,BW28,BW13)","v":121871394.57655327},null,{"$f":"SUM(BY87,BY71,BY39,BY28,BY13)","v":2306312.6593812783},2918092.2377038738,64637.872417465769,0,0,0,5289042.7695026184,null,{"$f":"SUM(CG87,CG71,CG39,CG28,CG13)","v":15476903.410199389},50543476.009562626,367251.03681594273,0,0,0,66387630.456577964,null,{"$f":"SUM(CO87,CO71,CO39,CO28,CO13)","v":15824314.966298966},14420694.438913325,58377988.423821971,0,0,0,88622997.829034254,null,{"$f":"SUM(CW87,CW71,CW39,CW28,CW13)","v":3551455.9940968738},4016417.5310793947,122222.73951258631,0,0,0,7690096.264688855,null,{"$f":"SUM(DE87,DE71,DE39,DE28,DE13)","v":859122.44721767295},1206745.4057913842,227048.02861819245,0,0,0,2292915.8816272495,null,{"$f":"SUM(DM87,DM71,DM39,DM28,DM13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DU87,DU71,DU39,DU28,DU13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EC87,EC71,EC39,EC28,EC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EK87,EK71,EK39,EK28,EK13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(ES87,ES71,ES39,ES28,ES13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FA87,FA71,FA39,FA28,FA13)","v":0},0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A91","v":"Accumulated Reserve for Depreciation"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B93","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A94","v":111},{"$f":"ACCOUNTS!B94","v":"Accum Amortization - Production"},{"$f":"ACCOUNTS!C94","v":-3373943},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E94:$BZ94)","v":-401808.08288901765},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E94:$BZ94)","v":-1394851.5021478517},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(E94:J94)","v":-1796659.5850368694},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E94:$BZ94)","v":-69657.201004887422},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E94:$BZ94)","v":-337672.63387846923},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(M94:R94)","v":-407329.83488335664},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E94:$BZ94)","v":-70728.341909576731},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E94:$BZ94)","v":-380971.95734606578},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(U94:Z94)","v":-451700.29925564252},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E94:$BZ94)","v":-44652.584848672268},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E94:$BZ94)","v":-258104.56484787021},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(AC94:AH94)","v":-302757.14969654247},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E94:$BZ94)","v":-26084.178041741932},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E94:$BZ94)","v":-163635.52283343175},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(AK94:AP94)","v":-189719.70087517367},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E94:$BZ94)","v":-0.62862687433624154},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E94:$BZ94)","v":-574.96392069442811},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(AS94:AX94)","v":-575.5925475687643},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E94:$BZ94)","v":-18434.762532395991},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(BA94:BF94)","v":-18434.762532395991},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E94:$BZ94)","v":-15215.900396915513},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E94:$BZ94)","v":-95920.64893836643},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(BI94:BN94)","v":-111136.54933528195},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E94:$BZ94)","v":-10928.678210335558},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E94:$BZ94)","v":-70944.679150699289},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(BQ94:BV94)","v":-81873.357361034839},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(BY94:CD94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(CG94:CL94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E94:$BZ94)","v":-1719.4516580282047},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E94:$BZ94)","v":-10872.74661035076},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(CO94:CT94)","v":-12592.198268378965},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(CW94:DB94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E94:$BZ94)","v":-254.12241395042568},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E94:$BZ94)","v":-909.84779380453563},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(DE94:DJ94)","v":-1163.9702077549614},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(DM94:DR94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(DU94:DZ94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(EC94:EH94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(EK94:EP94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(ES94:EX94)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E94:$BZ94)","v":0},{"$f":"SUM(FA94:FF94)","v":0}]
[{"$f":"ACCOUNTS!A95","v":111.01},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - General"},{"$f":"ACCOUNTS!C95","v":-92452881},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E95:$BZ95)","v":-19854999.683244996},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E95:$BZ95)","v":-19453014.730521444},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E95:$BZ95)","v":-17472216.762883361},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E95:$BZ95)","v":0},-56780231.176649809,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E95:$BZ95)","v":-3597792.0416412866},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E95:$BZ95)","v":-4709283.1823437791},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E95:$BZ95)","v":-2721565.5317684226},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E95:$BZ95)","v":0},-11028640.755753487,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E95:$BZ95)","v":-3319557.068109096},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E95:$BZ95)","v":-5313148.4511123579},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E95:$BZ95)","v":-804093.30599924619},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E95:$BZ95)","v":0},-9436798.8252207004,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E95:$BZ95)","v":-1755103.1571292998},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E95:$BZ95)","v":-3599603.179456044},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E95:$BZ95)","v":-199749.97874398279},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E95:$BZ95)","v":0},-5554456.3153293263,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E95:$BZ95)","v":-1259210.2923483134},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E95:$BZ95)","v":-2282109.7666767337},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E95:$BZ95)","v":-185818.54617612154},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E95:$BZ95)","v":0},-3727138.6052011689,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E95:$BZ95)","v":-12261.998480678269},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E95:$BZ95)","v":-8018.6181837738795},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E95:$BZ95)","v":-336.79734454721961},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E95:$BZ95)","v":0},-20617.414008999367,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E95:$BZ95)","v":-256559.91713580699},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E95:$BZ95)","v":-257096.69204510903},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E95:$BZ95)","v":-56744.62093273185},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E95:$BZ95)","v":0},-570401.23011364788,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E95:$BZ95)","v":-565972.03293833882},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E95:$BZ95)","v":-1337737.9555357364},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E95:$BZ95)","v":-192368.42196691118},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E95:$BZ95)","v":0},-2096078.4104409865,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E95:$BZ95)","v":-276729.95752558339},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E95:$BZ95)","v":-989415.63775466615},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E95:$BZ95)","v":-70271.204794122808},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E95:$BZ95)","v":0},-1336416.8000743724,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E95:$BZ95)","v":-23222.40356853843},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E95:$BZ95)","v":-29940.696759057384},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E95:$BZ95)","v":-3871.9227980548908},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E95:$BZ95)","v":0},-57035.023125650703,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E95:$BZ95)","v":-157145.63376199495},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E95:$BZ95)","v":-518594.60396692785},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E95:$BZ95)","v":-26240.918999461981},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E95:$BZ95)","v":0},-701981.15672838478,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E95:$BZ95)","v":-159818.41423106211},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E95:$BZ95)","v":-151634.56442975602},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E95:$BZ95)","v":-722529.74165422563},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E95:$BZ95)","v":0},-1033982.7203150438,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E95:$BZ95)","v":-35765.787018420393},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E95:$BZ95)","v":-41209.917151362308},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E95:$BZ95)","v":-7670.8145674285706},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E95:$BZ95)","v":0},-84646.51873721127,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E95:$BZ95)","v":-8780.5489521113886},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E95:$BZ95)","v":-12689.008477359746},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E95:$BZ95)","v":-2986.4908717890012},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E95:$BZ95)","v":0},-24456.048301260133,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E95:$BZ95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E95:$BZ95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E95:$BZ95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E95:$BZ95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E95:$BZ95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E95:$BZ95)","v":0},0]
[{"$f":"ACCOUNTS!A96","v":"~"},{"$f":"ACCOUNTS!B96","v":"~"},{"$f":"ACCOUNTS!C96","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E96:$BZ96)","v":0},0]
[null,{"$f":"ACCOUNTS!B97","v":"Sub-total"},{"$f":"ACCOUNTS!C97","v":-95826824},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E97:$BZ97)","v":-20256807.766134016},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E97:$BZ97)","v":-20847866.232669294},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E97:$BZ97)","v":-17472216.762883361},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E97:$BZ97)","v":0},-58576890.761686668,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E97:$BZ97)","v":-3667449.2426461736},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E97:$BZ97)","v":-5046955.8162222486},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E97:$BZ97)","v":-2721565.5317684226},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E97:$BZ97)","v":0},-11435970.590636846,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E97:$BZ97)","v":-3390285.4100186722},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E97:$BZ97)","v":-5694120.4084584247},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E97:$BZ97)","v":-804093.30599924619},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E97:$BZ97)","v":0},-9888499.1244763434,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E97:$BZ97)","v":-1799755.741977972},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E97:$BZ97)","v":-3857707.7443039143},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E97:$BZ97)","v":-199749.97874398279},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E97:$BZ97)","v":0},-5857213.4650258692,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E97:$BZ97)","v":-1285294.4703900553},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E97:$BZ97)","v":-2445745.2895101663},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E97:$BZ97)","v":-185818.54617612154},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E97:$BZ97)","v":0},-3916858.3060763432,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E97:$BZ97)","v":-12262.627107552606},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E97:$BZ97)","v":-8593.5821044683071},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E97:$BZ97)","v":-336.79734454721961},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E97:$BZ97)","v":0},-21193.006556568133,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E97:$BZ97)","v":-256559.91713580699},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E97:$BZ97)","v":-275531.45457750506},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E97:$BZ97)","v":-56744.62093273185},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E97:$BZ97)","v":0},-588835.992646044,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E97:$BZ97)","v":-581187.93333525432},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E97:$BZ97)","v":-1433658.6044741031},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E97:$BZ97)","v":-192368.42196691118},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E97:$BZ97)","v":0},-2207214.9597762688,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E97:$BZ97)","v":-287658.63573591894},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E97:$BZ97)","v":-1060360.3169053656},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E97:$BZ97)","v":-70271.204794122808},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E97:$BZ97)","v":0},-1418290.1574354074,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E97:$BZ97)","v":-23222.40356853843},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E97:$BZ97)","v":-29940.696759057384},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E97:$BZ97)","v":-3871.9227980548908},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E97:$BZ97)","v":0},-57035.023125650703,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E97:$BZ97)","v":-157145.63376199495},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E97:$BZ97)","v":-518594.60396692785},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E97:$BZ97)","v":-26240.918999461981},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E97:$BZ97)","v":0},-701981.15672838478,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E97:$BZ97)","v":-161537.86588909032},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E97:$BZ97)","v":-162507.31104010681},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E97:$BZ97)","v":-722529.74165422563},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E97:$BZ97)","v":0},-1046574.9185834228,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E97:$BZ97)","v":-35765.787018420393},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E97:$BZ97)","v":-41209.917151362308},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E97:$BZ97)","v":-7670.8145674285706},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E97:$BZ97)","v":0},-84646.51873721127,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E97:$BZ97)","v":-9034.6713660618152},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E97:$BZ97)","v":-13598.856271164283},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E97:$BZ97)","v":-2986.4908717890012},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E97:$BZ97)","v":0},-25620.018509015099,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E97:$BZ97)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B99","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A100","v":108.01},{"$f":"ACCOUNTS!B100","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C100","v":-645044172},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E100:$BZ100)","v":-76819306.707331374},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E100:$BZ100)","v":-266673394.38334236},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E100:$BZ100)","v":0},-343492701.09067374,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E100:$BZ100)","v":-13317347.550339522},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E100:$BZ100)","v":-64557630.20513279},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E100:$BZ100)","v":0},-77874977.755472317,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E100:$BZ100)","v":-13522132.633537622},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E100:$BZ100)","v":-72835771.316086948},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E100:$BZ100)","v":0},-86357903.949624568,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E100:$BZ100)","v":-8536863.1365057286},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E100:$BZ100)","v":-49345482.517551348},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E100:$BZ100)","v":0},-57882345.654057078,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E100:$BZ100)","v":-4986879.454465},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E100:$BZ100)","v":-31284506.091501277},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E100:$BZ100)","v":0},-36271385.545966275,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E100:$BZ100)","v":-120.18344757251946},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E100:$BZ100)","v":-109923.94541170704},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E100:$BZ100)","v":0},-110044.12885927956,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E100:$BZ100)","v":-3524433.0250173151},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E100:$BZ100)","v":0},-3524433.0250173151,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E100:$BZ100)","v":-2909037.8446710091},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E100:$BZ100)","v":-18338500.553255126},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E100:$BZ100)","v":0},-21247538.397926137,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E100:$BZ100)","v":-2089389.2360482505},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E100:$BZ100)","v":-13563492.868898049},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E100:$BZ100)","v":0},-15652882.1049463,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E100:$BZ100)","v":-328731.77497273381},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E100:$BZ100)","v":-2078696.0048345551},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E100:$BZ100)","v":0},-2407427.7798072891,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E100:$BZ100)","v":-48584.158681190987},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E100:$BZ100)","v":-173948.40896857873},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E100:$BZ100)","v":0},-222532.56764976971,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E100:$BZ100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E100:$BZ100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E100:$BZ100)","v":0},0]
[{"$f":"ACCOUNTS!A101","v":108.02},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-144523308},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E101:$BZ101)","v":-17211503.96442946},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E101:$BZ101)","v":-59748654.099721491},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E101:$BZ101)","v":0},-76960158.064150959,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E101:$BZ101)","v":-2983775.6936756945},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E101:$BZ101)","v":-14464253.269598581},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E101:$BZ101)","v":0},-17448028.963274274,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E101:$BZ101)","v":-3029658.1602377594},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E101:$BZ101)","v":-16318985.688521808},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E101:$BZ101)","v":0},-19348643.848759569,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E101:$BZ101)","v":-1912699.5545214592},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E101:$BZ101)","v":-11055944.193993412},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E101:$BZ101)","v":0},-12968643.748514872,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E101:$BZ101)","v":-1117319.3195775703},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E101:$BZ101)","v":-7009349.9108304707},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E101:$BZ101)","v":0},-8126669.2304080408,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E101:$BZ101)","v":-26.927317793090733},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E101:$BZ101)","v":-24628.657863932025},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E101:$BZ101)","v":0},-24655.585181725117,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E101:$BZ101)","v":-789655.5642393264},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E101:$BZ101)","v":0},-789655.5642393264,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E101:$BZ101)","v":-651775.16619597387},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E101:$BZ101)","v":-4108774.0634857803},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E101:$BZ101)","v":0},-4760549.2296817545,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E101:$BZ101)","v":-468131.41983288235},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E101:$BZ101)","v":-3038924.9954304779},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E101:$BZ101)","v":0},-3507056.4152633604,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E101:$BZ101)","v":-73652.945993551431},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E101:$BZ101)","v":-465735.58212858927},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E101:$BZ101)","v":0},-539388.52812214068,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E101:$BZ101)","v":-10885.368217856929},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E101:$BZ101)","v":-38973.454186135743},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E101:$BZ101)","v":0},-49858.822403992672,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E101:$BZ101)","v":0},0]
[{"$f":"ACCOUNTS!A102","v":108.03},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C102","v":-380319711},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E102:$BZ102)","v":-45292861.782731727},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E102:$BZ102)","v":-157231322.57562941},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E102:$BZ102)","v":0},-202524184.35836112,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E102:$BZ102)","v":-7851942.5358542493},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E102:$BZ102)","v":-38063345.625361256},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E102:$BZ102)","v":0},-45915288.161215506,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E102:$BZ102)","v":-7972684.3501977986},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E102:$BZ102)","v":-42944159.020161301},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E102:$BZ102)","v":0},-50916843.3703591,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E102:$BZ102)","v":-5033356.5697612604},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E102:$BZ102)","v":-29094224.031266313},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E102:$BZ102)","v":0},-34127580.601027571,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E102:$BZ102)","v":-2940277.015500214},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E102:$BZ102)","v":-18445425.649853799},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E102:$BZ102)","v":0},-21385702.665354013,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E102:$BZ102)","v":-70.86047131631824},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E102:$BZ102)","v":-64811.442325472548},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E102:$BZ102)","v":0},-64882.302796788863,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E102:$BZ102)","v":-2078014.8208415112},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E102:$BZ102)","v":0},-2078014.8208415112,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E102:$BZ102)","v":-1715176.231951664},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E102:$BZ102)","v":-10812427.324104758},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E102:$BZ102)","v":0},-12527603.556056421,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E102:$BZ102)","v":-1231909.2938341924},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E102:$BZ102)","v":-7997070.451866461},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E102:$BZ102)","v":0},-9228979.7457006536,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E102:$BZ102)","v":-193821.10416795945},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E102:$BZ102)","v":-1225604.5370727459},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E102:$BZ102)","v":0},-1419425.6412407053,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E102:$BZ102)","v":-28645.345529621649},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E102:$BZ102)","v":-102560.43151699024},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E102:$BZ102)","v":0},-131205.77704661188,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E102:$BZ102)","v":0},0]
[{"$f":"ACCOUNTS!A103","v":"~"},{"$f":"ACCOUNTS!B103","v":"~"},{"$f":"ACCOUNTS!C103","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E103:$BZ103)","v":0},0]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E104:$BZ104)","v":0},0]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E105:$BZ105)","v":0},0]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E106:$BZ106)","v":0},0]
[{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E107:$BZ107)","v":0},0]
[{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E108:$BZ108)","v":0},0]
[{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E109:$BZ109)","v":0},0]
[{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E110:$BZ110)","v":0},0]
[{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E111:$BZ111)","v":0},0]
[null,{"$f":"ACCOUNTS!B112","v":"Sub-total"},{"$f":"ACCOUNTS!C112","v":-1169887191},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E112:$BZ112)","v":-139323672.45449257},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E112:$BZ112)","v":-483653371.05869323},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E112:$BZ112)","v":0},-622977043.51318574,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E112:$BZ112)","v":-24153065.779869467},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E112:$BZ112)","v":-117085229.10009262},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E112:$BZ112)","v":0},-141238294.87996209,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E112:$BZ112)","v":-24524475.143973179},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E112:$BZ112)","v":-132098916.02477005},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E112:$BZ112)","v":0},-156623391.16874322,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E112:$BZ112)","v":-15482919.260788448},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E112:$BZ112)","v":-89495650.742811069},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E112:$BZ112)","v":0},-104978570.00359952,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E112:$BZ112)","v":-9044475.7895427849},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E112:$BZ112)","v":-56739281.652185544},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E112:$BZ112)","v":0},-65783757.441728331,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E112:$BZ112)","v":-217.97123668192845},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E112:$BZ112)","v":-199364.0456011116},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E112:$BZ112)","v":0},-199582.01683779352,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E112:$BZ112)","v":-6392103.4100981522},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E112:$BZ112)","v":0},-6392103.4100981522,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E112:$BZ112)","v":-5275989.2428186471},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E112:$BZ112)","v":-33259701.940845661},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E112:$BZ112)","v":0},-38535691.183664307,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E112:$BZ112)","v":-3789429.9497153256},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E112:$BZ112)","v":-24599488.316194989},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E112:$BZ112)","v":0},-28388918.265910313,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E112:$BZ112)","v":-596205.82513424475},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E112:$BZ112)","v":-3770036.1240358902},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E112:$BZ112)","v":0},-4366241.949170135,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E112:$BZ112)","v":-88114.87242866958},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E112:$BZ112)","v":-315482.2946717047},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E112:$BZ112)","v":0},-403597.1671003743,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E112:$BZ112)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B114","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A115","v":"108.04_IG"},{"$f":"ACCOUNTS!B115","v":"Accum Depreciation Integrating Gen Transmisson Plant"},{"$f":"ACCOUNTS!C115","v":-95119778},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E115:$BZ115)","v":-11327961.273503719},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E115:$BZ115)","v":-39324305.486865126},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E115:$BZ115)","v":0},-50652266.760368846,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E115:$BZ115)","v":-1963808.3677425103},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E115:$BZ115)","v":-9519824.7187920101},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E115:$BZ115)","v":0},-11483633.086534521,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E115:$BZ115)","v":-1994006.4727670369},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E115:$BZ115)","v":-10740539.483619982},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E115:$BZ115)","v":0},-12734545.956387019,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E115:$BZ115)","v":-1258866.542182802},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E115:$BZ115)","v":-7276604.5274374876},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E115:$BZ115)","v":0},-8535471.0696202889,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E115:$BZ115)","v":-735377.33881187893},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E115:$BZ115)","v":-4613289.1411710158},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E115:$BZ115)","v":0},-5348666.4799828948,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E115:$BZ115)","v":-17.722542654602403},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E115:$BZ115)","v":-16209.651584055691},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E115:$BZ115)","v":0},-16227.374126710294,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E115:$BZ115)","v":-519721.4415193809},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E115:$BZ115)","v":0},-519721.4415193809,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E115:$BZ115)","v":-428973.77573501255},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E115:$BZ115)","v":-2704239.7671310245},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E115:$BZ115)","v":0},-3133213.5428660372,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E115:$BZ115)","v":-308106.40405026276},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E115:$BZ115)","v":-2000105.5533824211},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E115:$BZ115)","v":0},-2308211.957432684,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E115:$BZ115)","v":-48475.584796001218},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E115:$BZ115)","v":-306529.5542416742},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E115:$BZ115)","v":0},-355005.1390376754,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E115:$BZ115)","v":-7164.3378681230215},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E115:$BZ115)","v":-25650.854255829814},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E115:$BZ115)","v":0},-32815.192123952838,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E115:$BZ115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E115:$BZ115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E115:$BZ115)","v":0},0]
[{"$f":"ACCOUNTS!A116","v":"108.04_BT"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Bulk Transmisson Plant >230kV"},{"$f":"ACCOUNTS!C116","v":-52064525},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E116:$BZ116)","v":-5826640.9287457159},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E116:$BZ116)","v":-19653656.878766805},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E116:$BZ116)","v":0},-25480297.807512522,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E116:$BZ116)","v":-1010102.871596657},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E116:$BZ116)","v":-4757855.6379497834},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E116:$BZ116)","v":0},-5767958.5095464401,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E116:$BZ116)","v":-1025635.5442866692},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E116:$BZ116)","v":-5367949.2896428043},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E116:$BZ116)","v":0},-6393584.8339294735,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E116:$BZ116)","v":-647509.5687047859},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E116:$BZ116)","v":-3636730.1813507029},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E116:$BZ116)","v":0},-4284239.7500554891,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E116:$BZ116)","v":-378248.08868437499},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E116:$BZ116)","v":-2305647.8872436876},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E116:$BZ116)","v":0},-2683895.9759280626,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E116:$BZ116)","v":-9.1157525965666615},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E116:$BZ116)","v":-8101.3237592663718},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E116:$BZ116)","v":0},-8110.4395118629382,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E116:$BZ116)","v":-259748.43694497648},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E116:$BZ116)","v":0},-259748.43694497648,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E116:$BZ116)","v":-220646.60168838364},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E116:$BZ116)","v":-1351535.6429845062},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E116:$BZ116)","v":0},-1572182.2446728898,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E116:$BZ116)","v":-158477.35889131142},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E116:$BZ116)","v":-999620.66159373103},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E116:$BZ116)","v":0},-1158098.0204850424,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E116:$BZ116)","v":-25259.750445086218},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E116:$BZ116)","v":-186088.25078448997},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E116:$BZ116)","v":0},-211348.00122957618,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E116:$BZ116)","v":-530568.70625426772},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E116:$BZ116)","v":-3223183.5984006389},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E116:$BZ116)","v":0},-3753752.3046549065,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E116:$BZ116)","v":-24933.862289758963},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E116:$BZ116)","v":-153198.55259184286},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E116:$BZ116)","v":0},-178132.41488160181,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E116:$BZ116)","v":-40542.309673230222},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E116:$BZ116)","v":-256129.02262706711},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E116:$BZ116)","v":0},-296671.33230029733,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E116:$BZ116)","v":-3685.0429871620731},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E116:$BZ116)","v":-12819.8853596975},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E116:$BZ116)","v":0},-16504.928346859575,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E116:$BZ116)","v":0},0]
[{"$f":"ACCOUNTS!A117","v":"108.04_ST"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Sub Transmisson Plant <230kV"},{"$f":"ACCOUNTS!C117","v":-3100548},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E117:$BZ117)","v":-346988.27807111794},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E117:$BZ117)","v":-1170415.105643366},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E117:$BZ117)","v":0},-1517403.3837144841,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E117:$BZ117)","v":-60153.673510384884},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E117:$BZ117)","v":-283339.94754650939},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E117:$BZ117)","v":0},-343493.62105689425,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E117:$BZ117)","v":-61078.675654237573},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E117:$BZ117)","v":-319672.26118174364},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E117:$BZ117)","v":0},-380750.93683598121,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E117:$BZ117)","v":-38560.507336396258},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E117:$BZ117)","v":-216574.65405334171},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E117:$BZ117)","v":0},-255135.16138973797,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E117:$BZ117)","v":-22525.440400621374},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E117:$BZ117)","v":-137306.00529818801},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E117:$BZ117)","v":0},-159831.4456988094,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E117:$BZ117)","v":-0.54286154501130224},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E117:$BZ117)","v":-482.45025147441243},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E117:$BZ117)","v":0},-482.99311301942373,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E117:$BZ117)","v":-15468.545937428087},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E117:$BZ117)","v":0},-15468.545937428087,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E117:$BZ117)","v":-13139.952387383051},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E117:$BZ117)","v":-80486.687140319162},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E117:$BZ117)","v":0},-93626.639527702209,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E117:$BZ117)","v":-9437.6479600214898},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E117:$BZ117)","v":-59529.436656977465},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E117:$BZ117)","v":0},-68967.084616998953,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E117:$BZ117)","v":-1504.2693412263184},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E117:$BZ117)","v":-11081.932540311256},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E117:$BZ117)","v":0},-12586.201881537574,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E117:$BZ117)","v":-31596.44193506533},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E117:$BZ117)","v":-191947.11676816229},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E117:$BZ117)","v":0},-223543.55870322761,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E117:$BZ117)","v":-1484.8620409921646},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E117:$BZ117)","v":-9123.2843445999606},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E117:$BZ117)","v":0},-10608.146385592125,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E117:$BZ117)","v":-2414.3767214377663},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E117:$BZ117)","v":-15253.002478142416},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E117:$BZ117)","v":0},-17667.379199580184,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E117:$BZ117)","v":-219.45177957081893},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E117:$BZ117)","v":-763.45015943657165},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E117:$BZ117)","v":0},-982.90193900739064,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E117:$BZ117)","v":0},0]
[{"$f":"ACCOUNTS!A118","v":"~"},{"$f":"ACCOUNTS!B118","v":"~"},{"$f":"ACCOUNTS!C118","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E118:$BZ118)","v":0},0]
[{"$f":"ACCOUNTS!A119","v":"~"},{"$f":"ACCOUNTS!B119","v":"~"},{"$f":"ACCOUNTS!C119","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E119:$BZ119)","v":0},0]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E120:$BZ120)","v":0},0]
[{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E121:$BZ121)","v":0},0]
[{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E122:$BZ122)","v":0},0]
[null,{"$f":"ACCOUNTS!B123","v":"Sub-total"},{"$f":"ACCOUNTS!C123","v":-150284851},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E123:$BZ123)","v":-17501590.480320551},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E123:$BZ123)","v":-60148377.4712753},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E123:$BZ123)","v":0},-77649967.951595843,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E123:$BZ123)","v":-3034064.912849552},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E123:$BZ123)","v":-14561020.304288303},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E123:$BZ123)","v":0},-17595085.217137855,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E123:$BZ123)","v":-3080720.6927079437},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E123:$BZ123)","v":-16428161.03444453},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E123:$BZ123)","v":0},-19508881.727152474,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E123:$BZ123)","v":-1944936.6182239843},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E123:$BZ123)","v":-11129909.362841532},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E123:$BZ123)","v":0},-13074845.981065515,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E123:$BZ123)","v":-1136150.8678968754},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E123:$BZ123)","v":-7056243.0337128919},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E123:$BZ123)","v":0},-8192393.9016097672,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E123:$BZ123)","v":-27.381156796180367},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E123:$BZ123)","v":-24793.425594796478},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E123:$BZ123)","v":0},-24820.80675159266,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E123:$BZ123)","v":-794938.42440178548},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E123:$BZ123)","v":0},-794938.42440178548,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E123:$BZ123)","v":-662760.32981077919},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E123:$BZ123)","v":-4136262.0972558502},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E123:$BZ123)","v":0},-4799022.4270666298,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E123:$BZ123)","v":-476021.41090159566},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E123:$BZ123)","v":-3059255.6516331295},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E123:$BZ123)","v":0},-3535277.0625347253,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E123:$BZ123)","v":-26764.019786312536},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E123:$BZ123)","v":-197170.18332480124},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E123:$BZ123)","v":0},-223934.20311111378,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E123:$BZ123)","v":-562165.14818933303},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E123:$BZ123)","v":-3415130.7151688011},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E123:$BZ123)","v":0},-3977295.8633581344,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E123:$BZ123)","v":-74894.309126752341},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E123:$BZ123)","v":-468851.39117811702},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E123:$BZ123)","v":0},-543745.70030486933,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E123:$BZ123)","v":-42956.686394667988},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E123:$BZ123)","v":-271382.02510520956},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E123:$BZ123)","v":0},-314338.71149987757,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E123:$BZ123)","v":-11068.832634855913},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E123:$BZ123)","v":-39234.189774963888},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E123:$BZ123)","v":0},-50303.022409819801,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E123:$BZ123)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B125","v":"Distribution Plant"},null,0]
[{"$f":"ACCOUNTS!A126","v":"108.05_360a"},{"$f":"ACCOUNTS!B126","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C126","v":-115.96229503004115},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E126:$BZ126)","v":-115.96229503004115},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E126:$BZ126)","v":0},-115.96229503004115,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E126:$BZ126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUM(DU126:DZ126)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUM(EC126:EH126)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUM(EK126:EP126)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUM(ES126:EX126)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E126:$BZ126)","v":0},{"$f":"SUM(FA126:FF126)","v":0}]
[{"$f":"ACCOUNTS!A127","v":"108.05_360b"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Allocated"},{"$f":"ACCOUNTS!C127","v":-2653199.6102049723},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E127:$BZ127)","v":-1217049.7649948034},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E127:$BZ127)","v":0},-1217049.7649948034,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E127:$BZ127)","v":-365199.96864612872},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E127:$BZ127)","v":0},-365199.96864612872,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E127:$BZ127)","v":-427486.75648851815},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E127:$BZ127)","v":0},-427486.75648851815,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E127:$BZ127)","v":-321001.55104275554},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E127:$BZ127)","v":0},-321001.55104275554,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E127:$BZ127)","v":-248022.87382281461},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E127:$BZ127)","v":0},-248022.87382281461,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E127:$BZ127)","v":-89.313751982247112},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E127:$BZ127)","v":0},-89.313751982247112,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E127:$BZ127)","v":-25266.025330965193},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E127:$BZ127)","v":0},-25266.025330965193,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E127:$BZ127)","v":-22503.526919812241},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E127:$BZ127)","v":0},-22503.526919812241,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E127:$BZ127)","v":-26319.672826616301},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E127:$BZ127)","v":0},-26319.672826616301,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E127:$BZ127)","v":-260.15638057586398},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E127:$BZ127)","v":0},-260.15638057586398,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E127:$BZ127)","v":0},0]
[{"$f":"ACCOUNTS!A128","v":"108.05_360c"},{"$f":"ACCOUNTS!B128","v":"Land Rights - HV Distribution"},{"$f":"ACCOUNTS!C128","v":-7126614.2799999965},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E128:$BZ128)","v":-797553.08335630968},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E128:$BZ128)","v":-2690200.8952629389},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E128:$BZ128)","v":0},-3487753.9786192486,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E128:$BZ128)","v":-138263.30978703327},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E128:$BZ128)","v":-651257.29912241444},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E128:$BZ128)","v":0},-789520.60890944768,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E128:$BZ128)","v":-140389.42861745009},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E128:$BZ128)","v":-734767.17711117596},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E128:$BZ128)","v":0},-875156.60572862602,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E128:$BZ128)","v":-88631.384589951922},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E128:$BZ128)","v":-497797.1707783927},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E128:$BZ128)","v":0},-586428.55536834465,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E128:$BZ128)","v":-51774.758920796296},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E128:$BZ128)","v":-315598.06140328158},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E128:$BZ128)","v":0},-367372.82032407785,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E128:$BZ128)","v":-1.2477680844613299},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E128:$BZ128)","v":-1108.9126346526925},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E128:$BZ128)","v":0},-1110.1604027371538,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E128:$BZ128)","v":-35554.476295322929},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E128:$BZ128)","v":0},-35554.476295322929,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E128:$BZ128)","v":-30202.200489218067},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E128:$BZ128)","v":-184998.77245057665},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E128:$BZ128)","v":0},-215200.97293979471,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E128:$BZ128)","v":-21692.448148360225},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E128:$BZ128)","v":-136828.50043281729},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E128:$BZ128)","v":0},-158520.94858117751,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E128:$BZ128)","v":-3457.565362042345},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E128:$BZ128)","v":-25471.838749723865},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E128:$BZ128)","v":0},-28929.404111766209,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E128:$BZ128)","v":-72624.469703945011},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E128:$BZ128)","v":-441190.738980597},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E128:$BZ128)","v":0},-513815.20868454198,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E128:$BZ128)","v":-3412.9576530228528},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E128:$BZ128)","v":-20969.882901579487},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E128:$BZ128)","v":0},-24382.840554602339,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E128:$BZ128)","v":-5549.448555641764},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E128:$BZ128)","v":-35059.049327281842},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E128:$BZ128)","v":0},-40608.497882923606,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E128:$BZ128)","v":-504.41024814349259},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E128:$BZ128)","v":-1754.7913492417938},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E128:$BZ128)","v":0},-2259.2015973852863,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E128:$BZ128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E128:$BZ128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E128:$BZ128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E128:$BZ128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E128:$BZ128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E128:$BZ128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E128:$BZ128)","v":0},0]
[{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C129","v":-135708.54654463782},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E129:$BZ129)","v":-41504.861316015835},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E129:$BZ129)","v":0},-41504.861316015835,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E129:$BZ129)","v":-54898.816561569765},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E129:$BZ129)","v":0},-54898.816561569765,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E129:$BZ129)","v":-36536.877915992547},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E129:$BZ129)","v":0},-36536.877915992547,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E129:$BZ129)","v":-2767.9907510596754},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E129:$BZ129)","v":0},-2767.9907510596754,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E129:$BZ129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E129:$BZ129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E129:$BZ129)","v":0},0]
[{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C130","v":-1116104.6584553523},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E130:$BZ130)","v":-556932.66673143418},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E130:$BZ130)","v":0},-556932.66673143418,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E130:$BZ130)","v":-154094.34805197356},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E130:$BZ130)","v":0},-154094.34805197356,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E130:$BZ130)","v":-178399.4048315949},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E130:$BZ130)","v":0},-178399.4048315949,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E130:$BZ130)","v":-124326.80248942469},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E130:$BZ130)","v":0},-124326.80248942469,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E130:$BZ130)","v":-74834.77524454362},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E130:$BZ130)","v":0},-74834.77524454362,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E130:$BZ130)","v":-13073.569942600312},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E130:$BZ130)","v":0},-13073.569942600312,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E130:$BZ130)","v":-4824.9751865995213},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E130:$BZ130)","v":0},-4824.9751865995213,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E130:$BZ130)","v":-9557.0159548539141},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E130:$BZ130)","v":0},-9557.0159548539141,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E130:$BZ130)","v":-61.10002232759647},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E130:$BZ130)","v":0},-61.10002232759647,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E130:$BZ130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E130:$BZ130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E130:$BZ130)","v":0},0]
[{"$f":"ACCOUNTS!A131","v":"108.05_361c"},{"$f":"ACCOUNTS!B131","v":"Structures & Improve - HV Distribution"},{"$f":"ACCOUNTS!C131","v":-1142919.3899999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E131:$BZ131)","v":-127906.30272783794},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E131:$BZ131)","v":-431436.67461000476},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E131:$BZ131)","v":0},-559342.97733784269,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E131:$BZ131)","v":-22173.757617926974},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E131:$BZ131)","v":-104444.34984154042},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E131:$BZ131)","v":0},-126618.1074594674,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E131:$BZ131)","v":-22514.730531747631},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E131:$BZ131)","v":-117837.11322958361},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E131:$BZ131)","v":0},-140351.84376133126,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E131:$BZ131)","v":-14214.116834509427},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E131:$BZ131)","v":-79833.426703958874},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E131:$BZ131)","v":0},-94047.543538468308,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E131:$BZ131)","v":-8303.2943215713913},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E131:$BZ131)","v":-50613.53535527971},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E131:$BZ131)","v":0},-58916.829676851099,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E131:$BZ131)","v":-0.20010881491877405},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E131:$BZ131)","v":-177.84009379002742},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E131:$BZ131)","v":0},-178.04020260494619,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E131:$BZ131)","v":-5701.9923855370998},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E131:$BZ131)","v":0},-5701.9923855370998,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E131:$BZ131)","v":-4843.6296961752823},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E131:$BZ131)","v":-29668.882845720949},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E131:$BZ131)","v":0},-34512.512541896234,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E131:$BZ131)","v":-3478.8917473628871},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E131:$BZ131)","v":-21943.652357917475},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E131:$BZ131)","v":0},-25422.544105280362,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E131:$BZ131)","v":-554.50152613992282},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E131:$BZ131)","v":-4085.0054825771731},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E131:$BZ131)","v":0},-4639.5070087170961,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E131:$BZ131)","v":-11647.033409124866},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E131:$BZ131)","v":-70755.260556819892},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E131:$BZ131)","v":0},-82402.293965944758,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E131:$BZ131)","v":-547.34763600657675},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E131:$BZ131)","v":-3363.0114992339209},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E131:$BZ131)","v":0},-3910.3591352404974,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E131:$BZ131)","v":-889.98395435124746},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E131:$BZ131)","v":-5622.5390763139339},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E131:$BZ131)","v":0},-6512.5230306651811,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E131:$BZ131)","v":-80.893988430914405},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E131:$BZ131)","v":-281.42186172207272},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E131:$BZ131)","v":0},-362.31585015298714,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E131:$BZ131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E131:$BZ131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E131:$BZ131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E131:$BZ131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E131:$BZ131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E131:$BZ131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E131:$BZ131)","v":0},0]
[{"$f":"ACCOUNTS!A132","v":"108.05_362a"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C132","v":-10263908.912008496},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E132:$BZ132)","v":-2925849.9749169694},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E132:$BZ132)","v":0},-2925849.9749169694,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E132:$BZ132)","v":-3406309.9707980324},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E132:$BZ132)","v":0},-3406309.9707980324,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E132:$BZ132)","v":-3289404.9718002477},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E132:$BZ132)","v":0},-3289404.9718002477,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E132:$BZ132)","v":-642343.99449324666},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E132:$BZ132)","v":0},-642343.99449324666,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E132:$BZ132)","v":0},0]
[{"$f":"ACCOUNTS!A133","v":"108.05_362b"},{"$f":"ACCOUNTS!B133","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C133","v":-94216767.024657398},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E133:$BZ133)","v":-50491717.414307401},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E133:$BZ133)","v":0},-50491717.414307401,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E133:$BZ133)","v":-13330521.590105943},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E133:$BZ133)","v":0},-13330521.590105943,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E133:$BZ133)","v":-13221264.266116869},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E133:$BZ133)","v":0},-13221264.266116869,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E133:$BZ133)","v":-8467859.1096515488},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E133:$BZ133)","v":0},-8467859.1096515488,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E133:$BZ133)","v":-6535489.7003292637},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E133:$BZ133)","v":0},-6535489.7003292637,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E133:$BZ133)","v":-36978.208418285147},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E133:$BZ133)","v":0},-36978.208418285147,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E133:$BZ133)","v":-914361.81507706922},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E133:$BZ133)","v":0},-914361.81507706922,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E133:$BZ133)","v":-428368.69490702968},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E133:$BZ133)","v":0},-428368.69490702968,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E133:$BZ133)","v":-769868.81684811425},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E133:$BZ133)","v":0},-769868.81684811425,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E133:$BZ133)","v":-20337.408895868204},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E133:$BZ133)","v":0},-20337.408895868204,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E133:$BZ133)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E133:$BZ133)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E133:$BZ133)","v":0},0]
[{"$f":"ACCOUNTS!A134","v":"108.05_362c"},{"$f":"ACCOUNTS!B134","v":"Station Equipment - HV Distribution"},{"$f":"ACCOUNTS!C134","v":-70157723.850000113},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E134:$BZ134)","v":-7851485.5412980365},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E134:$BZ134)","v":-26483595.729398791},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E134:$BZ134)","v":0},-34335081.270696826,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E134:$BZ134)","v":-1361128.6826408266},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E134:$BZ134)","v":-6411281.4236843046},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E134:$BZ134)","v":0},-7772410.1063251309,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E134:$BZ134)","v":-1382059.1907216804},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E134:$BZ134)","v":-7233391.7173654074},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E134:$BZ134)","v":0},-8615450.9080870878,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E134:$BZ134)","v":-872528.79981951322},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E134:$BZ134)","v":-4900548.152127835},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E134:$BZ134)","v":0},-5773076.9519473482,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E134:$BZ134)","v":-509694.94012878696},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E134:$BZ134)","v":-3106894.9110469911},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E134:$BZ134)","v":0},-3616589.8511757781,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E134:$BZ134)","v":-12.283612562581629},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E134:$BZ134)","v":-10916.654576644172},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E134:$BZ134)","v":0},-10928.938189206754,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E134:$BZ134)","v":-350014.89228327404},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E134:$BZ134)","v":0},-350014.89228327404,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E134:$BZ134)","v":-297324.58616869332},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E134:$BZ134)","v":-1821214.4337039343},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E134:$BZ134)","v":0},-2118539.0198726277,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E134:$BZ134)","v":-213550.60440048165},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E134:$BZ134)","v":-1347003.7483458726},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E134:$BZ134)","v":0},-1560554.3527463542,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E134:$BZ134)","v":-34037.890410913693},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E134:$BZ134)","v":-250756.69297410885},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E134:$BZ134)","v":0},-284794.58338502253,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E134:$BZ134)","v":-714949.24378621986},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E134:$BZ134)","v":-4343287.9645870524},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E134:$BZ134)","v":0},-5058237.2083732719,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E134:$BZ134)","v":-33598.751261801408},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E134:$BZ134)","v":-206437.33419172134},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E134:$BZ134)","v":0},-240036.08545352274,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E134:$BZ134)","v":-54631.366872081795},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E134:$BZ134)","v":-345137.67751535628},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E134:$BZ134)","v":0},-399769.0443874381,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E134:$BZ134)","v":-4965.6503784236238},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E134:$BZ134)","v":-17274.986698799552},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E134:$BZ134)","v":0},-22240.637077223175,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E134:$BZ134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E134:$BZ134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E134:$BZ134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E134:$BZ134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E134:$BZ134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E134:$BZ134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E134:$BZ134)","v":0},0]
[{"$f":"ACCOUNTS!A135","v":"108.10_364a"},{"$f":"ACCOUNTS!B135","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C135","v":-81822774.530000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E135:$BZ135)","v":-56668225.879071541},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E135:$BZ135)","v":0},-56668225.879071541,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E135:$BZ135)","v":-9730891.332852412},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E135:$BZ135)","v":0},-9730891.332852412,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E135:$BZ135)","v":-7673157.2568169655},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E135:$BZ135)","v":0},-7673157.2568169655,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E135:$BZ135)","v":-3108413.7024960401},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E135:$BZ135)","v":0},-3108413.7024960401,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E135:$BZ135)","v":-3157392.1520032911},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E135:$BZ135)","v":0},-3157392.1520032911,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E135:$BZ135)","v":-86770.95622328551},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E135:$BZ135)","v":0},-86770.95622328551,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E135:$BZ135)","v":-931389.5365514172},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E135:$BZ135)","v":0},-931389.5365514172,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E135:$BZ135)","v":-159.79918273164921},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E135:$BZ135)","v":0},-159.79918273164921,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E135:$BZ135)","v":-432017.09051501361},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E135:$BZ135)","v":0},-432017.09051501361,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E135:$BZ135)","v":-34356.824287304575},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E135:$BZ135)","v":0},-34356.824287304575,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E135:$BZ135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E135:$BZ135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E135:$BZ135)","v":0},0]
[{"$f":"ACCOUNTS!A136","v":"108.10_364b"},{"$f":"ACCOUNTS!B136","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C136","v":-33613605.129999995},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E136:$BZ136)","v":-3761763.0702124904},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E136:$BZ136)","v":-12688683.161584122},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E136:$BZ136)","v":0},-16450446.231796613,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E136:$BZ136)","v":-652136.92176254594},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E136:$BZ136)","v":-3071739.9357737014},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E136:$BZ136)","v":0},-3723876.8575362475,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E136:$BZ136)","v":-662165.03834318521},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E136:$BZ136)","v":-3465625.1599321654},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E136:$BZ136)","v":0},-4127790.1982753505,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E136:$BZ136)","v":-418041.47757689666},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E136:$BZ136)","v":-2347925.2385434383},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E136:$BZ136)","v":0},-2765966.7161203348,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E136:$BZ136)","v":-244202.39873913763},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E136:$BZ136)","v":-1488559.391459503},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E136:$BZ136)","v":0},-1732761.7901986407,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E136:$BZ136)","v":-5.8852608036616854},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E136:$BZ136)","v":-5230.3309763080906},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E136:$BZ136)","v":0},-5236.216237111752,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E136:$BZ136)","v":-167697.32159475464},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E136:$BZ136)","v":0},-167697.32159475464,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E136:$BZ136)","v":-142452.61514303106},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E136:$BZ136)","v":-872570.82288567594},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E136:$BZ136)","v":0},-1015023.4380287069,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E136:$BZ136)","v":-102315.25907165842},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E136:$BZ136)","v":-645369.45643124625},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E136:$BZ136)","v":0},-747684.71550290473,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E136:$BZ136)","v":-16308.057686946529},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E136:$BZ136)","v":-120141.24744636119},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E136:$BZ136)","v":0},-136449.3051333077,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E136:$BZ136)","v":-342542.77718592295},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E136:$BZ136)","v":-2080933.6249227582},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E136:$BZ136)","v":0},-2423476.4021086814,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E136:$BZ136)","v":-16097.659613215626},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E136:$BZ136)","v":-98907.185906521641},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E136:$BZ136)","v":0},-115004.84551973727,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E136:$BZ136)","v":-26174.697424285347},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E136:$BZ136)","v":-165360.57572635243},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E136:$BZ136)","v":0},-191535.27315063777,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E136:$BZ136)","v":-2379.1166798802365},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E136:$BZ136)","v":-8276.7021170891276},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E136:$BZ136)","v":0},-10655.818796969364,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E136:$BZ136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E136:$BZ136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E136:$BZ136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E136:$BZ136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E136:$BZ136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E136:$BZ136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E136:$BZ136)","v":0},0]
[{"$f":"ACCOUNTS!A137","v":"108.10_364c"},{"$f":"ACCOUNTS!B137","v":"Poles & OH Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-2218090.2235365938},{"$f":"(ROUND((SUM(E137:FG137)/2-C137),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E137:$BZ137)","v":-1512733.1524515157},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E137:$BZ137)","v":0},-1512733.1524515157,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E137:$BZ137)","v":-705357.07108507818},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E137:$BZ137)","v":0},-705357.07108507818,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E137:$BZ137)","v":0},0]
[{"$f":"ACCOUNTS!A138","v":"108.10_365a"},{"$f":"ACCOUNTS!B138","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C138","v":-116942254.66396241},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E138:$BZ138)","v":-80991021.633904606},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E138:$BZ138)","v":0},-80991021.633904606,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E138:$BZ138)","v":-13907526.100041322},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E138:$BZ138)","v":0},-13907526.100041322,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E138:$BZ138)","v":-10966583.755655013},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E138:$BZ138)","v":0},-10966583.755655013,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E138:$BZ138)","v":-4442588.3733014278},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E138:$BZ138)","v":0},-4442588.3733014278,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E138:$BZ138)","v":-4512589.0589078898},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E138:$BZ138)","v":0},-4512589.0589078898,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E138:$BZ138)","v":-124014.26520165923},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E138:$BZ138)","v":0},-124014.26520165923,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E138:$BZ138)","v":-1331154.9626664286},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E138:$BZ138)","v":0},-1331154.9626664286,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E138:$BZ138)","v":-228.38722873233746},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E138:$BZ138)","v":0},-228.38722873233746,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E138:$BZ138)","v":-617444.8728778743},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E138:$BZ138)","v":0},-617444.8728778743,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E138:$BZ138)","v":-49103.254177452545},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E138:$BZ138)","v":0},-49103.254177452545,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E138:$BZ138)","v":0},0]
[{"$f":"ACCOUNTS!A139","v":"108.10_365b"},{"$f":"ACCOUNTS!B139","v":"OVHD Cond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C139","v":-57157053.349999987},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E139:$BZ139)","v":-6396555.5513204504},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E139:$BZ139)","v":-21576017.734575868},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E139:$BZ139)","v":0},-27972573.285896316,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E139:$BZ139)","v":-1108902.9184620106},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E139:$BZ139)","v":-5223230.376727609},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E139:$BZ139)","v":0},-6332133.2951896191,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E139:$BZ139)","v":-1125954.8708539917},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E139:$BZ139)","v":-5892998.427013563},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E139:$BZ139)","v":0},-7018953.2978675552,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E139:$BZ139)","v":-710843.68796402018},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E139:$BZ139)","v":-3992445.5470402786},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E139:$BZ139)","v":0},-4703289.2350042984,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E139:$BZ139)","v":-415245.24010289821},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E139:$BZ139)","v":-2531167.6097592791},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E139:$BZ139)","v":0},-2946412.8498621774,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E139:$BZ139)","v":-10.00738136931743},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E139:$BZ139)","v":-8893.7293543734522},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E139:$BZ139)","v":0},-8903.7367357427702,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E139:$BZ139)","v":-285154.91628979868},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E139:$BZ139)","v":0},-285154.91628979868,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E139:$BZ139)","v":-242228.45755721658},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E139:$BZ139)","v":-1483731.8663810333},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E139:$BZ139)","v":0},-1725960.3239382498,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E139:$BZ139)","v":-173978.32510558356},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E139:$BZ139)","v":-1097395.4239374155},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E139:$BZ139)","v":0},-1271373.749042999,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E139:$BZ139)","v":-27730.453774378599},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E139:$BZ139)","v":-204289.8898606541},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E139:$BZ139)","v":0},-232020.34363503271,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E139:$BZ139)","v":-582464.62152906705},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E139:$BZ139)","v":-3538449.2010755935},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E139:$BZ139)","v":0},-4120913.8226046604,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E139:$BZ139)","v":-27372.689890425503},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E139:$BZ139)","v":-168183.18891096656},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E139:$BZ139)","v":0},-195555.87880139207,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E139:$BZ139)","v":-44507.828640039268},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E139:$BZ139)","v":-281181.48030311672},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E139:$BZ139)","v":0},-325689.30894315598,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E139:$BZ139)","v":-4045.4839185465712},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E139:$BZ139)","v":-14073.822270444489},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E139:$BZ139)","v":0},-18119.30618899106,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E139:$BZ139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E139:$BZ139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E139:$BZ139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E139:$BZ139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E139:$BZ139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E139:$BZ139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E139:$BZ139)","v":0},0]
[{"$f":"ACCOUNTS!A140","v":"108.10_366a"},{"$f":"ACCOUNTS!B140","v":"UNGD Conduit "},{"$f":"ACCOUNTS!C140","v":-178851778.15857771},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E140:$BZ140)","v":-121413711.82852466},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E140:$BZ140)","v":0},-121413711.82852466,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E140:$BZ140)","v":-20855600.542373706},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E140:$BZ140)","v":0},-20855600.542373706,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E140:$BZ140)","v":-18583692.573371466},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E140:$BZ140)","v":0},-18583692.573371466,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E140:$BZ140)","v":-8402507.9303399865},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E140:$BZ140)","v":0},-8402507.9303399865,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E140:$BZ140)","v":-6101064.070530016},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E140:$BZ140)","v":0},-6101064.070530016,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E140:$BZ140)","v":-73930.327911382425},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E140:$BZ140)","v":0},-73930.327911382425,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E140:$BZ140)","v":-2266109.5119111487},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E140:$BZ140)","v":0},-2266109.5119111487,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E140:$BZ140)","v":-27361.469398575362},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E140:$BZ140)","v":0},-27361.469398575362,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E140:$BZ140)","v":-1096451.9955680761},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E140:$BZ140)","v":0},-1096451.9955680761,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E140:$BZ140)","v":-31347.908648698918},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E140:$BZ140)","v":0},-31347.908648698918,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E140:$BZ140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E140:$BZ140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E140:$BZ140)","v":0},0]
[{"$f":"ACCOUNTS!A141","v":"108.10_366b"},{"$f":"ACCOUNTS!B141","v":"UNGD Conduit - HV Distribution"},{"$f":"ACCOUNTS!C141","v":-284426.74},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E141:$BZ141)","v":-31830.742420366198},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E141:$BZ141)","v":-107367.26312409875},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E141:$BZ141)","v":0},-139198.00554446495,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E141:$BZ141)","v":-5518.1578403505218},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E141:$BZ141)","v":-25992.004507727233},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E141:$BZ141)","v":0},-31510.162348077756,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E141:$BZ141)","v":-5603.0123061639943},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E141:$BZ141)","v":-29324.925502315033},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E141:$BZ141)","v":0},-34927.93780847903,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E141:$BZ141)","v":-3537.3228843537568},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E141:$BZ141)","v":-19867.334038698889},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E141:$BZ141)","v":0},-23404.656923052647,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E141:$BZ141)","v":-2066.3565215610374},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E141:$BZ141)","v":-12595.676464091619},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E141:$BZ141)","v":0},-14662.032985652657,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E141:$BZ141)","v":-4.9799048271121089E-2},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E141:$BZ141)","v":-44.257257826373696},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E141:$BZ141)","v":0},-44.307056874644815,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E141:$BZ141)","v":-1418.9969300662058},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E141:$BZ141)","v":0},-1418.9969300662058,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E141:$BZ141)","v":-1205.3849259223139},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E141:$BZ141)","v":-7383.3935280862925},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E141:$BZ141)","v":0},-8588.7784540086068,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E141:$BZ141)","v":-865.75645419344028},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E141:$BZ141)","v":-5460.8938814624371},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E141:$BZ141)","v":0},-6326.6503356558769,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E141:$BZ141)","v":-137.99316275927654},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E141:$BZ141)","v":-1016.5938232017852},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E141:$BZ141)","v":0},-1154.5869859610618,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E141:$BZ141)","v":-2898.4789060481967},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E141:$BZ141)","v":-17608.143036252859},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E141:$BZ141)","v":0},-20506.621942301055,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E141:$BZ141)","v":-136.21284678358398},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E141:$BZ141)","v":-836.91851383291055},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E141:$BZ141)","v":0},-973.13136061649448,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E141:$BZ141)","v":-221.48126718581105},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E141:$BZ141)","v":-1399.2241920041129},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E141:$BZ141)","v":0},-1620.7054591899239,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E141:$BZ141)","v":-20.131265263600699},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E141:$BZ141)","v":-70.034600335496918},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E141:$BZ141)","v":0},-90.165865599097614,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E141:$BZ141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E141:$BZ141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E141:$BZ141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E141:$BZ141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E141:$BZ141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E141:$BZ141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E141:$BZ141)","v":0},0]
[{"$f":"ACCOUNTS!A142","v":"108.10_366c"},{"$f":"ACCOUNTS!B142","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C142","v":-9245198.3151722848},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E142:$BZ142)","v":-7989426.2723625442},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E142:$BZ142)","v":0},-7989426.2723625442,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E142:$BZ142)","v":-613008.02089767379},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E142:$BZ142)","v":0},-613008.02089767379,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E142:$BZ142)","v":-247747.00844578864},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E142:$BZ142)","v":0},-247747.00844578864,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E142:$BZ142)","v":-395017.01346627844},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E142:$BZ142)","v":0},-395017.01346627844,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E142:$BZ142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E142:$BZ142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E142:$BZ142)","v":0},0]
[{"$f":"ACCOUNTS!A143","v":"108.10_367a"},{"$f":"ACCOUNTS!B143","v":"UNGDCond & Devices "},{"$f":"ACCOUNTS!C143","v":-235499958.58750001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E143:$BZ143)","v":-159869386.82947004},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E143:$BZ143)","v":0},-159869386.82947004,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E143:$BZ143)","v":-27461248.16098674},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E143:$BZ143)","v":0},-27461248.16098674,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E143:$BZ143)","v":-24469752.979204122},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E143:$BZ143)","v":0},-24469752.979204122,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E143:$BZ143)","v":-11063855.724552687},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E143:$BZ143)","v":0},-11063855.724552687,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E143:$BZ143)","v":-8033469.6738411719},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E143:$BZ143)","v":0},-8033469.6738411719,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E143:$BZ143)","v":-97346.469466207258},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E143:$BZ143)","v":0},-97346.469466207258,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E143:$BZ143)","v":-2983860.1645695781},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E143:$BZ143)","v":0},-2983860.1645695781,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E143:$BZ143)","v":-36027.737474012982},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E143:$BZ143)","v":0},-36027.737474012982,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E143:$BZ143)","v":-1443734.0361275},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E143:$BZ143)","v":0},-1443734.0361275,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E143:$BZ143)","v":-41276.811807975129},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E143:$BZ143)","v":0},-41276.811807975129,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E143:$BZ143)","v":0},0]
[{"$f":"ACCOUNTS!A144","v":"108.10_367b"},{"$f":"ACCOUNTS!B144","v":"UNGDCond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C144","v":-1922520.53},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E144:$BZ144)","v":-215152.9627217747},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E144:$BZ144)","v":-725725.60373891634},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E144:$BZ144)","v":0},-940878.56646069104,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E144:$BZ144)","v":-37298.784691813227},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E144:$BZ144)","v":-175687.28693356382},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E144:$BZ144)","v":0},-212986.07162537705,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E144:$BZ144)","v":-37872.339951028953},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E144:$BZ144)","v":-198215.43965564287},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E144:$BZ144)","v":0},-236087.77960667183,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E144:$BZ144)","v":-23909.762726278524},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E144:$BZ144)","v":-134288.91237781098},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E144:$BZ144)","v":0},-158198.67510408949,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E144:$BZ144)","v":-13967.086340055375},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E144:$BZ144)","v":-85137.728581545976},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E144:$BZ144)","v":0},-99104.814921601355,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E144:$BZ144)","v":-0.3366058081448014},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E144:$BZ144)","v":-299.14728401663854},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E144:$BZ144)","v":0},-299.48388982478332,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E144:$BZ144)","v":-9591.4003376027686},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E144:$BZ144)","v":0},-9591.4003376027686,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E144:$BZ144)","v":-8147.5365735239156},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E144:$BZ144)","v":-49906.438609868506},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E144:$BZ144)","v":0},-58053.975183392424,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E144:$BZ144)","v":-5851.8919745973726},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E144:$BZ144)","v":-36911.721448071032},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E144:$BZ144)","v":0},-42763.613422668408,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E144:$BZ144)","v":-932.73469436924461},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E144:$BZ144)","v":-6871.4442804379878},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E144:$BZ144)","v":0},-7804.1789748072324,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E144:$BZ144)","v":-19591.636154355947},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E144:$BZ144)","v":-119018.40341162248},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E144:$BZ144)","v":0},-138610.03956597843,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E144:$BZ144)","v":-920.70103672806806},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E144:$BZ144)","v":-5656.9682048208952},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E144:$BZ144)","v":0},-6577.6692415489633,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E144:$BZ144)","v":-1497.054331724004},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E144:$BZ144)","v":-9457.7508261022467},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E144:$BZ144)","v":0},-10954.805157826251,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E144:$BZ144)","v":-136.07289794253595},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E144:$BZ144)","v":-473.38360997752079},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E144:$BZ144)","v":0},-609.45650792005677,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E144:$BZ144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E144:$BZ144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E144:$BZ144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E144:$BZ144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E144:$BZ144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E144:$BZ144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E144:$BZ144)","v":0},0]
[{"$f":"ACCOUNTS!A145","v":"108.10_368"},{"$f":"ACCOUNTS!B145","v":"Line Transformers"},{"$f":"ACCOUNTS!C145","v":-140230940.69041601},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E145:$BZ145)","v":-99277198.605728507},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E145:$BZ145)","v":0},-99277198.605728507,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E145:$BZ145)","v":-24065177.614412632},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E145:$BZ145)","v":0},-24065177.614412632,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E145:$BZ145)","v":-12498149.260040348},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E145:$BZ145)","v":0},-12498149.260040348,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E145:$BZ145)","v":-3008720.3592363638},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E145:$BZ145)","v":0},-3008720.3592363638,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E145:$BZ145)","v":-338512.24663703138},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E145:$BZ145)","v":0},-338512.24663703138,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E145:$BZ145)","v":-22250.184957658799},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E145:$BZ145)","v":0},-22250.184957658799,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E145:$BZ145)","v":-939235.9281762389},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E145:$BZ145)","v":0},-939235.9281762389,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E145:$BZ145)","v":-74947.990959450108},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E145:$BZ145)","v":0},-74947.990959450108,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E145:$BZ145)","v":-6748.5002677545654},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E145:$BZ145)","v":0},-6748.5002677545654,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E145:$BZ145)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E145:$BZ145)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E145:$BZ145)","v":0},0]
[{"$f":"ACCOUNTS!A146","v":"108.10_369"},{"$f":"ACCOUNTS!B146","v":"Services"},{"$f":"ACCOUNTS!C146","v":-102504204},{"$f":"(ROUND((SUM(E146:FG146)/2-C146),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E146:$BZ146)","v":-99300360.147957847},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(E146:J146)","v":-99300360.147957847},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E146:$BZ146)","v":-3080661.4897644799},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(M146:R146)","v":-3080661.4897644799},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E146:$BZ146)","v":-121847.83833400025},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(U146:Z146)","v":-121847.83833400025},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E146:$BZ146)","v":-1334.523943658098},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(AC146:AH146)","v":-1334.523943658098},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(AK146:AP146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(AS146:AX146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(BA146:BF146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(BI146:BN146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(BQ146:BV146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(BY146:CD146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(CG146:CL146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(CO146:CT146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(CW146:DB146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(DE146:DJ146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(DM146:DR146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(DU146:DZ146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(EC146:EH146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(EK146:EP146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(ES146:EX146)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E146:$BZ146)","v":0},{"$f":"SUM(FA146:FF146)","v":0}]
[{"$f":"ACCOUNTS!A147","v":"108.10_370"},{"$f":"ACCOUNTS!B147","v":"Meters"},{"$f":"ACCOUNTS!C147","v":-39554358},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E147:$BZ147)","v":-21039608.043531455},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E147:$BZ147)","v":0},-21039608.043531455,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E147:$BZ147)","v":-9179283.4970377851},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E147:$BZ147)","v":0},-9179283.4970377851,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E147:$BZ147)","v":-3605159.1891709161},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E147:$BZ147)","v":0},-3605159.1891709161,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E147:$BZ147)","v":-397644.72385481099},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E147:$BZ147)","v":0},-397644.72385481099,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E147:$BZ147)","v":-3533984.5317306947},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E147:$BZ147)","v":0},-3533984.5317306947,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E147:$BZ147)","v":-7210.4544760103108},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E147:$BZ147)","v":0},-7210.4544760103108,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E147:$BZ147)","v":-1210904.1674662111},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E147:$BZ147)","v":0},-1210904.1674662111,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E147:$BZ147)","v":-230427.64298991009},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E147:$BZ147)","v":0},-230427.64298991009,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E147:$BZ147)","v":-173050.90742424747},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E147:$BZ147)","v":0},-173050.90742424747,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E147:$BZ147)","v":-14420.908952020622},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E147:$BZ147)","v":0},-14420.908952020622,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E147:$BZ147)","v":-75709.771998108263},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E147:$BZ147)","v":0},-75709.771998108263,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E147:$BZ147)","v":-26755.440646260231},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E147:$BZ147)","v":0},-26755.440646260231,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E147:$BZ147)","v":-60198.720721571932},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E147:$BZ147)","v":0},-60198.720721571932,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E147:$BZ147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E147:$BZ147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E147:$BZ147)","v":0},0]
[{"$f":"ACCOUNTS!A148","v":"108.10_372"},{"$f":"ACCOUNTS!B148","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C148","v":-737043.09541666601},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E148:$BZ148)","v":-730598.31766531873},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E148:$BZ148)","v":0},-730598.31766531873,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E148:$BZ148)","v":-6444.7777513473211},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E148:$BZ148)","v":0},-6444.7777513473211,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E148:$BZ148)","v":0},0]
[{"$f":"ACCOUNTS!A149","v":"108.10_373"},{"$f":"ACCOUNTS!B149","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C149","v":-24008418.440416601},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E149:$BZ149)","v":-24008418.440416601},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E149:$BZ149)","v":0},-24008418.440416601,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E149:$BZ149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E149:$BZ149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E149:$BZ149)","v":0},0]
[{"$f":"ACCOUNTS!A150","v":"108.10_374"},{"$f":"ACCOUNTS!B150","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C150","v":-3565319.3758333302},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E150:$BZ150)","v":-2097145.3583243834},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E150:$BZ150)","v":-201468.07385004617},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E150:$BZ150)","v":0},-2298613.4321744298,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E150:$BZ150)","v":-360292.98709152418},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E150:$BZ150)","v":-48772.399810740535},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E150:$BZ150)","v":0},-409065.38690226473,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E150:$BZ150)","v":-311428.52902362205},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E150:$BZ150)","v":-55026.421320983078},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E150:$BZ150)","v":0},-366454.95034460514,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E150:$BZ150)","v":-138749.79519533456},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E150:$BZ150)","v":-37279.831904495346},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E150:$BZ150)","v":0},-176029.6270998299,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E150:$BZ150)","v":-109643.60257271754},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E150:$BZ150)","v":-23635.013152247564},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E150:$BZ150)","v":0},-133278.61572496512,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E150:$BZ150)","v":-1811.8659726876749},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E150:$BZ150)","v":-83.04602565735965},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E150:$BZ150)","v":0},-1894.9119983450346,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E150:$BZ150)","v":-36646.996166076322},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E150:$BZ150)","v":-2662.6605725167301},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E150:$BZ150)","v":0},-39309.656738593054,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E150:$BZ150)","v":-44013.981046250148},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E150:$BZ150)","v":-13854.484405187062},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E150:$BZ150)","v":0},-57868.465451437209,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E150:$BZ150)","v":-4762.7368397929285},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E150:$BZ150)","v":-10247.031914430898},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E150:$BZ150)","v":0},-15009.768754223827,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E150:$BZ150)","v":-580.2687152877395},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E150:$BZ150)","v":-1907.5758614764193},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E150:$BZ150)","v":0},-2487.8445767641588,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E150:$BZ150)","v":-6613.8813297413999},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E150:$BZ150)","v":-33040.598766960007},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E150:$BZ150)","v":0},-39654.480096701409,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E150:$BZ150)","v":-17783.528929895219},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E150:$BZ150)","v":-1570.4261806177528},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E150:$BZ150)","v":0},-19353.955110512972,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E150:$BZ150)","v":-2761.9234199726416},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E150:$BZ150)","v":-2625.5582441514534},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E150:$BZ150)","v":0},-5387.481664124095,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E150:$BZ150)","v":-779.38357112010704},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E150:$BZ150)","v":-131.41562541406915},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E150:$BZ150)","v":0},-910.79919653417619,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E150:$BZ150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E150:$BZ150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E150:$BZ150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E150:$BZ150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E150:$BZ150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E150:$BZ150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E150:$BZ150)","v":0},0]
[{"$f":"ACCOUNTS!A151","v":"~"},{"$f":"ACCOUNTS!B151","v":"~"},{"$f":"ACCOUNTS!C151","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E151:$BZ151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E151:$BZ151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E151:$BZ151)","v":0},0]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E152:$BZ152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E152:$BZ152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E152:$BZ152)","v":0},0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E153:$BZ153)","v":0},0]
[{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E154:$BZ154)","v":0},0]
[null,{"$f":"ACCOUNTS!B155","v":"Sub-total"},{"$f":"ACCOUNTS!C155","v":-1214971006.0649974},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E155:$BZ155)","v":-492487438.62938613},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E155:$BZ155)","v":-64904495.136144795},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E155:$BZ155)","v":-220347765.11488312},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E155:$BZ155)","v":0},-777739698.88041401,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E155:$BZ155)","v":-89490797.56295225},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E155:$BZ155)","v":-15712405.076401602},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E155:$BZ155)","v":-36331567.378966242},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E155:$BZ155)","v":0},-141534770.01832008,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E155:$BZ155)","v":-79208324.132833421},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E155:$BZ155)","v":-17727186.381130837},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E155:$BZ155)","v":-16225156.287545264},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E155:$BZ155)","v":0},-113160666.80150953,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E155:$BZ155)","v":-38201009.541464731},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E155:$BZ155)","v":-12009985.61351491},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E155:$BZ155)","v":-3407699.6070348327},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E155:$BZ155)","v":0},-53618694.762014471,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E155:$BZ155)","v":-30017759.982326515},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E155:$BZ155)","v":-7614201.9272222202},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E155:$BZ155)","v":-3872496.7783677261},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E155:$BZ155)","v":0},-41504458.687916465,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E155:$BZ155)","v":-420971.41748198087},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E155:$BZ155)","v":-26753.918203268808},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E155:$BZ155)","v":-7210.4544760103108},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E155:$BZ155)","v":0},-454935.79016125994,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E155:$BZ155)","v":-8501862.5822152831},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E155:$BZ155)","v":-857796.65668887319},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E155:$BZ155)","v":-1233154.35242387},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E155:$BZ155)","v":0},-10592813.591328025,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E155:$BZ155)","v":-13240048.614942107},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E155:$BZ155)","v":-4463329.0948100835},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E155:$BZ155)","v":-1169663.5711661489},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E155:$BZ155)","v":0},-18873041.280918341,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E155:$BZ155)","v":-4600712.7219993062},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E155:$BZ155)","v":-3301160.4287492339},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E155:$BZ155)","v":-173050.90742424747},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E155:$BZ155)","v":0},-8074924.0581727875,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E155:$BZ155)","v":-603214.05563033116},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E155:$BZ155)","v":-614540.28847854142},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E155:$BZ155)","v":-14420.908952020622},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E155:$BZ155)","v":0},-1232175.2530608932,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E155:$BZ155)","v":-5327021.0001664534},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E155:$BZ155)","v":-10644283.935337657},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E155:$BZ155)","v":-75709.771998108263},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E155:$BZ155)","v":0},-16047014.707502218,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E155:$BZ155)","v":-4495263.3495859271},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E155:$BZ155)","v":-505924.91630929458},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E155:$BZ155)","v":-24083366.431376051},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E155:$BZ155)","v":0},-29084554.697271273,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E155:$BZ155)","v":-1881719.8542609448},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E155:$BZ155)","v":-845843.85521067912},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E155:$BZ155)","v":-26755.440646260231},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E155:$BZ155)","v":0},-2754319.1501178839,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E155:$BZ155)","v":-189654.60716795392},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E155:$BZ155)","v":-42336.558133024126},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E155:$BZ155)","v":-66947.220989326495},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E155:$BZ155)","v":0},-298938.38629030454,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E155:$BZ155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E155:$BZ155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E155:$BZ155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E155:$BZ155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E155:$BZ155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E155:$BZ155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E155:$BZ155)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B157","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A158","v":108.06},{"$f":"ACCOUNTS!B158","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C158","v":-75827762},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E158:$BZ158)","v":-16284621.6819482},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E158:$BZ158)","v":-15954922.71537189},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E158:$BZ158)","v":-14330317.021795461},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E158:$BZ158)","v":0},-46569861.419115551,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E158:$BZ158)","v":-2950827.6617044471},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E158:$BZ158)","v":-3862447.556841054},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E158:$BZ158)","v":-2232166.4958211454},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E158:$BZ158)","v":0},-9045441.7143666465,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E158:$BZ158)","v":-2722625.6292218114},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E158:$BZ158)","v":-4357724.192733556},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E158:$BZ158)","v":-659499.14349455491},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E158:$BZ158)","v":0},-7739848.9654499227,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E158:$BZ158)","v":-1439495.9145107567},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E158:$BZ158)","v":-2952313.1159778154},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E158:$BZ158)","v":-163830.41484346811},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E158:$BZ158)","v":0},-4555639.4453320401,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E158:$BZ158)","v":-1032775.8023694071},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E158:$BZ158)","v":-1871734.8164135518},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E158:$BZ158)","v":-152404.16893691992},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E158:$BZ158)","v":0},-3056914.7877198788,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E158:$BZ158)","v":-10057.013825639824},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E158:$BZ158)","v":-6576.6892781640627},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E158:$BZ158)","v":-276.23356469073764},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E158:$BZ158)","v":0},-16909.936668494625,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E158:$BZ158)","v":-210424.64144858497},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E158:$BZ158)","v":-210864.89208901799},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E158:$BZ158)","v":-46540.654702446838},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E158:$BZ158)","v":0},-467830.18824004981,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E158:$BZ158)","v":-464197.46089150547},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E158:$BZ158)","v":-1097182.4156645851},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E158:$BZ158)","v":-157776.22892273645},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E158:$BZ158)","v":0},-1719156.1054788269,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E158:$BZ158)","v":-226967.65239279077},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E158:$BZ158)","v":-811496.32858644007},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E158:$BZ158)","v":-57634.8528563648},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E158:$BZ158)","v":0},-1096098.8338355958,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E158:$BZ158)","v":-19046.490188478634},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E158:$BZ158)","v":-24556.682316476159},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E158:$BZ158)","v":-3175.6635081310264},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E158:$BZ158)","v":0},-46778.83601308582,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E158:$BZ158)","v":-128887.29466682297},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E158:$BZ158)","v":-425339.56517902849},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E158:$BZ158)","v":-21522.208275505025},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E158:$BZ158)","v":0},-575749.06812135642,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E158:$BZ158)","v":-131079.44875758269},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E158:$BZ158)","v":-124367.24024374328},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E158:$BZ158)","v":-592602.55273254402},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E158:$BZ158)","v":0},-848049.24173387,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E158:$BZ158)","v":-29334.289601807766},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E158:$BZ158)","v":-33799.442007580263},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E158:$BZ158)","v":-6291.4286182721189},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E158:$BZ158)","v":0},-69425.160227660148,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E158:$BZ158)","v":-7201.6076618537363},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E158:$BZ158)","v":-10407.237767281878},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E158:$BZ158)","v":-2449.4522679200113},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E158:$BZ158)","v":0},-20058.297697055626,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E158:$BZ158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E158:$BZ158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E158:$BZ158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E158:$BZ158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E158:$BZ158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E158:$BZ158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E158:$BZ158)","v":0},0]
[{"$f":"ACCOUNTS!A159","v":108.07},{"$f":"ACCOUNTS!B159","v":"RWIP"},{"$f":"ACCOUNTS!C159","v":7210608},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E159:$BZ159)","v":1859008.5522036059},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E159:$BZ159)","v":1743925.7250278189},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E159:$BZ159)","v":564830.67407832423},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E159:$BZ159)","v":0},4167764.9513097494,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E159:$BZ159)","v":337102.97171236877},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E159:$BZ159)","v":422178.2691216853},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E159:$BZ159)","v":109379.37823419222},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E159:$BZ159)","v":0},868660.61906824633,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E159:$BZ159)","v":310532.28631148429},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E159:$BZ159)","v":476313.64048929513},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E159:$BZ159)","v":48779.243293539512},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E159:$BZ159)","v":0},835625.17009431892,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E159:$BZ159)","v":163620.56711016875},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E159:$BZ159)","v":322697.57009416795},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E159:$BZ159)","v":10249.677404288543},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E159:$BZ159)","v":0},496567.81460862525,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E159:$BZ159)","v":117852.26403772453},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E159:$BZ159)","v":204586.79462163293},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E159:$BZ159)","v":12538.889679997421},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E159:$BZ159)","v":0},334977.94833935489,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E159:$BZ159)","v":1167.2778190861013},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E159:$BZ159)","v":718.85384983123777},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E159:$BZ159)","v":23.526471126604015},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E159:$BZ159)","v":0},1909.6581400439431,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E159:$BZ159)","v":24424.175964096226},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E159:$BZ159)","v":23048.228836919323},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E159:$BZ159)","v":4013.5296724256928},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E159:$BZ159)","v":0},51485.934473441244,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E159:$BZ159)","v":52699.752186037833},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E159:$BZ159)","v":119925.66017773005},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E159:$BZ159)","v":3938.3434514818941},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E159:$BZ159)","v":0},176563.75581524978,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E159:$BZ159)","v":25496.769902640444},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E159:$BZ159)","v":88699.227720109615},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E159:$BZ159)","v":759.86706532708524},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E159:$BZ159)","v":0},114955.86468807714,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E159:$BZ159)","v":2201.9022153857768},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E159:$BZ159)","v":2785.1852254234154},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E159:$BZ159)","v":57.093698223065054},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E159:$BZ159)","v":0},5044.1811390322573,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E159:$BZ159)","v":14774.364512067499},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E159:$BZ159)","v":48241.430070128663},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E159:$BZ159)","v":318.30606679671081},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E159:$BZ159)","v":0},63334.10064899287,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E159:$BZ159)","v":15081.157419354096},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E159:$BZ159)","v":13593.749934170306},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E159:$BZ159)","v":55541.984691774218},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E159:$BZ159)","v":0},84216.89204529862,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E159:$BZ159)","v":3390.6673870504719},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E159:$BZ159)","v":3833.4863518557213},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E159:$BZ159)","v":107.45657911332513},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E159:$BZ159)","v":0},7331.6103180195187,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E159:$BZ159)","v":816.18869445188875},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E159:$BZ159)","v":1137.5454455418785},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E159:$BZ159)","v":215.76517155826653},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E159:$BZ159)","v":0},2169.4993115520338,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E159:$BZ159)","v":0},0]
[{"$f":"ACCOUNTS!A160","v":"~"},{"$f":"ACCOUNTS!B160","v":"~"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E160:$BZ160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E160:$BZ160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E160:$BZ160)","v":0},0]
[{"$f":"ACCOUNTS!A161","v":"~"},{"$f":"ACCOUNTS!B161","v":"~"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E161:$BZ161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E161:$BZ161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E161:$BZ161)","v":0},0]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E162:$BZ162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E162:$BZ162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E162:$BZ162)","v":0},0]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E163:$BZ163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E163:$BZ163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E163:$BZ163)","v":0},0]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(E164:J164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(M164:R164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(U164:Z164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(AC164:AH164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(AK164:AP164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(AS164:AX164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(BA164:BF164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(BI164:BN164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(BQ164:BV164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(BY164:CD164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(CG164:CL164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(CO164:CT164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(CW164:DB164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(DE164:DJ164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(DM164:DR164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(DU164:DZ164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(EC164:EH164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(EK164:EP164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(ES164:EX164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E164:$BZ164)","v":0},{"$f":"SUM(FA164:FF164)","v":0}]
[{"$f":"ACCOUNTS!A165","v":"~"},{"$f":"ACCOUNTS!B165","v":"~"},{"$f":"ACCOUNTS!C165","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E165:$BZ165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E165:$BZ165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E165:$BZ165)","v":0},0]
[{"$f":"ACCOUNTS!A166","v":"~"},{"$f":"ACCOUNTS!B166","v":"~"},{"$f":"ACCOUNTS!C166","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E166:$BZ166)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E166:$BZ166)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E166:$BZ166)","v":0},0]
[{"$f":"ACCOUNTS!A167","v":"~"},{"$f":"ACCOUNTS!B167","v":"~"},{"$f":"ACCOUNTS!C167","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E167:$BZ167)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E167:$BZ167)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E167:$BZ167)","v":0},0]
[{"$f":"ACCOUNTS!A168","v":"~"},{"$f":"ACCOUNTS!B168","v":"~"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E168:$BZ168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E168:$BZ168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E168:$BZ168)","v":0},0]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E169:$BZ169)","v":0},0]
[{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E170:$BZ170)","v":0},0]
[null,{"$f":"ACCOUNTS!B171","v":"Sub-total"},{"$f":"ACCOUNTS!C171","v":-68617154},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E171:$BZ171)","v":-14425613.129744593},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E171:$BZ171)","v":-14210996.99034407},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E171:$BZ171)","v":-13765486.347717134},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E171:$BZ171)","v":0},-42402096.467805795,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E171:$BZ171)","v":-2613724.6899920786},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E171:$BZ171)","v":-3440269.2877193685},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E171:$BZ171)","v":-2122787.1175869536},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E171:$BZ171)","v":0},-8176781.0952984001,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E171:$BZ171)","v":-2412093.3429103275},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E171:$BZ171)","v":-3881410.5522442609},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E171:$BZ171)","v":-610719.90020101541},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E171:$BZ171)","v":0},-6904223.7953556031,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E171:$BZ171)","v":-1275875.3474005878},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E171:$BZ171)","v":-2629615.5458836476},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E171:$BZ171)","v":-153580.73743917956},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E171:$BZ171)","v":0},-4059071.6307234149,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E171:$BZ171)","v":-914923.53833168268},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E171:$BZ171)","v":-1667148.0217919182},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E171:$BZ171)","v":-139865.27925692248},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E171:$BZ171)","v":0},-2721936.8393805237,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E171:$BZ171)","v":-8889.7360065537232},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E171:$BZ171)","v":-5857.8354283328244},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E171:$BZ171)","v":-252.7070935641336},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E171:$BZ171)","v":0},-15000.278528450681,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E171:$BZ171)","v":-186000.46548448873},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E171:$BZ171)","v":-187816.66325209863},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E171:$BZ171)","v":-42527.125030021161},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E171:$BZ171)","v":0},-416344.25376660854,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E171:$BZ171)","v":-411497.70870546764},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E171:$BZ171)","v":-977256.75548685482},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E171:$BZ171)","v":-153837.88547125453},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E171:$BZ171)","v":0},-1542592.349663577,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E171:$BZ171)","v":-201470.88249015034},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E171:$BZ171)","v":-722797.10086633044},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E171:$BZ171)","v":-56874.985791037703},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E171:$BZ171)","v":0},-981142.96914751839,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E171:$BZ171)","v":-16844.587973092857},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E171:$BZ171)","v":-21771.497091052748},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E171:$BZ171)","v":-3118.5698099079618},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E171:$BZ171)","v":0},-41734.654874053565,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E171:$BZ171)","v":-114112.93015475546},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E171:$BZ171)","v":-377098.13510889979},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E171:$BZ171)","v":-21203.902208708314},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E171:$BZ171)","v":0},-512414.96747236361,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E171:$BZ171)","v":-115998.29133822859},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E171:$BZ171)","v":-110773.49030957297},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E171:$BZ171)","v":-537060.56804076978},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E171:$BZ171)","v":0},-763832.34968857141,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E171:$BZ171)","v":-25943.622214757295},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E171:$BZ171)","v":-29965.955655724545},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E171:$BZ171)","v":-6183.9720391587944},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E171:$BZ171)","v":0},-62093.549909640627,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E171:$BZ171)","v":-6385.418967401848},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E171:$BZ171)","v":-9269.6923217399999},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E171:$BZ171)","v":-2233.6870963617444},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E171:$BZ171)","v":0},-17888.798385503593,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E171:$BZ171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E171:$BZ171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E171:$BZ171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E171:$BZ171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E171:$BZ171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E171:$BZ171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E171:$BZ171)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B173","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},{"$f":"ACCOUNTS!C173","v":-2699587026.0649977},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E173:$BZ173)","v":-683995122.46007788},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E173:$BZ173)","v":-643765106.88912666},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E173:$BZ173)","v":-251585468.2254836},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(E173:J173)","v":-1579345697.5746882},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E173:$BZ173)","v":-122959102.18830954},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E173:$BZ173)","v":-155845879.58472413},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E173:$BZ173)","v":-41175920.028321616},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(M173:R173)","v":-319980901.8013553},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E173:$BZ173)","v":-112615898.72244355},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E173:$BZ173)","v":-175829794.40104809},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E173:$BZ173)","v":-17639969.493745528},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(U173:Z173)","v":-306085662.61723715},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E173:$BZ173)","v":-58704496.509855725},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E173:$BZ173)","v":-119122869.00935505},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E173:$BZ173)","v":-3761030.3232179964},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(AC173:AH173)","v":-181588395.84242877},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E173:$BZ173)","v":-42398604.648487911},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E173:$BZ173)","v":-75522619.924422741},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E173:$BZ173)","v":-4198180.6038007699},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(AK173:AP173)","v":-122119405.17671143},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E173:$BZ173)","v":-442369.13298956532},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E173:$BZ173)","v":-265362.80693197803},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E173:$BZ173)","v":-7799.9589141216638},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(AS173:AX173)","v":-715531.89883566496},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E173:$BZ173)","v":-8944422.9648355804},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E173:$BZ173)","v":-8508186.6090184152},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E173:$BZ173)","v":-1332426.098386623},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(BA173:BF173)","v":-18785035.672240619},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E173:$BZ173)","v":-20171483.829612255},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E173:$BZ173)","v":-44270208.492872551},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E173:$BZ173)","v":-1515869.8786043145},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(BI173:BN173)","v":-65957562.201089121},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E173:$BZ173)","v":-9355293.6008422971},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E173:$BZ173)","v":-32743061.814349048},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E173:$BZ173)","v":-300197.09800940804},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(BQ173:BV173)","v":-42398552.513200752},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E173:$BZ173)","v":-670045.06695827493},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E173:$BZ173)","v":-863422.66565345274},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E173:$BZ173)","v":-21411.401559983475},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(BY173:CD173)","v":-1554879.134171711},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E173:$BZ173)","v":-6160444.7122725379},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E173:$BZ173)","v":-14955107.389582286},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E173:$BZ173)","v":-123154.59320627854},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(CG173:CL173)","v":-21238706.695061103},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E173:$BZ173)","v":-5443899.6410742439},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E173:$BZ173)","v":-5018093.2328729806},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E173:$BZ173)","v":-25342956.741071049},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(CO173:CT173)","v":-35804949.615018278},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E173:$BZ173)","v":-1986385.9498887905},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E173:$BZ173)","v":-1188401.7531229756},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E173:$BZ173)","v":-40610.227252847595},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(CW173:DB173)","v":-3215397.9302646136},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E173:$BZ173)","v":-304258.40256494307},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E173:$BZ173)","v":-419921.59117259691},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E173:$BZ173)","v":-72167.398957477242},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(DE173:DJ173)","v":-796347.39269501716},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(DM173:DR173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(DU173:DZ173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(EC173:EH173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(EK173:EP173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(ES173:EX173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E173:$BZ173)","v":0},{"$f":"SUM(FA173:FF173)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A175","v":"Rate Base Adjustments and Working Capital"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B177","v":"Construction Complete, Not Classified"},null,0]
[{"$f":"ACCOUNTS!A178","v":"~"},{"$f":"ACCOUNTS!B178","v":"~"},{"$f":"ACCOUNTS!C178","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(E178:J178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(M178:R178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(U178:Z178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(AC178:AH178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(AK178:AP178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(AS178:AX178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(BA178:BF178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(BI178:BN178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(BQ178:BV178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(BY178:CD178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(CG178:CL178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(CO178:CT178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(CW178:DB178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(DE178:DJ178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(DM178:DR178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(DU178:DZ178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(EC178:EH178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(EK178:EP178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(ES178:EX178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E178:$BZ178)","v":0},{"$f":"SUM(FA178:FF178)","v":0}]
[{"$f":"ACCOUNTS!A179","v":"~"},{"$f":"ACCOUNTS!B179","v":"~"},{"$f":"ACCOUNTS!C179","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E179:$BZ179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E179:$BZ179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E179:$BZ179)","v":0},0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E180:$BZ180)","v":0},0]
[{"$f":"ACCOUNTS!A181","v":"~"},{"$f":"ACCOUNTS!B181","v":"~"},{"$f":"ACCOUNTS!C181","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E181:$BZ181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E181:$BZ181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E181:$BZ181)","v":0},0]
[{"$f":"ACCOUNTS!A182","v":"~"},{"$f":"ACCOUNTS!B182","v":"~"},{"$f":"ACCOUNTS!C182","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E182:$BZ182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E182:$BZ182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E182:$BZ182)","v":0},0]
[{"$f":"ACCOUNTS!A183","v":"~"},{"$f":"ACCOUNTS!B183","v":"~"},{"$f":"ACCOUNTS!C183","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E183:$BZ183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E183:$BZ183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E183:$BZ183)","v":0},0]
[null,{"$f":"ACCOUNTS!B184","v":"Sub-total"},{"$f":"ACCOUNTS!C184","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E184:$BZ184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E184:$BZ184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E184:$BZ184)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B186","v":"Working Capital Assets"},null,0]
[{"$f":"ACCOUNTS!A187","v":"WC"},{"$f":"ACCOUNTS!B187","v":"Working Capital"},{"$f":"ACCOUNTS!C187","v":203573761},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E187:$BZ187)","v":52132002.470329151},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E187:$BZ187)","v":49362359.201000832},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E187:$BZ187)","v":16240047.192583963},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E187:$BZ187)","v":0},117734408.86391394,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E187:$BZ187)","v":9451906.1037855782},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E187:$BZ187)","v":11949887.009613896},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E187:$BZ187)","v":3118756.476917753},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E187:$BZ187)","v":0},24520549.590317227,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E187:$BZ187)","v":8709850.7853713706},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E187:$BZ187)","v":13482205.507229328},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E187:$BZ187)","v":1374684.5006737951},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E187:$BZ187)","v":0},23566740.793274492,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E187:$BZ187)","v":4592572.2350740647},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E187:$BZ187)","v":9134054.931166498},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E187:$BZ187)","v":290069.17794322688},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E187:$BZ187)","v":0},14016696.344183788,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E187:$BZ187)","v":3305194.9260161603},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E187:$BZ187)","v":5790892.7536081467},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E187:$BZ187)","v":352543.86495302961},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E187:$BZ187)","v":0},9448631.5445773378,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E187:$BZ187)","v":32620.702286263644},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E187:$BZ187)","v":20347.381450448996},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E187:$BZ187)","v":661.00335940935838},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E187:$BZ187)","v":0},53629.087096121992,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E187:$BZ187)","v":682551.19393542071},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E187:$BZ187)","v":652387.27456510707},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E187:$BZ187)","v":112736.65471528743},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E187:$BZ187)","v":0},1447675.1232158153,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E187:$BZ187)","v":1479574.2261032735},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E187:$BZ187)","v":3394533.052728401},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E187:$BZ187)","v":116019.77861448811},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E187:$BZ187)","v":0},4990127.0574461631,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E187:$BZ187)","v":717439.57934167481},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E187:$BZ187)","v":2510659.1850415976},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E187:$BZ187)","v":23693.597178986609},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E187:$BZ187)","v":0},3251792.361562259,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E187:$BZ187)","v":61537.409292871351},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E187:$BZ187)","v":77861.011452848034},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E187:$BZ187)","v":1724.678219405467},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E187:$BZ187)","v":0},141123.09896512487,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E187:$BZ187)","v":412957.2527235669},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E187:$BZ187)","v":1348609.243258151},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E187:$BZ187)","v":9799.0518648225789},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E187:$BZ187)","v":0},1771365.5478465406,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E187:$BZ187)","v":422226.94433880009},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E187:$BZ187)","v":384775.31325388991},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E187:$BZ187)","v":1557650.9770774054},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E187:$BZ187)","v":0},2364653.2346700951,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E187:$BZ187)","v":94760.52616083328},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E187:$BZ187)","v":107166.7054749649},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E187:$BZ187)","v":3261.1670042602882},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E187:$BZ187)","v":0},205188.39864005847,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E187:$BZ187)","v":22923.244796007108},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E187:$BZ187)","v":32198.577086420923},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E187:$BZ187)","v":6058.132408623891},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E187:$BZ187)","v":0},61179.954291051923,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E187:$BZ187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E187:$BZ187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E187:$BZ187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E187:$BZ187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E187:$BZ187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E187:$BZ187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E187:$BZ187)","v":0},0]
[{"$f":"ACCOUNTS!A188","v":"~"},{"$f":"ACCOUNTS!B188","v":"~"},{"$f":"ACCOUNTS!C188","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E188:$BZ188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E188:$BZ188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E188:$BZ188)","v":0},0]
[{"$f":"ACCOUNTS!A189","v":"~"},{"$f":"ACCOUNTS!B189","v":"~"},{"$f":"ACCOUNTS!C189","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E189:$BZ189)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E189:$BZ189)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E189:$BZ189)","v":0},0]
[{"$f":"ACCOUNTS!A190","v":"~"},{"$f":"ACCOUNTS!B190","v":"~"},{"$f":"ACCOUNTS!C190","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E190:$BZ190)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E190:$BZ190)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E190:$BZ190)","v":0},0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E191:$BZ191)","v":0},0]
[{"$f":"ACCOUNTS!A192","v":"~"},{"$f":"ACCOUNTS!B192","v":"~"},{"$f":"ACCOUNTS!C192","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E192:$BZ192)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E192:$BZ192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E192:$BZ192)","v":0},0]
[{"$f":"ACCOUNTS!A193","v":"~"},{"$f":"ACCOUNTS!B193","v":"~"},{"$f":"ACCOUNTS!C193","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E193:$BZ193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E193:$BZ193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E193:$BZ193)","v":0},0]
[{"$f":"ACCOUNTS!A194","v":"~"},{"$f":"ACCOUNTS!B194","v":"~"},{"$f":"ACCOUNTS!C194","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E194:$BZ194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E194:$BZ194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E194:$BZ194)","v":0},0]
[{"$f":"ACCOUNTS!A195","v":"~"},{"$f":"ACCOUNTS!B195","v":"~"},{"$f":"ACCOUNTS!C195","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E195:$BZ195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E195:$BZ195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E195:$BZ195)","v":0},0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E196:$BZ196)","v":0},0]
[{"$f":"ACCOUNTS!A197","v":"~"},{"$f":"ACCOUNTS!B197","v":"~"},{"$f":"ACCOUNTS!C197","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E197:$BZ197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E197:$BZ197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E197:$BZ197)","v":0},0]
[{"$f":"ACCOUNTS!A198","v":"~"},{"$f":"ACCOUNTS!B198","v":"~"},{"$f":"ACCOUNTS!C198","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E198:$BZ198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E198:$BZ198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E198:$BZ198)","v":0},0]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E199:$BZ199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E199:$BZ199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E199:$BZ199)","v":0},0]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E200:$BZ200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E200:$BZ200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E200:$BZ200)","v":0},0]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E201:$BZ201)","v":0},0]
[{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E202:$BZ202)","v":0},0]
[null,{"$f":"ACCOUNTS!B203","v":"Sub-total"},{"$f":"ACCOUNTS!C203","v":203573761},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E203:$BZ203)","v":52132002.470329151},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E203:$BZ203)","v":49362359.201000832},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E203:$BZ203)","v":16240047.192583963},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E203:$BZ203)","v":0},117734408.86391394,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E203:$BZ203)","v":9451906.1037855782},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E203:$BZ203)","v":11949887.009613896},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E203:$BZ203)","v":3118756.476917753},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E203:$BZ203)","v":0},24520549.590317227,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E203:$BZ203)","v":8709850.7853713706},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E203:$BZ203)","v":13482205.507229328},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E203:$BZ203)","v":1374684.5006737951},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E203:$BZ203)","v":0},23566740.793274492,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E203:$BZ203)","v":4592572.2350740647},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E203:$BZ203)","v":9134054.931166498},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E203:$BZ203)","v":290069.17794322688},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E203:$BZ203)","v":0},14016696.344183788,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E203:$BZ203)","v":3305194.9260161603},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E203:$BZ203)","v":5790892.7536081467},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E203:$BZ203)","v":352543.86495302961},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E203:$BZ203)","v":0},9448631.5445773378,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E203:$BZ203)","v":32620.702286263644},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E203:$BZ203)","v":20347.381450448996},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E203:$BZ203)","v":661.00335940935838},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E203:$BZ203)","v":0},53629.087096121992,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E203:$BZ203)","v":682551.19393542071},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E203:$BZ203)","v":652387.27456510707},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E203:$BZ203)","v":112736.65471528743},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E203:$BZ203)","v":0},1447675.1232158153,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E203:$BZ203)","v":1479574.2261032735},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E203:$BZ203)","v":3394533.052728401},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E203:$BZ203)","v":116019.77861448811},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E203:$BZ203)","v":0},4990127.0574461631,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E203:$BZ203)","v":717439.57934167481},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E203:$BZ203)","v":2510659.1850415976},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E203:$BZ203)","v":23693.597178986609},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E203:$BZ203)","v":0},3251792.361562259,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E203:$BZ203)","v":61537.409292871351},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E203:$BZ203)","v":77861.011452848034},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E203:$BZ203)","v":1724.678219405467},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E203:$BZ203)","v":0},141123.09896512487,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E203:$BZ203)","v":412957.2527235669},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E203:$BZ203)","v":1348609.243258151},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E203:$BZ203)","v":9799.0518648225789},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E203:$BZ203)","v":0},1771365.5478465406,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E203:$BZ203)","v":422226.94433880009},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E203:$BZ203)","v":384775.31325388991},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E203:$BZ203)","v":1557650.9770774054},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E203:$BZ203)","v":0},2364653.2346700951,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E203:$BZ203)","v":94760.52616083328},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E203:$BZ203)","v":107166.7054749649},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E203:$BZ203)","v":3261.1670042602882},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E203:$BZ203)","v":0},205188.39864005847,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E203:$BZ203)","v":22923.244796007108},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E203:$BZ203)","v":32198.577086420923},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E203:$BZ203)","v":6058.132408623891},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E203:$BZ203)","v":0},61179.954291051923,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E203:$BZ203)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E203:$BZ203)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E203:$BZ203)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E203:$BZ203)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E203:$BZ203)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E203:$BZ203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E203:$BZ203)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B205","v":"Other Items"},null,0]
[{"$f":"ACCOUNTS!A206","v":182.01},{"$f":"ACCOUNTS!B206","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C206","v":234576391.87124994},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E206:$BZ206)","v":27936064.808685232},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E206:$BZ206)","v":96978292.92612119},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(E206:J206)","v":124914357.73480642},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E206:$BZ206)","v":4842978.9357961584},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E206:$BZ206)","v":23476990.597906638},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(M206:R206)","v":28319969.533702798},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E206:$BZ206)","v":4917450.9611409027},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E206:$BZ206)","v":26487414.623888981},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(U206:Z206)","v":31404865.585029885},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E206:$BZ206)","v":3104510.7287012208},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E206:$BZ206)","v":17944949.736113634},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(AC206:AH206)","v":21049460.464814857},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E206:$BZ206)","v":1813525.7086320394},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E206:$BZ206)","v":11376905.456977773},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(AK206:AP206)","v":13190431.165609812},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E206:$BZ206)","v":43.705843286355815},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E206:$BZ206)","v":39974.87864277685},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(AS206:AX206)","v":40018.584486063206},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E206:$BZ206)","v":1281693.2828600714},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(BA206:BF206)","v":1281693.2828600714},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E206:$BZ206)","v":1057899.0262078408},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E206:$BZ206)","v":6668968.543306997},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(BI206:BN206)","v":7726867.569514838},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E206:$BZ206)","v":759826.08553329576},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E206:$BZ206)","v":4932492.0004974995},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(BQ206:BV206)","v":5692318.0860307952},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(BY206:CD206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(CG206:CL206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E206:$BZ206)","v":119546.40784900474},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E206:$BZ206)","v":755937.39123228961},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(CO206:CT206)","v":875483.79908129433},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(CW206:DB206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E206:$BZ206)","v":17668.087148509338},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E206:$BZ206)","v":63257.978164623695},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(DE206:DJ206)","v":80926.065313133033},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(DM206:DR206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(DU206:DZ206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(EC206:EH206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(EK206:EP206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(ES206:EX206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E206:$BZ206)","v":0},{"$f":"SUM(FA206:FF206)","v":0}]
[{"$f":"ACCOUNTS!A207","v":182.02},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Transmission"},{"$f":"ACCOUNTS!C207","v":126136837},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E207:$BZ207)","v":15021830.735330889},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E207:$BZ207)","v":52147341.127466805},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E207:$BZ207)","v":0},67169171.862797692,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E207:$BZ207)","v":2604175.2955013528},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E207:$BZ207)","v":12624089.37521741},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E207:$BZ207)","v":0},15228264.670718763,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E207:$BZ207)","v":2644220.526170285},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E207:$BZ207)","v":14242859.966908647},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E207:$BZ207)","v":0},16887080.493078932,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E207:$BZ207)","v":1669363.0617605702},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E207:$BZ207)","v":9649390.468413882},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E207:$BZ207)","v":0},11318753.530174453,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E207:$BZ207)","v":975172.28771505074},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E207:$BZ207)","v":6117609.9510425525},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E207:$BZ207)","v":0},7092782.2387576029,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E207:$BZ207)","v":23.50158422414664},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E207:$BZ207)","v":21495.363242803454},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E207:$BZ207)","v":0},21518.864827027603,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E207:$BZ207)","v":689194.40449424915},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E207:$BZ207)","v":0},689194.40449424915,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E207:$BZ207)","v":568855.35652913142},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E207:$BZ207)","v":3586049.693214423},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E207:$BZ207)","v":0},4154905.0497435546,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E207:$BZ207)","v":408575.04173678928},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E207:$BZ207)","v":2652308.4207554949},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E207:$BZ207)","v":0},3060883.4624922844,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E207:$BZ207)","v":64282.708249097093},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E207:$BZ207)","v":406484.00608193933},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E207:$BZ207)","v":0},470766.71433103643,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E207:$BZ207)","v":9500.5154226112791},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E207:$BZ207)","v":34015.193161808696},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E207:$BZ207)","v":0},43515.708584419976,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E207:$BZ207)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E207:$BZ207)","v":0},0]
[105.03,"Plant Held for Future Use - General",{"$f":"ACCOUNTS!C208","v":-97260926},{"$f":"(ROUND((SUM(E208:FG208)/2-C208),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E208:$BZ208)","v":-11582953.895803994},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E208:$BZ208)","v":-40209496.346379012},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(E208:J208)","v":-51792450.242183007},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E208:$BZ208)","v":-2008013.7312051454},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E208:$BZ208)","v":-9734116.1530822795},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(M208:R208)","v":-11742129.884287424},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E208:$BZ208)","v":-2038891.5961443456},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E208:$BZ208)","v":-10982309.23033106},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(U208:Z208)","v":-13021200.826475404},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E208:$BZ208)","v":-1287203.6518327177},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E208:$BZ208)","v":-7440401.0328363292},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(AC208:AH208)","v":-8727604.6846690476},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E208:$BZ208)","v":-751930.69660296186},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E208:$BZ208)","v":-4717134.3669035658},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(AK208:AP208)","v":-5469065.0635065278},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E208:$BZ208)","v":-18.121477424612241},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E208:$BZ208)","v":-16574.531147482528},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(AS208:AX208)","v":-16592.652624907139},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E208:$BZ208)","v":-531420.38098774606},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(BA208:BF208)","v":-531420.38098774606},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E208:$BZ208)","v":-438629.98353195959},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E208:$BZ208)","v":-2765112.2553838152},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(BI208:BN208)","v":-3203742.238915775},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E208:$BZ208)","v":-315041.88502688374},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E208:$BZ208)","v":-2045127.9671796195},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(BQ208:BV208)","v":-2360169.852206503},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(BY208:CD208)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(CG208:CL208)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E208:$BZ208)","v":-49566.771125670624},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E208:$BZ208)","v":-313429.54029931035},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(CO208:CT208)","v":-362996.31142498099},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(CW208:DB208)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E208:$BZ208)","v":-7325.6072488994978},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E208:$BZ208)","v":-26228.255469783038},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(DE208:DJ208)","v":-33553.862718682532},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUM(DM208:DR208)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E208:$BZ208)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E208:$BZ208)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E208:$BZ208)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E208:$BZ208)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E208:$BZ208)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E208:$BZ208)","v":0},0]
[{"$f":"ACCOUNTS!A209","v":282.01},{"$f":"ACCOUNTS!B209","v":"Accum Deferred Income Tax - General"},{"$f":"ACCOUNTS!C209","v":-619618722},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E209:$BZ209)","v":-160866436.47132814},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E209:$BZ209)","v":-150675421.86263663},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E209:$BZ209)","v":-45661244.914610259},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E209:$BZ209)","v":0},-357203103.24857503,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E209:$BZ209)","v":-29171419.298283271},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E209:$BZ209)","v":-36476260.363745101},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E209:$BZ209)","v":-9028351.7116117794},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E209:$BZ209)","v":0},-74676031.37364015,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E209:$BZ209)","v":-26870605.669823911},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E209:$BZ209)","v":-41153563.875839911},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E209:$BZ209)","v":-4141458.2425483149},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E209:$BZ209)","v":0},-72165627.788212135,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E209:$BZ209)","v":-14156526.567929957},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E209:$BZ209)","v":-27881114.321661193},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E209:$BZ209)","v":-861563.84502854117},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E209:$BZ209)","v":0},-42899204.734619692,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E209:$BZ209)","v":-10198023.794638729},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E209:$BZ209)","v":-17676327.119176708},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E209:$BZ209)","v":-1070445.7072136148},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E209:$BZ209)","v":0},-28944796.621029053,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E209:$BZ209)","v":-101066.21412104333},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E209:$BZ209)","v":-62109.07123305057},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E209:$BZ209)","v":-2011.7871033545148},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E209:$BZ209)","v":0},-165187.07245744843,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E209:$BZ209)","v":-2114717.227711007},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E209:$BZ209)","v":-1991370.1331139016},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E209:$BZ209)","v":-343403.56867912156},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E209:$BZ209)","v":0},-4449490.9295040304,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E209:$BZ209)","v":-4559415.778932441},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E209:$BZ209)","v":-10361593.489967257},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E209:$BZ209)","v":-298549.79308520386},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E209:$BZ209)","v":0},-15219559.061984902,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E209:$BZ209)","v":-2205083.027467222},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E209:$BZ209)","v":-7663625.4421927258},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E209:$BZ209)","v":-48282.890480508358},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E209:$BZ209)","v":0},-9916991.3601404559,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E209:$BZ209)","v":-190621.08750523874},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E209:$BZ209)","v":-240957.24886818227},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E209:$BZ209)","v":-4023.5742067090296},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E209:$BZ209)","v":0},-435601.91058013006,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E209:$BZ209)","v":-1278659.7782772412},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E209:$BZ209)","v":-4173554.4785528071},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E209:$BZ209)","v":-21123.764585222405},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E209:$BZ209)","v":0},-5473338.0214152699,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E209:$BZ209)","v":-1305377.3762660786},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E209:$BZ209)","v":-1174501.8590133053},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E209:$BZ209)","v":-4769890.5356909763},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E209:$BZ209)","v":0},-7249769.7709703604,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E209:$BZ209)","v":-293532.09071734559},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E209:$BZ209)","v":-331649.87250585947},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E209:$BZ209)","v":-7465.0288155617982},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E209:$BZ209)","v":0},-632646.99203876685,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E209:$BZ209)","v":-70609.83436714967},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E209:$BZ209)","v":-98284.082535802547},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E209:$BZ209)","v":-18479.197929639307},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E209:$BZ209)","v":0},-187373.11483259153,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E209:$BZ209)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E209:$BZ209)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E209:$BZ209)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E209:$BZ209)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E209:$BZ209)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E209:$BZ209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E209:$BZ209)","v":0},0]
[{"$f":"ACCOUNTS!A210","v":235},{"$f":"ACCOUNTS!B210","v":"Customer Deposits"},{"$f":"ACCOUNTS!C210","v":-18134171},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E210:$BZ210)","v":-15711034.070734575},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E210:$BZ210)","v":0},-15711034.070734575,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E210:$BZ210)","v":-1827024.2539756706},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E210:$BZ210)","v":0},-1827024.2539756706,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E210:$BZ210)","v":-578393.19580594811},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E210:$BZ210)","v":0},-578393.19580594811,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E210:$BZ210)","v":-17719.479483805786},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E210:$BZ210)","v":0},-17719.479483805786,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E210:$BZ210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E210:$BZ210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E210:$BZ210)","v":0},0]
[{"$f":"ACCOUNTS!A211","v":235.01},{"$f":"ACCOUNTS!B211","v":"Customer Deposits - Transmission"},{"$f":"ACCOUNTS!C211","v":-2472594},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E211:$BZ211)","v":-2142199.3085371195},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E211:$BZ211)","v":0},-2142199.3085371195,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E211:$BZ211)","v":-249114.7352826175},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E211:$BZ211)","v":0},-249114.7352826175,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E211:$BZ211)","v":-78863.905363559898},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E211:$BZ211)","v":0},-78863.905363559898,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E211:$BZ211)","v":-2416.0508167029684},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E211:$BZ211)","v":0},-2416.0508167029684,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E211:$BZ211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E211:$BZ211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E211:$BZ211)","v":0},0]
[{"$f":"ACCOUNTS!A212","v":252},{"$f":"ACCOUNTS!B212","v":"Customer Advances"},{"$f":"ACCOUNTS!C212","v":-67513639},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E212:$BZ212)","v":-46070241.682384215},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E212:$BZ212)","v":0},-46070241.682384215,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E212:$BZ212)","v":-19865157.294239171},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E212:$BZ212)","v":0},-19865157.294239171,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E212:$BZ212)","v":-1429889.0211792616},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E212:$BZ212)","v":0},-1429889.0211792616,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E212:$BZ212)","v":-148351.00219734863},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E212:$BZ212)","v":0},-148351.00219734863,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E212:$BZ212)","v":0},0]
[{"$f":"ACCOUNTS!A213","v":253},{"$f":"ACCOUNTS!B213","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C213","v":-6715753},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E213:$BZ213)","v":-1421095.963441913},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E213:$BZ213)","v":-1389964.6958688032},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E213:$BZ213)","v":-1335876.0428873473},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E213:$BZ213)","v":0},-4146936.7021980635,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E213:$BZ213)","v":-257514.76727102866},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E213:$BZ213)","v":-336489.61135244468},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E213:$BZ213)","v":-206437.35459450478},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E213:$BZ213)","v":0},-800441.73321797815,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E213:$BZ213)","v":-237584.62165782222},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E213:$BZ213)","v":-379637.23737735709},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E213:$BZ213)","v":-59726.2230190396},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E213:$BZ213)","v":0},-676948.08205421886,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E213:$BZ213)","v":-125597.65726034476},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E213:$BZ213)","v":-257200.30585957834},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E213:$BZ213)","v":-14980.639314936088},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E213:$BZ213)","v":0},-397778.60243485915,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E213:$BZ213)","v":-90124.929554095812},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E213:$BZ213)","v":-163062.23234392348},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E213:$BZ213)","v":-13704.772193225088},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E213:$BZ213)","v":0},-266891.93409124436,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E213:$BZ213)","v":-878.22160477019838},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E213:$BZ213)","v":-572.94955766470832},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E213:$BZ213)","v":-24.778486714638532},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E213:$BZ213)","v":0},-1475.9496491495454,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E213:$BZ213)","v":-18375.213764228309},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E213:$BZ213)","v":-18370.177081430524},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E213:$BZ213)","v":-4170.9292394919794},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E213:$BZ213)","v":0},-40916.320085150815,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E213:$BZ213)","v":-40499.827051682165},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E213:$BZ213)","v":-95584.594792960546},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E213:$BZ213)","v":-14883.336975095819},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E213:$BZ213)","v":0},-150967.75881973855,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E213:$BZ213)","v":-19793.997995941565},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E213:$BZ213)","v":-70696.127313457226},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E213:$BZ213)","v":-5489.0149888974192},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E213:$BZ213)","v":0},-95979.140298296203,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E213:$BZ213)","v":-1662.9546931798222},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E213:$BZ213)","v":-2142.4140079799408},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E213:$BZ213)","v":-301.27209768722457},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E213:$BZ213)","v":0},-4106.6407988469873,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E213:$BZ213)","v":-11249.352562070912},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E213:$BZ213)","v":-37108.165950261435},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E213:$BZ213)","v":-2047.0695273748481},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E213:$BZ213)","v":0},-50404.588039707196,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E213:$BZ213)","v":-11442.376190592833},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E213:$BZ213)","v":-10834.654378794825},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E213:$BZ213)","v":-52767.162212030926},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E213:$BZ213)","v":0},-75044.192781418591,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E213:$BZ213)","v":-2561.1680277746541},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E213:$BZ213)","v":-2948.7858777389056},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E213:$BZ213)","v":-597.29655411826332},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E213:$BZ213)","v":0},-6107.2504596318222,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E213:$BZ213)","v":-628.27584713460828},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E213:$BZ213)","v":-906.6601785602636},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E213:$BZ213)","v":-219.169046001352},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E213:$BZ213)","v":0},-1754.1050716962238,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E213:$BZ213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E213:$BZ213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E213:$BZ213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E213:$BZ213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E213:$BZ213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E213:$BZ213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E213:$BZ213)","v":0},0]
[{"$f":"ACCOUNTS!A214","v":114.01},{"$f":"ACCOUNTS!B214","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C214","v":245239108},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E214:$BZ214)","v":29205904.140909538},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E214:$BZ214)","v":101386460.34601037},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E214:$BZ214)","v":0},130592364.48691991,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E214:$BZ214)","v":5063117.4978994299},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E214:$BZ214)","v":24544141.832972988},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E214:$BZ214)","v":0},29607259.330872416,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E214:$BZ214)","v":5140974.6638350487},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E214:$BZ214)","v":27691405.276426788},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E214:$BZ214)","v":0},32832379.940261837,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E214:$BZ214)","v":3245626.8757897518},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E214:$BZ214)","v":18760640.963412791},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E214:$BZ214)","v":0},22006267.839202542,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E214:$BZ214)","v":1895959.8771733779},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E214:$BZ214)","v":11894044.936972687},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E214:$BZ214)","v":0},13790004.814146064,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E214:$BZ214)","v":45.692501007589037},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E214:$BZ214)","v":41791.944630743405},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E214:$BZ214)","v":0},41837.637131750991,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E214:$BZ214)","v":1339952.9036609728},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E214:$BZ214)","v":0},1339952.9036609728,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E214:$BZ214)","v":1105986.0349615884},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E214:$BZ214)","v":6972107.8229318429},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E214:$BZ214)","v":0},8078093.8578934316,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E214:$BZ214)","v":794364.13001693529},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E214:$BZ214)","v":5156699.3966002669},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E214:$BZ214)","v":0},5951063.526617202,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E214:$BZ214)","v":124980.41338100791},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E214:$BZ214)","v":790298.67434999475},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E214:$BZ214)","v":0},915279.0877310026,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E214:$BZ214)","v":18471.19353231787},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E214:$BZ214)","v":66133.382030577355},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E214:$BZ214)","v":0},84604.575562895217,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E214:$BZ214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E214:$BZ214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E214:$BZ214)","v":0},0]
[{"$f":"ACCOUNTS!A215","v":114.02},{"$f":"ACCOUNTS!B215","v":"Acquisition Adjustment - Transmission"},{"$f":"ACCOUNTS!C215","v":946172},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E215:$BZ215)","v":112681.08483257351},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E215:$BZ215)","v":391165.3028786311},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E215:$BZ215)","v":0},503846.38771120459,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E215:$BZ215)","v":19534.323250036035},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E215:$BZ215)","v":94695.254585527669},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E215:$BZ215)","v":0},114229.5778355637,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E215:$BZ215)","v":19834.708743232481},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E215:$BZ215)","v":106837.90414539955},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E215:$BZ215)","v":0},126672.61288863202,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E215:$BZ215)","v":12522.151533513736},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E215:$BZ215)","v":72381.576194748704},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E215:$BZ215)","v":0},84903.727728262442,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E215:$BZ215)","v":7314.9187482156767},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E215:$BZ215)","v":45889.142143288671},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E215:$BZ215)","v":0},53204.060891504349,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E215:$BZ215)","v":0.17628903243014785},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E215:$BZ215)","v":161.24005733685735},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E215:$BZ215)","v":0},161.41634636928748,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E215:$BZ215)","v":5169.7542414919808},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E215:$BZ215)","v":0},5169.7542414919808,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E215:$BZ215)","v":4267.0723572835532},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E215:$BZ215)","v":26899.515566004538},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E215:$BZ215)","v":0},31166.587923288091,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E215:$BZ215)","v":3064.7848287981201},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E215:$BZ215)","v":19895.377296348946},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E215:$BZ215)","v":0},22960.162125147068,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E215:$BZ215)","v":482.19457595456186},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E215:$BZ215)","v":3049.0996456694143},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E215:$BZ215)","v":0},3531.2942216239762,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E215:$BZ215)","v":71.264841359887271},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E215:$BZ215)","v":255.15324555264422},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E215:$BZ215)","v":0},326.41808691253152,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E215:$BZ215)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E215:$BZ215)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E215:$BZ215)","v":0},0]
[{"$f":"ACCOUNTS!A216","v":114.03},{"$f":"ACCOUNTS!B216","v":"Acquisition Adjustment - Distribution"},{"$f":"ACCOUNTS!C216","v":302358},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E216:$BZ216)","v":123910.37954648958},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E216:$BZ216)","v":19267.197438930594},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E216:$BZ216)","v":46031.213434362769},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E216:$BZ216)","v":0},189208.79041978292,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E216:$BZ216)","v":22775.141340351838},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E216:$BZ216)","v":4664.2996022458065},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E216:$BZ216)","v":9101.5035918287231},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E216:$BZ216)","v":0},36540.944534426366,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E216:$BZ216)","v":20353.693270385047},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E216:$BZ216)","v":5262.3966849371755},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E216:$BZ216)","v":4175.0142522120414},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E216:$BZ216)","v":0},29791.104207534263,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E216:$BZ216)","v":10019.487339293242},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E216:$BZ216)","v":3565.2193822465097},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E216:$BZ216)","v":868.54463368232348},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E216:$BZ216)","v":0},14453.251355222075,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E216:$BZ216)","v":7796.9625490893377},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E216:$BZ216)","v":2260.3108084262394},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E216:$BZ216)","v":1079.1189533003972},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E216:$BZ216)","v":0},11136.392310815972,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E216:$BZ216)","v":101.82524255572383},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E216:$BZ216)","v":7.9420234793617031},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E216:$BZ216)","v":2.0280875327027981},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E216:$BZ216)","v":0},111.79535356778834,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E216:$BZ216)","v":2131.8516445210271},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E216:$BZ216)","v":254.64087675608681},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E216:$BZ216)","v":346.18598318007378},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E216:$BZ216)","v":0},2732.678504457188,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E216:$BZ216)","v":3147.5265368403693},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E216:$BZ216)","v":1324.9597385241634},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E216:$BZ216)","v":300.96878155620823},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E216:$BZ216)","v":0},4773.4550569207413,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E216:$BZ216)","v":1182.3397794633838},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E216:$BZ216)","v":979.96463303318478},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E216:$BZ216)","v":48.67410078486715},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E216:$BZ216)","v":0},2210.9785132814359,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E216:$BZ216)","v":183.95592343149147},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E216:$BZ216)","v":182.42910675842481},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E216:$BZ216)","v":4.0561750654055961},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E216:$BZ216)","v":0},370.44120525532185,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E216:$BZ216)","v":1116.5800875935258},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E216:$BZ216)","v":3159.8045674339942},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E216:$BZ216)","v":21.294919093379377},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E216:$BZ216)","v":0},4297.6795741208998,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E216:$BZ216)","v":1152.2309323502493},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E216:$BZ216)","v":150.18613474087664},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E216:$BZ216)","v":4808.5383943766337},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E216:$BZ216)","v":0},6110.95546146776,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E216:$BZ216)","v":282.73377897380431},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E216:$BZ216)","v":251.09263274701425},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E216:$BZ216)","v":7.5255139308048902},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E216:$BZ216)","v":0},541.35192565162345,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E216:$BZ216)","v":46.984850857778085},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E216:$BZ216)","v":12.567801701911367},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E216:$BZ216)","v":18.628924935922811},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E216:$BZ216)","v":0},78.18157749561226,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E216:$BZ216)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E216:$BZ216)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E216:$BZ216)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E216:$BZ216)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E216:$BZ216)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E216:$BZ216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E216:$BZ216)","v":0},0]
[{"$f":"ACCOUNTS!A217","v":115.01},{"$f":"ACCOUNTS!B217","v":"Accum Amort Acquition Adj - Production"},{"$f":"ACCOUNTS!C217","v":-54306612},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E217:$BZ217)","v":-6467458.2990636528},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E217:$BZ217)","v":-22451374.941651519},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E217:$BZ217)","v":0},-28918833.240715172,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E217:$BZ217)","v":-1121194.5750056924},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E217:$BZ217)","v":-5435141.2312111035},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E217:$BZ217)","v":0},-6556335.8062167959,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E217:$BZ217)","v":-1138435.5401044779},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E217:$BZ217)","v":-6132082.3352597682},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E217:$BZ217)","v":0},-7270517.8753642458,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E217:$BZ217)","v":-718723.04901829199},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E217:$BZ217)","v":-4154422.4246296179},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E217:$BZ217)","v":0},-4873145.4736479102,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E217:$BZ217)","v":-419848.0342589661},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E217:$BZ217)","v":-2633859.2109980281},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E217:$BZ217)","v":0},-3053707.2452569939,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E217:$BZ217)","v":-10.118308387945802},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E217:$BZ217)","v":-9254.5554430383327},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E217:$BZ217)","v":0},-9264.6737514262786,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E217:$BZ217)","v":-296723.89135174087},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E217:$BZ217)","v":0},-296723.89135174087,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E217:$BZ217)","v":-244913.44373213674},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E217:$BZ217)","v":-1543928.1175420207},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E217:$BZ217)","v":0},-1788841.5612741574,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E217:$BZ217)","v":-175906.79132443777},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E217:$BZ217)","v":-1141917.6803228497},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E217:$BZ217)","v":0},-1317824.4716472875,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E217:$BZ217)","v":-27676.103018128753},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E217:$BZ217)","v":-175006.52249982706},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E217:$BZ217)","v":0},-202682.62551795581,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E217:$BZ217)","v":-4090.3261658270908},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E217:$BZ217)","v":-14644.809090491133},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E217:$BZ217)","v":0},-18735.135256318223,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E217:$BZ217)","v":0},0]
[{"$f":"ACCOUNTS!A218","v":115.02},{"$f":"ACCOUNTS!B218","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C218","v":-731889},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E218:$BZ218)","v":-87161.791404762975},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E218:$BZ218)","v":-302576.67988329654},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E218:$BZ218)","v":0},-389738.47128805949,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E218:$BZ218)","v":-15110.31430770053},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E218:$BZ218)","v":-73249.277280819209},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E218:$BZ218)","v":0},-88359.591588519746,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E218:$BZ218)","v":-15342.670410216831},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E218:$BZ218)","v":-82641.937012585811},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E218:$BZ218)","v":0},-97984.607422802641,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E218:$BZ218)","v":-9686.2145188314971},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E218:$BZ218)","v":-55989.058458291351},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E218:$BZ218)","v":0},-65675.272977122848,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E218:$BZ218)","v":-5658.28260370506},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E218:$BZ218)","v":-35496.461905561991},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E218:$BZ218)","v":0},-41154.744509267053,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E218:$BZ218)","v":-0.13636421671352406},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E218:$BZ218)","v":-124.72343751898724},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E218:$BZ218)","v":0},-124.85980173570077,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E218:$BZ218)","v":-3998.9412728883594},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E218:$BZ218)","v":0},-3998.9412728883594,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E218:$BZ218)","v":-3300.6930246296683},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E218:$BZ218)","v":-20807.484842171925},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E218:$BZ218)","v":0},-24108.177866801594,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E218:$BZ218)","v":-2370.6919075646156},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E218:$BZ218)","v":-15389.599136359495},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E218:$BZ218)","v":0},-17760.29104392411,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E218:$BZ218)","v":-372.99022376566666},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E218:$BZ218)","v":-2358.5590046728735},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E218:$BZ218)","v":0},-2731.54922843854,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E218:$BZ218)","v":-55.125234606442099},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E218:$BZ218)","v":-197.36776583356857},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E218:$BZ218)","v":0},-252.49300044001066,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E218:$BZ218)","v":0},0]
[{"$f":"ACCOUNTS!A219","v":115.03},{"$f":"ACCOUNTS!B219","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C219","v":-288399},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E219:$BZ219)","v":-118189.79339335505},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E219:$BZ219)","v":-18377.686299651883},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E219:$BZ219)","v":-43906.084586009929},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E219:$BZ219)","v":0},-180473.56427901686,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E219:$BZ219)","v":-21723.678511619102},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E219:$BZ219)","v":-4448.9622930039495},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E219:$BZ219)","v":-8681.3133251966592},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E219:$BZ219)","v":0},-34853.954129819707,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E219:$BZ219)","v":-19414.021740737066},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E219:$BZ219)","v":-5019.446952087249},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E219:$BZ219)","v":-3982.2658415643064},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E219:$BZ219)","v":0},-28415.734534388619,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E219:$BZ219)","v":-9556.9164009711385},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E219:$BZ219)","v":-3400.6234484303745},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E219:$BZ219)","v":-828.44642380670746},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E219:$BZ219)","v":0},-13785.98627320822,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E219:$BZ219)","v":-7436.9991936539318},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E219:$BZ219)","v":-2155.9587536606241},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E219:$BZ219)","v":-1029.2991321972008},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E219:$BZ219)","v":0},-10622.257079511757,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E219:$BZ219)","v":-97.124263713307386},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E219:$BZ219)","v":-7.5753630776246554},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E219:$BZ219)","v":-1.9344565592574177},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E219:$BZ219)","v":0},-106.63408335018946,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E219:$BZ219)","v":-2033.4301802109412},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E219:$BZ219)","v":-242.88483921569357},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E219:$BZ219)","v":-330.20357114132946},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E219:$BZ219)","v":0},-2606.5185905679646,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E219:$BZ219)","v":-3002.2142814088784},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E219:$BZ219)","v":-1263.79015481856},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E219:$BZ219)","v":-287.07391777968138},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E219:$BZ219)","v":0},-4553.0783540071197,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E219:$BZ219)","v":-1127.7545494329916},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E219:$BZ219)","v":-934.72248196554233},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E219:$BZ219)","v":-46.426957422178027},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E219:$BZ219)","v":0},-2108.9039888207117,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E219:$BZ219)","v":-175.46320706486586},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E219:$BZ219)","v":-174.00687913011382},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E219:$BZ219)","v":-3.8689131185148353},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E219:$BZ219)","v":0},-353.33899931349453,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E219:$BZ219)","v":-1065.0307935688331},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E219:$BZ219)","v":-3013.9254706123088},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E219:$BZ219)","v":-20.311793872202884},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E219:$BZ219)","v":0},-4099.2680580533442,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E219:$BZ219)","v":-1099.0357412698838},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E219:$BZ219)","v":-143.25247247677945},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E219:$BZ219)","v":-4586.5419945886233},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E219:$BZ219)","v":0},-5828.8302083352864,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E219:$BZ219)","v":-269.68077286615932},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E219:$BZ219)","v":-239.50040743623836},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E219:$BZ219)","v":-7.1780825780372925},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E219:$BZ219)","v":0},-516.35926288043504,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E219:$BZ219)","v":-44.815695309971431},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E219:$BZ219)","v":-11.987582412337481},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E219:$BZ219)","v":-17.768881003959553},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E219:$BZ219)","v":0},-74.572158726268469,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E219:$BZ219)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E219:$BZ219)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E219:$BZ219)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E219:$BZ219)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E219:$BZ219)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E219:$BZ219)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E219:$BZ219)","v":0},0]
[{"$f":"ACCOUNTS!A220","v":230},{"$f":"ACCOUNTS!B220","v":"ARO - Production"},{"$f":"ACCOUNTS!C220","v":-5526317},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E220:$BZ220)","v":-658137.62686772924},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E220:$BZ220)","v":-2284683.4012297215},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E220:$BZ220)","v":0},-2942821.0280974507,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E220:$BZ220)","v":-114094.33238372031},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E220:$BZ220)","v":-553087.59425910888},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E220:$BZ220)","v":0},-667181.9266428292,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E220:$BZ220)","v":-115848.7971719458},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E220:$BZ220)","v":-624009.29843949305},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E220:$BZ220)","v":0},-739858.09561143885,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E220:$BZ220)","v":-73138.265448811668},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E220:$BZ220)","v":-422759.85234379704},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E220:$BZ220)","v":0},-495898.11779260868,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E220:$BZ220)","v":-42724.324786490215},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E220:$BZ220)","v":-268025.20719475171},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E220:$BZ220)","v":0},-310749.53198124195,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E220:$BZ220)","v":-1.0296532520855377},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E220:$BZ220)","v":-941.75654103233819},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E220:$BZ220)","v":0},-942.78619428442369,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E220:$BZ220)","v":-30195.039327499908},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E220:$BZ220)","v":0},-30195.039327499908,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E220:$BZ220)","v":-24922.735515621021},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E220:$BZ220)","v":-157112.29053932635},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E220:$BZ220)","v":0},-182035.02605494738,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E220:$BZ220)","v":-17900.52178750707},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E220:$BZ220)","v":-116203.14464413153},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E220:$BZ220)","v":0},-134103.66643163862,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E220:$BZ220)","v":-2816.359057766967},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E220:$BZ220)","v":-17808.909169323189},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E220:$BZ220)","v":0},-20625.268227090157,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E220:$BZ220)","v":-416.23732715557861},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E220:$BZ220)","v":-1490.2763118151374},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E220:$BZ220)","v":0},-1906.5136389707161,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E220:$BZ220)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E220:$BZ220)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E220:$BZ220)","v":0},0]
[{"$f":"ACCOUNTS!A221","v":230.01},{"$f":"ACCOUNTS!B221","v":"ARO - Transmission"},{"$f":"ACCOUNTS!C221","v":-4248884},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E221:$BZ221)","v":-506006.15791607049},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E221:$BZ221)","v":-1756568.569727459},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E221:$BZ221)","v":0},-2262574.7276435294,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E221:$BZ221)","v":-87720.914916004825},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E221:$BZ221)","v":-425238.91225313698},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E221:$BZ221)","v":0},-512959.82716914179,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E221:$BZ221)","v":-89069.827286984393},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E221:$BZ221)","v":-479766.74591609329},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E221:$BZ221)","v":0},-568836.57320307766,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E221:$BZ221)","v":-56232.026836898549},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E221:$BZ221)","v":-325037.01334286859},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E221:$BZ221)","v":0},-381269.04017976712,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E221:$BZ221)","v":-32848.40518488564},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E221:$BZ221)","v":-206069.97652260363},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E221:$BZ221)","v":0},-238918.38170748926,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E221:$BZ221)","v":-0.79164427743363397},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E221:$BZ221)","v":-724.065285992035},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E221:$BZ221)","v":0},-724.85693026946865,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E221:$BZ221)","v":-23215.320344089039},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E221:$BZ221)","v":0},-23215.320344089039,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E221:$BZ221)","v":-19161.733242691997},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E221:$BZ221)","v":-120795.07879766851},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E221:$BZ221)","v":0},-139956.8120403605,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E221:$BZ221)","v":-13762.735763183724},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E221:$BZ221)","v":-89342.265749166429},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E221:$BZ221)","v":0},-103105.00151235015,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E221:$BZ221)","v":-2165.3450098503472},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E221:$BZ221)","v":-13692.299813237385},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E221:$BZ221)","v":0},-15857.644823087732,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E221:$BZ221)","v":-320.02219915254653},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E221:$BZ221)","v":-1145.7922476850943},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E221:$BZ221)","v":0},-1465.8144468376408,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E221:$BZ221)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E221:$BZ221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E221:$BZ221)","v":0},0]
[{"$f":"ACCOUNTS!A222","v":230.02},{"$f":"ACCOUNTS!B222","v":"ARO - Distribution"},{"$f":"ACCOUNTS!C222","v":-10072669},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E222:$BZ222)","v":-4127915.3812241107},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E222:$BZ222)","v":-641861.97276075243},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E222:$BZ222)","v":-1533470.8411640818},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E222:$BZ222)","v":0},-6303248.1951489449,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E222:$BZ222)","v":-758724.6249465216},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E222:$BZ222)","v":-155385.15934836736},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E222:$BZ222)","v":-303204.91960788815},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E222:$BZ222)","v":0},-1217314.7039027771,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E222:$BZ222)","v":-678057.18796961242},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E222:$BZ222)","v":-175309.99660690126},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E222:$BZ222)","v":-139085.24541376252},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E222:$BZ222)","v":0},-992452.42999027623,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E222:$BZ222)","v":-333786.37085306656},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E222:$BZ222)","v":-118770.71137444212},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E222:$BZ222)","v":-28934.450574511993},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E222:$BZ222)","v":0},-481491.53280202067,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E222:$BZ222)","v":-259745.80782507209},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E222:$BZ222)","v":-75299.355765020009},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E222:$BZ222)","v":-35949.463973902981},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E222:$BZ222)","v":0},-370994.62756399508,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E222:$BZ222)","v":-3392.1773662629071},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E222:$BZ222)","v":-264.57832667843672},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E222:$BZ222)","v":-67.563135157468835},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E222:$BZ222)","v":0},-3724.3188280988129,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E222:$BZ222)","v":-71019.903466638789},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E222:$BZ222)","v":-8483.0342356870206},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E222:$BZ222)","v":-11532.742050855115},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E222:$BZ222)","v":0},-91035.679753180928,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E222:$BZ222)","v":-104855.80991509848},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E222:$BZ222)","v":-44139.334446187786},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E222:$BZ222)","v":-10026.388969198733},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E222:$BZ222)","v":0},-159021.53333048499,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E222:$BZ222)","v":-39388.133418224963},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E222:$BZ222)","v":-32646.264958260526},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E222:$BZ222)","v":-1621.5152437792522},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E222:$BZ222)","v":0},-73655.91362026475,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E222:$BZ222)","v":-6128.255668164089},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E222:$BZ222)","v":-6077.3917288223765},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E222:$BZ222)","v":-135.12627031493767},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E222:$BZ222)","v":0},-12340.773667301402,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E222:$BZ222)","v":-37197.433619486146},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E222:$BZ222)","v":-105264.83675791876},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E222:$BZ222)","v":-709.41291915342265},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E222:$BZ222)","v":0},-143171.68329655833,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E222:$BZ222)","v":-38385.095790835541},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E222:$BZ222)","v":-5003.258467228422},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E222:$BZ222)","v":-160190.28972392759},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E222:$BZ222)","v":0},-203578.64398199157,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E222:$BZ222)","v":-9418.9132443073795},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E222:$BZ222)","v":-8364.8290370991854},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E222:$BZ222)","v":-250.70284523606639},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E222:$BZ222)","v":0},-18034.445126642629,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E222:$BZ222)","v":-1565.2400488982094},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E222:$BZ222)","v":-418.68019566536975},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E222:$BZ222)","v":-620.59874289880429},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E222:$BZ222)","v":0},-2604.5189874623834,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E222:$BZ222)","v":0},0]
[{"$f":"ACCOUNTS!A223","v":230.03},{"$f":"ACCOUNTS!B223","v":"ARO - General"},{"$f":"ACCOUNTS!C223","v":-631117},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E223:$BZ223)","v":-135537.45107294744},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E223:$BZ223)","v":-132793.35554380939},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E223:$BZ223)","v":-119271.70800378476},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E223:$BZ223)","v":0},-387602.51462054159,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E223:$BZ223)","v":-24559.837350493421},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E223:$BZ223)","v":-32147.280236634906},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E223:$BZ223)","v":-18578.396423504546},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E223:$BZ223)","v":0},-75285.514010632876,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E223:$BZ223)","v":-22660.504199472249},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E223:$BZ223)","v":-36269.48424701528},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E223:$BZ223)","v":-5489.0334353380094},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E223:$BZ223)","v":0},-64419.021881825538,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E223:$BZ223)","v":-11980.972655876158},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E223:$BZ223)","v":-24572.20083610764},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E223:$BZ223)","v":-1363.5660238101852},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E223:$BZ223)","v":0},-37916.739515793983,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E223:$BZ223)","v":-8595.8275554007923},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E223:$BZ223)","v":-15578.511497286065},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E223:$BZ223)","v":-1268.4649968564556},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E223:$BZ223)","v":0},-25442.804049543312,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E223:$BZ223)","v":-83.704862535654541},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E223:$BZ223)","v":-54.73800489017556},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E223:$BZ223)","v":-2.2991012005197282},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E223:$BZ223)","v":0},-140.74196862634983,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E223:$BZ223)","v":-1751.3713306889711},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E223:$BZ223)","v":-1755.0355514982066},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E223:$BZ223)","v":-387.35942614057558},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E223:$BZ223)","v":0},-3893.7663083277534,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E223:$BZ223)","v":-3863.5309970702319},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E223:$BZ223)","v":-9131.885952627561},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E223:$BZ223)","v":-1313.176831844657},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E223:$BZ223)","v":0},-14308.59378154245,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E223:$BZ223)","v":-1889.059364236293},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E223:$BZ223)","v":-6754.1110920362953},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E223:$BZ223)","v":-479.69680854025972},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E223:$BZ223)","v":0},-9122.8672648128486,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E223:$BZ223)","v":-158.52457505315888},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E223:$BZ223)","v":-204.38608848204547},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E223:$BZ223)","v":-26.431153622351783},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E223:$BZ223)","v":0},-389.34181715755608,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E223:$BZ223)","v":-1072.7332655319738},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E223:$BZ223)","v":-3540.1154310355741},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E223:$BZ223)","v":-179.13005951846375},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E223:$BZ223)","v":0},-4791.9787560860113,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E223:$BZ223)","v":-1090.9786373695074},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E223:$BZ223)","v":-1035.1127013469095},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E223:$BZ223)","v":-4932.250872350749},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E223:$BZ223)","v":0},-7058.3422110671654,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E223:$BZ223)","v":-244.15027375625451},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E223:$BZ223)","v":-281.31388661448341},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E223:$BZ223)","v":-52.363770874288029},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E223:$BZ223)","v":0},-577.82793124502587,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E223:$BZ223)","v":-59.9392215047326},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E223:$BZ223)","v":-86.619788118943006},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E223:$BZ223)","v":-20.386873174140018},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E223:$BZ223)","v":0},-166.94588279781561,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E223:$BZ223)","v":0},0]
[{"$f":"ACCOUNTS!A224","v":"~"},{"$f":"ACCOUNTS!B224","v":"~"},{"$f":"ACCOUNTS!C224","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E224:$BZ224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E224:$BZ224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E224:$BZ224)","v":0},0]
[{"$f":"ACCOUNTS!A225","v":"~"},{"$f":"ACCOUNTS!B225","v":"~"},{"$f":"ACCOUNTS!C225","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E225:$BZ225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E225:$BZ225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E225:$BZ225)","v":0},0]
[{"$f":"ACCOUNTS!A226","v":"~"},{"$f":"ACCOUNTS!B226","v":"~"},{"$f":"ACCOUNTS!C226","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E226:$BZ226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E226:$BZ226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E226:$BZ226)","v":0},0]
[{"$f":"ACCOUNTS!A227","v":"~"},{"$f":"ACCOUNTS!B227","v":"~"},{"$f":"ACCOUNTS!C227","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E227:$BZ227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E227:$BZ227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E227:$BZ227)","v":0},0]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E228:$BZ228)","v":0},0]
[{"$f":"ACCOUNTS!A229","v":"~"},{"$f":"ACCOUNTS!B229","v":"~"},{"$f":"ACCOUNTS!C229","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E229:$BZ229)","v":0},0]
[{"$f":"ACCOUNTS!A230","v":"~"},{"$f":"ACCOUNTS!B230","v":"~"},{"$f":"ACCOUNTS!C230","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E230:$BZ230)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E230:$BZ230)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E230:$BZ230)","v":0},0]
[{"$f":"ACCOUNTS!A231","v":"~"},{"$f":"ACCOUNTS!B231","v":"~"},{"$f":"ACCOUNTS!C231","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E231:$BZ231)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E231:$BZ231)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E231:$BZ231)","v":0},0]
[{"$f":"ACCOUNTS!A232","v":"~"},{"$f":"ACCOUNTS!B232","v":"~"},{"$f":"ACCOUNTS!C232","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E232:$BZ232)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E232:$BZ232)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E232:$BZ232)","v":0},0]
[{"$f":"ACCOUNTS!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E233:$BZ233)","v":0},0]
[{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E234:$BZ234)","v":0},0]
[{"$f":"ACCOUNTS!A235","v":"~"},{"$f":"ACCOUNTS!B235","v":"~"},{"$f":"ACCOUNTS!C235","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E235:$BZ235)","v":0},0]
[{"$f":"ACCOUNTS!A236","v":"~"},{"$f":"ACCOUNTS!B236","v":"~"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E236:$BZ236)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E236:$BZ236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E236:$BZ236)","v":0},0]
[{"$f":"ACCOUNTS!A237","v":"~"},{"$f":"ACCOUNTS!B237","v":"~"},{"$f":"ACCOUNTS!C237","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E237:$BZ237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E237:$BZ237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E237:$BZ237)","v":0},0]
[{"$f":"ACCOUNTS!A238","v":"~"},{"$f":"ACCOUNTS!B238","v":"~"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E238:$BZ238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E238:$BZ238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E238:$BZ238)","v":0},0]
[{"$f":"ACCOUNTS!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E239:$BZ239)","v":0},0]
[null,{"$f":"ACCOUNTS!B240","v":"Sub-total"},{"$f":"ACCOUNTS!C240","v":-280320825.12875009},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E240:$BZ240)","v":-113570501.68221195},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E240:$BZ240)","v":31059407.387935266},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E240:$BZ240)","v":-112571213.43947305},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E240:$BZ240)","v":0},-195082307.73374975,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E240:$BZ240)","v":-21027494.88039387},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E240:$BZ240)","v":7519016.8152228063},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E240:$BZ240)","v":-31497448.475468501},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E240:$BZ240)","v":0},-45005926.540639564,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E240:$BZ240)","v":-18483075.883349672},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E240:$BZ240)","v":8483170.5800724775},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E240:$BZ240)","v":-6432712.1183545757},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E240:$BZ240)","v":0},-16432617.42163177,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E240:$BZ240)","v":-8740389.3876314163},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E240:$BZ240)","v":5747260.4187266473},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E240:$BZ240)","v":-1055153.4049292724},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E240:$BZ240)","v":0},-4048282.3738340414,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E240:$BZ240)","v":-7117167.3473861879},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E240:$BZ240)","v":3643701.3968836176},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E240:$BZ240)","v":-1141454.1188570044},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E240:$BZ240)","v":0},-4614920.0693595745,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E240:$BZ240)","v":-105332.73820577798},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E240:$BZ240)","v":12802.824256714195},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E240:$BZ240)","v":-2106.3341954536968},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E240:$BZ240)","v":0},-94636.248144517478,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E240:$BZ240)","v":-2205765.2948082527},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E240:$BZ240)","v":410490.14802784403},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E240:$BZ240)","v":-359478.61698357039},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E240:$BZ240)","v":0},-2154753.7637639791,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E240:$BZ240)","v":-2702410.7336320551},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E240:$BZ240)","v":2135882.2123389365},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E240:$BZ240)","v":-324758.80099756661},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E240:$BZ240)","v":0},-891287.32229068526,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E240:$BZ240)","v":-825252.21670935291},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E240:$BZ240)","v":1579737.8347120704},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E240:$BZ240)","v":-55870.870378362597},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E240:$BZ240)","v":0},698614.7476243549,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E240:$BZ240)","v":-198562.32972526917},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E240:$BZ240)","v":-249373.01846583834},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E240:$BZ240)","v":-4486.2164663866524},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E240:$BZ240)","v":0},-452421.56465749413,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E240:$BZ240)","v":-1328127.7484303054},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E240:$BZ240)","v":-4319321.717595201},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E240:$BZ240)","v":-24058.393966047963},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E240:$BZ240)","v":0},-5671507.8599915542,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E240:$BZ240)","v":-1129548.4760739142},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E240:$BZ240)","v":242105.38962511072},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E240:$BZ240)","v":-4987558.2420994975},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E240:$BZ240)","v":0},-5875001.328548301,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E240:$BZ240)","v":-305743.2692570762},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E240:$BZ240)","v":-343233.20908200124},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E240:$BZ240)","v":-8365.0445544376489},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E240:$BZ240)","v":0},-657341.52289351507,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E240:$BZ240)","v":-39357.377559982189},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E240:$BZ240)","v":20259.743238096868},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E240:$BZ240)","v":-19338.49254778164},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E240:$BZ240)","v":0},-38436.126869666958,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E240:$BZ240)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B242","v":"TOTAL OTHER RATE BASE"},{"$f":"ACCOUNTS!C242","v":-76747064.128750086},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E242:$BZ242)","v":-61438499.2118828},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E242:$BZ242)","v":80421766.58893609},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E242:$BZ242)","v":-96331166.24688907},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(E242:J242)","v":-77347898.869835779},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E242:$BZ242)","v":-11575588.776608292},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E242:$BZ242)","v":19468903.824836697},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E242:$BZ242)","v":-28378691.998550747},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(M242:R242)","v":-20485376.950322341},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E242:$BZ242)","v":-9773225.0979783013},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E242:$BZ242)","v":21965376.087301806},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E242:$BZ242)","v":-5058027.6176807806},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(U242:Z242)","v":7134123.3716427237},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E242:$BZ242)","v":-4147817.1525573526},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E242:$BZ242)","v":14881315.349893143},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E242:$BZ242)","v":-765084.22698604525},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(AC242:AH242)","v":9968413.9703497458},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E242:$BZ242)","v":-3811972.4213700276},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E242:$BZ242)","v":9434594.1504917648},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E242:$BZ242)","v":-788910.25390397548},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(AK242:AP242)","v":4833711.4752177615},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E242:$BZ242)","v":-72712.03591951431},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E242:$BZ242)","v":33150.205707163193},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E242:$BZ242)","v":-1445.3308360443382},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(AS242:AX242)","v":-41007.161048395457},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E242:$BZ242)","v":-1523214.1008728321},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E242:$BZ242)","v":1062877.4225929512},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E242:$BZ242)","v":-246741.96226828301},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(BA242:BF242)","v":-707078.64054816391},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E242:$BZ242)","v":-1222836.5075287819},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E242:$BZ242)","v":5530415.265067338},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E242:$BZ242)","v":-208739.02238307847},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(BI242:BN242)","v":4098839.7351554777},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E242:$BZ242)","v":-107812.63736767833},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E242:$BZ242)","v":4090397.0197536685},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E242:$BZ242)","v":-32177.273199375988},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(BQ242:BV242)","v":3950407.1091866139},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E242:$BZ242)","v":-137024.92043239783},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E242:$BZ242)","v":-171512.0070129903},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E242:$BZ242)","v":-2761.5382469811857},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(BY242:CD242)","v":-311298.46569236933},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E242:$BZ242)","v":-915170.49570673844},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E242:$BZ242)","v":-2970712.4743370498},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E242:$BZ242)","v":-14259.342101225386},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(CG242:CL242)","v":-3900142.3121450134},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E242:$BZ242)","v":-707321.53173511417},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E242:$BZ242)","v":626880.70287900057},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E242:$BZ242)","v":-3429907.2650220911},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(CO242:CT242)","v":-3510348.0938782049},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E242:$BZ242)","v":-210982.74309624292},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E242:$BZ242)","v":-236066.50360703631},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E242:$BZ242)","v":-5103.8775501773598},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(CW242:DB242)","v":-452153.12425345654},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E242:$BZ242)","v":-16434.132763975085},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E242:$BZ242)","v":52458.320324517787},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E242:$BZ242)","v":-13280.36013915775},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(DE242:DJ242)","v":22743.827421384955},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(DM242:DR242)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(DU242:DZ242)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(EC242:EH242)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(EK242:EP242)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(ES242:EX242)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E242:$BZ242)","v":0},{"$f":"SUM(FA242:FF242)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A244","v":"TOTAL RATE BASE"},{"$f":"ACCOUNTS!C244","v":4853248427.2904158},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E244:$BZ244)","v":1208381117.0018733},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E244:$BZ244)","v":1286670094.2982373},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E244:$BZ244)","v":260731452.27028179},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(E244:J244)","v":2755782663.5703926},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E244:$BZ244)","v":219705940.10710096},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E244:$BZ244)","v":311483537.14020723},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E244:$BZ244)","v":47330834.190246932},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(M244:R244)","v":578520311.43755507},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E244:$BZ244)","v":204040593.62221622},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E244:$BZ244)","v":351424666.73236436},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E244:$BZ244)","v":28822733.172656011},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(U244:Z244)","v":584287993.5272367},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E244:$BZ244)","v":109269126.06971556},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E244:$BZ244)","v":238086580.74371359},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E244:$BZ244)","v":6345162.3669456448},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(AC244:AH244)","v":353700869.18037474},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E244:$BZ244)","v":77662250.648888484},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E244:$BZ244)","v":150944335.84537637},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E244:$BZ244)","v":8225626.2207596665},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(AK244:AP244)","v":236832212.7150245},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E244:$BZ244)","v":707484.73864583764},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E244:$BZ244)","v":530371.06883336743},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E244:$BZ244)","v":15527.940602187429},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(AS244:AX244)","v":1253383.7480813926},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E244:$BZ244)","v":15113167.80303707},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E244:$BZ244)","v":17005005.629200909},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E244:$BZ244)","v":2646001.2621018006},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(BA244:BF244)","v":34764174.694339782},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E244:$BZ244)","v":34057490.315400258},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E244:$BZ244)","v":88481268.597145602},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E244:$BZ244)","v":2623606.0666551292},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(BI244:BN244)","v":125162364.97920099},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E244:$BZ244)","v":17425253.268477309},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E244:$BZ244)","v":65442376.390768439},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E244:$BZ244)","v":555619.51329339563},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(BQ244:BV244)","v":83423249.172539145},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E244:$BZ244)","v":1499242.671990606},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E244:$BZ244)","v":1883157.5650374307},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E244:$BZ244)","v":40464.932610501113},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(BY244:CD244)","v":3422865.1696385378},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E244:$BZ244)","v":8401288.2022201139},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E244:$BZ244)","v":32617656.145643294},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E244:$BZ244)","v":229837.10150843885},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(CG244:CL244)","v":41248781.449371845},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E244:$BZ244)","v":9673093.7934896071},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E244:$BZ244)","v":10029481.908919347},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E244:$BZ244)","v":29605124.417728834},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(CO244:CT244)","v":49307700.120137788},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E244:$BZ244)","v":1354087.3011118402},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E244:$BZ244)","v":2591949.2743493821},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E244:$BZ244)","v":76508.63470956136},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(CW244:DB244)","v":4022545.2101707836},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E244:$BZ244)","v":538429.91188875481},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E244:$BZ244)","v":839282.13494330493},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E244:$BZ244)","v":141600.26952155749},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(DE244:DJ244)","v":1519312.3163536172},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(DM244:DR244)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(DU244:DZ244)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(EC244:EH244)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(EK244:EP244)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(ES244:EX244)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E244:$BZ244)","v":0},{"$f":"SUM(FA244:FF244)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A246","v":"EXPENSES"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A248","v":"O & M Expenses"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B250","v":"Production - O&M - Fuel"},null,0]
[{"$f":"ACCOUNTS!A251","v":"FUEL.ST"},{"$f":"ACCOUNTS!B251","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C251","v":87352900},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E251:$BZ251)","v":10402991.776623394},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E251:$BZ251)","v":36113332.021901697},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(E251:J251)","v":46516323.798525095},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E251:$BZ251)","v":1803456.227227262},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E251:$BZ251)","v":8742496.1891539171},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(M251:R251)","v":10545952.416381178},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E251:$BZ251)","v":1831188.5464553093},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E251:$BZ251)","v":9863535.1257727686},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(U251:Z251)","v":11694723.672228077},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E251:$BZ251)","v":1156075.481722004},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E251:$BZ251)","v":6682443.1363243302},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(AC251:AH251)","v":7838518.618046334},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E251:$BZ251)","v":675331.08771027811},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E251:$BZ251)","v":4236597.198742386},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(AK251:AP251)","v":4911928.2864526641},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E251:$BZ251)","v":16.275432184600117},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E251:$BZ251)","v":14886.07420695261},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(AS251:AX251)","v":14902.34963913721},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E251:$BZ251)","v":477284.28370489174},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(BA251:BF251)","v":477284.28370489174},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E251:$BZ251)","v":393946.49695674202},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E251:$BZ251)","v":2483428.6929708738},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(BI251:BN251)","v":2877375.1899276157},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E251:$BZ251)","v":282948.38852927304},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E251:$BZ251)","v":1836789.614816587},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(BQ251:BV251)","v":2119738.0033458602},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(BY251:CD251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(CG251:CL251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E251:$BZ251)","v":44517.375882927467},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E251:$BZ251)","v":281500.29427862563},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(CO251:CT251)","v":326017.67016155308},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(CW251:DB251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E251:$BZ251)","v":6579.3434606245974},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E251:$BZ251)","v":23556.368126974347},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(DE251:DJ251)","v":30135.711587598944},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(DM251:DR251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(DU251:DZ251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(EC251:EH251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(EK251:EP251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(ES251:EX251)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E251:$BZ251)","v":0},{"$f":"SUM(FA251:FF251)","v":0}]
[{"$f":"ACCOUNTS!A252","v":"FUEL.OT"},{"$f":"ACCOUNTS!B252","v":"Other Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":180655158},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E252:$BZ252)","v":21514501.78618684},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E252:$BZ252)","v":74686240.55209513},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E252:$BZ252)","v":0},96200742.338281974,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E252:$BZ252)","v":3729740.7375808354},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E252:$BZ252)","v":18080418.97139075},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E252:$BZ252)","v":0},21810159.708971586,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E252:$BZ252)","v":3787094.1455598413},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E252:$BZ252)","v":20398847.623662516},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E252:$BZ252)","v":0},24185941.769222356,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E252:$BZ252)","v":2390887.9820866254},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E252:$BZ252)","v":13820008.501362721},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E252:$BZ252)","v":0},16210896.483449345,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E252:$BZ252)","v":1396657.058353096},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E252:$BZ252)","v":8761737.0038220044},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E252:$BZ252)","v":0},10158394.062175101,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E252:$BZ252)","v":33.659337844847961},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E252:$BZ252)","v":30785.996662466256},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E252:$BZ252)","v":0},30819.656000311104,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E252:$BZ252)","v":987075.04483107093},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E252:$BZ252)","v":0},987075.04483107093,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E252:$BZ252)","v":814723.57129833987},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E252:$BZ252)","v":5135996.6630802955},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E252:$BZ252)","v":0},5950720.2343786359,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E252:$BZ252)","v":585167.58843268175},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E252:$BZ252)","v":3798677.7551455041},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E252:$BZ252)","v":0},4383845.3435781859,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E252:$BZ252)","v":92066.70384012039},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E252:$BZ252)","v":582172.77434351481},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E252:$BZ252)","v":0},674239.47818363516,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E252:$BZ252)","v":13606.78732377979},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E252:$BZ252)","v":48717.093604044232},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E252:$BZ252)","v":0},62323.880927824022,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E252:$BZ252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E252:$BZ252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E252:$BZ252)","v":0},0]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E253:$BZ253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E253:$BZ253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E253:$BZ253)","v":0},0]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E254:$BZ254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E254:$BZ254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E254:$BZ254)","v":0},0]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E255:$BZ255)","v":0},0]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E256:$BZ256)","v":0},0]
[{"$f":"ACCOUNTS!A257","v":"~"},{"$f":"ACCOUNTS!B257","v":"~"},{"$f":"ACCOUNTS!C257","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E257:$BZ257)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E257:$BZ257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E257:$BZ257)","v":0},0]
[{"$f":"ACCOUNTS!A258","v":"~"},{"$f":"ACCOUNTS!B258","v":"~"},{"$f":"ACCOUNTS!C258","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E258:$BZ258)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E258:$BZ258)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E258:$BZ258)","v":0},0]
[{"$f":"ACCOUNTS!A259","v":"~"},{"$f":"ACCOUNTS!B259","v":"~"},{"$f":"ACCOUNTS!C259","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E259:$BZ259)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E259:$BZ259)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E259:$BZ259)","v":0},0]
[null,{"$f":"ACCOUNTS!B260","v":"Sub-total"},{"$f":"ACCOUNTS!C260","v":268008058},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E260:$BZ260)","v":31917493.562810235},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E260:$BZ260)","v":110799572.57399683},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E260:$BZ260)","v":0},142717066.13680705,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E260:$BZ260)","v":5533196.964808098},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E260:$BZ260)","v":26822915.160544664},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E260:$BZ260)","v":0},32356112.125352763,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E260:$BZ260)","v":5618282.6920151506},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E260:$BZ260)","v":30262382.749435287},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E260:$BZ260)","v":0},35880665.441450439,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E260:$BZ260)","v":3546963.4638086292},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E260:$BZ260)","v":20502451.63768705},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E260:$BZ260)","v":0},24049415.101495679,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E260:$BZ260)","v":2071988.1460633741},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E260:$BZ260)","v":12998334.20256439},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E260:$BZ260)","v":0},15070322.348627765,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E260:$BZ260)","v":49.934770029448082},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E260:$BZ260)","v":45672.070869418865},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E260:$BZ260)","v":0},45722.005639448311,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E260:$BZ260)","v":1464359.3285359626},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E260:$BZ260)","v":0},1464359.3285359626,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E260:$BZ260)","v":1208670.068255082},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E260:$BZ260)","v":7619425.3560511693},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E260:$BZ260)","v":0},8828095.4243062511,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E260:$BZ260)","v":868115.97696195485},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E260:$BZ260)","v":5635467.3699620916},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E260:$BZ260)","v":0},6503583.3469240461,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E260:$BZ260)","v":136584.07972304785},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E260:$BZ260)","v":863673.06862214033},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E260:$BZ260)","v":0},1000257.1483451882,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E260:$BZ260)","v":20186.130784404388},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E260:$BZ260)","v":72273.461731018586},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E260:$BZ260)","v":0},92459.592515422977,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E260:$BZ260)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B262","v":"Production - O&M - Purchase Power"},null,0]
[{"$f":"ACCOUNTS!A263","v":555},{"$f":"ACCOUNTS!B263","v":"Purch Pwr - Other"},{"$f":"ACCOUNTS!C263","v":467203380},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E263:$BZ263)","v":55639972.11484284},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E263:$BZ263)","v":193150665.67560673},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(E263:J263)","v":248790637.79044956},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E263:$BZ263)","v":9645711.1903854925},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E263:$BZ263)","v":46758880.005241148},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(M263:R263)","v":56404591.195626639},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E263:$BZ263)","v":9794036.3550747316},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E263:$BZ263)","v":52754710.484823771},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(U263:Z263)","v":62548746.839898504},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E263:$BZ263)","v":6183221.9948696438},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E263:$BZ263)","v":35740771.284622811},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(AC263:AH263)","v":41923993.279492453},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E263:$BZ263)","v":3611980.4470981318},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E263:$BZ263)","v":22659265.244210258},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(AK263:AP263)","v":26271245.69130839},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E263:$BZ263)","v":87.048477241235943},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E263:$BZ263)","v":79617.553446068516},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(AS263:AX263)","v":79704.601923309747},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E263:$BZ263)","v":2552735.2906177626},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(BA263:BF263)","v":2552735.2906177626},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E263:$BZ263)","v":2107006.5781141734},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E263:$BZ263)","v":13282515.856313579},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(BI263:BN263)","v":15389522.434427753},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E263:$BZ263)","v":1513337.7768388868},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E263:$BZ263)","v":9823993.4380107317},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(BQ263:BV263)","v":11337331.214849619},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(BY263:CD263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(CG263:CL263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E263:$BZ263)","v":238099.3473740906},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E263:$BZ263)","v":1505592.7045120259},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(CO263:CT263)","v":1743692.0518861166},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(CW263:DB263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E263:$BZ263)","v":35189.346924769634},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E263:$BZ263)","v":125990.26259513634},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(DE263:DJ263)","v":161179.60951990599},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(DM263:DR263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(DU263:DZ263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(EC263:EH263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(EK263:EP263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(ES263:EX263)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E263:$BZ263)","v":0},{"$f":"SUM(FA263:FF263)","v":0}]
[{"$f":"ACCOUNTS!A264","v":555.01},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C264","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E264:$BZ264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E264:$BZ264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E264:$BZ264)","v":0},0]
[{"$f":"ACCOUNTS!A265","v":555.02},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Transp Ancillary"},{"$f":"ACCOUNTS!C265","v":469038},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E265:$BZ265)","v":35698.076109134243},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E265:$BZ265)","v":0},35698.076109134243,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E265:$BZ265)","v":387827.82685800904},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E265:$BZ265)","v":0},387827.82685800904,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E265:$BZ265)","v":45512.097032856684},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E265:$BZ265)","v":0},45512.097032856684,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E265:$BZ265)","v":0},0]
[{"$f":"ACCOUNTS!A266","v":557},{"$f":"ACCOUNTS!B266","v":"Regulation & Frequency Response"},{"$f":"ACCOUNTS!C266","v":7376106},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E266:$BZ266)","v":878431.85585713224},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E266:$BZ266)","v":3049420.9695011983},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E266:$BZ266)","v":0},3927852.8253583303,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E266:$BZ266)","v":152284.4038193165},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E266:$BZ266)","v":738219.09284975473},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E266:$BZ266)","v":0},890503.49666907126,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E266:$BZ266)","v":154626.12946611145},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E266:$BZ266)","v":832879.96875230561},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E266:$BZ266)","v":0},987506.09821841703,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E266:$BZ266)","v":97619.372650279096},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E266:$BZ266)","v":564267.57340054784},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E266:$BZ266)","v":0},661886.94605082693,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E266:$BZ266)","v":57025.166743706381},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E266:$BZ266)","v":357739.58297007775},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E266:$BZ266)","v":0},414764.74971378414,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E266:$BZ266)","v":1.3743025473615877},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E266:$BZ266)","v":1256.984728318675},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E266:$BZ266)","v":0},1258.3590308660366,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E266:$BZ266)","v":40302.033117862768},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E266:$BZ266)","v":0},40302.033117862768,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E266:$BZ266)","v":33264.964527584169},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E266:$BZ266)","v":209701.48996535456},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E266:$BZ266)","v":0},242966.45449293873,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E266:$BZ266)","v":23892.249785881202},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E266:$BZ266)","v":155099.08541772875},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E266:$BZ266)","v":0},178991.33520360995,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E266:$BZ266)","v":3759.0610426707831},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E266:$BZ266)","v":23769.972257707941},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E266:$BZ266)","v":0},27529.033300378724,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E266:$BZ266)","v":555.56180477092187},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E266:$BZ266)","v":1989.10703914334},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E266:$BZ266)","v":0},2544.6688439142617,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E266:$BZ266)","v":0},0]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E267:$BZ267)","v":0},0]
[{"$f":"ACCOUNTS!A268","v":"~"},{"$f":"ACCOUNTS!B268","v":"~"},{"$f":"ACCOUNTS!C268","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E268:$BZ268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E268:$BZ268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E268:$BZ268)","v":0},0]
[null,{"$f":"ACCOUNTS!B269","v":"Sub-total"},{"$f":"ACCOUNTS!C269","v":475048524},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E269:$BZ269)","v":56518403.970699973},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E269:$BZ269)","v":196200086.64510792},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E269:$BZ269)","v":0},252718490.61580789,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E269:$BZ269)","v":9797995.5942048095},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E269:$BZ269)","v":47497099.098090902},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E269:$BZ269)","v":0},57295094.692295715,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E269:$BZ269)","v":9948662.4845408425},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E269:$BZ269)","v":53587590.453576081},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E269:$BZ269)","v":0},63536252.938116923,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E269:$BZ269)","v":6280841.3675199235},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E269:$BZ269)","v":36305038.85802336},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E269:$BZ269)","v":0},42585880.225543283,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E269:$BZ269)","v":3669005.6138418382},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E269:$BZ269)","v":23017004.827180337},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E269:$BZ269)","v":0},26686010.441022176,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E269:$BZ269)","v":88.422779788597524},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E269:$BZ269)","v":80874.538174387199},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E269:$BZ269)","v":0},80962.960954175796,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E269:$BZ269)","v":2593037.3237356255},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E269:$BZ269)","v":0},2593037.3237356255,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E269:$BZ269)","v":2140271.542641758},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E269:$BZ269)","v":13492217.346278934},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E269:$BZ269)","v":0},15632488.888920691,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E269:$BZ269)","v":1537230.0266247678},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E269:$BZ269)","v":9979092.5234284606},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E269:$BZ269)","v":0},11516322.550053228,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E269:$BZ269)","v":35698.076109134243},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E269:$BZ269)","v":0},35698.076109134243,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E269:$BZ269)","v":387827.82685800904},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E269:$BZ269)","v":0},387827.82685800904,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E269:$BZ269)","v":241858.40841676138},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E269:$BZ269)","v":1529362.6767697339},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E269:$BZ269)","v":0},1771221.0851864952,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E269:$BZ269)","v":45512.097032856684},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E269:$BZ269)","v":0},45512.097032856684,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E269:$BZ269)","v":35744.908729540555},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E269:$BZ269)","v":127979.36963427968},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E269:$BZ269)","v":0},163724.27836382022,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E269:$BZ269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E269:$BZ269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E269:$BZ269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E269:$BZ269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E269:$BZ269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E269:$BZ269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E269:$BZ269)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B271","v":"Production - O&M - Wheeling"},null,0]
[{"$f":"ACCOUNTS!A272","v":565},{"$f":"ACCOUNTS!B272","v":"Wheeling by Others - Wheeling"},{"$f":"ACCOUNTS!C272","v":90390612},{"$f":"(ROUND((SUM(E272:FG272)/2-C272),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E272:$BZ272)","v":10764757.590417216},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E272:$BZ272)","v":37369179.303937152},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(E272:J272)","v":48133936.894354366},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E272:$BZ272)","v":1866171.7252006894},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E272:$BZ272)","v":9046517.9856111277},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(M272:R272)","v":10912689.710811816},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E272:$BZ272)","v":1894868.4405610557},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E272:$BZ272)","v":10206541.242501365},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(U272:Z272)","v":12101409.683062421},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E272:$BZ272)","v":1196278.2038266247},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E272:$BZ272)","v":6914826.2364220954},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(AC272:AH272)","v":8111104.4402487203},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E272:$BZ272)","v":698815.84149762313},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E272:$BZ272)","v":4383925.5890967539},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(AK272:AP272)","v":5082741.4305943772},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E272:$BZ272)","v":16.841413115426068},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E272:$BZ272)","v":15403.73997707988},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(AS272:AX272)","v":15420.581390195306},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E272:$BZ272)","v":493881.92609594867},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(BA272:BF272)","v":493881.92609594867},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E272:$BZ272)","v":407646.05359611474},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E272:$BZ272)","v":2569790.3494445789},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(BI272:BN272)","v":2977436.4030406936},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E272:$BZ272)","v":292787.96701168217},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E272:$BZ272)","v":1900664.2870301453},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(BQ272:BV272)","v":2193452.2540418273},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(BY272:CD272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(CG272:CL272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E272:$BZ272)","v":46065.475223969144},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E272:$BZ272)","v":291289.515036422},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(CO272:CT272)","v":337354.99026039115},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(CW272:DB272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E272:$BZ272)","v":6808.1412519109881},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E272:$BZ272)","v":24375.54484733197},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(DE272:DJ272)","v":31183.686099242957},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(DM272:DR272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(DU272:DZ272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(EC272:EH272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(EK272:EP272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(ES272:EX272)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E272:$BZ272)","v":0},{"$f":"SUM(FA272:FF272)","v":0}]
[{"$f":"ACCOUNTS!A273","v":"~"},{"$f":"ACCOUNTS!B273","v":"~"},{"$f":"ACCOUNTS!C273","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(E273:J273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(M273:R273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(U273:Z273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(AC273:AH273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(AK273:AP273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(AS273:AX273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(BA273:BF273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(BI273:BN273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(BQ273:BV273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(BY273:CD273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(CG273:CL273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(CO273:CT273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(CW273:DB273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(DE273:DJ273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(DM273:DR273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(DU273:DZ273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(EC273:EH273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(EK273:EP273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(ES273:EX273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E273:$BZ273)","v":0},{"$f":"SUM(FA273:FF273)","v":0}]
[{"$f":"ACCOUNTS!A274","v":"~"},{"$f":"ACCOUNTS!B274","v":"~"},{"$f":"ACCOUNTS!C274","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(E274:J274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(M274:R274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(U274:Z274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(AC274:AH274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(AK274:AP274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(AS274:AX274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(BA274:BF274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(BI274:BN274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(BQ274:BV274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(BY274:CD274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(CG274:CL274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(CO274:CT274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(CW274:DB274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(DE274:DJ274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(DM274:DR274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(DU274:DZ274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(EC274:EH274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(EK274:EP274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(ES274:EX274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E274:$BZ274)","v":0},{"$f":"SUM(FA274:FF274)","v":0}]
[null,{"$f":"ACCOUNTS!B275","v":"Sub-total"},{"$f":"ACCOUNTS!C275","v":90390612},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E275:$BZ275)","v":10764757.590417216},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E275:$BZ275)","v":37369179.303937152},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(E275:J275)","v":48133936.894354366},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E275:$BZ275)","v":1866171.7252006894},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E275:$BZ275)","v":9046517.9856111277},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(M275:R275)","v":10912689.710811816},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E275:$BZ275)","v":1894868.4405610557},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E275:$BZ275)","v":10206541.242501365},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(U275:Z275)","v":12101409.683062421},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E275:$BZ275)","v":1196278.2038266247},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E275:$BZ275)","v":6914826.2364220954},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(AC275:AH275)","v":8111104.4402487203},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E275:$BZ275)","v":698815.84149762313},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E275:$BZ275)","v":4383925.5890967539},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(AK275:AP275)","v":5082741.4305943772},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E275:$BZ275)","v":16.841413115426068},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E275:$BZ275)","v":15403.73997707988},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(AS275:AX275)","v":15420.581390195306},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E275:$BZ275)","v":493881.92609594867},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(BA275:BF275)","v":493881.92609594867},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E275:$BZ275)","v":407646.05359611474},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E275:$BZ275)","v":2569790.3494445789},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(BI275:BN275)","v":2977436.4030406936},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E275:$BZ275)","v":292787.96701168217},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E275:$BZ275)","v":1900664.2870301453},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(BQ275:BV275)","v":2193452.2540418273},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(BY275:CD275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(CG275:CL275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E275:$BZ275)","v":46065.475223969144},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E275:$BZ275)","v":291289.515036422},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(CO275:CT275)","v":337354.99026039115},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(CW275:DB275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E275:$BZ275)","v":6808.1412519109881},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E275:$BZ275)","v":24375.54484733197},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(DE275:DJ275)","v":31183.686099242957},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(DM275:DR275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(DU275:DZ275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(EC275:EH275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(EK275:EP275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(ES275:EX275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E275:$BZ275)","v":0},{"$f":"SUM(FA275:FF275)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B277","v":"Production - O&M - Other"},null,0]
[{"$f":"ACCOUNTS!A278","v":500},{"$f":"ACCOUNTS!B278","v":"Steam Prod O&M "},{"$f":"ACCOUNTS!C278","v":45781564},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E278:$BZ278)","v":5452197.1658978425},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E278:$BZ278)","v":18926959.737042982},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(E278:J278)","v":24379156.902940825},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E278:$BZ278)","v":945189.53220789973},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E278:$BZ278)","v":4581933.1562375855},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(M278:R278)","v":5527122.6884454852},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E278:$BZ278)","v":959724.01186006085},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E278:$BZ278)","v":5169468.4964873986},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(U278:Z278)","v":6129192.5083474591},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E278:$BZ278)","v":605897.95708312781},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E278:$BZ278)","v":3502261.4947184706},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(AC278:AH278)","v":4108159.4518015985},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E278:$BZ278)","v":353940.32039231336},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E278:$BZ278)","v":2220396.1837150827},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(AK278:AP278)","v":2574336.5041073961},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E278:$BZ278)","v":8.5299370734907498},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E278:$BZ278)","v":7801.7760030216532},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(AS278:AX278)","v":7810.3059400951443},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E278:$BZ278)","v":250144.19647922006},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(BA278:BF278)","v":250144.19647922006},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E278:$BZ278)","v":206466.94915682124},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E278:$BZ278)","v":1301562.3939981663},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(BI278:BN278)","v":1508029.3431549876},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E278:$BZ278)","v":148292.95602263667},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E278:$BZ278)","v":962659.52596033947},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(BQ278:BV278)","v":1110952.4819829762},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(BY278:CD278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(CG278:CL278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E278:$BZ278)","v":23331.510380265572},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E278:$BZ278)","v":147534.01133260297},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(CO278:CT278)","v":170865.52171286853},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(CW278:DB278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E278:$BZ278)","v":3448.2270619586357},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E278:$BZ278)","v":12345.868025132953},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(DE278:DJ278)","v":15794.095087091589},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(DM278:DR278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(DU278:DZ278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(EC278:EH278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(EK278:EP278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(ES278:EX278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E278:$BZ278)","v":0},{"$f":"SUM(FA278:FF278)","v":0}]
[{"$f":"ACCOUNTS!A279","v":535},{"$f":"ACCOUNTS!B279","v":"Hydro Prod O&M - O&M"},{"$f":"ACCOUNTS!C279","v":16445828},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E279:$BZ279)","v":1958559.0569261326},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E279:$BZ279)","v":6799014.6513634641},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E279:$BZ279)","v":0},8757573.7082895972,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E279:$BZ279)","v":339534.58807330346},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E279:$BZ279)","v":1645939.5007776592},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E279:$BZ279)","v":0},1985474.0888509627,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E279:$BZ279)","v":344755.71927862754},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E279:$BZ279)","v":1856996.1861645959},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E279:$BZ279)","v":0},2201751.9054432232,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E279:$BZ279)","v":217652.97462840067},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E279:$BZ279)","v":1258095.7293892989},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E279:$BZ279)","v":0},1475748.7040176997,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E279:$BZ279)","v":127143.79158031555},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E279:$BZ279)","v":797619.18420337618},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E279:$BZ279)","v":0},924762.97578369174,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E279:$BZ279)","v":3.0641565229499852},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E279:$BZ279)","v":2802.5837265022574},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E279:$BZ279)","v":0},2805.6478830252072,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E279:$BZ279)","v":89857.752140041761},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E279:$BZ279)","v":0},89857.752140041761,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E279:$BZ279)","v":74167.844801410174},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E279:$BZ279)","v":467552.20645065937},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E279:$BZ279)","v":0},541720.05125206953,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E279:$BZ279)","v":53270.361151485486},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E279:$BZ279)","v":345810.22584779491},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E279:$BZ279)","v":0},399080.58699928038,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E279:$BZ279)","v":8381.2341293989466},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E279:$BZ279)","v":52997.730145829861},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E279:$BZ279)","v":0},61378.964275228805,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E279:$BZ279)","v":1238.6852744025316},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E279:$BZ279)","v":4434.9297907785813},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E279:$BZ279)","v":0},5673.6150651811131,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E279:$BZ279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E279:$BZ279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E279:$BZ279)","v":0},0]
[{"$f":"ACCOUNTS!A280","v":545},{"$f":"ACCOUNTS!B280","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C280","v":60920789},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E280:$BZ280)","v":7255150.8535195626},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E280:$BZ280)","v":25185800.130198501},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E280:$BZ280)","v":0},32440950.983718064,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E280:$BZ280)","v":1257748.4695945766},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E280:$BZ280)","v":6097104.5686262259},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E280:$BZ280)","v":0},7354853.0382208023,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E280:$BZ280)","v":1277089.2673033248},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E280:$BZ280)","v":6878928.3720550928},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E280:$BZ280)","v":0},8156017.6393584181,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E280:$BZ280)","v":806258.64155694388},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E280:$BZ280)","v":4660402.8980435999},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E280:$BZ280)","v":0},5466661.5396005437,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E280:$BZ280)","v":470982.6771582666},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E280:$BZ280)","v":2954645.3984077913},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E280:$BZ280)","v":0},3425628.075566058,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E280:$BZ280)","v":11.350649720865968},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E280:$BZ280)","v":10381.697525784517},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E280:$BZ280)","v":0},10393.048175505382,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E280:$BZ280)","v":332862.84875032026},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E280:$BZ280)","v":0},332862.84875032026,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E280:$BZ280)","v":274742.2400216916},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E280:$BZ280)","v":1731968.0903670557},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E280:$BZ280)","v":0},2006710.3303887474,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E280:$BZ280)","v":197331.04539725484},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E280:$BZ280)","v":1280995.5085822288},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E280:$BZ280)","v":0},1478326.5539794837,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E280:$BZ280)","v":31046.864648998639},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E280:$BZ280)","v":196321.12993599594},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E280:$BZ280)","v":0},227367.99458499457,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E280:$BZ280)","v":4588.500149660068},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E280:$BZ280)","v":16428.447507406505},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E280:$BZ280)","v":0},21016.947657066572,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E280:$BZ280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E280:$BZ280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E280:$BZ280)","v":0},0]
[{"$f":"ACCOUNTS!A281","v":556},{"$f":"ACCOUNTS!B281","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C281","v":1193752},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E281:$BZ281)","v":142165.76941724581},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E281:$BZ281)","v":493519.53201106313},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E281:$BZ281)","v":0},635685.30142830894,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E281:$BZ281)","v":24645.769953430266},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E281:$BZ281)","v":119473.6787306989},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E281:$BZ281)","v":0},144119.44868412917,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E281:$BZ281)","v":25024.755786105765},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E281:$BZ281)","v":134793.63345076688},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E281:$BZ281)","v":0},159818.38923687264,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E281:$BZ281)","v":15798.759038985607},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E281:$BZ281)","v":91321.293956736903},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E281:$BZ281)","v":0},107120.05299572251,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E281:$BZ281)","v":9228.9762173473337},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E281:$BZ281)","v":57896.719847802662},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E281:$BZ281)","v":0},67125.696065149998,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E281:$BZ281)","v":0.22241768414363758},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E281:$BZ281)","v":203.43092051549627},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E281:$BZ281)","v":0},203.6533381996399,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E281:$BZ281)","v":6522.4974584848587},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E281:$BZ281)","v":0},6522.4974584848587,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E281:$BZ281)","v":5383.6154109949948},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E281:$BZ281)","v":33938.174566515445},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E281:$BZ281)","v":0},39321.789977510438,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E281:$BZ281)","v":3866.7314388371392},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E281:$BZ281)","v":25101.299169993563},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E281:$BZ281)","v":0},28968.030608830701,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E281:$BZ281)","v":608.36797055388467},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E281:$BZ281)","v":3846.9419938628016},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E281:$BZ281)","v":0},4455.3099644166859,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E281:$BZ281)","v":89.912348815065499},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E281:$BZ281)","v":321.91789355947981},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E281:$BZ281)","v":0},411.83024237454532,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E281:$BZ281)","v":0},0]
[{"$f":"ACCOUNTS!A282","v":"~"},{"$f":"ACCOUNTS!B282","v":"~"},{"$f":"ACCOUNTS!C282","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E282:$BZ282)","v":0},0]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E283:$BZ283)","v":0},0]
[null,{"$f":"ACCOUNTS!B284","v":"Sub-total"},{"$f":"ACCOUNTS!C284","v":124341933},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E284:$BZ284)","v":14808072.845760783},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E284:$BZ284)","v":51405294.050616018},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E284:$BZ284)","v":0},66213366.896376804,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E284:$BZ284)","v":2567118.3598292097},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E284:$BZ284)","v":12444450.904372171},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E284:$BZ284)","v":0},15011569.26420138,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E284:$BZ284)","v":2606593.7542281188},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E284:$BZ284)","v":14040186.688157856},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E284:$BZ284)","v":0},16646780.442385975,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E284:$BZ284)","v":1645608.3323074582},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E284:$BZ284)","v":9512081.4161081072},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E284:$BZ284)","v":0},11157689.748415565,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E284:$BZ284)","v":961295.76534824283},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E284:$BZ284)","v":6030557.4861740535},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E284:$BZ284)","v":0},6991853.2515222961,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E284:$BZ284)","v":23.167161001450339},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E284:$BZ284)","v":21189.488175823928},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E284:$BZ284)","v":0},21212.655336825377,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E284:$BZ284)","v":679387.29482806695},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E284:$BZ284)","v":0},679387.29482806695,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E284:$BZ284)","v":560760.64939091797},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E284:$BZ284)","v":3535020.8653823971},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E284:$BZ284)","v":0},4095781.5147733148,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E284:$BZ284)","v":402761.09401021415},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E284:$BZ284)","v":2614566.5595603571},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E284:$BZ284)","v":0},3017327.6535705714,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E284:$BZ284)","v":63367.977129217041},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E284:$BZ284)","v":400699.81340829161},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E284:$BZ284)","v":0},464067.79053750867,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E284:$BZ284)","v":9365.3248348362995},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E284:$BZ284)","v":33531.163216877525},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E284:$BZ284)","v":0},42896.488051713823,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E284:$BZ284)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E284:$BZ284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E284:$BZ284)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B286","v":"Transmission  - O&M"},null,0]
[{"$f":"ACCOUNTS!A287","v":565.01},{"$f":"ACCOUNTS!B287","v":"Transmission O&M"},{"$f":"ACCOUNTS!C287","v":11947108},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E287:$BZ287)","v":1383766.9129659249},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E287:$BZ287)","v":4743810.3358555399},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(E287:J287)","v":6127577.2488214653},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E287:$BZ287)","v":239888.97711399064},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E287:$BZ287)","v":1148405.3522985361},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(M287:R287)","v":1388294.3294125267},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E287:$BZ287)","v":243577.82610970098},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E287:$BZ287)","v":1295663.8797366521},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(U287:Z287)","v":1539241.7058463532},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E287:$BZ287)","v":153776.82063469783},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E287:$BZ287)","v":877798.891546119},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(AC287:AH287)","v":1031575.7121808168},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E287:$BZ287)","v":89830.00607293495},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E287:$BZ287)","v":556515.07227475254},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(AK287:AP287)","v":646345.07834768749},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E287:$BZ287)","v":2.1648968907077579},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E287:$BZ287)","v":1955.4194733520394},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(AS287:AX287)","v":1957.5843702427471},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E287:$BZ287)","v":62695.575052657397},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(BA287:BF287)","v":62695.575052657397},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E287:$BZ287)","v":52401.284137562732},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E287:$BZ287)","v":326220.65155690035},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(BI287:BN287)","v":378621.93569446309},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E287:$BZ287)","v":37636.732444954374},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E287:$BZ287)","v":241278.80402380557},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(BQ287:BV287)","v":278915.53646875994},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E287:$BZ287)","v":2637.6259543378465},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E287:$BZ287)","v":19431.355869233546},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(BY287:CD287)","v":22068.981823571394},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E287:$BZ287)","v":55402.043389860286},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E287:$BZ287)","v":336565.19027057075},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(CG287:CL287)","v":391967.23366043105},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E287:$BZ287)","v":5921.5342203083956},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E287:$BZ287)","v":36977.590567811589},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(CO287:CT287)","v":42899.124788119982},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E287:$BZ287)","v":4233.4324907677992},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E287:$BZ287)","v":26745.021064598714},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(CW287:DB287)","v":30978.453555366512},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E287:$BZ287)","v":875.15956806861118},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E287:$BZ287)","v":3094.3404094694897},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(DE287:DJ287)","v":3969.4999775381011},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(DM287:DR287)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(DU287:DZ287)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(EC287:EH287)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(EK287:EP287)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(ES287:EX287)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E287:$BZ287)","v":0},{"$f":"SUM(FA287:FF287)","v":0}]
[{"$f":"ACCOUNTS!A288","v":"~"},{"$f":"ACCOUNTS!B288","v":"~"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E288:$BZ288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E288:$BZ288)","v":0},0]
[{"$f":"ACCOUNTS!A289","v":"~"},{"$f":"ACCOUNTS!B289","v":"~"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E289:$BZ289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E289:$BZ289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E289:$BZ289)","v":0},0]
[{"$f":"ACCOUNTS!A290","v":"~"},{"$f":"ACCOUNTS!B290","v":"~"},{"$f":"ACCOUNTS!C290","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E290:$BZ290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E290:$BZ290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E290:$BZ290)","v":0},0]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E291:$BZ291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E291:$BZ291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E291:$BZ291)","v":0},0]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E292:$BZ292)","v":0},0]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E293:$BZ293)","v":0},0]
[{"$f":"ACCOUNTS!A294","v":"~"},{"$f":"ACCOUNTS!B294","v":"~"},{"$f":"ACCOUNTS!C294","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E294:$BZ294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E294:$BZ294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E294:$BZ294)","v":0},0]
[{"$f":"ACCOUNTS!A295","v":"~"},{"$f":"ACCOUNTS!B295","v":"~"},{"$f":"ACCOUNTS!C295","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E295:$BZ295)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E295:$BZ295)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E295:$BZ295)","v":0},0]
[{"$f":"ACCOUNTS!A296","v":"~"},{"$f":"ACCOUNTS!B296","v":"~"},{"$f":"ACCOUNTS!C296","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E296:$BZ296)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E296:$BZ296)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E296:$BZ296)","v":0},0]
[{"$f":"ACCOUNTS!A297","v":"~"},{"$f":"ACCOUNTS!B297","v":"~"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E297:$BZ297)","v":0},0]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E298:$BZ298)","v":0},0]
[null,{"$f":"ACCOUNTS!B299","v":"Sub-total"},{"$f":"ACCOUNTS!C299","v":11947108},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E299:$BZ299)","v":1383766.9129659249},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E299:$BZ299)","v":4743810.3358555399},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E299:$BZ299)","v":0},6127577.2488214653,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E299:$BZ299)","v":239888.97711399064},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E299:$BZ299)","v":1148405.3522985361},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E299:$BZ299)","v":0},1388294.3294125267,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E299:$BZ299)","v":243577.82610970098},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E299:$BZ299)","v":1295663.8797366521},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E299:$BZ299)","v":0},1539241.7058463532,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E299:$BZ299)","v":153776.82063469783},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E299:$BZ299)","v":877798.891546119},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E299:$BZ299)","v":0},1031575.7121808168,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E299:$BZ299)","v":89830.00607293495},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E299:$BZ299)","v":556515.07227475254},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E299:$BZ299)","v":0},646345.07834768749,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E299:$BZ299)","v":2.1648968907077579},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E299:$BZ299)","v":1955.4194733520394},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E299:$BZ299)","v":0},1957.5843702427471,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E299:$BZ299)","v":62695.575052657397},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E299:$BZ299)","v":0},62695.575052657397,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E299:$BZ299)","v":52401.284137562732},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E299:$BZ299)","v":326220.65155690035},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E299:$BZ299)","v":0},378621.93569446309,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E299:$BZ299)","v":37636.732444954374},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E299:$BZ299)","v":241278.80402380557},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E299:$BZ299)","v":0},278915.53646875994,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E299:$BZ299)","v":2637.6259543378465},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E299:$BZ299)","v":19431.355869233546},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E299:$BZ299)","v":0},22068.981823571394,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E299:$BZ299)","v":55402.043389860286},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E299:$BZ299)","v":336565.19027057075},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E299:$BZ299)","v":0},391967.23366043105,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E299:$BZ299)","v":5921.5342203083956},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E299:$BZ299)","v":36977.590567811589},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E299:$BZ299)","v":0},42899.124788119982,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E299:$BZ299)","v":4233.4324907677992},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E299:$BZ299)","v":26745.021064598714},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E299:$BZ299)","v":0},30978.453555366512,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E299:$BZ299)","v":875.15956806861118},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E299:$BZ299)","v":3094.3404094694897},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E299:$BZ299)","v":0},3969.4999775381011,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E299:$BZ299)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B301","v":"Distribution Expense - Operating"},null,0]
[{"$f":"ACCOUNTS!A302","v":581},{"$f":"ACCOUNTS!B302","v":"Dist O&M - Load Dispatch"},{"$f":"ACCOUNTS!C302","v":2539345},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E302:$BZ302)","v":677231.3563200935},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E302:$BZ302)","v":136089.26008769887},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E302:$BZ302)","v":512927.91774108057},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(E302:J302)","v":1326248.5341488728},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E302:$BZ302)","v":125070.46549955793},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E302:$BZ302)","v":32945.16930700076},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E302:$BZ302)","v":223783.19789746305},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(M302:R302)","v":381798.83270402171},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E302:$BZ302)","v":110022.13816247377},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E302:$BZ302)","v":37169.685597035597},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E302:$BZ302)","v":87890.74360133271},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(U302:Z302)","v":235082.56736084208},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E302:$BZ302)","v":53928.758812011118},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E302:$BZ302)","v":25182.077949743594},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E302:$BZ302)","v":9694.2433426312255},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(AC302:AH302)","v":88805.080104385925},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E302:$BZ302)","v":43574.650728939087},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E302:$BZ302)","v":15965.167039053742},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E302:$BZ302)","v":86155.565419248102},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(AK302:AP302)","v":145695.38318724092},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E302:$BZ302)","v":650.92123017173174},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E302:$BZ302)","v":56.096591231353258},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E302:$BZ302)","v":175.78480514915745},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(AS302:AX302)","v":882.80262655224249},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E302:$BZ302)","v":11227.248467703721},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E302:$BZ302)","v":1798.595183116689},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E302:$BZ302)","v":29520.823387838594},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(BA302:BF302)","v":42546.667038659005},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E302:$BZ302)","v":15120.319176387664},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E302:$BZ302)","v":9358.5375368298737},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E302:$BZ302)","v":5617.6317954334509},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(BI302:BN302)","v":30096.488508650989},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E302:$BZ302)","v":6860.1152251109825},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E302:$BZ302)","v":6921.7467794320601},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E302:$BZ302)","v":4218.8353235797795},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(BQ302:BV302)","v":18000.697328122824},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E302:$BZ302)","v":1035.9610053278536},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E302:$BZ302)","v":1288.5445449917927},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E302:$BZ302)","v":351.5696102983149},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(BY302:CD302)","v":2676.075160617961},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E302:$BZ302)","v":7348.8076832377374},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E302:$BZ302)","v":22318.526966197489},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E302:$BZ302)","v":1845.7404540661532},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(CG302:CL302)","v":31513.075103501378},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E302:$BZ302)","v":6126.396593080628},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E302:$BZ302)","v":1060.803991711821},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E302:$BZ302)","v":222683.17825610834},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(CO302:CT302)","v":229870.37884090078},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E302:$BZ302)","v":1847.7772693004051},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E302:$BZ302)","v":1773.5330066721995},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E302:$BZ302)","v":652.27510087340249},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(CW302:DB302)","v":4273.5853768460065},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E302:$BZ302)","v":298.46874447099276},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E302:$BZ302)","v":88.769673947814766},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E302:$BZ302)","v":1467.5940923664652},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(DE302:DJ302)","v":1854.8325107852729},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(DM302:DR302)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(DU302:DZ302)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(EC302:EH302)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(EK302:EP302)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(ES302:EX302)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E302:$BZ302)","v":0},{"$f":"SUM(FA302:FF302)","v":0}]
[{"$f":"ACCOUNTS!A303","v":582},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C303","v":1819109},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E303:$BZ303)","v":621861.83292431757},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E303:$BZ303)","v":275230.81543290656},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E303:$BZ303)","v":0},897092.64835722419,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E303:$BZ303)","v":156783.13742414661},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E303:$BZ303)","v":66629.253528880057},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E303:$BZ303)","v":0},223412.39095302665,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E303:$BZ303)","v":155831.59600557035},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E303:$BZ303)","v":75173.036209207683},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E303:$BZ303)","v":0},231004.63221477804,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E303:$BZ303)","v":99674.50014425056},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E303:$BZ303)","v":50928.955333701822},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E303:$BZ303)","v":0},150603.45547795238,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E303:$BZ303)","v":75227.247474426054},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E303:$BZ303)","v":32288.410855123078},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E303:$BZ303)","v":0},107515.65832954913,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E303:$BZ303)","v":395.797328536794},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E303:$BZ303)","v":113.45135198517679},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E303:$BZ303)","v":0},509.24868052197075,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E303:$BZ303)","v":9783.7416707567718},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E303:$BZ303)","v":3637.5303867762746},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E303:$BZ303)","v":0},13421.272057533046,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E303:$BZ303)","v":31029.221693212217},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E303:$BZ303)","v":18926.97422163422},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E303:$BZ303)","v":0},49956.195914846438,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E303:$BZ303)","v":31834.177273493413},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E303:$BZ303)","v":13998.738835786948},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E303:$BZ303)","v":0},45832.916109280362,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E303:$BZ303)","v":4937.3167828743581},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E303:$BZ303)","v":2605.9893749967659},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E303:$BZ303)","v":0},7543.306157871124,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E303:$BZ303)","v":27217.790517840025},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E303:$BZ303)","v":45137.627849613782},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E303:$BZ303)","v":0},72355.418367453807,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E303:$BZ303)","v":8586.830570346614},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E303:$BZ303)","v":2145.4003605073435},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E303:$BZ303)","v":0},10732.230930853957,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E303:$BZ303)","v":5094.0348276027771},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E303:$BZ303)","v":3586.8439236792224},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E303:$BZ303)","v":0},8680.8787512819999,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E303:$BZ303)","v":269.21736802254395},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E303:$BZ303)","v":179.53032980431885},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E303:$BZ303)","v":0},448.7476978268628,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E303:$BZ303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E303:$BZ303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E303:$BZ303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E303:$BZ303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E303:$BZ303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E303:$BZ303)","v":0},0]
[{"$f":"ACCOUNTS!A304","v":583},{"$f":"ACCOUNTS!B304","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C304","v":3598890},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E304:$BZ304)","v":1711932.8597632844},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E304:$BZ304)","v":502438.58652650903},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E304:$BZ304)","v":0},2214371.4462897936,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E304:$BZ304)","v":294212.44067931897},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E304:$BZ304)","v":121632.8480941033},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E304:$BZ304)","v":0},415845.28877342225,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E304:$BZ304)","v":237854.78055777759},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E304:$BZ304)","v":137229.67029855566},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E304:$BZ304)","v":0},375084.45085633325,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E304:$BZ304)","v":102287.08444731339},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E304:$BZ304)","v":92971.683751649703},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E304:$BZ304)","v":0},195258.76819896308,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E304:$BZ304)","v":96754.3964381814},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E304:$BZ304)","v":58943.049257469218},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E304:$BZ304)","v":0},155697.44569565062,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E304:$BZ304)","v":2393.4789642519204},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E304:$BZ304)","v":207.10739399327625},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E304:$BZ304)","v":0},2600.5863582451966,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E304:$BZ304)","v":25688.828479314561},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E304:$BZ304)","v":6640.374273151192},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E304:$BZ304)","v":0},32329.202752465753,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E304:$BZ304)","v":13408.061978861533},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E304:$BZ304)","v":34551.516915662192},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E304:$BZ304)","v":0},47959.578894523729,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E304:$BZ304)","v":4051.4160132626166},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E304:$BZ304)","v":25554.938471346828},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E304:$BZ304)","v":0},29606.354484609445,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E304:$BZ304)","v":650.16377965818424},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E304:$BZ304)","v":4757.2784174512535},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E304:$BZ304)","v":0},5407.442197109438,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E304:$BZ304)","v":13563.795911874069},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E304:$BZ304)","v":82399.515839998669},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E304:$BZ304)","v":0},95963.311751872738,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E304:$BZ304)","v":12552.96904612194},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E304:$BZ304)","v":3916.4652510704841},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E304:$BZ304)","v":0},16469.434297192423,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E304:$BZ304)","v":4379.2997222841441},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E304:$BZ304)","v":6547.8452631475175},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E304:$BZ304)","v":0},10927.144985431662,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E304:$BZ304)","v":1041.8087600706897},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E304:$BZ304)","v":327.73570431654252},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E304:$BZ304)","v":0},1369.5444643872322,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E304:$BZ304)","v":0},0]
[{"$f":"ACCOUNTS!A305","v":584},{"$f":"ACCOUNTS!B305","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C305","v":2335884},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E305:$BZ305)","v":1549175.1469611141},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E305:$BZ305)","v":2611.2030202535689},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E305:$BZ305)","v":0},1551786.3499813678,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E305:$BZ305)","v":266107.72910971771},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E305:$BZ305)","v":632.13309809876409},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E305:$BZ305)","v":0},266739.86220781645,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E305:$BZ305)","v":237135.92691048526},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E305:$BZ305)","v":713.19070461775539},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E305:$BZ305)","v":0},237849.11761510302,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E305:$BZ305)","v":107244.03916244661},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E305:$BZ305)","v":483.17933359514922},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E305:$BZ305)","v":0},107727.21849604177,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E305:$BZ305)","v":77857.724827025246},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E305:$BZ305)","v":306.33050958146896},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E305:$BZ305)","v":0},78164.055336606718,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E305:$BZ305)","v":942.8419577272108},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E305:$BZ305)","v":1.0763493633137904},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E305:$BZ305)","v":0},943.91830709052454,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E305:$BZ305)","v":28899.917590633042},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E305:$BZ305)","v":34.510417437359088},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E305:$BZ305)","v":0},28934.428008070401,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E305:$BZ305)","v":42256.49206625059},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E305:$BZ305)","v":179.5662748520993},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E305:$BZ305)","v":0},42436.058341102689,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E305:$BZ305)","v":3447.5242173759402},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E305:$BZ305)","v":132.81052512326156},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E305:$BZ305)","v":0},3580.3347424992016,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E305:$BZ305)","v":352.2995454028798},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E305:$BZ305)","v":24.723857014474},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E305:$BZ305)","v":0},377.02340241735379,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E305:$BZ305)","v":1353.4953633736491},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E305:$BZ305)","v":428.23515231245926},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E305:$BZ305)","v":0},1781.7305156861084,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E305:$BZ305)","v":13986.472926374303},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E305:$BZ305)","v":20.354101310198303},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E305:$BZ305)","v":0},14006.827027684501,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E305:$BZ305)","v":1121.0706561395054},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E305:$BZ305)","v":34.029538705387097},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E305:$BZ305)","v":0},1155.1001948448925,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E305:$BZ305)","v":400.2725618494523},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E305:$BZ305)","v":1.7032618192654172},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E305:$BZ305)","v":0},401.97582366871774,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E305:$BZ305)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E305:$BZ305)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E305:$BZ305)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E305:$BZ305)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E305:$BZ305)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E305:$BZ305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E305:$BZ305)","v":0},0]
[{"$f":"ACCOUNTS!A306","v":585},{"$f":"ACCOUNTS!B306","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C306","v":1276775},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E306:$BZ306)","v":1276775},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E306:$BZ306)","v":0},1276775,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E306:$BZ306)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E306:$BZ306)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E306:$BZ306)","v":0},0]
[{"$f":"ACCOUNTS!A307","v":586},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Meter"},{"$f":"ACCOUNTS!C307","v":1647510},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E307:$BZ307)","v":876337.43537939631},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E307:$BZ307)","v":0},876337.43537939631,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E307:$BZ307)","v":382333.63196552754},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E307:$BZ307)","v":0},382333.63196552754,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E307:$BZ307)","v":150161.35050784989},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E307:$BZ307)","v":0},150161.35050784989,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E307:$BZ307)","v":16562.616412533851},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E307:$BZ307)","v":0},16562.616412533851,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E307:$BZ307)","v":147196.79828633895},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E307:$BZ307)","v":0},147196.79828633895,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E307:$BZ307)","v":300.32836972785014},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E307:$BZ307)","v":0},300.32836972785014,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E307:$BZ307)","v":50436.331818159138},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E307:$BZ307)","v":0},50436.331818159138,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E307:$BZ307)","v":9597.7248853920664},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E307:$BZ307)","v":0},9597.7248853920664,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E307:$BZ307)","v":7207.8808734684035},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E307:$BZ307)","v":0},7207.8808734684035,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E307:$BZ307)","v":600.65673945570029},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E307:$BZ307)","v":0},600.65673945570029,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E307:$BZ307)","v":3153.4478821424264},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E307:$BZ307)","v":0},3153.4478821424264,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E307:$BZ307)","v":1114.4121216458675},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E307:$BZ307)","v":0},1114.4121216458675,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E307:$BZ307)","v":2507.3847583620741},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E307:$BZ307)","v":0},2507.3847583620741,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E307:$BZ307)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E307:$BZ307)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E307:$BZ307)","v":0},0]
[{"$f":"ACCOUNTS!A308","v":587},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C308","v":3881406},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E308:$BZ308)","v":2064583.146509703},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E308:$BZ308)","v":0},2064583.146509703,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E308:$BZ308)","v":900748.43437234999},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E308:$BZ308)","v":0},900748.43437234999,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E308:$BZ308)","v":353768.51541372831},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E308:$BZ308)","v":0},353768.51541372831,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E308:$BZ308)","v":39020.241891889804},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E308:$BZ308)","v":0},39020.241891889804,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E308:$BZ308)","v":346784.25991307228},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E308:$BZ308)","v":0},346784.25991307228,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E308:$BZ308)","v":707.55038587437764},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E308:$BZ308)","v":0},707.55038587437764,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E308:$BZ308)","v":118824.09268350044},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E308:$BZ308)","v":0},118824.09268350044,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E308:$BZ308)","v":22611.496717173239},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E308:$BZ308)","v":0},22611.496717173239,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E308:$BZ308)","v":16981.209260985062},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E308:$BZ308)","v":0},16981.209260985062,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E308:$BZ308)","v":1415.1007717487553},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E308:$BZ308)","v":0},1415.1007717487553,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E308:$BZ308)","v":7429.2790516809646},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E308:$BZ308)","v":0},7429.2790516809646,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E308:$BZ308)","v":2625.4686741986393},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E308:$BZ308)","v":0},2625.4686741986393,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E308:$BZ308)","v":5907.2043540950308},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E308:$BZ308)","v":0},5907.2043540950308,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E308:$BZ308)","v":0},0]
[{"$f":"ACCOUNTS!A309","v":589},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Rents"},{"$f":"ACCOUNTS!C309","v":847171},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E309:$BZ309)","v":225936.51723773254},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E309:$BZ309)","v":45401.816042229766},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E309:$BZ309)","v":171121.94562008273},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E309:$BZ309)","v":0},442460.27890004503,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E309:$BZ309)","v":41725.748698080017},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E309:$BZ309)","v":10991.09889636152},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E309:$BZ309)","v":74658.085272379947},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E309:$BZ309)","v":0},127374.93286682149,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E309:$BZ309)","v":36705.35701499445},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E309:$BZ309)","v":12400.473238936122},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E309:$BZ309)","v":29321.927169204904},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E309:$BZ309)","v":0},78427.757423135481,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E309:$BZ309)","v":17991.600405431429},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E309:$BZ309)","v":8401.1924960028009},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E309:$BZ309)","v":3234.1733111571043},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E309:$BZ309)","v":0},29626.966212591335,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E309:$BZ309)","v":14537.28439132377},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E309:$BZ309)","v":5326.2658384907127},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E309:$BZ309)","v":28743.040631261145},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E309:$BZ309)","v":0},48606.590861075631,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E309:$BZ309)","v":217.15898764674205},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E309:$BZ309)","v":18.714828150588744},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E309:$BZ309)","v":58.644961264820992},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E309:$BZ309)","v":0},294.5187770621518,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E309:$BZ309)","v":3745.611294106563},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E309:$BZ309)","v":600.04358599408454},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E309:$BZ309)","v":9848.6757294887502},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E309:$BZ309)","v":0},14194.330609589397,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E309:$BZ309)","v":5044.4094508542603},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E309:$BZ309)","v":3122.1758381053783},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E309:$BZ309)","v":1874.1426414170394},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E309:$BZ309)","v":0},10040.727930376679,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E309:$BZ309)","v":2288.657380297871},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E309:$BZ309)","v":2309.2187713281328},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E309:$BZ309)","v":1407.4790703557039},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E309:$BZ309)","v":0},6005.3552219817075,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E309:$BZ309)","v":345.61515699702204},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E309:$BZ309)","v":429.88155241814019},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E309:$BZ309)","v":117.28992252964198},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E309:$BZ309)","v":0},892.7866319448043,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E309:$BZ309)","v":2451.6939422631417},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E309:$BZ309)","v":7445.8605697455423},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E309:$BZ309)","v":615.77209328062042},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E309:$BZ309)","v":0},10513.326605289305,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E309:$BZ309)","v":2043.8756955658678},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E309:$BZ309)","v":353.90322246976888},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E309:$BZ309)","v":74291.099006399498},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E309:$BZ309)","v":0},76688.877924435132,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E309:$BZ309)","v":616.45161134485204},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E309:$BZ309)","v":591.68239478900819},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E309:$BZ309)","v":217.61066317574858},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E309:$BZ309)","v":0},1425.7446693096088,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E309:$BZ309)","v":99.574522060702819},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E309:$BZ309)","v":29.615154084239911},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E309:$BZ309)","v":489.61569019735038},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E309:$BZ309)","v":0},618.80536634229315,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E309:$BZ309)","v":0},0]
[{"$f":"ACCOUNTS!A310","v":580},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Supr & Eng"},{"$f":"ACCOUNTS!C310","v":2383709},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E310:$BZ310)","v":635723.9678509275},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E310:$BZ310)","v":127748.37372408577},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E310:$BZ310)","v":481490.65757928649},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E310:$BZ310)","v":0},1244962.9991542997,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E310:$BZ310)","v":117404.9190816867},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E310:$BZ310)","v":30925.965783940934},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E310:$BZ310)","v":210067.56580022161},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E310:$BZ310)","v":0},358398.45066584926,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E310:$BZ310)","v":103278.90103043587},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E310:$BZ310)","v":34891.562227591807},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E310:$BZ310)","v":82503.935676006673},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E310:$BZ310)","v":0},220674.39893403434,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E310:$BZ310)","v":50623.474848443278},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E310:$BZ310)","v":23638.672904825991},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E310:$BZ310)","v":9100.084905367381},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E310:$BZ310)","v":0},83362.23265863664,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E310:$BZ310)","v":40903.968194329114},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E310:$BZ310)","v":14986.66481218415},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E310:$BZ310)","v":80875.106253758539},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E310:$BZ310)","v":0},136765.7392602718,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E310:$BZ310)","v":611.0263846194307},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E310:$BZ310)","v":52.658441207278983},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E310:$BZ310)","v":165.01098594215946},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E310:$BZ310)","v":0},828.69581176886913,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E310:$BZ310)","v":10539.132421038326},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E310:$BZ310)","v":1688.3596066512821},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E310:$BZ310)","v":27711.497412522265},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E310:$BZ310)","v":0},39938.989440211873,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E310:$BZ310)","v":14193.597523624343},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E310:$BZ310)","v":8784.9544482451984},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E310:$BZ310)","v":5273.3281493695722},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E310:$BZ310)","v":0},28251.880121239115,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E310:$BZ310)","v":6439.6599922948926},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E310:$BZ310)","v":6497.5141596959911},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E310:$BZ310)","v":3960.2636626118278},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E310:$BZ310)","v":0},16897.437814602712,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E310:$BZ310)","v":972.46714095526659},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E310:$BZ310)","v":1209.5698807361116},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E310:$BZ310)","v":330.02197188431893},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E310:$BZ310)","v":0},2512.0589935756971,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E310:$BZ310)","v":6898.4005772366281},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E310:$BZ310)","v":20950.628447913794},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E310:$BZ310)","v":1732.6153523926744},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E310:$BZ310)","v":0},29581.644377543096,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E310:$BZ310)","v":5750.9108437394798},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E310:$BZ310)","v":995.78750515561819},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E310:$BZ310)","v":209034.96616556228},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E310:$BZ310)","v":0},215781.66451445737,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E310:$BZ310)","v":1734.5273315862157},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E310:$BZ310)","v":1664.8334865099393},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E310:$BZ310)","v":612.29727682840951},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E310:$BZ310)","v":0},4011.6580949245645,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E310:$BZ310)","v":280.17564860789128},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E310:$BZ310)","v":83.328996539056959},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E310:$BZ310)","v":1377.6455134378252},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E310:$BZ310)","v":0},1741.1501585847734,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E310:$BZ310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E310:$BZ310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E310:$BZ310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E310:$BZ310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E310:$BZ310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E310:$BZ310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E310:$BZ310)","v":0},0]
[{"$f":"ACCOUNTS!A311","v":588},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Miscellaneous"},{"$f":"ACCOUNTS!C311","v":2692485},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E311:$BZ311)","v":718073.07334037195},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E311:$BZ311)","v":144296.38014812002},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E311:$BZ311)","v":543861.00533763366},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E311:$BZ311)","v":0},1406230.4588261256,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E311:$BZ311)","v":132613.07632502759},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E311:$BZ311)","v":34931.990013786999},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E311:$BZ311)","v":237278.86663330536},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E311:$BZ311)","v":0},404823.93297211995,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E311:$BZ311)","v":116657.23116409474},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E311:$BZ311)","v":39411.273743715159},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E311:$BZ311)","v":93191.161022009328},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E311:$BZ311)","v":0},249259.66592981922,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E311:$BZ311)","v":57181.034546293537},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E311:$BZ311)","v":26700.730758725331},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E311:$BZ311)","v":10278.873011105003},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E311:$BZ311)","v":0},94160.638316123863,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E311:$BZ311)","v":46202.502404323772},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E311:$BZ311)","v":16927.976614105846},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E311:$BZ311)","v":91351.339639885176},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E311:$BZ311)","v":0},154481.81865831479,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E311:$BZ311)","v":690.17626530421626},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E311:$BZ311)","v":59.479602197239906},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E311:$BZ311)","v":186.38584008554537},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E311:$BZ311)","v":0},936.04170758700161,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E311:$BZ311)","v":11904.32890787398},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E311:$BZ311)","v":1907.0628652719258},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E311:$BZ311)","v":31301.132441399102},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E311:$BZ311)","v":0},45112.52421454501,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E311:$BZ311)","v":16032.178604181841},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E311:$BZ311)","v":9922.921832146234},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E311:$BZ311)","v":5956.4136990947018},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E311:$BZ311)","v":0},31911.514135422774,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E311:$BZ311)","v":7273.8274404946733},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E311:$BZ311)","v":7339.1758021927417},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E311:$BZ311)","v":4473.2601620530895},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E311:$BZ311)","v":0},19086.263404740504,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E311:$BZ311)","v":1098.4365918889182},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E311:$BZ311)","v":1366.2526593362568},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E311:$BZ311)","v":372.77168017109074},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E311:$BZ311)","v":0},2837.460931396266,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E311:$BZ311)","v":7791.9914210169791},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E311:$BZ311)","v":23664.487920539446},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E311:$BZ311)","v":1957.0513208982263},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E311:$BZ311)","v":0},33413.53066245465,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E311:$BZ311)","v":6495.8605195121945},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E311:$BZ311)","v":1124.7777815240554},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E311:$BZ311)","v":236112.50822826274},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E311:$BZ311)","v":0},243733.146529299,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E311:$BZ311)","v":1959.2109701250918},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E311:$BZ311)","v":1880.489266905362},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E311:$BZ311)","v":691.61178373758719},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E311:$BZ311)","v":0},4531.3120207680404,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E311:$BZ311)","v":316.46846626078019},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E311:$BZ311)","v":94.123096924357284},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E311:$BZ311)","v":1556.1001280981206},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E311:$BZ311)","v":0},1966.691691283258,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E311:$BZ311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E311:$BZ311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E311:$BZ311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E311:$BZ311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E311:$BZ311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E311:$BZ311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E311:$BZ311)","v":0},0]
[{"$f":"ACCOUNTS!A312","v":"~"},{"$f":"ACCOUNTS!B312","v":"~"},{"$f":"ACCOUNTS!C312","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E312:$BZ312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E312:$BZ312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E312:$BZ312)","v":0},0]
[{"$f":"ACCOUNTS!A313","v":"~"},{"$f":"ACCOUNTS!B313","v":"~"},{"$f":"ACCOUNTS!C313","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E313:$BZ313)","v":0},0]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E314:$BZ314)","v":0},0]
[null,{"$f":"ACCOUNTS!B315","v":"Sub-total"},{"$f":"ACCOUNTS!C315","v":23022284},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E315:$BZ315)","v":6139934.7543978412},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E315:$BZ315)","v":1233816.4349818034},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E315:$BZ315)","v":4650322.1081671827},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E315:$BZ315)","v":0},12024073.297546826,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E315:$BZ315)","v":1133917.5168175353},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E315:$BZ315)","v":298688.4587221723},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E315:$BZ315)","v":2028869.7819412474},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E315:$BZ315)","v":0},3461475.7574809548,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E315:$BZ315)","v":997485.93084583199},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E315:$BZ315)","v":336988.89201965975},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E315:$BZ315)","v":796837.63339013176},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E315:$BZ315)","v":0},2131312.4562556236,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E315:$BZ315)","v":488930.49236618989},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E315:$BZ315)","v":228306.49252824436},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E315:$BZ315)","v":87890.232874684356},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E315:$BZ315)","v":0},805127.21776911861,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E315:$BZ315)","v":395057.7744585484},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E315:$BZ315)","v":144743.86492600819},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E315:$BZ315)","v":781106.11014356418},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E315:$BZ315)","v":0},1320907.7495281207,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E315:$BZ315)","v":5901.4011182580452},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E315:$BZ315)","v":508.58455812822763},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E315:$BZ315)","v":1593.705348043911},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E315:$BZ315)","v":0},8003.6910244301835,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E315:$BZ315)","v":101788.80883142696},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E315:$BZ315)","v":16306.476318398805},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E315:$BZ315)","v":267642.55347290827},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E315:$BZ315)","v":0},385737.83862273407,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E315:$BZ315)","v":137084.28049337247},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E315:$BZ315)","v":84846.647067475191},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E315:$BZ315)","v":50930.737887880066},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E315:$BZ315)","v":0},272861.66544872773,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E315:$BZ315)","v":62195.377542330396},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E315:$BZ315)","v":62754.143344905955},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E315:$BZ315)","v":38248.928353053867},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E315:$BZ315)","v":0},163198.44924029021,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E315:$BZ315)","v":9392.2600031044822},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E315:$BZ315)","v":11682.240286944792},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E315:$BZ315)","v":3187.4106960878221},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E315:$BZ315)","v":0},24261.9109861371,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E315:$BZ315)","v":66625.975416842237},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E315:$BZ315)","v":202344.88274632115},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E315:$BZ315)","v":16733.906154461063},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E315:$BZ315)","v":0},285704.7643176245,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E315:$BZ315)","v":55543.316194741026},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E315:$BZ315)","v":9617.4922137492886},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E315:$BZ315)","v":2018896.7516563328},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E315:$BZ315)","v":0},2084057.5600648231,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E315:$BZ315)","v":16752.372388382992},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E315:$BZ315)","v":16079.256880408635},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E315:$BZ315)","v":5913.6756204596541},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E315:$BZ315)","v":0},38745.304889251282,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E315:$BZ315)","v":2705.986071343053},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E315:$BZ315)","v":804.80621743559561},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E315:$BZ315)","v":13305.544536556865},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E315:$BZ315)","v":0},16816.336825335515,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E315:$BZ315)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B317","v":"Customer Accounts Expense"},null,0]
[{"$f":"ACCOUNTS!A318","v":901},{"$f":"ACCOUNTS!B318","v":"CAE - Suprv"},{"$f":"ACCOUNTS!C318","v":246127},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E318:$BZ318)","v":204133.53016914893},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(E318:J318)","v":204133.53016914893},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E318:$BZ318)","v":28170.212260153407},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(M318:R318)","v":28170.212260153407},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E318:$BZ318)","v":5484.5551110152073},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(U318:Z318)","v":5484.5551110152073},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E318:$BZ318)","v":1766.1989336964587},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(AC318:AH318)","v":1766.1989336964587},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E318:$BZ318)","v":1037.9231946696943},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(AK318:AP318)","v":1037.9231946696943},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E318:$BZ318)","v":1.7161935691958234},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(AS318:AX318)","v":1.7161935691958234},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E318:$BZ318)","v":278.882670946801},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(BA318:BF318)","v":278.882670946801},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E318:$BZ318)","v":2922.2482768078066},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(BI318:BN318)","v":2922.2482768078066},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E318:$BZ318)","v":1205.8177072711082},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(BQ318:BV318)","v":1205.8177072711082},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E318:$BZ318)","v":63.307849581100733},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(BY318:CD318)","v":63.307849581100733},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E318:$BZ318)","v":443.14175571013277},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(CG318:CL318)","v":443.14175571013277},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E318:$BZ318)","v":479.07320935253097},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(CO318:CT318)","v":479.07320935253097},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E318:$BZ318)","v":126.61118559256305},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(CW318:DB318)","v":126.61118559256305},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E318:$BZ318)","v":13.781482485049777},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(DE318:DJ318)","v":13.781482485049777},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(DM318:DR318)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(DU318:DZ318)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(EC318:EH318)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(EK318:EP318)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(ES318:EX318)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E318:$BZ318)","v":0},{"$f":"SUM(FA318:FF318)","v":0}]
[{"$f":"ACCOUNTS!A319","v":902},{"$f":"ACCOUNTS!B319","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C319","v":17335448},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E319:$BZ319)","v":14492891.477661075},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E319:$BZ319)","v":0},14492891.477661075,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E319:$BZ319)","v":2156593.9157177671},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E319:$BZ319)","v":0},2156593.9157177671,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E319:$BZ319)","v":490906.91855377733},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E319:$BZ319)","v":0},490906.91855377733,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E319:$BZ319)","v":59744.768886545338},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E319:$BZ319)","v":0},59744.768886545338,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E319:$BZ319)","v":35425.57129216606},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E319:$BZ319)","v":0},35425.57129216606,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E319:$BZ319)","v":70.01496387293534},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E319:$BZ319)","v":0},70.01496387293534,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E319:$BZ319)","v":7963.7020336615888},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E319:$BZ319)","v":0},7963.7020336615888,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E319:$BZ319)","v":12270.622525616725},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E319:$BZ319)","v":0},12270.622525616725,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E319:$BZ319)","v":51284.960823155525},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E319:$BZ319)","v":0},51284.960823155525,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E319:$BZ319)","v":2772.5925693682393},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E319:$BZ319)","v":0},2772.5925693682393,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E319:$BZ319)","v":19405.147344268837},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E319:$BZ319)","v":0},19405.147344268837,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E319:$BZ319)","v":5544.1849249668658},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E319:$BZ319)","v":0},5544.1849249668658,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E319:$BZ319)","v":574.12270375806986},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E319:$BZ319)","v":0},574.12270375806986,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E319:$BZ319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E319:$BZ319)","v":0},0]
[{"$f":"ACCOUNTS!A320","v":903},{"$f":"ACCOUNTS!B320","v":"CAE - Records & Collections"},{"$f":"ACCOUNTS!C320","v":21317260},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E320:$BZ320)","v":17156488.391487967},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E320:$BZ320)","v":0},17156488.391487967,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E320:$BZ320)","v":2594995.8589170454},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E320:$BZ320)","v":0},2594995.8589170454,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E320:$BZ320)","v":278572.88755892945},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E320:$BZ320)","v":0},278572.88755892945,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E320:$BZ320)","v":217985.34847377401},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E320:$BZ320)","v":0},217985.34847377401,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E320:$BZ320)","v":126080.1345570753},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E320:$BZ320)","v":0},126080.1345570753,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E320:$BZ320)","v":259.38261139885969},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E320:$BZ320)","v":0},259.38261139885969,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E320:$BZ320)","v":45564.542312112535},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E320:$BZ320)","v":0},45564.542312112535,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E320:$BZ320)","v":548503.38873105566},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E320:$BZ320)","v":0},548503.38873105566,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E320:$BZ320)","v":173458.3366072569},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E320:$BZ320)","v":0},173458.3366072569,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E320:$BZ320)","v":9376.1263030949685},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E320:$BZ320)","v":0},9376.1263030949685,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E320:$BZ320)","v":65632.884121664785},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E320:$BZ320)","v":0},65632.884121664785,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E320:$BZ320)","v":79519.441904687774},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E320:$BZ320)","v":0},79519.441904687774,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E320:$BZ320)","v":18752.252606189937},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E320:$BZ320)","v":0},18752.252606189937,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E320:$BZ320)","v":2071.0238077449812},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E320:$BZ320)","v":0},2071.0238077449812,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E320:$BZ320)","v":0},0]
[{"$f":"ACCOUNTS!A321","v":904},{"$f":"ACCOUNTS!B321","v":"CAE - Uncollect Accts "},{"$f":"ACCOUNTS!C321","v":8650360},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E321:$BZ321)","v":7586885.8432418574},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E321:$BZ321)","v":0},7586885.8432418574,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E321:$BZ321)","v":661708.50528451113},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E321:$BZ321)","v":0},661708.50528451113,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E321:$BZ321)","v":283527.33706391428},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E321:$BZ321)","v":0},283527.33706391428,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E321:$BZ321)","v":61252.690936266728},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E321:$BZ321)","v":0},61252.690936266728,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E321:$BZ321)","v":37700.163874401689},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E321:$BZ321)","v":0},37700.163874401689,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E321:$BZ321)","v":6649.7373597705609},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E321:$BZ321)","v":0},6649.7373597705609,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E321:$BZ321)","v":12635.72223927752},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E321:$BZ321)","v":0},12635.72223927752,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E321:$BZ321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E321:$BZ321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E321:$BZ321)","v":0},0]
[{"$f":"ACCOUNTS!A322","v":905},{"$f":"ACCOUNTS!B322","v":"CAE - Miscellaneous"},{"$f":"ACCOUNTS!C322","v":-72302},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E322:$BZ322)","v":-63875.051581587475},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E322:$BZ322)","v":0},-63875.051581587475,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E322:$BZ322)","v":-7549.6077718693932},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E322:$BZ322)","v":0},-7549.6077718693932,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E322:$BZ322)","v":-543.41891043620569},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E322:$BZ322)","v":0},-543.41891043620569,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E322:$BZ322)","v":-56.446918651281166},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E322:$BZ322)","v":0},-56.446918651281166,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E322:$BZ322)","v":-32.648039647474981},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E322:$BZ322)","v":0},-32.648039647474981,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E322:$BZ322)","v":-6.7039095785369568E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E322:$BZ322)","v":0},-6.7039095785369568E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E322:$BZ322)","v":-11.798880858225044},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E322:$BZ322)","v":0},-11.798880858225044,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E322:$BZ322)","v":-6.5027922911808478},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E322:$BZ322)","v":0},-6.5027922911808478,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E322:$BZ322)","v":-1.5418992030634999},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E322:$BZ322)","v":0},-1.5418992030634999,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E322:$BZ322)","v":-0.20111728735610868},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E322:$BZ322)","v":0},-0.20111728735610868,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E322:$BZ322)","v":-0.9385473409951739},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E322:$BZ322)","v":0},-0.9385473409951739,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E322:$BZ322)","v":-222.97203258213915},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E322:$BZ322)","v":0},-222.97203258213915,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E322:$BZ322)","v":-0.26815638314147827},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E322:$BZ322)","v":0},-0.26815638314147827,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E322:$BZ322)","v":-0.53631276628295654},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E322:$BZ322)","v":0},-0.53631276628295654,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E322:$BZ322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E322:$BZ322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E322:$BZ322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E322:$BZ322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E322:$BZ322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E322:$BZ322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E322:$BZ322)","v":0},0]
[{"$f":"ACCOUNTS!A323","v":"~"},{"$f":"ACCOUNTS!B323","v":"~"},{"$f":"ACCOUNTS!C323","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E323:$BZ323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E323:$BZ323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E323:$BZ323)","v":0},0]
[{"$f":"ACCOUNTS!A324","v":"~"},{"$f":"ACCOUNTS!B324","v":"~"},{"$f":"ACCOUNTS!C324","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E324:$BZ324)","v":0},0]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E325:$BZ325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E325:$BZ325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E325:$BZ325)","v":0},0]
[null,{"$f":"ACCOUNTS!B326","v":"Sub-total"},{"$f":"ACCOUNTS!C326","v":47476893},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E326:$BZ326)","v":39376524.19097846},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E326:$BZ326)","v":0},39376524.19097846,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E326:$BZ326)","v":5433918.8844076078},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E326:$BZ326)","v":0},5433918.8844076078,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E326:$BZ326)","v":1057948.2793771999},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E326:$BZ326)","v":0},1057948.2793771999,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E326:$BZ326)","v":340692.56031163124},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E326:$BZ326)","v":0},340692.56031163124,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E326:$BZ326)","v":200211.14487866528},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E326:$BZ326)","v":0},200211.14487866528,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E326:$BZ326)","v":331.04672974520548},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E326:$BZ326)","v":0},331.04672974520548,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E326:$BZ326)","v":53795.328135862692},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E326:$BZ326)","v":0},53795.328135862692,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E326:$BZ326)","v":563689.75674118893},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E326:$BZ326)","v":0},563689.75674118893,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E326:$BZ326)","v":232597.31059825106},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E326:$BZ326)","v":0},232597.31059825106,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E326:$BZ326)","v":12211.82560475695},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E326:$BZ326)","v":0},12211.82560475695,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E326:$BZ326)","v":85480.234674302745},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E326:$BZ326)","v":0},85480.234674302745,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E326:$BZ326)","v":92411.265320735693},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E326:$BZ326)","v":0},92411.265320735693,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E326:$BZ326)","v":24422.780560366224},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E326:$BZ326)","v":0},24422.780560366224,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E326:$BZ326)","v":2658.3916812218176},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E326:$BZ326)","v":0},2658.3916812218176,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E326:$BZ326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E326:$BZ326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E326:$BZ326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E326:$BZ326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E326:$BZ326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E326:$BZ326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E326:$BZ326)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B328","v":"Customer Service & Information Expense"},null,0]
[{"$f":"ACCOUNTS!A329","v":908.01},{"$f":"ACCOUNTS!B329","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C329","v":70820},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E329:$BZ329)","v":63143.776015392199},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(E329:J329)","v":63143.776015392199},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E329:$BZ329)","v":6876.9461977052488},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(M329:R329)","v":6876.9461977052488},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E329:$BZ329)","v":495.18665383983671},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(U329:Z329)","v":495.18665383983671},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E329:$BZ329)","v":51.512705600788387},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(AC329:AH329)","v":51.512705600788387},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E329:$BZ329)","v":29.910603252070672},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(AK329:AP329)","v":29.910603252070672},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(AS329:AX329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E329:$BZ329)","v":10.801051174358854},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(BA329:BF329)","v":10.801051174358854},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E329:$BZ329)","v":5.8159506323470751},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(BI329:BN329)","v":5.8159506323470751},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E329:$BZ329)","v":1.6617001806705931},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(BQ329:BV329)","v":1.6617001806705931},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(BY329:CD329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E329:$BZ329)","v":0.83085009033529655},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(CG329:CL329)","v":0.83085009033529655},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E329:$BZ329)","v":202.72742204181233},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(CO329:CT329)","v":202.72742204181233},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(CW329:DB329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E329:$BZ329)","v":0.83085009033529655},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(DE329:DJ329)","v":0.83085009033529655},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(DM329:DR329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(DU329:DZ329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(EC329:EH329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(EK329:EP329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(ES329:EX329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E329:$BZ329)","v":0},{"$f":"SUM(FA329:FF329)","v":0}]
[{"$f":"ACCOUNTS!A330","v":908.02},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C330","v":2589},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E330:$BZ330)","v":308.3280086829169},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E330:$BZ330)","v":1070.3413006861076},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E330:$BZ330)","v":0},1378.6693093690246,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E330:$BZ330)","v":53.45155309430347},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E330:$BZ330)","v":259.1135799008332},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E330:$BZ330)","v":0},312.56513299513665,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E330:$BZ330)","v":54.273494603760099},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E330:$BZ330)","v":292.33937786410866},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E330:$BZ330)","v":0},346.61287246786878,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E330:$BZ330)","v":34.264225024907802},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E330:$BZ330)","v":198.05690801271271},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E330:$BZ330)","v":0},232.32113303762051,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E330:$BZ330)","v":20.015731430575403},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E330:$BZ330)","v":125.56595313428676},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E330:$BZ330)","v":0},145.58168456486217,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E330:$BZ330)","v":4.8237773360620777E-4},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E330:$BZ330)","v":0.44119938916510282},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E330:$BZ330)","v":0},0.44168176689870903,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E330:$BZ330)","v":14.145941468594229},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E330:$BZ330)","v":0},14.145941468594229,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E330:$BZ330)","v":11.675942992402144},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E330:$BZ330)","v":73.604847533414372},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E330:$BZ330)","v":0},85.280790525816514,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E330:$BZ330)","v":8.3861368987439207},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E330:$BZ330)","v":54.439501296008999},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E330:$BZ330)","v":0},62.825638194752919,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E330:$BZ330)","v":1.3194236958463796},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E330:$BZ330)","v":8.3432177052778069},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E330:$BZ330)","v":0},9.662641401124187,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E330:$BZ330)","v":0.1950011988103095},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E330:$BZ330)","v":0.69817300949065908},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E330:$BZ330)","v":0},0.89317420830096861,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E330:$BZ330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E330:$BZ330)","v":0},0]
[{"$f":"ACCOUNTS!A331","v":909},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C331","v":1437163},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E331:$BZ331)","v":1269658.6644373462},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E331:$BZ331)","v":0},1269658.6644373462,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E331:$BZ331)","v":150065.23960945939},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E331:$BZ331)","v":0},150065.23960945939,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E331:$BZ331)","v":10801.659035424036},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E331:$BZ331)","v":0},10801.659035424036,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E331:$BZ331)","v":1122.0080073805871},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E331:$BZ331)","v":0},1122.0080073805871,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E331:$BZ331)","v":648.95237481513766},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E331:$BZ331)","v":0},648.95237481513766,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E331:$BZ331)","v":1.3325510776491531},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E331:$BZ331)","v":0},1.3325510776491531,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E331:$BZ331)","v":234.52898966625099},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E331:$BZ331)","v":0},234.52898966625099,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E331:$BZ331)","v":129.25745453196788},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E331:$BZ331)","v":0},129.25745453196788,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E331:$BZ331)","v":30.648674785930524},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E331:$BZ331)","v":0},30.648674785930524,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E331:$BZ331)","v":3.9976532329474597},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E331:$BZ331)","v":0},3.9976532329474597,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E331:$BZ331)","v":18.655715087088144},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E331:$BZ331)","v":0},18.655715087088144,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E331:$BZ331)","v":4432.0648842610835},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E331:$BZ331)","v":0},4432.0648842610835,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E331:$BZ331)","v":5.3302043105966126},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E331:$BZ331)","v":0},5.3302043105966126,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E331:$BZ331)","v":10.660408621193225},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E331:$BZ331)","v":0},10.660408621193225,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E331:$BZ331)","v":0},0]
[{"$f":"ACCOUNTS!A332","v":910},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Misc"},{"$f":"ACCOUNTS!C332","v":42274},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E332:$BZ332)","v":37346.877410860405},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E332:$BZ332)","v":0},37346.877410860405,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E332:$BZ332)","v":4414.1533975271323},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E332:$BZ332)","v":0},4414.1533975271323,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E332:$BZ332)","v":317.7296758012248},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E332:$BZ332)","v":0},317.7296758012248,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E332:$BZ332)","v":33.003748707701867},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E332:$BZ332)","v":0},33.003748707701867,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E332:$BZ332)","v":19.08886653283944},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E332:$BZ332)","v":0},19.08886653283944,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E332:$BZ332)","v":3.9196851196795564E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E332:$BZ332)","v":0},3.9196851196795564E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E332:$BZ332)","v":6.8986458106360198},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E332:$BZ332)","v":0},6.8986458106360198,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E332:$BZ332)","v":3.8020945660891701},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E332:$BZ332)","v":0},3.8020945660891701,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E332:$BZ332)","v":0.90152757752629797},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E332:$BZ332)","v":0},0.90152757752629797,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E332:$BZ332)","v":0.11759055359038668},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E332:$BZ332)","v":0},0.11759055359038668,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E332:$BZ332)","v":0.54875591675513791},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E332:$BZ332)","v":0},0.54875591675513791,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E332:$BZ332)","v":130.36872708054204},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E332:$BZ332)","v":0},130.36872708054204,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E332:$BZ332)","v":0.15678740478718226},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E332:$BZ332)","v":0},0.15678740478718226,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E332:$BZ332)","v":0.31357480957436451},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E332:$BZ332)","v":0},0.31357480957436451,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E332:$BZ332)","v":0},0]
[{"$f":"ACCOUNTS!A333","v":911},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Demonstration"},{"$f":"ACCOUNTS!C333","v":3557},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E333:$BZ333)","v":3557},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E333:$BZ333)","v":0},3557,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E333:$BZ333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E333:$BZ333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E333:$BZ333)","v":0},0]
[{"$f":"ACCOUNTS!A334","v":912},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"ACCOUNTS!C334","v":112234},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E334:$BZ334)","v":99152.893961548631},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(E334:J334)","v":99152.893961548631},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E334:$BZ334)","v":11719.21494105266},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(M334:R334)","v":11719.21494105266},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E334:$BZ334)","v":843.54620887246699},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(U334:Z334)","v":843.54620887246699},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E334:$BZ334)","v":87.622243754085517},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(AC334:AH334)","v":87.622243754085517},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E334:$BZ334)","v":50.679373762754928},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(AK334:AP334)","v":50.679373762754928},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E334:$BZ334)","v":0.1040644225107904},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(AS334:AX334)","v":0.1040644225107904},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E334:$BZ334)","v":18.315338361899112},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(BA334:BF334)","v":18.315338361899112},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E334:$BZ334)","v":10.094248983546668},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(BI334:BN334)","v":10.094248983546668},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E334:$BZ334)","v":2.3934817177481791},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(BQ334:BV334)","v":2.3934817177481791},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E334:$BZ334)","v":0.3121932675323712},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(BY334:CD334)","v":0.3121932675323712},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E334:$BZ334)","v":1.4569019151510656},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(CG334:CL334)","v":1.4569019151510656},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E334:$BZ334)","v":346.11826927088885},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(CO334:CT334)","v":346.11826927088885},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E334:$BZ334)","v":0.4162576900431616},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(CW334:DB334)","v":0.4162576900431616},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E334:$BZ334)","v":0.8325153800863232},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(DE334:DJ334)","v":0.8325153800863232},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUM(DM334:DR334)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E334:$BZ334)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E334:$BZ334)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E334:$BZ334)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E334:$BZ334)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E334:$BZ334)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E334:$BZ334)","v":0},0]
[912,"Cust Svc Exp - Demonstration & Selling",{"$f":"ACCOUNTS!C335","v":1085},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E335:$BZ335)","v":958.5409942466656},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(E335:J335)","v":958.5409942466656},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E335:$BZ335)","v":113.29319289201256},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(M335:R335)","v":113.29319289201256},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E335:$BZ335)","v":8.1548161575514246},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(U335:Z335)","v":8.1548161575514246},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E335:$BZ335)","v":0.84707071362673325},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(AC335:AH335)","v":0.84707071362673325},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E335:$BZ335)","v":0.48993282367721985},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(AK335:AP335)","v":0.48993282367721985},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E335:$BZ335)","v":1.006022225209897E-3},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(AS335:AX335)","v":1.006022225209897E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E335:$BZ335)","v":0.17705991163694187},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(BA335:BF335)","v":0.17705991163694187},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E335:$BZ335)","v":9.758415584536001E-2},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(BI335:BN335)","v":9.758415584536001E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E335:$BZ335)","v":2.3138511179827629E-2},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(BQ335:BV335)","v":2.3138511179827629E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E335:$BZ335)","v":3.0180666756296909E-3},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(BY335:CD335)","v":3.0180666756296909E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E335:$BZ335)","v":1.4084311152938558E-2},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(CG335:CL335)","v":1.4084311152938558E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E335:$BZ335)","v":3.3460299210481175},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(CO335:CT335)","v":3.3460299210481175},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E335:$BZ335)","v":4.0240889008395881E-3},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(CW335:DB335)","v":4.0240889008395881E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E335:$BZ335)","v":8.0481778016791763E-3},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(DE335:DJ335)","v":8.0481778016791763E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUM(DM335:DR335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E335:$BZ335)","v":0},0]
[913,"Cust Svc Exp - Advertising",{"$f":"ACCOUNTS!C336","v":29619},{"$f":"(ROUND((SUM(E336:FG336)/2-C336),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E336:$BZ336)","v":26166.843971052524},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(E336:J336)","v":26166.843971052524},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E336:$BZ336)","v":3092.7475394179905},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(M336:R336)","v":3092.7475394179905},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E336:$BZ336)","v":222.61520716176557},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(U336:Z336)","v":222.61520716176557},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E336:$BZ336)","v":23.123859416507109},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(AC336:AH336)","v":23.123859416507109},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E336:$BZ336)","v":13.374488759903757},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(AK336:AP336)","v":13.374488759903757},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E336:$BZ336)","v":2.7463015934093955E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(AS336:AX336)","v":2.7463015934093955E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E336:$BZ336)","v":4.8334908044005358},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(BA336:BF336)","v":4.8334908044005358},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E336:$BZ336)","v":2.6639125456071135},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(BI336:BN336)","v":2.6639125456071135},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E336:$BZ336)","v":0.63164936648416092},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(BQ336:BV336)","v":0.63164936648416092},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E336:$BZ336)","v":8.2389047802281859E-2},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(BY336:CD336)","v":8.2389047802281859E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E336:$BZ336)","v":0.38448222307731533},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(CG336:CL336)","v":0.38448222307731533},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E336:$BZ336)","v":91.341990996796483},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(CO336:CT336)","v":91.341990996796483},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E336:$BZ336)","v":0.10985206373637582},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(CW336:DB336)","v":0.10985206373637582},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E336:$BZ336)","v":0.21970412747275164},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(DE336:DJ336)","v":0.21970412747275164},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUM(DM336:DR336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E336:$BZ336)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E336:$BZ336)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E336:$BZ336)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E336:$BZ336)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E336:$BZ336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E336:$BZ336)","v":0},0]
[916,"Cust Svc Exp - Misc Selling",{"$f":"ACCOUNTS!C337","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E337:$BZ337)","v":0},0]
[null,{"$f":"ACCOUNTS!B338","v":"Sub-total"},{"$f":"ACCOUNTS!C338","v":1699341},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E338:$BZ338)","v":308.3280086829169},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E338:$BZ338)","v":1070.3413006861076},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E338:$BZ338)","v":1496427.5967904467},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E338:$BZ338)","v":0},1497806.2660998157,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E338:$BZ338)","v":53.45155309430347},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E338:$BZ338)","v":259.1135799008332},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E338:$BZ338)","v":176281.59487805443},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E338:$BZ338)","v":0},176594.16001104956,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E338:$BZ338)","v":54.273494603760099},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E338:$BZ338)","v":292.33937786410866},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E338:$BZ338)","v":12688.891597256881},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E338:$BZ338)","v":0},13035.50446972475,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E338:$BZ338)","v":34.264225024907802},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E338:$BZ338)","v":198.05690801271271},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E338:$BZ338)","v":1318.1176355732966},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E338:$BZ338)","v":0},1550.4387686109171,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E338:$BZ338)","v":20.015731430575403},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E338:$BZ338)","v":125.56595313428676},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E338:$BZ338)","v":762.49563994638368},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E338:$BZ338)","v":0},908.07732451124582,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E338:$BZ338)","v":4.8237773360620777E-4},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E338:$BZ338)","v":0.44119938916510282},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E338:$BZ338)","v":1.5042813895160432},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E338:$BZ338)","v":0},1.9459631564147521,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E338:$BZ338)","v":14.145941468594229},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E338:$BZ338)","v":275.55457572918243},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E338:$BZ338)","v":0},289.70051719777666,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E338:$BZ338)","v":11.675942992402144},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E338:$BZ338)","v":73.604847533414372},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E338:$BZ338)","v":151.73124541540324},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E338:$BZ338)","v":0},237.01203594121975,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E338:$BZ338)","v":8.3861368987439207},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E338:$BZ338)","v":54.439501296008999},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E338:$BZ338)","v":36.260172139539584},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E338:$BZ338)","v":0},99.085810334292503,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E338:$BZ338)","v":4.5128441685481286},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E338:$BZ338)","v":0},4.5128441685481286,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E338:$BZ338)","v":21.890789543559897},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E338:$BZ338)","v":0},21.890789543559897,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E338:$BZ338)","v":1.3194236958463796},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E338:$BZ338)","v":8.3432177052778069},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E338:$BZ338)","v":8762.967323572173},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E338:$BZ338)","v":0},8772.6299649732973,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E338:$BZ338)","v":6.0171255580641727},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E338:$BZ338)","v":0},6.0171255580641727,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E338:$BZ338)","v":0.1950011988103095},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E338:$BZ338)","v":0.69817300949065908},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E338:$BZ338)","v":12.865101206463642},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E338:$BZ338)","v":0},13.758275414764611,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E338:$BZ338)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E338:$BZ338)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E338:$BZ338)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E338:$BZ338)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E338:$BZ338)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E338:$BZ338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E338:$BZ338)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B340","v":"General Expenses"},null,0]
[{"$f":"ACCOUNTS!A341","v":920},{"$f":"ACCOUNTS!B341","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C341","v":24760409},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E341:$BZ341)","v":4644042.3193054944},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E341:$BZ341)","v":6009100.2080749767},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E341:$BZ341)","v":4148122.9469373049},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E341:$BZ341)","v":0},14801265.474317774,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E341:$BZ341)","v":818566.74798599142},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E341:$BZ341)","v":1454713.0582544641},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E341:$BZ341)","v":703810.78166875313},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E341:$BZ341)","v":0},2977090.5879092086,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E341:$BZ341)","v":741143.51701106166},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E341:$BZ341)","v":1641249.0251713642},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E341:$BZ341)","v":174692.76316364485},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E341:$BZ341)","v":0},2557085.3053460708,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E341:$BZ341)","v":388449.99539036292},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E341:$BZ341)","v":1111929.2569454017},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E341:$BZ341)","v":39735.198106624513},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E341:$BZ341)","v":0},1540114.4504423889,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E341:$BZ341)","v":284082.71278323419},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E341:$BZ341)","v":704951.21006981866},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E341:$BZ341)","v":92768.411469037266},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E341:$BZ341)","v":0},1081802.33432209,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E341:$BZ341)","v":3418.096047808709},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E341:$BZ341)","v":2476.9775206610252},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E341:$BZ341)","v":182.1732806058794},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E341:$BZ341)","v":0},6077.2468490756128,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E341:$BZ341)","v":50208.439199232758},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E341:$BZ341)","v":79418.013457816414},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E341:$BZ341)","v":30436.915314435621},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E341:$BZ341)","v":0},160063.36797148478,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E341:$BZ341)","v":110676.72214959659},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E341:$BZ341)","v":413231.65269325388},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E341:$BZ341)","v":55892.095277837849},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E341:$BZ341)","v":0},579800.47012068832,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E341:$BZ341)","v":60187.23395041217},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E341:$BZ341)","v":305633.74351307191},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E341:$BZ341)","v":24643.918453892602},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E341:$BZ341)","v":0},390464.89591737668,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E341:$BZ341)","v":2987.4999255421499},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E341:$BZ341)","v":8071.2236615617821},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E341:$BZ341)","v":1406.6855037934292},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E341:$BZ341)","v":0},12465.409090897361,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E341:$BZ341)","v":31021.37723064634},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E341:$BZ341)","v":139799.45329862478},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E341:$BZ341)","v":9313.1156362615038},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E341:$BZ341)","v":0},180133.94616553263,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E341:$BZ341)","v":32431.93806107519},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E341:$BZ341)","v":46840.415497993141},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E341:$BZ341)","v":365117.15302765387},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E341:$BZ341)","v":0},444389.50658672221,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E341:$BZ341)","v":7855.6010519438223},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E341:$BZ341)","v":11109.108818666909},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E341:$BZ341)","v":2768.9912920871116},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E341:$BZ341)","v":0},21733.701162697842,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E341:$BZ341)","v":2490.1046018872289},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E341:$BZ341)","v":3919.6764377057407},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E341:$BZ341)","v":1512.5227583994206},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E341:$BZ341)","v":0},7922.3037979923902,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E341:$BZ341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E341:$BZ341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E341:$BZ341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E341:$BZ341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E341:$BZ341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E341:$BZ341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E341:$BZ341)","v":0},0]
[{"$f":"ACCOUNTS!A342","v":921},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Office Supplies"},{"$f":"ACCOUNTS!C342","v":5111329},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E342:$BZ342)","v":958676.7401093184},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E342:$BZ342)","v":1240467.7223805012},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E342:$BZ342)","v":856303.34758388298},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E342:$BZ342)","v":0},3055447.8100737026,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E342:$BZ342)","v":168977.98244837107},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E342:$BZ342)","v":300298.63567014306},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E342:$BZ342)","v":145288.73326996202},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E342:$BZ342)","v":0},614565.35138847609,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E342:$BZ342)","v":152995.38677493704},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E342:$BZ342)","v":338805.53986729891},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E342:$BZ342)","v":36062.093580460227},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E342:$BZ342)","v":0},527863.02022269613,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E342:$BZ342)","v":80188.32509950173},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E342:$BZ342)","v":229537.25267516714},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E342:$BZ342)","v":8202.597558187952},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E342:$BZ342)","v":0},317928.17533285683,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E342:$BZ342)","v":58643.627746521292},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E342:$BZ342)","v":145524.15364443115},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E342:$BZ342)","v":19150.324690744113},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E342:$BZ342)","v":0},223318.10608169655,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E342:$BZ342)","v":705.60278119598263},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E342:$BZ342)","v":511.32624803179937},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E342:$BZ342)","v":37.606308207023922},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E342:$BZ342)","v":0},1254.5353374348058,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E342:$BZ342)","v":10364.604693071717},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E342:$BZ342)","v":16394.38166426602},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E342:$BZ342)","v":6283.1388575697156},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E342:$BZ342)","v":0},33042.12521490745,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E342:$BZ342)","v":22847.164582304576},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E342:$BZ342)","v":85304.040419080164},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E342:$BZ342)","v":11537.890487365359},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E342:$BZ342)","v":0},119689.09548875011,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E342:$BZ342)","v":12424.542515453855},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E342:$BZ342)","v":63092.439894548035},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E342:$BZ342)","v":5087.2816788695382},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E342:$BZ342)","v":0},80604.264088871423,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E342:$BZ342)","v":616.7141668347009},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E342:$BZ342)","v":1666.155012497044},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E342:$BZ342)","v":290.38423434035212},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E342:$BZ342)","v":0},2573.2534136720969,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E342:$BZ342)","v":6403.7902224855143},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E342:$BZ342)","v":28859.014397920746},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E342:$BZ342)","v":1922.5206672465256},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E342:$BZ342)","v":0},37185.325287652791,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E342:$BZ342)","v":6694.9744464147334},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E342:$BZ342)","v":9669.338422759567},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E342:$BZ342)","v":75371.69085808254},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E342:$BZ342)","v":0},91736.003727256844,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E342:$BZ342)","v":1621.6437082776367},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E342:$BZ342)","v":2293.2702795421478},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E342:$BZ342)","v":571.60709631219436},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E342:$BZ342)","v":0},4486.5210841319795,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E342:$BZ342)","v":514.03609143369351},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E342:$BZ342)","v":809.1447862053509},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E342:$BZ342)","v":312.23238025538882},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E342:$BZ342)","v":0},1635.4132578944332,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E342:$BZ342)","v":0},0]
[{"$f":"ACCOUNTS!A343","v":922},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Transf (credit)"},{"$f":"ACCOUNTS!C343","v":-168649},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E343:$BZ343)","v":-31631.670264758235},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E343:$BZ343)","v":-40929.402296692133},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E343:$BZ343)","v":-28253.846165385614},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E343:$BZ343)","v":0},-100814.91872683598,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E343:$BZ343)","v":-5575.4516607980695},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E343:$BZ343)","v":-9908.3945891829626},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E343:$BZ343)","v":-4793.8216415428988},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E343:$BZ343)","v":0},-20277.667891523932,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E343:$BZ343)","v":-5048.1037288357611},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E343:$BZ343)","v":-11178.935164040526},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E343:$BZ343)","v":-1189.8737139110078},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E343:$BZ343)","v":0},-17416.912606787297,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E343:$BZ343)","v":-2645.8247629346238},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E343:$BZ343)","v":-7573.6130713585981},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E343:$BZ343)","v":-270.64582921405378},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E343:$BZ343)","v":0},-10490.083663507276,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E343:$BZ343)","v":-1934.9545247083624},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E343:$BZ343)","v":-4801.5893690231396},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E343:$BZ343)","v":-631.86758449109891},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E343:$BZ343)","v":0},-7368.4114782226006,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E343:$BZ343)","v":-23.281460349337973},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E343:$BZ343)","v":-16.871279544774936},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E343:$BZ343)","v":-1.2408252868884739},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E343:$BZ343)","v":0},-41.393565181001385,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E343:$BZ343)","v":-341.98155056773925},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E343:$BZ343)","v":-540.93486709558306},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E343:$BZ343)","v":-207.31302664928734},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E343:$BZ343)","v":0},-1090.2294443126098,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E343:$BZ343)","v":-753.84532274112735},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E343:$BZ343)","v":-2814.6184901495199},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E343:$BZ343)","v":-380.69427595126052},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E343:$BZ343)","v":0},-3949.1580888419076,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E343:$BZ343)","v":-409.94948098406064},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E343:$BZ343)","v":-2081.7436904913834},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E343:$BZ343)","v":-167.85555534767352},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E343:$BZ343)","v":0},-2659.5487268231177,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E343:$BZ343)","v":-20.348568351304621},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E343:$BZ343)","v":-54.975012702687302},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E343:$BZ343)","v":-9.581267560211062},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E343:$BZ343)","v":0},-84.904848614202976,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E343:$BZ343)","v":-211.29393494959132},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E343:$BZ343)","v":-952.20713031677997},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E343:$BZ343)","v":-63.433832572792575},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E343:$BZ343)","v":0},-1226.934897839164,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E343:$BZ343)","v":-220.90159827579055},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E343:$BZ343)","v":-319.04114480988773},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E343:$BZ343)","v":-2486.8992568321787},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E343:$BZ343)","v":0},-3026.8419999178568,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E343:$BZ343)","v":-53.506356127205883},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E343:$BZ343)","v":-75.666766779149555},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E343:$BZ343)","v":-18.860254385103222},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E343:$BZ343)","v":0},-148.03337729145866,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E343:$BZ343)","v":-16.960691198747131},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E343:$BZ343)","v":-26.697842977579068},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E343:$BZ343)","v":-10.30215012527878},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E343:$BZ343)","v":0},-53.960684301604978,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E343:$BZ343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E343:$BZ343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E343:$BZ343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E343:$BZ343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E343:$BZ343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E343:$BZ343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E343:$BZ343)","v":0},0]
[{"$f":"ACCOUNTS!A344","v":923},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Outside Svcs"},{"$f":"ACCOUNTS!C344","v":13996958},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E344:$BZ344)","v":2625258.1406689035},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E344:$BZ344)","v":3396919.7855421817},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E344:$BZ344)","v":2344916.9465301516},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E344:$BZ344)","v":0},8367094.8727412373,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E344:$BZ344)","v":462732.43676049559},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E344:$BZ344)","v":822343.34571934131},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E344:$BZ344)","v":397861.35806418664},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E344:$BZ344)","v":0},1682937.1405440234,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E344:$BZ344)","v":418965.40075634921},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E344:$BZ344)","v":927791.36535525462},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E344:$BZ344)","v":98753.104963067613},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E344:$BZ344)","v":0},1445509.8710746716,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E344:$BZ344)","v":219589.1946122176},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E344:$BZ344)","v":628569.06396158459},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E344:$BZ344)","v":22462.145072809697},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E344:$BZ344)","v":0},870620.40364661184,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E344:$BZ344)","v":160590.79635368672},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E344:$BZ344)","v":398506.03757782961},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E344:$BZ344)","v":52441.603814332506},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E344:$BZ344)","v":0},611538.4377458489,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E344:$BZ344)","v":1932.2357244237967},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E344:$BZ344)","v":1400.2252678312586},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E344:$BZ344)","v":102.98181089669029},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E344:$BZ344)","v":0},3435.4428031517455,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E344:$BZ344)","v":28382.625453287728},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E344:$BZ344)","v":44894.678388086846},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E344:$BZ344)","v":17205.863816939054},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E344:$BZ344)","v":0},90483.167658313643,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E344:$BZ344)","v":62565.098642174009},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E344:$BZ344)","v":233598.1641909898},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E344:$BZ344)","v":31595.573002687259},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E344:$BZ344)","v":0},327758.83583585109,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E344:$BZ344)","v":34023.597337996041},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E344:$BZ344)","v":172773.50593583655},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E344:$BZ344)","v":13931.106370438376},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E344:$BZ344)","v":0},220728.20964427097,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E344:$BZ344)","v":1688.8214965599559},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E344:$BZ344)","v":4562.6297449079484},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E344:$BZ344)","v":795.19356549423196},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E344:$BZ344)","v":0},7046.6448069621365,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E344:$BZ344)","v":17536.257749196033},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E344:$BZ344)","v":79028.059522110998},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E344:$BZ344)","v":5264.6662019959176},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E344:$BZ344)","v":0},101828.98347330294,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E344:$BZ344)","v":18333.64202099694},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E344:$BZ344)","v":26478.695421709683},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E344:$BZ344)","v":206399.2341971267},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E344:$BZ344)","v":0},251211.57163983333,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E344:$BZ344)","v":4440.7391650442241},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E344:$BZ344)","v":6279.9338069217829},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E344:$BZ344)","v":1565.2994592176983},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E344:$BZ344)","v":0},12285.972431183705,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E344:$BZ344)","v":1407.6459531917371},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E344:$BZ344)","v":2215.7770686323024},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E344:$BZ344)","v":855.02293291523711},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E344:$BZ344)","v":0},4478.4459547392762,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E344:$BZ344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E344:$BZ344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E344:$BZ344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E344:$BZ344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E344:$BZ344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E344:$BZ344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E344:$BZ344)","v":0},0]
[{"$f":"ACCOUNTS!A345","v":924},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C345","v":5593649},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E345:$BZ345)","v":1442131.0004683584},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E345:$BZ345)","v":1352855.1805723086},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E345:$BZ345)","v":438168.94986213971},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E345:$BZ345)","v":0},3233155.1309028068,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E345:$BZ345)","v":261508.55803226575},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E345:$BZ345)","v":327505.95412956103},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E345:$BZ345)","v":84851.353683394103},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E345:$BZ345)","v":0},673865.86584522086,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E345:$BZ345)","v":240896.27570850449},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E345:$BZ345)","v":369501.61745158042},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E345:$BZ345)","v":37840.632228192684},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E345:$BZ345)","v":0},648238.5253882776,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E345:$BZ345)","v":126929.10522874469},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E345:$BZ345)","v":250333.52808246852},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E345:$BZ345)","v":7951.2154540672864},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E345:$BZ345)","v":0},385213.84876528051,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E345:$BZ345)","v":91424.218163344034},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E345:$BZ345)","v":158708.76896213222},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E345:$BZ345)","v":9727.0781769897731},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E345:$BZ345)","v":0},259860.06530246601,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E345:$BZ345)","v":905.51898057045287},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E345:$BZ345)","v":557.65285233293127},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E345:$BZ345)","v":18.250724722638843},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E345:$BZ345)","v":0},1481.422557626023,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E345:$BZ345)","v":18947.12172085778},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E345:$BZ345)","v":17879.72695026618},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E345:$BZ345)","v":3113.5066888443116},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E345:$BZ345)","v":0},39940.355359968271,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E345:$BZ345)","v":40881.977791009907},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E345:$BZ345)","v":93032.660925056465},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E345:$BZ345)","v":3055.1807710304383},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E345:$BZ345)","v":0},136969.8194870968,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E345:$BZ345)","v":19779.189420522493},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E345:$BZ345)","v":68808.670009153662},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E345:$BZ345)","v":589.46896712451792},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E345:$BZ345)","v":0},89177.328396800673,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E345:$BZ345)","v":1708.1317033446328},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E345:$BZ345)","v":2160.6151036090801},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E345:$BZ345)","v":44.290593521621155},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E345:$BZ345)","v":0},3913.0374004753339,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E345:$BZ345)","v":11461.253930120991},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E345:$BZ345)","v":37423.422140039387},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E345:$BZ345)","v":246.92680731380133},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E345:$BZ345)","v":0},49131.602877474179,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E345:$BZ345)","v":11699.249372259957},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E345:$BZ345)","v":10545.388922199321},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E345:$BZ345)","v":43086.847479319098},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E345:$BZ345)","v":0},65331.485773778375,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E345:$BZ345)","v":2630.3195568123356},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E345:$BZ345)","v":2973.8375874227804},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E345:$BZ345)","v":83.35973697372981},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E345:$BZ345)","v":0},5687.5168812088459,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E345:$BZ345)","v":633.16062591838477},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E345:$BZ345)","v":882.45400996835235},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E345:$BZ345)","v":167.38042563424966},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E345:$BZ345)","v":0},1682.9950615209868,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E345:$BZ345)","v":0},0]
[{"$f":"ACCOUNTS!A346","v":925},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C346","v":4694618},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E346:$BZ346)","v":993410.9681671951},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E346:$BZ346)","v":971648.79062559479},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E346:$BZ346)","v":933838.35240928514},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E346:$BZ346)","v":0},2898898.1112020751,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E346:$BZ346)","v":180014.58089604872},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E346:$BZ346)","v":235221.60303813903},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E346:$BZ346)","v":144309.13715137303},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E346:$BZ346)","v":0},559545.32108556083,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E346:$BZ346)","v":166082.49906719348},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E346:$BZ346)","v":265383.76382544352},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E346:$BZ346)","v":41751.357093865372},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E346:$BZ346)","v":0},473217.61998650234,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E346:$BZ346)","v":87798.497433161276},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E346:$BZ346)","v":179794.75801058821},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E346:$BZ346)","v":10472.150923270499},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E346:$BZ346)","v":0},278065.40636701998,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E346:$BZ346)","v":63001.441019851416},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E346:$BZ346)","v":113987.94611445138},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E346:$BZ346)","v":9580.2615468755284},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E346:$BZ346)","v":0},186569.64868117831,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E346:$BZ346)","v":613.91700286521245},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E346:$BZ346)","v":400.5179026841484},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E346:$BZ346)","v":17.321293642470607},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E346:$BZ346)","v":0},1031.7561991918315,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E346:$BZ346)","v":12845.11346551816},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E346:$BZ346)","v":12841.592594258782},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E346:$BZ346)","v":2915.6699903116382},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E346:$BZ346)","v":0},28602.37605008858,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E346:$BZ346)","v":28311.228401895369},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E346:$BZ346)","v":66817.996319658996},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E346:$BZ346)","v":10404.132144727537},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E346:$BZ346)","v":0},105533.3568662819,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E346:$BZ346)","v":13836.908427649319},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E346:$BZ346)","v":49419.821100634275},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E346:$BZ346)","v":3837.0721152412284},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E346:$BZ346)","v":0},67093.801643524828,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E346:$BZ346)","v":1162.4812639456027},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E346:$BZ346)","v":1497.6452179397866},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E346:$BZ346)","v":210.60295289302672},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E346:$BZ346)","v":0},2870.7294347784159,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E346:$BZ346)","v":7863.8111059540461},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E346:$BZ346)","v":25940.302422838431},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E346:$BZ346)","v":1430.9950724014798},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E346:$BZ346)","v":0},35235.108601193955,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E346:$BZ346)","v":7998.7434360865482},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E346:$BZ346)","v":7573.9181400014259},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E346:$BZ346)","v":36886.655826907307},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E346:$BZ346)","v":0},52459.317402995279,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E346:$BZ346)","v":1790.3733988155},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E346:$BZ346)","v":2061.3359752478787},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E346:$BZ346)","v":417.53756493152338},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E346:$BZ346)","v":0},4269.2469389949019,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E346:$BZ346)","v":439.19350531852206},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E346:$BZ346)","v":633.79686449936844},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E346:$BZ346)","v":153.2091707960038},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E346:$BZ346)","v":0},1226.1995406138942,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E346:$BZ346)","v":0},0]
[{"$f":"ACCOUNTS!A347","v":926},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C347","v":26846853},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E347:$BZ347)","v":5680964.5067974366},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E347:$BZ347)","v":5556514.3424988193},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E347:$BZ347)","v":5340289.8751068292},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E347:$BZ347)","v":0},16577768.724403087,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E347:$BZ347)","v":1029439.4541095417},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E347:$BZ347)","v":1345148.806396872},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E347:$BZ347)","v":825252.70249033067},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E347:$BZ347)","v":0},3199840.9629967446,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E347:$BZ347)","v":949766.82625286689},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E347:$BZ347)","v":1517635.4915369893},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E347:$BZ347)","v":238761.18279474726},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E347:$BZ347)","v":0},2706163.5005846038,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E347:$BZ347)","v":502088.42427838815},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E347:$BZ347)","v":1028182.3650999579},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E347:$BZ347)","v":59886.51183778049},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E347:$BZ347)","v":0},1590157.3012161264,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E347:$BZ347)","v":360282.86558099533},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E347:$BZ347)","v":651856.57983388577},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E347:$BZ347)","v":54786.113257888072},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E347:$BZ347)","v":0},1066925.5586727692,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E347:$BZ347)","v":3510.7733004310335},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E347:$BZ347)","v":2290.4196373868194},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E347:$BZ347)","v":99.054326505211492},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E347:$BZ347)","v":0},5900.247264323064,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E347:$BZ347)","v":73456.641834774753},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E347:$BZ347)","v":73436.507222516113},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E347:$BZ347)","v":16673.681144324837},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E347:$BZ347)","v":0},163566.8302016157,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E347:$BZ347)","v":161901.86020568872},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E347:$BZ347)","v":382108.38985161862},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E347:$BZ347)","v":59497.53660086399},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E347:$BZ347)","v":0},603507.78665817133,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E347:$BZ347)","v":79128.364976993311},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E347:$BZ347)","v":282614.40491537895},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E347:$BZ347)","v":21942.85265132974},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E347:$BZ347)","v":0},383685.62254370202,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E347:$BZ347)","v":6647.8174812949192},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E347:$BZ347)","v":8564.5010972527289},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E347:$BZ347)","v":1204.3634897844752},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E347:$BZ347)","v":0},16416.682068332124,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E347:$BZ347)","v":44970.342801334577},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E347:$BZ347)","v":148343.37659027573},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E347:$BZ347)","v":8183.3525864057274},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E347:$BZ347)","v":0},201497.07197801603,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E347:$BZ347)","v":45741.972874753694},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E347:$BZ347)","v":43312.54788752817},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E347:$BZ347)","v":210941.68399784045},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E347:$BZ347)","v":0},299996.20476012235,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E347:$BZ347)","v":10238.509598248484},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E347:$BZ347)","v":11788.048337711702},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E347:$BZ347)","v":2387.7490410709811},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E347:$BZ347)","v":0},24414.306977031163,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E347:$BZ347)","v":2511.5916728136517},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E347:$BZ347)","v":3624.4591685788841},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E347:$BZ347)","v":876.14883396523567},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E347:$BZ347)","v":0},7012.1996753577723,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E347:$BZ347)","v":0},0]
[{"$f":"ACCOUNTS!A348","v":928},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Reg Comm Exp "},{"$f":"ACCOUNTS!C348","v":5866357},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E348:$BZ348)","v":835835.26879649365},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E348:$BZ348)","v":2276206.3920213026},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E348:$BZ348)","v":28440.220417455821},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E348:$BZ348)","v":0},3140481.8812352521,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E348:$BZ348)","v":145733.38236454618},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E348:$BZ348)","v":551035.43743638531},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E348:$BZ348)","v":12217.453436673855},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E348:$BZ348)","v":0},708986.27323760535,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E348:$BZ348)","v":142408.1840647746},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E348:$BZ348)","v":621693.99621155043},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E348:$BZ348)","v":4828.5689321075015},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E348:$BZ348)","v":0},768930.74920843251,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E348:$BZ348)","v":84992.588039338298},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E348:$BZ348)","v":421191.25900638348},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E348:$BZ348)","v":548.72903433665044},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E348:$BZ348)","v":0},506732.57608005841,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E348:$BZ348)","v":53184.254063859211},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E348:$BZ348)","v":267030.73586088751},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E348:$BZ348)","v":4615.2683805296947},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E348:$BZ348)","v":0},324830.25830527645,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E348:$BZ348)","v":212.23083233129478},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E348:$BZ348)","v":938.26228057326409},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E348:$BZ348)","v":9.4097783570977125},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E348:$BZ348)","v":0},1159.9028912616568,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E348:$BZ348)","v":3104.8518424821818},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E348:$BZ348)","v":30083.004711985992},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E348:$BZ348)","v":1580.4729972218101},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E348:$BZ348)","v":0},34768.329551689989,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E348:$BZ348)","v":27620.805341030926},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E348:$BZ348)","v":156529.346603663},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E348:$BZ348)","v":310.01360414123911},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E348:$BZ348)","v":0},184460.16554883518,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E348:$BZ348)","v":18644.560890785331},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E348:$BZ348)","v":115771.98856943632},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E348:$BZ348)","v":225.83468057034514},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E348:$BZ348)","v":0},134642.38414079201,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E348:$BZ348)","v":383.94479086427953},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E348:$BZ348)","v":499.11835652259884},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E348:$BZ348)","v":18.819556714195425},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E348:$BZ348)","v":0},901.88270410107384,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E348:$BZ348)","v":4082.4698237420562},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E348:$BZ348)","v":8645.092280798679},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E348:$BZ348)","v":98.802672749525982},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E348:$BZ348)","v":0},12826.36477729026,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E348:$BZ348)","v":4353.4018591001204},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E348:$BZ348)","v":17742.831616985302},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E348:$BZ348)","v":22014.002327367489},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E348:$BZ348)","v":0},44110.23580345291,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E348:$BZ348)","v":739.74803121132004},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E348:$BZ348)","v":686.97887315525418},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E348:$BZ348)","v":34.916351967192142},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E348:$BZ348)","v":0},1461.6432563337664,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E348:$BZ348)","v":500.97912687613541},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E348:$BZ348)","v":1484.7468428254533},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E348:$BZ348)","v":78.627289917958109},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E348:$BZ348)","v":0},2064.3532596195469,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E348:$BZ348)","v":0},0]
[{"$f":"ACCOUNTS!A349","v":930},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Miscellaneous"},{"$f":"ACCOUNTS!C349","v":3038231},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E349:$BZ349)","v":569848.15314746415},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E349:$BZ349)","v":737347.85779507295},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E349:$BZ349)","v":508996.26614391856},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E349:$BZ349)","v":0},1816192.2770864556,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E349:$BZ349)","v":100442.39856054992},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E349:$BZ349)","v":178500.86037324826},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E349:$BZ349)","v":86361.244477029366},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E349:$BZ349)","v":0},365304.50341082754,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E349:$BZ349)","v":90942.165326591945},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E349:$BZ349)","v":201389.79396485013},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E349:$BZ349)","v":21435.710876966688},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E349:$BZ349)","v":0},313767.67016840877,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E349:$BZ349)","v":47664.835340355567},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E349:$BZ349)","v":136439.50462443836},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E349:$BZ349)","v":4875.7155295248931},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E349:$BZ349)","v":0},188980.05549431883,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E349:$BZ349)","v":34858.426795054897},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E349:$BZ349)","v":86501.180974903735},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E349:$BZ349)","v":11383.166713683306},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E349:$BZ349)","v":0},132742.77448364193,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E349:$BZ349)","v":419.41816766556246},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E349:$BZ349)","v":303.93802822786438},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E349:$BZ349)","v":22.353609284421815},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E349:$BZ349)","v":0},745.70980517784869,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E349:$BZ349)","v":6160.836698486044},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E349:$BZ349)","v":9745.0034224376104},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E349:$BZ349)","v":3734.7678567301959},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E349:$BZ349)","v":0},19640.60797765385,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E349:$BZ349)","v":13580.609601937151},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E349:$BZ349)","v":50705.673617664281},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E349:$BZ349)","v":6858.250868476388},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E349:$BZ349)","v":0},71144.534088077824,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E349:$BZ349)","v":7385.2867290033346},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E349:$BZ349)","v":37502.85038455802},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E349:$BZ349)","v":3023.9370039520986},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E349:$BZ349)","v":0},47912.074117513454,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E349:$BZ349)","v":366.58178329283061},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E349:$BZ349)","v":990.38113370786868},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E349:$BZ349)","v":172.60762957816303},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E349:$BZ349)","v":0},1529.5705465788624,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E349:$BZ349)","v":3806.4843745046328},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E349:$BZ349)","v":17154.120224546135},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E349:$BZ349)","v":1142.7677399300806},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E349:$BZ349)","v":0},22103.372338980851,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E349:$BZ349)","v":3979.5675268222967},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E349:$BZ349)","v":5747.5626682452294},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E349:$BZ349)","v":44801.774193647681},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E349:$BZ349)","v":0},54528.904388715207,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E349:$BZ349)","v":963.9231177339733},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E349:$BZ349)","v":1363.1454470419767},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E349:$BZ349)","v":339.76963717962479},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E349:$BZ349)","v":0},2666.8382019555747,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E349:$BZ349)","v":305.54878938778586},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E349:$BZ349)","v":480.9646909712659},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E349:$BZ349)","v":185.59441133523401},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E349:$BZ349)","v":0},972.10789169428574,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E349:$BZ349)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E349:$BZ349)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E349:$BZ349)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E349:$BZ349)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E349:$BZ349)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E349:$BZ349)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E349:$BZ349)","v":0},0]
[{"$f":"ACCOUNTS!A350","v":931},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Rents"},{"$f":"ACCOUNTS!C350","v":5002702},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E350:$BZ350)","v":938302.74769993627},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E350:$BZ350)","v":1214105.0508954478},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E350:$BZ350)","v":838105.01526405115},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E350:$BZ350)","v":0},2990512.8138594353,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E350:$BZ350)","v":165386.82811269455},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E350:$BZ350)","v":293916.62819284305},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E350:$BZ350)","v":142201.02765975456},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E350:$BZ350)","v":0},601504.48396529211,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E350:$BZ350)","v":149743.89780226458},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E350:$BZ350)","v":331605.17585645849},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E350:$BZ350)","v":35295.694657721229},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E350:$BZ350)","v":0},516644.76831644424,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E350:$BZ350)","v":78484.146559911824},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E350:$BZ350)","v":224659.08045296324},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E350:$BZ350)","v":8028.2742921737154},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E350:$BZ350)","v":0},311171.50130504882,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E350:$BZ350)","v":57397.321482295032},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E350:$BZ350)","v":142431.44483270458},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E350:$BZ350)","v":18743.338108549648},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E350:$BZ350)","v":0},218572.10442354926,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E350:$BZ350)","v":690.60716786078638},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E350:$BZ350)","v":500.45943896023493},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E350:$BZ350)","v":36.807091322021144},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E350:$BZ350)","v":0},1227.8736981430422,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E350:$BZ350)","v":10144.334013177249},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E350:$BZ350)","v":16045.964941913726},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E350:$BZ350)","v":6149.6083169449148},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E350:$BZ350)","v":0},32339.907272035893,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E350:$BZ350)","v":22361.612009366694},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E350:$BZ350)","v":83491.141660537454},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E350:$BZ350)","v":11292.684899939655},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E350:$BZ350)","v":0},117145.43856984381,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E350:$BZ350)","v":12160.493619398405},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E350:$BZ350)","v":61751.586572755397},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E350:$BZ350)","v":4979.1657374127153},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E350:$BZ350)","v":0},78891.245929566518,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E350:$BZ350)","v":603.60763235007812},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E350:$BZ350)","v":1630.7455484334871},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E350:$BZ350)","v":284.21292972981166},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E350:$BZ350)","v":0},2518.5661105133768,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E350:$BZ350)","v":6267.6955745968862},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E350:$BZ350)","v":28245.696774069314},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E350:$BZ350)","v":1881.66286832163},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E350:$BZ350)","v":0},36395.055216987836,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E350:$BZ350)","v":6552.691492374659},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E350:$BZ350)","v":9463.8436825757308},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E350:$BZ350)","v":73769.876405747185},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E350:$BZ350)","v":0},89786.411580697575,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E350:$BZ350)","v":1587.1802074740149},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E350:$BZ350)","v":2244.5332347039412},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E350:$BZ350)","v":559.459186433745},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E350:$BZ350)","v":0},4391.1726286117009,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E350:$BZ350)","v":503.11169222085317},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E350:$BZ350)","v":791.94867719121225},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E350:$BZ350)","v":305.59675441913339},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E350:$BZ350)","v":0},1600.657123831199,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E350:$BZ350)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E350:$BZ350)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E350:$BZ350)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E350:$BZ350)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E350:$BZ350)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E350:$BZ350)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E350:$BZ350)","v":0},0]
[{"$f":"ACCOUNTS!A351","v":"~"},{"$f":"ACCOUNTS!B351","v":"~"},{"$f":"ACCOUNTS!C351","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E351:$BZ351)","v":0},0]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E352:$BZ352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E352:$BZ352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E352:$BZ352)","v":0},0]
[{"$f":"ACCOUNTS!A353","v":"~"},{"$f":"ACCOUNTS!B353","v":"~"},{"$f":"ACCOUNTS!C353","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E353:$BZ353)","v":0},0]
[{"$f":"ACCOUNTS!A354","v":"~"},{"$f":"ACCOUNTS!B354","v":"~"},{"$f":"ACCOUNTS!C354","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E354:$BZ354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E354:$BZ354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E354:$BZ354)","v":0},0]
[null,{"$f":"ACCOUNTS!B355","v":"Sub-total"},{"$f":"ACCOUNTS!C355","v":94742457},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E355:$BZ355)","v":18656838.174895845},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E355:$BZ355)","v":22714235.928109515},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E355:$BZ355)","v":15408928.074089635},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUM(E355:J355)","v":56780002.177094996},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E355:$BZ355)","v":3327226.917609707},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E355:$BZ355)","v":5498775.9346218146},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E355:$BZ355)","v":2537359.9702599146},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E355:$BZ355)","v":0},11363362.822491435,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E355:$BZ355)","v":3047896.049035708},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E355:$BZ355)","v":6203876.8340767501},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E355:$BZ355)","v":688231.23457686231},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E355:$BZ355)","v":0},9940004.1176893208,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E355:$BZ355)","v":1613539.2872190478},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E355:$BZ355)","v":4203062.4557875944},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E355:$BZ355)","v":161891.89197956165},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E355:$BZ355)","v":0},5978493.6349862032,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E355:$BZ355)","v":1161530.7094641337},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E355:$BZ355)","v":2664696.4685020214},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E355:$BZ355)","v":272563.69857413875},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E355:$BZ355)","v":0},4098790.8765402939,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E355:$BZ355)","v":12385.118544803492},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E355:$BZ355)","v":9362.9078971445724},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E355:$BZ355)","v":524.71739825656687},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E355:$BZ355)","v":0},22272.743840204632,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E355:$BZ355)","v":213272.58737032063},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E355:$BZ355)","v":300197.93848645216},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E355:$BZ355)","v":87886.311956672813},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E355:$BZ355)","v":0},601356.8378134456,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E355:$BZ355)","v":489993.23340226291},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E355:$BZ355)","v":1562004.4477913731},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E355:$BZ355)","v":190062.66338111844},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E355:$BZ355)","v":0},2242060.3445747546,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E355:$BZ355)","v":257160.22838723025},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E355:$BZ355)","v":1155287.2672048819},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E355:$BZ355)","v":78092.782103483478},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E355:$BZ355)","v":0},1490540.2776955958,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E355:$BZ355)","v":16145.251675677842},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E355:$BZ355)","v":29588.039863729638},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E355:$BZ355)","v":4417.5791882890962},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E355:$BZ355)","v":0},50150.87072769658,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E355:$BZ355)","v":133202.1888776315},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E355:$BZ355)","v":512486.33052090736},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E355:$BZ355)","v":29421.376420053402},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E355:$BZ355)","v":0},675109.89581859228,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E355:$BZ355)","v":137565.27949160835},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E355:$BZ355)","v":177055.50111518768},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E355:$BZ355)","v":1075902.0190568601},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E355:$BZ355)","v":0},1390522.7996636562,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E355:$BZ355)","v":31814.531479434107},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E355:$BZ355)","v":40724.525593635219},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E355:$BZ355)","v":8709.8291117886965},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E355:$BZ355)","v":0},81248.886184858027,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E355:$BZ355)","v":9288.4113678492467},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E355:$BZ355)","v":14816.270703600352},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E355:$BZ355)","v":4436.0328075125826},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E355:$BZ355)","v":0},28540.714878962182,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E355:$BZ355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E355:$BZ355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E355:$BZ355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E355:$BZ355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E355:$BZ355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E355:$BZ355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E355:$BZ355)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B357","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(C355,C338,C326,C315,C299,C284,C275,C269,C260)","v":1136677210},0,{"$f":"SUM(E355,E338,E326,E315,E299,E284,E275,E269,E260)","v":140189576.1399565},424467065.61390549,60932201.970025733,0,0,0,625588843.72388768,0,24465569.507137135,102757112.00784129,10176430.231486825,0,0,0,137399111.74646527,0,24357421.450831011,115933523.07888152,2555706.0389414509,0,0,0,142846650.56865397,0,14925972.231907597,78543764.045010582,591792.8028014506,0,0,0,94061529.079719633,0,{"$f":"SUM(AK355,AK338,AK326,AK315,AK299,AK284,AK275,AK269,AK260)","v":9047543.8724781256},49795903.076671451,1254643.4492363145,0,0,0,60098090.398385897,0,18467.051166264904,174967.1903247239,2450.9737574351993,0,0,0,195885.21524842398,0,315061.39620174759,5609880.0089945802,409599.74814117292,0,0,0,6334541.153337501,0,4996838.7878600629,29189599.268420361,804834.88925560284,0,0,0,34991272.945536025,0,{"$f":"SUM(BQ355,BQ338,BQ326,BQ315,BQ299,BQ284,BQ275,BQ269,BQ260)","v":3457895.7891200329},21589165.394055944,348975.28122692794,0,0,0,25396036.464402907,0,{"$f":"SUM(BY355,BY338,BY326,BY315,BY299,BY284,BY275,BY269,BY260)","v":63873.213742254418},60701.636019907979,19821.328333302419,0,0,0,144396.17809546483,0,643058.03454234311,1051396.4035377994,131657.40803836077,0,0,0,1826111.846118503,0,686907.38982334896,3308684.0009510415,3195973.0033575008,0,0,0,7191564.3941318924,0,98312.433391441591,83548.803538642562,39052.302418172636,0,0,0,220913.5393482568,0,84974.257609151959,276875.65493302268,20412.834126497728,0,0,0,382262.74666867236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK355,EK338,EK326,EK315,EK299,EK284,EK275,EK269,EK260)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(ES355,ES338,ES326,ES315,ES299,ES284,ES275,ES269,ES260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B359","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A360","v":"~"},{"$f":"ACCOUNTS!B360","v":"~"},{"$f":"ACCOUNTS!C360","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(E360:J360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(M360:R360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(U360:Z360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(AC360:AH360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(AK360:AP360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(AS360:AX360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(BA360:BF360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(BI360:BN360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(BQ360:BV360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(BY360:CD360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(CG360:CL360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(CO360:CT360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(CW360:DB360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(DE360:DJ360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(DM360:DR360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(DU360:DZ360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(EC360:EH360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(EK360:EP360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(ES360:EX360)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E360:$BZ360)","v":0},{"$f":"SUM(FA360:FF360)","v":0}]
[{"$f":"ACCOUNTS!A361","v":"~"},{"$f":"ACCOUNTS!B361","v":"~"},{"$f":"ACCOUNTS!C361","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E361:$BZ361)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E361:$BZ361)","v":0},0]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E362:$BZ362)","v":0},0]
[{"$f":"ACCOUNTS!A363","v":"~"},{"$f":"ACCOUNTS!B363","v":"~"},{"$f":"ACCOUNTS!C363","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E363:$BZ363)","v":0},0]
[{"$f":"ACCOUNTS!A364","v":"~"},{"$f":"ACCOUNTS!B364","v":"~"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E364:$BZ364)","v":0},0]
[null,{"$f":"ACCOUNTS!B365","v":"Sub-total"},{"$f":"ACCOUNTS!C365","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E365:$BZ365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E365:$BZ365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E365:$BZ365)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B367","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A368","v":"~"},{"$f":"ACCOUNTS!B368","v":"~"},{"$f":"ACCOUNTS!C368","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E368:$BZ368)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E368:$BZ368)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E368:$BZ368)","v":0},0]
[{"$f":"ACCOUNTS!A369","v":"~"},{"$f":"ACCOUNTS!B369","v":"~"},{"$f":"ACCOUNTS!C369","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E369:$BZ369)","v":0},0]
[null,{"$f":"ACCOUNTS!B370","v":"Sub-total"},{"$f":"ACCOUNTS!C370","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E370:$BZ370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E370:$BZ370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E370:$BZ370)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B372","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A373","v":"~"},{"$f":"ACCOUNTS!B373","v":"~"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E373:$BZ373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E373:$BZ373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E373:$BZ373)","v":0},0]
[{"$f":"ACCOUNTS!A374","v":"~"},{"$f":"ACCOUNTS!B374","v":"~"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E374:$BZ374)","v":0},0]
[{"$f":"ACCOUNTS!A375","v":"~"},{"$f":"ACCOUNTS!B375","v":"~"},{"$f":"ACCOUNTS!C375","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E375:$BZ375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E375:$BZ375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E375:$BZ375)","v":0},0]
[{"$f":"ACCOUNTS!A376","v":"~"},{"$f":"ACCOUNTS!B376","v":"~"},{"$f":"ACCOUNTS!C376","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E376:$BZ376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E376:$BZ376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E376:$BZ376)","v":0},0]
[{"$f":"ACCOUNTS!A377","v":"~"},{"$f":"ACCOUNTS!B377","v":"~"},{"$f":"ACCOUNTS!C377","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E377:$BZ377)","v":0},0]
[null,{"$f":"ACCOUNTS!B378","v":"Sub-total"},{"$f":"ACCOUNTS!C378","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E378:$BZ378)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B380","v":"Distribution Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A381","v":592},{"$f":"ACCOUNTS!B381","v":"Dist O&M - Station Eqpt"},{"$f":"ACCOUNTS!C381","v":4480622},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E381:$BZ381)","v":1531699.2052488453},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E381:$BZ381)","v":677917.18182177132},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E381:$BZ381)","v":0},2209616.3870706167,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E381:$BZ381)","v":386170.35855006741},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E381:$BZ381)","v":164113.58484020343},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E381:$BZ381)","v":0},550283.94339027081,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E381:$BZ381)","v":383826.63015667041},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E381:$BZ381)","v":185157.65676810601},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E381:$BZ381)","v":0},568984.28692477639,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E381:$BZ381)","v":245506.8707731819},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E381:$BZ381)","v":125442.3993862939},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E381:$BZ381)","v":0},370949.2701594758,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E381:$BZ381)","v":185291.18377917862},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E381:$BZ381)","v":79529.134330325047},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E381:$BZ381)","v":0},264820.31810950366,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E381:$BZ381)","v":974.88287825698569},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E381:$BZ381)","v":279.44044234541565},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E381:$BZ381)","v":0},1254.3233206024013,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E381:$BZ381)","v":24098.197618894497},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E381:$BZ381)","v":8959.5503494613477},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E381:$BZ381)","v":0},33057.747968355849,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E381:$BZ381)","v":76427.643072231484},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E381:$BZ381)","v":46618.766160184547},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E381:$BZ381)","v":0},123046.40923241603,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E381:$BZ381)","v":78410.317932303471},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E381:$BZ381)","v":34480.098333789443},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E381:$BZ381)","v":0},112890.41626609291,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E381:$BZ381)","v":12161.036088720397},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E381:$BZ381)","v":6418.7760740982312},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E381:$BZ381)","v":0},18579.812162818627,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E381:$BZ381)","v":67039.760116422607},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E381:$BZ381)","v":111177.86145348749},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E381:$BZ381)","v":0},178217.62156991009,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E381:$BZ381)","v":21150.102585258821},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E381:$BZ381)","v":5284.3056980626961},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E381:$BZ381)","v":0},26434.408283321518,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E381:$BZ381)","v":12547.046118359709},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E381:$BZ381)","v":8834.7052293202014},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E381:$BZ381)","v":0},21381.75134767991,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E381:$BZ381)","v":663.10554339729333},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E381:$BZ381)","v":442.19865076171169},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E381:$BZ381)","v":0},1105.304194159005,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E381:$BZ381)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E381:$BZ381)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E381:$BZ381)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E381:$BZ381)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E381:$BZ381)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E381:$BZ381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E381:$BZ381)","v":0},0]
[{"$f":"ACCOUNTS!A382","v":593},{"$f":"ACCOUNTS!B382","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C382","v":39174782},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E382:$BZ382)","v":18634800.335621048},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E382:$BZ382)","v":5469164.685657003},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E382:$BZ382)","v":0},24103965.02127805,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E382:$BZ382)","v":3202573.0781713948},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E382:$BZ382)","v":1324002.7642205271},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E382:$BZ382)","v":0},4526575.8423919221,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E382:$BZ382)","v":2589106.4122573282},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E382:$BZ382)","v":1493777.9198246663},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E382:$BZ382)","v":0},4082884.3320819945,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E382:$BZ382)","v":1113419.4806284972},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E382:$BZ382)","v":1012019.1067645355},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E382:$BZ382)","v":0},2125438.5873930329,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E382:$BZ382)","v":1053194.842856362},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E382:$BZ382)","v":641609.24759484688},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E382:$BZ382)","v":0},1694804.0904512089,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E382:$BZ382)","v":26053.593370776758},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E382:$BZ382)","v":2254.4137248636962},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E382:$BZ382)","v":0},28308.007095640452,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E382:$BZ382)","v":279629.06771602895},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E382:$BZ382)","v":72282.0687904066},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E382:$BZ382)","v":0},351911.13650643558,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E382:$BZ382)","v":145949.974871249},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E382:$BZ382)","v":376101.55990885495},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E382:$BZ382)","v":0},522051.53478010395,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E382:$BZ382)","v":44100.636338113174},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E382:$BZ382)","v":278171.64282276627},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E382:$BZ382)","v":0},322272.27916087944,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E382:$BZ382)","v":7077.1888922432772},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E382:$BZ382)","v":51784.118135580102},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E382:$BZ382)","v":0},58861.307027823379,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E382:$BZ382)","v":147645.17613490767},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E382:$BZ382)","v":896938.51991516689},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E382:$BZ382)","v":0},1044583.6960500745,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E382:$BZ382)","v":136642.08292961854},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E382:$BZ382)","v":42631.664880355194},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E382:$BZ382)","v":0},179273.74780997372,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E382:$BZ382)","v":47669.72925906095},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E382:$BZ382)","v":71274.868293706299},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E382:$BZ382)","v":0},118944.59755276726,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E382:$BZ382)","v":11340.338565907703},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E382:$BZ382)","v":3567.4818541875447},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E382:$BZ382)","v":0},14907.820420095248,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E382:$BZ382)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E382:$BZ382)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E382:$BZ382)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E382:$BZ382)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E382:$BZ382)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E382:$BZ382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E382:$BZ382)","v":0},0]
[{"$f":"ACCOUNTS!A383","v":594},{"$f":"ACCOUNTS!B383","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C383","v":12196388},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E383:$BZ383)","v":8088732.6478090389},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E383:$BZ383)","v":13633.915546227632},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E383:$BZ383)","v":0},8102366.5633552661,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E383:$BZ383)","v":1389432.4863824625},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E383:$BZ383)","v":3300.5665230185191},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E383:$BZ383)","v":0},1392733.0529054811,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E383:$BZ383)","v":1238161.5582537146},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E383:$BZ383)","v":3723.7938833912713},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E383:$BZ383)","v":0},1241885.3521371058,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E383:$BZ383)","v":559954.99447420926},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E383:$BZ383)","v":2522.8318812526113},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E383:$BZ383)","v":0},562477.82635546185,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E383:$BZ383)","v":406519.76758590445},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E383:$BZ383)","v":1599.4483249567672},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E383:$BZ383)","v":0},408119.21591086121,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E383:$BZ383)","v":4922.8755961857105},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E383:$BZ383)","v":5.6199599203247912},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E383:$BZ383)","v":0},4928.4955561060351,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E383:$BZ383)","v":150895.59588720405},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E383:$BZ383)","v":180.18978729594329},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E383:$BZ383)","v":0},151075.78567449999,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E383:$BZ383)","v":220634.48902381875},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E383:$BZ383)","v":937.57222525212978},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E383:$BZ383)","v":0},221572.06124907089,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E383:$BZ383)","v":18000.612613688569},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E383:$BZ383)","v":693.44569117603703},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E383:$BZ383)","v":0},18694.058304864604,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E383:$BZ383)","v":1839.4671772901129},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E383:$BZ383)","v":129.09106488380695},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E383:$BZ383)","v":0},1968.5582421739198,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E383:$BZ383)","v":7067.0267050529965},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E383:$BZ383)","v":2235.9509602539556},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E383:$BZ383)","v":0},9302.977665306953,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E383:$BZ383)","v":73027.791860193582},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E383:$BZ383)","v":106.27519045059039},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E383:$BZ383)","v":0},73134.067050644167,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E383:$BZ383)","v":5853.4639124596897},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E383:$BZ383)","v":177.67896758225956},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E383:$BZ383)","v":0},6031.142880041949,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E383:$BZ383)","v":2089.9494452934814},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E383:$BZ383)","v":8.8932678220951473},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E383:$BZ383)","v":0},2098.8427131155768,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E383:$BZ383)","v":0},0]
[{"$f":"ACCOUNTS!A384","v":595},{"$f":"ACCOUNTS!B384","v":"Dist O&M - Lines Transformers"},{"$f":"ACCOUNTS!C384","v":248865},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E384:$BZ384)","v":176185.22637995245},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E384:$BZ384)","v":0},176185.22637995245,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E384:$BZ384)","v":42707.981544761278},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E384:$BZ384)","v":0},42707.981544761278,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E384:$BZ384)","v":22180.211444680957},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E384:$BZ384)","v":0},22180.211444680957,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E384:$BZ384)","v":5339.5148639442295},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E384:$BZ384)","v":0},5339.5148639442295,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E384:$BZ384)","v":600.75080324325597},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E384:$BZ384)","v":0},600.75080324325597,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E384:$BZ384)","v":39.486950969774099},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E384:$BZ384)","v":0},39.486950969774099,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E384:$BZ384)","v":1666.842910093626},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E384:$BZ384)","v":0},1666.842910093626,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E384:$BZ384)","v":133.00867610451897},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E384:$BZ384)","v":0},133.00867610451897,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E384:$BZ384)","v":11.976426249913345},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E384:$BZ384)","v":0},11.976426249913345,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E384:$BZ384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E384:$BZ384)","v":0},0]
[{"$f":"ACCOUNTS!A385","v":596},{"$f":"ACCOUNTS!B385","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C385","v":1926037},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E385:$BZ385)","v":1926037},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E385:$BZ385)","v":0},1926037,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E385:$BZ385)","v":0},0]
[{"$f":"ACCOUNTS!A386","v":597},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Meters"},{"$f":"ACCOUNTS!C386","v":507944},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E386:$BZ386)","v":270183.69677656103},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E386:$BZ386)","v":0},270183.69677656103,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E386:$BZ386)","v":117877.32660505729},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E386:$BZ386)","v":0},117877.32660505729,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E386:$BZ386)","v":46296.263465690223},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E386:$BZ386)","v":0},46296.263465690223,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E386:$BZ386)","v":5106.4221953421193},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E386:$BZ386)","v":0},5106.4221953421193,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E386:$BZ386)","v":45382.262024968673},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E386:$BZ386)","v":0},45382.262024968673,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E386:$BZ386)","v":92.594274652683808},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E386:$BZ386)","v":0},92.594274652683808,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E386:$BZ386)","v":15550.031337620425},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E386:$BZ386)","v":0},15550.031337620425,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E386:$BZ386)","v":2959.0756773467765},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E386:$BZ386)","v":0},2959.0756773467765,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E386:$BZ386)","v":2222.2625916644115},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E386:$BZ386)","v":0},2222.2625916644115,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E386:$BZ386)","v":185.18854930536762},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E386:$BZ386)","v":0},185.18854930536762,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E386:$BZ386)","v":972.23988385318},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E386:$BZ386)","v":0},972.23988385318,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E386:$BZ386)","v":343.58453103003234},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E386:$BZ386)","v":0},343.58453103003234,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E386:$BZ386)","v":773.05208690779739},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E386:$BZ386)","v":0},773.05208690779739,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E386:$BZ386)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E386:$BZ386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E386:$BZ386)","v":0},0]
[{"$f":"ACCOUNTS!A387","v":"~"},{"$f":"ACCOUNTS!B387","v":"~"},{"$f":"ACCOUNTS!C387","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E387:$BZ387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E387:$BZ387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E387:$BZ387)","v":0},0]
[{"$f":"ACCOUNTS!A388","v":"~"},{"$f":"ACCOUNTS!B388","v":"~"},{"$f":"ACCOUNTS!C388","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E388:$BZ388)","v":0},0]
[{"$f":"ACCOUNTS!A389","v":"~"},{"$f":"ACCOUNTS!B389","v":"~"},{"$f":"ACCOUNTS!C389","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E389:$BZ389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E389:$BZ389)","v":0},0]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E390:$BZ390)","v":0},0]
[{"$f":"ACCOUNTS!A391","v":"~"},{"$f":"ACCOUNTS!B391","v":"~"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E391:$BZ391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E391:$BZ391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E391:$BZ391)","v":0},0]
[null,{"$f":"ACCOUNTS!B392","v":"Sub-total"},{"$f":"ACCOUNTS!C392","v":58534638},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E392:$BZ392)","v":28255232.188678935},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E392:$BZ392)","v":6160715.7830250021},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E392:$BZ392)","v":446368.92315651348},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E392:$BZ392)","v":0},34862316.894860454,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E392:$BZ392)","v":4978175.9231039248},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E392:$BZ392)","v":1491416.9155837493},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E392:$BZ392)","v":160585.30814981856},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E392:$BZ392)","v":0},6630178.1468374925,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E392:$BZ392)","v":4211094.6006677132},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E392:$BZ392)","v":1682659.3704761637},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E392:$BZ392)","v":68476.47491037118},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E392:$BZ392)","v":0},5962230.4460542481,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E392:$BZ392)","v":1918881.3458758886},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E392:$BZ392)","v":1139984.3380320822},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E392:$BZ392)","v":10445.937059286349},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E392:$BZ392)","v":0},3069311.6209672573,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E392:$BZ392)","v":1645005.7942214452},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E392:$BZ392)","v":722737.83025012875},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E392:$BZ392)","v":45983.012828211926},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E392:$BZ392)","v":0},2413726.6372997859,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E392:$BZ392)","v":31951.351845219455},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E392:$BZ392)","v":2539.4741271294365},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E392:$BZ392)","v":92.594274652683808},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E392:$BZ392)","v":0},34583.420247001573,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E392:$BZ392)","v":454622.86122212751},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E392:$BZ392)","v":81421.808927163904},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E392:$BZ392)","v":15589.5182885902},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E392:$BZ392)","v":0},551634.18843788165,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E392:$BZ392)","v":443012.10696729925},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E392:$BZ392)","v":423657.89829429163},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E392:$BZ392)","v":4625.9185874404029},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E392:$BZ392)","v":0},871295.92384903133,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E392:$BZ392)","v":140511.56688410521},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E392:$BZ392)","v":313345.18684773176},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E392:$BZ392)","v":2222.2625916644115},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E392:$BZ392)","v":0},456079.01632350136,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E392:$BZ392)","v":21077.692158253791},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E392:$BZ392)","v":58331.985274562139},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E392:$BZ392)","v":185.18854930536762},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E392:$BZ392)","v":0},79594.865982121293,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E392:$BZ392)","v":221751.96295638327},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E392:$BZ392)","v":1010352.3323289085},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E392:$BZ392)","v":972.23988385318},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E392:$BZ392)","v":0},1233076.5351691449,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E392:$BZ392)","v":230819.97737507097},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E392:$BZ392)","v":48022.245768868488},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E392:$BZ392)","v":1926170.0086761045},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E392:$BZ392)","v":0},2205012.2318200441,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E392:$BZ392)","v":66070.239289880352},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E392:$BZ392)","v":80287.252490608764},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E392:$BZ392)","v":343.58453103003234},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E392:$BZ392)","v":0},146701.07631151914,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E392:$BZ392)","v":14093.393554598479},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E392:$BZ392)","v":4018.5737727713522},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E392:$BZ392)","v":785.02851315771068},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E392:$BZ392)","v":0},18896.995840527543,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E392:$BZ392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E392:$BZ392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E392:$BZ392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E392:$BZ392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E392:$BZ392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E392:$BZ392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E392:$BZ392)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B394","v":"General Expense - Maintenance & Other"},null,0]
[{"$f":"ACCOUNTS!A395","v":935},{"$f":"ACCOUNTS!B395","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C395","v":5128705},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E395:$BZ395)","v":1101430.6428207143},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E395:$BZ395)","v":1079131.0431256217},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E395:$BZ395)","v":969248.81630117854},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E395:$BZ395)","v":0},3149810.5022475147,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E395:$BZ395)","v":199582.89923843334},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E395:$BZ395)","v":261241.44474959574},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E395:$BZ395)","v":150975.3573888992},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E395:$BZ395)","v":0},611799.70137692825,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E395:$BZ395)","v":184148.17092607921},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E395:$BZ395)","v":294740.09605998331},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E395:$BZ395)","v":44606.044877550805},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E395:$BZ395)","v":0},523494.31186361331,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E395:$BZ395)","v":97362.096671544772},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E395:$BZ395)","v":199683.3697858708},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E395:$BZ395)","v":11080.873885738167},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E395:$BZ395)","v":0},308126.34034315374,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E395:$BZ395)","v":69853.075994659986},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E395:$BZ395)","v":126597.11243507706},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E395:$BZ395)","v":10308.045531498419},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E395:$BZ395)","v":0},206758.23396123547,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E395:$BZ395)","v":680.21863935042802},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E395:$BZ395)","v":444.82255963675169},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E395:$BZ395)","v":18.683400736490274},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E395:$BZ395)","v":0},1143.7245997236701,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E395:$BZ395)","v":14232.332357647123},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E395:$BZ395)","v":14262.109257311417},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E395:$BZ395)","v":3147.8350696373268},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E395:$BZ395)","v":0},31642.276684595865,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E395:$BZ395)","v":31396.572651868177},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E395:$BZ395)","v":74209.297395999049},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E395:$BZ395)","v":10671.391490588672},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E395:$BZ395)","v":0},116277.2615384559,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E395:$BZ395)","v":15351.239479613918},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E395:$BZ395)","v":54886.563550470055},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E395:$BZ395)","v":3898.204961115724},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E395:$BZ395)","v":0},74136.007991199702,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E395:$BZ395)","v":1288.2330545651776},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E395:$BZ395)","v":1660.9217529052601},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E395:$BZ395)","v":214.78995136991034},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E395:$BZ395)","v":0},3163.9447588403482,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E395:$BZ395)","v":8717.4524891583678},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E395:$BZ395)","v":28768.370542592427},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E395:$BZ395)","v":1455.6813267629343},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E395:$BZ395)","v":0},38941.504358513732,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E395:$BZ395)","v":8865.7215577621573},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E395:$BZ395)","v":8411.7329860571026},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E395:$BZ395)","v":40081.410753124452},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E395:$BZ395)","v":0},57358.86529694371,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E395:$BZ395)","v":1984.0611641978762},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E395:$BZ395)","v":2286.0673010695864},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E395:$BZ395)","v":425.52860008812218},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E395:$BZ395)","v":0},4695.6570653555846,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E395:$BZ395)","v":487.08969181218316},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E395:$BZ395)","v":703.90647126374915},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E395:$BZ395)","v":165.67175085218392},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E395:$BZ395)","v":0},1356.6679139281164,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E395:$BZ395)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E395:$BZ395)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E395:$BZ395)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E395:$BZ395)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E395:$BZ395)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E395:$BZ395)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E395:$BZ395)","v":0},0]
[{"$f":"ACCOUNTS!A396","v":411},{"$f":"ACCOUNTS!B396","v":"Regulatory Debit / Credit - Production"},{"$f":"ACCOUNTS!C396","v":7864877},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E396:$BZ396)","v":936640.34914873447},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E396:$BZ396)","v":3251488.0949850334},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E396:$BZ396)","v":0},4188128.4441337679,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E396:$BZ396)","v":162375.39225402326},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E396:$BZ396)","v":787136.51407868869},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E396:$BZ396)","v":0},949511.90633271192,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E396:$BZ396)","v":164872.29023512435},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E396:$BZ396)","v":888070.00739966682},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E396:$BZ396)","v":0},1052942.2976347911,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E396:$BZ396)","v":104088.0321827817},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E396:$BZ396)","v":601658.25435314781},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E396:$BZ396)","v":0},705746.28653592954,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E396:$BZ396)","v":60803.887897454457},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E396:$BZ396)","v":381444.87322863255},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E396:$BZ396)","v":0},442248.76112608699,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E396:$BZ396)","v":1.4653694640214718},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E396:$BZ396)","v":1340.2776856928026},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E396:$BZ396)","v":0},1341.7430551568241,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E396:$BZ396)","v":42972.610930742747},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E396:$BZ396)","v":0},42972.610930742747,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E396:$BZ396)","v":35469.237348109229},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E396:$BZ396)","v":223597.1697389175},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E396:$BZ396)","v":0},259066.40708702672,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E396:$BZ396)","v":25475.448132013287},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E396:$BZ396)","v":165376.58618557409},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E396:$BZ396)","v":0},190852.03431758739,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E396:$BZ396)","v":4008.1518264647307},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E396:$BZ396)","v":25345.067993909695},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E396:$BZ396)","v":0},29353.219820374426,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E396:$BZ396)","v":592.37560583068},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E396:$BZ396)","v":2120.913419993768},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E396:$BZ396)","v":0},2713.2890258244479,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E396:$BZ396)","v":0},0]
[{"$f":"ACCOUNTS!A397","v":411.01},{"$f":"ACCOUNTS!B397","v":"Regulatory Debit / Credit - Transmission"},{"$f":"ACCOUNTS!C397","v":697745},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E397:$BZ397)","v":80815.913331277276},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E397:$BZ397)","v":277051.98134908668},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E397:$BZ397)","v":0},357867.89468036394,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E397:$BZ397)","v":14010.19680548643},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E397:$BZ397)","v":67070.130490118783},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E397:$BZ397)","v":0},81080.32729560521,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E397:$BZ397)","v":14225.636051746858},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E397:$BZ397)","v":75670.446250829118},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E397:$BZ397)","v":0},89896.082302575975,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E397:$BZ397)","v":8981.0025751635658},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E397:$BZ397)","v":51265.945497592125},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E397:$BZ397)","v":0},60246.948072755695,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E397:$BZ397)","v":5246.3271937744257},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E397:$BZ397)","v":32502.059000751247},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E397:$BZ397)","v":0},37748.386194525672,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E397:$BZ397)","v":0.12643612002225851},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E397:$BZ397)","v":114.20204458133458},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E397:$BZ397)","v":0},114.32848070135684,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E397:$BZ397)","v":3661.5994444108514},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E397:$BZ397)","v":0},3661.5994444108514,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E397:$BZ397)","v":3060.3836510529336},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E397:$BZ397)","v":19052.211507635948},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E397:$BZ397)","v":0},22112.59515868888,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E397:$BZ397)","v":2198.0919465869642},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E397:$BZ397)","v":14091.366639825323},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E397:$BZ397)","v":0},16289.458586412287,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E397:$BZ397)","v":154.04483842528757},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E397:$BZ397)","v":1134.8463076569128},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E397:$BZ397)","v":0},1288.8911460822003,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E397:$BZ397)","v":3235.6365042534198},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E397:$BZ397)","v":19656.361914978876},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E397:$BZ397)","v":0},22891.998419232295,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E397:$BZ397)","v":345.83439729088258},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E397:$BZ397)","v":2159.5961910395135},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E397:$BZ397)","v":0},2505.4305883303959,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E397:$BZ397)","v":247.24446730294713},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E397:$BZ397)","v":1561.9851032332201},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E397:$BZ397)","v":0},1809.2295705361673,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E397:$BZ397)","v":51.111801518998007},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E397:$BZ397)","v":180.71825826009854},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E397:$BZ397)","v":0},231.83005977909653,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E397:$BZ397)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E397:$BZ397)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E397:$BZ397)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E397:$BZ397)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E397:$BZ397)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E397:$BZ397)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E397:$BZ397)","v":0},0]
[{"$f":"ACCOUNTS!A398","v":411.02},{"$f":"ACCOUNTS!B398","v":"Regulatory Debit / Credit - Distribution"},{"$f":"ACCOUNTS!C398","v":-2082384},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E398:$BZ398)","v":-853389.00178443163},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E398:$BZ398)","v":-132696.02150983285},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E398:$BZ398)","v":-317023.73463345465},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E398:$BZ398)","v":0},-1303108.757927719,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E398:$BZ398)","v":-156855.7469122273},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E398:$BZ398)","v":-32123.717126462772},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E398:$BZ398)","v":-62683.393379922687},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E398:$BZ398)","v":0},-251662.85741861278,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E398:$BZ398)","v":-140178.8780424447},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E398:$BZ398)","v":-36242.899669815961},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E398:$BZ398)","v":-28753.936983900938},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E398:$BZ398)","v":0},-205175.71469616159,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E398:$BZ398)","v":-69005.682414709765},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E398:$BZ398)","v":-24554.190059730568},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E398:$BZ398)","v":-5981.7945894136483},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E398:$BZ398)","v":0},-99541.66706385398,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E398:$BZ398)","v":-53698.827419227702},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E398:$BZ398)","v":-15567.092858445505},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E398:$BZ398)","v":-7432.0508881838559},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E398:$BZ398)","v":0},-76697.971165857074,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E398:$BZ398)","v":-701.28541627527113},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E398:$BZ398)","v":-54.697883373508027},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E398:$BZ398)","v":-13.967737016053102},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E398:$BZ398)","v":0},-769.95103666483226,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E398:$BZ398)","v":-14682.375710000315},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E398:$BZ398)","v":-1753.749156638313},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E398:$BZ398)","v":-2384.2337639435864},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E398:$BZ398)","v":0},-18820.358630582214,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E398:$BZ398)","v":-21677.478022383388},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E398:$BZ398)","v":-9125.1925206110027},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E398:$BZ398)","v":-2072.8162483286142},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E398:$BZ398)","v":0},-32875.486791323005,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E398:$BZ398)","v":-8142.9478939471728},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E398:$BZ398)","v":-6749.1605064002788},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E398:$BZ398)","v":-335.22568838527445},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E398:$BZ398)","v":0},-15227.334088732727,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E398:$BZ398)","v":-1266.9314906797999},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E398:$BZ398)","v":-1256.4160797731022},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E398:$BZ398)","v":-27.935474032106203},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E398:$BZ398)","v":0},-2551.2830444850083,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E398:$BZ398)","v":-7690.0512277609878},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E398:$BZ398)","v":-21762.038624251614},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E398:$BZ398)","v":-146.66123866855756},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E398:$BZ398)","v":0},-29598.751090681162,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E398:$BZ398)","v":-7935.583837144186},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E398:$BZ398)","v":-1034.3539909850101},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E398:$BZ398)","v":-33117.110894487967},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E398:$BZ398)","v":0},-42087.048722617161,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E398:$BZ398)","v":-1947.2291045534982},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E398:$BZ398)","v":-1729.3118784694252},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E398:$BZ398)","v":-51.829320875535664},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E398:$BZ398)","v":0},-3728.3703038984595,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E398:$BZ398)","v":-323.59157577647477},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E398:$BZ398)","v":-86.55629809442118},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E398:$BZ398)","v":-128.30014493999394},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E398:$BZ398)","v":0},-538.44801881088995,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E398:$BZ398)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E398:$BZ398)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E398:$BZ398)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E398:$BZ398)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E398:$BZ398)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E398:$BZ398)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E398:$BZ398)","v":0},0]
[{"$f":"ACCOUNTS!A399","v":411.03},{"$f":"ACCOUNTS!B399","v":"Regulatory Debit / Credit - Transmission + Distribution"},{"$f":"ACCOUNTS!C399","v":1582025},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E399:$BZ399)","v":597399.25726900063},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E399:$BZ399)","v":158566.11731097693},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E399:$BZ399)","v":214471.79985862502},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E399:$BZ399)","v":0},970437.17443860264,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E399:$BZ399)","v":109594.39354420241},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E399:$BZ399)","v":38386.47941650523},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E399:$BZ399)","v":42406.352366588857},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E399:$BZ399)","v":0},190387.2253272965,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E399:$BZ399)","v":98365.711870632585},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E399:$BZ399)","v":43308.727837843704},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E399:$BZ399)","v":19452.513942178324},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E399:$BZ399)","v":0},161126.95365065464,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E399:$BZ399)","v":48913.567504066923},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E399:$BZ399)","v":29341.215638471524},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E399:$BZ399)","v":4046.7829749701846},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E399:$BZ399)","v":0},82301.566117508628,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E399:$BZ399)","v":37630.865826792433},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E399:$BZ399)","v":18602.015676862102},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E399:$BZ399)","v":5027.9053474423281},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E399:$BZ399)","v":0},61260.786851096862,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E399:$BZ399)","v":474.46257842675323},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E399:$BZ399)","v":65.361650582893446},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E399:$BZ399)","v":9.449405109205733},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E399:$BZ399)","v":0},549.27363411885233,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E399:$BZ399)","v":9932.8700053488828},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E399:$BZ399)","v":2095.6558557027374},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E399:$BZ399)","v":1612.9735750792063},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E399:$BZ399)","v":0},13641.499436130827,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E399:$BZ399)","v":15425.099444198962},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E399:$BZ399)","v":10904.218010795703},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E399:$BZ399)","v":1402.2944751100265},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E399:$BZ399)","v":0},27731.611930104689,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E399:$BZ399)","v":6054.6494144246844},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E399:$BZ399)","v":8064.9605348505302},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E399:$BZ399)","v":226.78572262093761},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E399:$BZ399)","v":0},14346.395671896153,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E399:$BZ399)","v":895.35114087911586},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E399:$BZ399)","v":1131.7811187667833},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E399:$BZ399)","v":18.898810218411466},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E399:$BZ399)","v":0},2046.0310698643104,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E399:$BZ399)","v":6005.8910913793916},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E399:$BZ399)","v":19603.270618161288},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E399:$BZ399)","v":99.21875364666019},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E399:$BZ399)","v":0},25708.380463187339,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E399:$BZ399)","v":5454.4282124353558},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E399:$BZ399)","v":1236.0091463891613},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E399:$BZ399)","v":22404.273256924113},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E399:$BZ399)","v":0},29094.710615748631,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E399:$BZ399)","v":1378.7262246165951},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E399:$BZ399)","v":1557.7662241192165},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E399:$BZ399)","v":35.063392797635998},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E399:$BZ399)","v":0},2971.5558415334476,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E399:$BZ399)","v":231.60667732094942},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E399:$BZ399)","v":103.43110487775139},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E399:$BZ399)","v":86.797170058002294},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E399:$BZ399)","v":0},421.8349522567031,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E399:$BZ399)","v":0},0]
[{"$f":"ACCOUNTS!A400","v":411.04},{"$f":"ACCOUNTS!B400","v":"FAS 133 Gain / Loss - Production"},{"$f":"ACCOUNTS!C400","v":0},{"$f":"(ROUND((SUM(E400:FG400)/2-C400),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E400:$BZ400)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E400:$BZ400)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E400:$BZ400)","v":0},0]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E401:$BZ401)","v":0},0]
[{"$f":"ACCOUNTS!A402","v":"~"},{"$f":"ACCOUNTS!B402","v":"~"},{"$f":"ACCOUNTS!C402","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E402:$BZ402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E402:$BZ402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E402:$BZ402)","v":0},0]
[null,{"$f":"ACCOUNTS!B403","v":"Sub-total"},{"$f":"ACCOUNTS!C403","v":13190968},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E403:$BZ403)","v":1862897.1607852953},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E403:$BZ403)","v":4633541.2152608857},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E403:$BZ403)","v":866696.881526349},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E403:$BZ403)","v":0},7363135.2575725298,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E403:$BZ403)","v":328707.13492991822},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E403:$BZ403)","v":1121710.8516084459},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E403:$BZ403)","v":130698.31637556537},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E403:$BZ403)","v":0},1581116.3029139293,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E403:$BZ403)","v":321432.93104113825},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E403:$BZ403)","v":1265546.3778785071},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E403:$BZ403)","v":35304.621835828191},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E403:$BZ403)","v":0},1622283.9307554737,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E403:$BZ403)","v":190339.0165188472},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E403:$BZ403)","v":857394.59521535167},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E403:$BZ403)","v":9145.8622712947054},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E403:$BZ403)","v":0},1056879.4740054936,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E403:$BZ403)","v":119835.32949345361},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E403:$BZ403)","v":543578.96748287743},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E403:$BZ403)","v":7903.8999907568923},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E403:$BZ403)","v":0},671318.19696708792,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E403:$BZ403)","v":454.98760708595387},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E403:$BZ403)","v":1909.9660571202742},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E403:$BZ403)","v":14.165068829642905},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E403:$BZ403)","v":0},2379.1187330358707,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E403:$BZ403)","v":9482.8266529956927},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E403:$BZ403)","v":61238.226331529433},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E403:$BZ403)","v":2376.5748807729469},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E403:$BZ403)","v":0},73097.627865298069,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E403:$BZ403)","v":63673.815072845915},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E403:$BZ403)","v":318637.70413273718},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E403:$BZ403)","v":10000.869717370084},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E403:$BZ403)","v":0},392312.38892295316,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E403:$BZ403)","v":40936.481078691671},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E403:$BZ403)","v":235670.31640431972},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E403:$BZ403)","v":3789.7649953513869},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E403:$BZ403)","v":0},280396.56247836276,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E403:$BZ403)","v":1070.6975431897813},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E403:$BZ403)","v":2671.1330995558537},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E403:$BZ403)","v":205.75328755621558},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E403:$BZ403)","v":0},3947.5839303018506,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E403:$BZ403)","v":10268.928857030192},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E403:$BZ403)","v":46265.96445148097},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E403:$BZ403)","v":1408.2388417410368},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E403:$BZ403)","v":0},57943.132150252204,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E403:$BZ403)","v":10738.552156808943},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E403:$BZ403)","v":36118.052326410463},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E403:$BZ403)","v":29368.573115560604},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E403:$BZ403)","v":0},76225.177598780007,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E403:$BZ403)","v":1662.802751563921},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E403:$BZ403)","v":3676.5067499525976},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E403:$BZ403)","v":408.76267201022245},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E403:$BZ403)","v":0},5748.0721735267407,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E403:$BZ403)","v":1038.5922007063359},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E403:$BZ403)","v":3022.412956300946},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E403:$BZ403)","v":124.1687759701923},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E403:$BZ403)","v":0},4185.1739329774746,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E403:$BZ403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E403:$BZ403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E403:$BZ403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E403:$BZ403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E403:$BZ403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E403:$BZ403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E403:$BZ403)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B405","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C405","v":71725606},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E405:$BZ405)","v":30118129.34946423},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E405:$BZ405)","v":10794256.998285888},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E405:$BZ405)","v":1313065.8046828622},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(E405:J405)","v":42225452.152432986},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E405:$BZ405)","v":5306883.0580338435},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E405:$BZ405)","v":2613127.7671921952},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E405:$BZ405)","v":291283.62452538393},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(M405:R405)","v":8211294.4497514227},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E405:$BZ405)","v":4532527.5317088515},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E405:$BZ405)","v":2948205.7483546706},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E405:$BZ405)","v":103781.09674619936},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(U405:Z405)","v":7584514.3768097218},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E405:$BZ405)","v":2109220.3623947361},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E405:$BZ405)","v":1997378.9332474337},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E405:$BZ405)","v":19591.799330581052},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(AC405:AH405)","v":4126191.0949727511},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E405:$BZ405)","v":1764841.1237148987},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E405:$BZ405)","v":1266316.7977330061},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E405:$BZ405)","v":53886.912818968827},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(AK405:AP405)","v":3085044.8342668735},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E405:$BZ405)","v":32406.339452305408},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E405:$BZ405)","v":4449.4401842497109},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E405:$BZ405)","v":106.75934348232673},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(AS405:AX405)","v":36962.538980037447},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E405:$BZ405)","v":464105.68787512323},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E405:$BZ405)","v":142660.03525869333},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E405:$BZ405)","v":17966.093169363146},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(BA405:BF405)","v":624731.81630317972},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E405:$BZ405)","v":506685.92204014515},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E405:$BZ405)","v":742295.60242702882},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E405:$BZ405)","v":14626.788304810487},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(BI405:BN405)","v":1263608.3127719844},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E405:$BZ405)","v":181448.04796279687},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E405:$BZ405)","v":549015.50325205154},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E405:$BZ405)","v":6012.0275870157993},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(BQ405:BV405)","v":736475.57880186418},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E405:$BZ405)","v":22148.389701443568},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E405:$BZ405)","v":61003.118374117992},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E405:$BZ405)","v":390.94183686158323},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(BY405:CD405)","v":83542.449912423152},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E405:$BZ405)","v":232020.89181341347},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E405:$BZ405)","v":1056618.2967803893},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E405:$BZ405)","v":2380.4787255942165},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(CG405:CL405)","v":1291019.667319397},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E405:$BZ405)","v":241558.52953187993},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E405:$BZ405)","v":84140.298095278937},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E405:$BZ405)","v":1955538.5817916652},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(CO405:CT405)","v":2281237.4094188241},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E405:$BZ405)","v":67733.042041444278},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E405:$BZ405)","v":83963.759240561369},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E405:$BZ405)","v":752.34720304025484},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(CW405:DB405)","v":152449.14848504591},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E405:$BZ405)","v":15131.985755304815},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E405:$BZ405)","v":7040.9867290722977},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E405:$BZ405)","v":909.19728912790299},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(DE405:DJ405)","v":23082.169773505015},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(DM405:DR405)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(DU405:DZ405)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(EC405:EH405)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(EK405:EP405)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(ES405:EX405)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E405:$BZ405)","v":0},{"$f":"SUM(FA405:FF405)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B408","v":"TOTAL O & M EXPENSES"},{"$f":"ACCOUNTS!C408","v":1208402816},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E408:$BZ408)","v":170307705.48942074},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E408:$BZ408)","v":435261322.61219138},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E408:$BZ408)","v":62245267.774708591},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(E408:J408)","v":667814295.87632072},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E408:$BZ408)","v":29772452.565170974},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E408:$BZ408)","v":105370239.7750335},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E408:$BZ408)","v":10467713.856012207},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(M408:R408)","v":145610406.19621667},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E408:$BZ408)","v":28889948.982539866},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E408:$BZ408)","v":118881728.82723619},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E408:$BZ408)","v":2659487.1356876502},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(U408:Z408)","v":150431164.94546372},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E408:$BZ408)","v":17035192.594302334},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E408:$BZ408)","v":80541142.978258044},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E408:$BZ408)","v":611384.60213203158},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(AC408:AH408)","v":98187720.174692407},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E408:$BZ408)","v":10812384.996193023},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E408:$BZ408)","v":51062219.874404468},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E408:$BZ408)","v":1308530.3620552833},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(AK408:AP408)","v":63183135.232652776},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E408:$BZ408)","v":50873.390618570302},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E408:$BZ408)","v":179416.63050897361},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E408:$BZ408)","v":2557.7331009175259},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(AS408:AX408)","v":232847.75422846145},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E408:$BZ408)","v":779167.0840768707},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E408:$BZ408)","v":5752540.0442532748},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E408:$BZ408)","v":427565.84131053614},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(BA408:BF408)","v":6959272.9696406815},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E408:$BZ408)","v":5503524.7099002078},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E408:$BZ408)","v":29931894.870847397},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E408:$BZ408)","v":819461.67756041337},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(BI408:BN408)","v":36254881.258308016},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E408:$BZ408)","v":3639343.8370828303},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E408:$BZ408)","v":22138180.897307999},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E408:$BZ408)","v":354987.3088139437},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(BQ408:BV408)","v":26132512.043204773},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E408:$BZ408)","v":86021.603443697997},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E408:$BZ408)","v":121704.75439402598},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E408:$BZ408)","v":20212.270170164},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(BY408:CD408)","v":227938.62800788798},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E408:$BZ408)","v":875078.92635575659},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E408:$BZ408)","v":2108014.7003181889},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E408:$BZ408)","v":134037.88676395497},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(CG408:CL408)","v":3117131.5134379002},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E408:$BZ408)","v":928465.91935522901},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E408:$BZ408)","v":3392824.2990463208},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E408:$BZ408)","v":5151511.5851491662},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(CO408:CT408)","v":9472801.8035507165},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E408:$BZ408)","v":166045.47543288587},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E408:$BZ408)","v":167512.56277920393},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E408:$BZ408)","v":39804.649621212891},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(CW408:DB408)","v":373362.68783330271},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E408:$BZ408)","v":100106.24336445676},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E408:$BZ408)","v":283916.64166209503},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E408:$BZ408)","v":21322.031415625632},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(DE408:DJ408)","v":405344.91644217743},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(DM408:DR408)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(DU408:DZ408)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(EC408:EH408)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(EK408:EP408)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(ES408:EX408)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E408:$BZ408)","v":0},{"$f":"SUM(FA408:FF408)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A410","v":"Labor O & M Expenses"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B412","v":"Production Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A413","v":"S100"},{"$f":"ACCOUNTS!B413","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C413","v":23181789},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E413:$BZ413)","v":2760755.0560361324},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E413:$BZ413)","v":9583787.6363425646},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(E413:J413)","v":12344542.692378696},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E413:$BZ413)","v":478602.79086691391},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E413:$BZ413)","v":2320091.2847801298},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(M413:R413)","v":2798694.0756470435},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E413:$BZ413)","v":485962.41799807077},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E413:$BZ413)","v":2617593.5782298329},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(U413:Z413)","v":3103555.9962279038},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E413:$BZ413)","v":306800.32243180083},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E413:$BZ413)","v":1773392.6039177733},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(AC413:AH413)","v":2080192.9263495742},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E413:$BZ413)","v":179219.95469457979},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E413:$BZ413)","v":1124311.8698891171},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(AK413:AP413)","v":1303531.8245836969},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E413:$BZ413)","v":4.3191884274844794},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E413:$BZ413)","v":3950.4793922573576},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(AS413:AX413)","v":3954.7985806848419},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E413:$BZ413)","v":126662.12063781441},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(BA413:BF413)","v":126662.12063781441},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E413:$BZ413)","v":104545.86590416959},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E413:$BZ413)","v":659054.47852328396},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(BI413:BN413)","v":763600.34442745359},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E413:$BZ413)","v":75089.090811817674},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E413:$BZ413)","v":487448.83441842679},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(BQ413:BV413)","v":562537.92523024441},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(BY413:CD413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(CG413:CL413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E413:$BZ413)","v":11814.060146276921},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E413:$BZ413)","v":74704.794293091647},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(CO413:CT413)","v":86518.854439368573},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(CW413:DB413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E413:$BZ413)","v":1746.0319218106008},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E413:$BZ413)","v":6251.4095757077848},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(DE413:DJ413)","v":7997.4414975183854},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(DM413:DR413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(DU413:DZ413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(EC413:EH413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(EK413:EP413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(ES413:EX413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E413:$BZ413)","v":0},{"$f":"SUM(FA413:FF413)","v":0}]
[{"$f":"ACCOUNTS!A414","v":"~"},{"$f":"ACCOUNTS!B414","v":"~"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E414:$BZ414)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E414:$BZ414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E414:$BZ414)","v":0},0]
[{"$f":"ACCOUNTS!A415","v":"~"},{"$f":"ACCOUNTS!B415","v":"~"},{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E415:$BZ415)","v":0},0]
[{"$f":"ACCOUNTS!A416","v":"~"},{"$f":"ACCOUNTS!B416","v":"~"},{"$f":"ACCOUNTS!C416","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E416:$BZ416)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E416:$BZ416)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E416:$BZ416)","v":0},0]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E417:$BZ417)","v":0},0]
[{"$f":"ACCOUNTS!A418","v":"~"},{"$f":"ACCOUNTS!B418","v":"~"},{"$f":"ACCOUNTS!C418","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E418:$BZ418)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E418:$BZ418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E418:$BZ418)","v":0},0]
[{"$f":"ACCOUNTS!A419","v":"~"},{"$f":"ACCOUNTS!B419","v":"~"},{"$f":"ACCOUNTS!C419","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E419:$BZ419)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E419:$BZ419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E419:$BZ419)","v":0},0]
[{"$f":"ACCOUNTS!A420","v":"~"},{"$f":"ACCOUNTS!B420","v":"~"},{"$f":"ACCOUNTS!C420","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E420:$BZ420)","v":0},0]
[{"$f":"ACCOUNTS!A421","v":"~"},{"$f":"ACCOUNTS!B421","v":"~"},{"$f":"ACCOUNTS!C421","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E421:$BZ421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E421:$BZ421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E421:$BZ421)","v":0},0]
[null,{"$f":"ACCOUNTS!B422","v":"Sub-total"},{"$f":"ACCOUNTS!C422","v":23181789},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E422:$BZ422)","v":2760755.0560361324},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E422:$BZ422)","v":9583787.6363425646},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E422:$BZ422)","v":0},12344542.692378696,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E422:$BZ422)","v":478602.79086691391},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E422:$BZ422)","v":2320091.2847801298},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E422:$BZ422)","v":0},2798694.0756470435,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E422:$BZ422)","v":485962.41799807077},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E422:$BZ422)","v":2617593.5782298329},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E422:$BZ422)","v":0},3103555.9962279038,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E422:$BZ422)","v":306800.32243180083},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E422:$BZ422)","v":1773392.6039177733},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E422:$BZ422)","v":0},2080192.9263495742,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E422:$BZ422)","v":179219.95469457979},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E422:$BZ422)","v":1124311.8698891171},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E422:$BZ422)","v":0},1303531.8245836969,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E422:$BZ422)","v":4.3191884274844794},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E422:$BZ422)","v":3950.4793922573576},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E422:$BZ422)","v":0},3954.7985806848419,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E422:$BZ422)","v":126662.12063781441},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E422:$BZ422)","v":0},126662.12063781441,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E422:$BZ422)","v":104545.86590416959},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E422:$BZ422)","v":659054.47852328396},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E422:$BZ422)","v":0},763600.34442745359,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E422:$BZ422)","v":75089.090811817674},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E422:$BZ422)","v":487448.83441842679},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E422:$BZ422)","v":0},562537.92523024441,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E422:$BZ422)","v":11814.060146276921},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E422:$BZ422)","v":74704.794293091647},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E422:$BZ422)","v":0},86518.854439368573,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E422:$BZ422)","v":1746.0319218106008},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E422:$BZ422)","v":6251.4095757077848},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E422:$BZ422)","v":0},7997.4414975183854,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E422:$BZ422)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B424","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A425","v":"~"},{"$f":"ACCOUNTS!B425","v":"~"},{"$f":"ACCOUNTS!C425","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(E425:J425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(M425:R425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(U425:Z425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(AC425:AH425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(AK425:AP425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(AS425:AX425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(BA425:BF425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(BI425:BN425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(BQ425:BV425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(BY425:CD425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(CG425:CL425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(CO425:CT425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(CW425:DB425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(DE425:DJ425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(DM425:DR425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(DU425:DZ425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(EC425:EH425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(EK425:EP425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(ES425:EX425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E425:$BZ425)","v":0},{"$f":"SUM(FA425:FF425)","v":0}]
[{"$f":"ACCOUNTS!A426","v":"~"},{"$f":"ACCOUNTS!B426","v":"~"},{"$f":"ACCOUNTS!C426","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(E426:J426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(M426:R426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(U426:Z426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(AC426:AH426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(AK426:AP426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(AS426:AX426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(BA426:BF426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(BI426:BN426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(BQ426:BV426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(BY426:CD426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(CG426:CL426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(CO426:CT426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(CW426:DB426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(DE426:DJ426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(DM426:DR426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(DU426:DZ426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(EC426:EH426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(EK426:EP426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(ES426:EX426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E426:$BZ426)","v":0},{"$f":"SUM(FA426:FF426)","v":0}]
[{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(E427:J427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(M427:R427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(U427:Z427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(AC427:AH427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(AK427:AP427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(AS427:AX427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(BA427:BF427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(BI427:BN427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(BQ427:BV427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(BY427:CD427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(CG427:CL427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(CO427:CT427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(CW427:DB427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(DE427:DJ427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(DM427:DR427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(DU427:DZ427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(EC427:EH427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(EK427:EP427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(ES427:EX427)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E427:$BZ427)","v":0},{"$f":"SUM(FA427:FF427)","v":0}]
[{"$f":"ACCOUNTS!A428","v":"~"},{"$f":"ACCOUNTS!B428","v":"~"},{"$f":"ACCOUNTS!C428","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(E428:J428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(M428:R428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(U428:Z428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(AC428:AH428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(AK428:AP428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(AS428:AX428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(BA428:BF428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(BI428:BN428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(BQ428:BV428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(BY428:CD428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(CG428:CL428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(CO428:CT428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(CW428:DB428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(DE428:DJ428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(DM428:DR428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(DU428:DZ428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(EC428:EH428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(EK428:EP428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(ES428:EX428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E428:$BZ428)","v":0},{"$f":"SUM(FA428:FF428)","v":0}]
[null,{"$f":"ACCOUNTS!B429","v":"Sub-total"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(E429:J429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(M429:R429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(U429:Z429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(AC429:AH429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(AK429:AP429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(AS429:AX429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(BA429:BF429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(BI429:BN429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(BQ429:BV429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(BY429:CD429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(CG429:CL429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(CO429:CT429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(CW429:DB429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(DE429:DJ429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(DM429:DR429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(DU429:DZ429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(EC429:EH429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(EK429:EP429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(ES429:EX429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E429:$BZ429)","v":0},{"$f":"SUM(FA429:FF429)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B431","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A432","v":"~"},{"$f":"ACCOUNTS!B432","v":"~"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(E432:J432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(M432:R432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(U432:Z432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(AC432:AH432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(AK432:AP432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(AS432:AX432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(BA432:BF432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(BI432:BN432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(BQ432:BV432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(BY432:CD432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(CG432:CL432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(CO432:CT432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(CW432:DB432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(DE432:DJ432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(DM432:DR432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(DU432:DZ432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(EC432:EH432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(EK432:EP432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(ES432:EX432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E432:$BZ432)","v":0},{"$f":"SUM(FA432:FF432)","v":0}]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(E433:J433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(M433:R433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(U433:Z433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(AC433:AH433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(AK433:AP433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(AS433:AX433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(BA433:BF433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(BI433:BN433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(BQ433:BV433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(BY433:CD433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(CG433:CL433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(CO433:CT433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(CW433:DB433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(DE433:DJ433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(DM433:DR433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(DU433:DZ433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(EC433:EH433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(EK433:EP433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(ES433:EX433)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E433:$BZ433)","v":0},{"$f":"SUM(FA433:FF433)","v":0}]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(E434:J434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(M434:R434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(U434:Z434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(AC434:AH434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(AK434:AP434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(AS434:AX434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(BA434:BF434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(BI434:BN434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(BQ434:BV434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(BY434:CD434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(CG434:CL434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(CO434:CT434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(CW434:DB434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(DE434:DJ434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(DM434:DR434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(DU434:DZ434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(EC434:EH434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(EK434:EP434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(ES434:EX434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E434:$BZ434)","v":0},{"$f":"SUM(FA434:FF434)","v":0}]
[null,{"$f":"ACCOUNTS!B435","v":"Sub-total"},{"$f":"ACCOUNTS!C435","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(E435:J435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(M435:R435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(U435:Z435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(AC435:AH435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(AK435:AP435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(AS435:AX435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(BA435:BF435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(BI435:BN435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(BQ435:BV435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(BY435:CD435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(CG435:CL435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(CO435:CT435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(CW435:DB435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(DE435:DJ435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(DM435:DR435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(DU435:DZ435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(EC435:EH435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(EK435:EP435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(ES435:EX435)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E435:$BZ435)","v":0},{"$f":"SUM(FA435:FF435)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B437","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(E438:J438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(M438:R438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(U438:Z438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(AC438:AH438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(AK438:AP438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(AS438:AX438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(BA438:BF438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(BI438:BN438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(BQ438:BV438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(BY438:CD438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(CG438:CL438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(CO438:CT438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(CW438:DB438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(DE438:DJ438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(DM438:DR438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(DU438:DZ438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(EC438:EH438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(EK438:EP438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(ES438:EX438)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E438:$BZ438)","v":0},{"$f":"SUM(FA438:FF438)","v":0}]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(E439:J439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(M439:R439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(U439:Z439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(AC439:AH439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(AK439:AP439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(AS439:AX439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(BA439:BF439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(BI439:BN439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(BQ439:BV439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(BY439:CD439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(CG439:CL439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(CO439:CT439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(CW439:DB439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(DE439:DJ439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(DM439:DR439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(DU439:DZ439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(EC439:EH439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(EK439:EP439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(ES439:EX439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E439:$BZ439)","v":0},{"$f":"SUM(FA439:FF439)","v":0}]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(E440:J440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(M440:R440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(U440:Z440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(AC440:AH440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(AK440:AP440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(AS440:AX440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(BA440:BF440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(BI440:BN440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(BQ440:BV440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(BY440:CD440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(CG440:CL440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(CO440:CT440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(CW440:DB440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(DE440:DJ440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(DM440:DR440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(DU440:DZ440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(EC440:EH440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(EK440:EP440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(ES440:EX440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E440:$BZ440)","v":0},{"$f":"SUM(FA440:FF440)","v":0}]
[null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"ACCOUNTS!C441","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(E441:J441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(M441:R441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(U441:Z441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(AC441:AH441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(AK441:AP441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(AS441:AX441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(BA441:BF441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(BI441:BN441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(BQ441:BV441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(BY441:CD441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(CG441:CL441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(CO441:CT441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(CW441:DB441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(DE441:DJ441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(DM441:DR441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(DU441:DZ441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(EC441:EH441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(EK441:EP441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(ES441:EX441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E441:$BZ441)","v":0},{"$f":"SUM(FA441:FF441)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B443","v":"Transmission Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A444","v":"S101"},{"$f":"ACCOUNTS!B444","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C444","v":3128925},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E444:$BZ444)","v":362405.93858797522},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E444:$BZ444)","v":1242394.9591078274},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(E444:J444)","v":1604800.8976958026},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E444:$BZ444)","v":62826.469612260407},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E444:$BZ444)","v":300765.19078430504},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(M444:R444)","v":363591.66039656545},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E444:$BZ444)","v":63792.572190717292},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E444:$BZ444)","v":339331.92073805688},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(U444:Z444)","v":403124.49292877415},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E444:$BZ444)","v":40273.858619543898},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E444:$BZ444)","v":229893.87027646694},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(AC444:AH444)","v":270167.72889601084},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E444:$BZ444)","v":23526.308772948061},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E444:$BZ444)","v":145750.24537463629},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(AK444:AP444)","v":169276.55414758436},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E444:$BZ444)","v":0.56698240308514603},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E444:$BZ444)","v":512.12066348257918},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(AS444:AX444)","v":512.68764588566432},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E444:$BZ444)","v":16419.852584544817},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(BA444:BF444)","v":16419.852584544817},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E444:$BZ444)","v":13723.797254542562},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E444:$BZ444)","v":85436.57194466432},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(BI444:BN444)","v":99160.369199206878},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E444:$BZ444)","v":9856.9890776352622},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E444:$BZ444)","v":63190.462652567119},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(BQ444:BV444)","v":73047.451730202389},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E444:$BZ444)","v":690.78925118752977},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E444:$BZ444)","v":5089.0353684876354},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(BY444:CD444)","v":5779.8246196751652},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E444:$BZ444)","v":14509.690429986787},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E444:$BZ444)","v":88145.787078123481},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(CG444:CL444)","v":102655.47750811027},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E444:$BZ444)","v":1550.8386180386456},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E444:$BZ444)","v":9684.3610660747254},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(CO444:CT444)","v":11235.199684113371},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E444:$BZ444)","v":1108.7279663141603},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E444:$BZ444)","v":7004.4704571641551},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(CW444:DB444)","v":8113.1984234783158},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E444:$BZ444)","v":229.20263644717028},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E444:$BZ444)","v":810.40190359870553},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(DE444:DJ444)","v":1039.6045400458759},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(DM444:DR444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(DU444:DZ444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(EC444:EH444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(EK444:EP444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(ES444:EX444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E444:$BZ444)","v":0},{"$f":"SUM(FA444:FF444)","v":0}]
[{"$f":"ACCOUNTS!A445","v":"~"},{"$f":"ACCOUNTS!B445","v":"~"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E445:$BZ445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E445:$BZ445)","v":0},0]
[{"$f":"ACCOUNTS!A446","v":"~"},{"$f":"ACCOUNTS!B446","v":"~"},{"$f":"ACCOUNTS!C446","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E446:$BZ446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E446:$BZ446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E446:$BZ446)","v":0},0]
[{"$f":"ACCOUNTS!A447","v":"~"},{"$f":"ACCOUNTS!B447","v":"~"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E447:$BZ447)","v":0},0]
[{"$f":"ACCOUNTS!A448","v":"~"},{"$f":"ACCOUNTS!B448","v":"~"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E448:$BZ448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E448:$BZ448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E448:$BZ448)","v":0},0]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E449:$BZ449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E449:$BZ449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E449:$BZ449)","v":0},0]
[{"$f":"ACCOUNTS!A450","v":"~"},{"$f":"ACCOUNTS!B450","v":"~"},{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E450:$BZ450)","v":0},0]
[{"$f":"ACCOUNTS!A451","v":"~"},{"$f":"ACCOUNTS!B451","v":"~"},{"$f":"ACCOUNTS!C451","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E451:$BZ451)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E451:$BZ451)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E451:$BZ451)","v":0},0]
[{"$f":"ACCOUNTS!A452","v":"~"},{"$f":"ACCOUNTS!B452","v":"~"},{"$f":"ACCOUNTS!C452","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E452:$BZ452)","v":0},0]
[{"$f":"ACCOUNTS!A453","v":"~"},{"$f":"ACCOUNTS!B453","v":"~"},{"$f":"ACCOUNTS!C453","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E453:$BZ453)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E453:$BZ453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E453:$BZ453)","v":0},0]
[{"$f":"ACCOUNTS!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E454:$BZ454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E454:$BZ454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E454:$BZ454)","v":0},0]
[null,{"$f":"ACCOUNTS!B455","v":"Sub-total"},{"$f":"ACCOUNTS!C455","v":3128925},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E455:$BZ455)","v":362405.93858797522},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E455:$BZ455)","v":1242394.9591078274},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E455:$BZ455)","v":0},1604800.8976958026,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E455:$BZ455)","v":62826.469612260407},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E455:$BZ455)","v":300765.19078430504},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E455:$BZ455)","v":0},363591.66039656545,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E455:$BZ455)","v":63792.572190717292},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E455:$BZ455)","v":339331.92073805688},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E455:$BZ455)","v":0},403124.49292877415,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E455:$BZ455)","v":40273.858619543898},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E455:$BZ455)","v":229893.87027646694},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E455:$BZ455)","v":0},270167.72889601084,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E455:$BZ455)","v":23526.308772948061},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E455:$BZ455)","v":145750.24537463629},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E455:$BZ455)","v":0},169276.55414758436,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E455:$BZ455)","v":0.56698240308514603},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E455:$BZ455)","v":512.12066348257918},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E455:$BZ455)","v":0},512.68764588566432,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E455:$BZ455)","v":16419.852584544817},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E455:$BZ455)","v":0},16419.852584544817,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E455:$BZ455)","v":13723.797254542562},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E455:$BZ455)","v":85436.57194466432},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E455:$BZ455)","v":0},99160.369199206878,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E455:$BZ455)","v":9856.9890776352622},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E455:$BZ455)","v":63190.462652567119},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E455:$BZ455)","v":0},73047.451730202389,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E455:$BZ455)","v":690.78925118752977},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E455:$BZ455)","v":5089.0353684876354},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E455:$BZ455)","v":0},5779.8246196751652,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E455:$BZ455)","v":14509.690429986787},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E455:$BZ455)","v":88145.787078123481},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E455:$BZ455)","v":0},102655.47750811027,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E455:$BZ455)","v":1550.8386180386456},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E455:$BZ455)","v":9684.3610660747254},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E455:$BZ455)","v":0},11235.199684113371,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E455:$BZ455)","v":1108.7279663141603},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E455:$BZ455)","v":7004.4704571641551},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E455:$BZ455)","v":0},8113.1984234783158,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E455:$BZ455)","v":229.20263644717028},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E455:$BZ455)","v":810.40190359870553},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E455:$BZ455)","v":0},1039.6045400458759,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E455:$BZ455)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B457","v":"Distribution Labor Expense - Operating"},null,0]
[{"$f":"ACCOUNTS!A458","v":"S102"},{"$f":"ACCOUNTS!B458","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C458","v":22323872},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E458:$BZ458)","v":9148623.3288593367},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E458:$BZ458)","v":1422546.9457577255},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E458:$BZ458)","v":3398603.3665833049},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(E458:J458)","v":13969773.641200367},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E458:$BZ458)","v":1681547.5035022153},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E458:$BZ458)","v":344377.28550323221},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E458:$BZ458)","v":671987.51543377282},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(M458:R458)","v":2697912.3044392201},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E458:$BZ458)","v":1502765.7389430318},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E458:$BZ458)","v":388536.33774453407},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E458:$BZ458)","v":308252.0844977058},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(U458:Z458)","v":2199554.1611852716},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E458:$BZ458)","v":739764.62626423931},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E458:$BZ458)","v":263229.35441162513},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E458:$BZ458)","v":64126.893380069589},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(AC458:AH458)","v":1067120.8740559341},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E458:$BZ458)","v":575669.88118278363},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E458:$BZ458)","v":166884.58439176041},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E458:$BZ458)","v":79674.139219905031},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(AK458:AP458)","v":822228.60479444906},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E458:$BZ458)","v":7518.020628469998},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E458:$BZ458)","v":586.38010429446319},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E458:$BZ458)","v":149.73894021277121},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(AS458:AX458)","v":8254.1396729772332},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E458:$BZ458)","v":157400.11256615308},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E458:$BZ458)","v":18800.793558201396},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E458:$BZ458)","v":25559.805186917893},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(BA458:BF458)","v":201760.71131127237},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E458:$BZ458)","v":232390.01291524514},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E458:$BZ458)","v":97825.199293443176},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E458:$BZ458)","v":22221.302414544196},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(BI458:BN458)","v":352436.51462323254},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E458:$BZ458)","v":87295.19939028837},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E458:$BZ458)","v":72353.319681833425},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E458:$BZ458)","v":3593.7345651065093},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(BQ458:BV458)","v":163242.25363722831},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E458:$BZ458)","v":13581.940905570273},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E458:$BZ458)","v":13469.212087490359},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E458:$BZ458)","v":299.47788042554242},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(BY458:CD458)","v":27350.630873486178},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E458:$BZ458)","v":82439.991510681561},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E458:$BZ458)","v":233296.53162281751},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E458:$BZ458)","v":1572.2588722340977},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(CG458:CL458)","v":317308.78200573317},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E458:$BZ458)","v":85072.185449790064},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E458:$BZ458)","v":11088.63019377719},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E458:$BZ458)","v":355026.80803269474},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(CO458:CT458)","v":451187.62367626198},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E458:$BZ458)","v":20874.965080756916},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E458:$BZ458)","v":18538.817539431253},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E458:$BZ458)","v":555.62812866041327},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(CW458:DB458)","v":39969.410748848582},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E458:$BZ458)","v":3469.0128803872499},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E458:$BZ458)","v":927.91325685065885},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E458:$BZ458)","v":1375.4216384787205},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(DE458:DJ458)","v":5772.3477757166293},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(DM458:DR458)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(DU458:DZ458)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(EC458:EH458)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(EK458:EP458)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(ES458:EX458)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E458:$BZ458)","v":0},{"$f":"SUM(FA458:FF458)","v":0}]
[{"$f":"ACCOUNTS!A459","v":"~"},{"$f":"ACCOUNTS!B459","v":"~"},{"$f":"ACCOUNTS!C459","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E459:$BZ459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E459:$BZ459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E459:$BZ459)","v":0},0]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E460:$BZ460)","v":0},0]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":"~"},{"$f":"ACCOUNTS!C461","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E461:$BZ461)","v":0},0]
[{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":"~"},{"$f":"ACCOUNTS!C462","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E462:$BZ462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E462:$BZ462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E462:$BZ462)","v":0},0]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":"~"},{"$f":"ACCOUNTS!C463","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E463:$BZ463)","v":0},0]
[{"$f":"ACCOUNTS!A464","v":"~"},{"$f":"ACCOUNTS!B464","v":"~"},{"$f":"ACCOUNTS!C464","v":0},{"$f":"(ROUND((SUM(E464:FG464)/2-C464),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E464:$BZ464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E464:$BZ464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E464:$BZ464)","v":0},0]
[{"$f":"ACCOUNTS!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E465:$BZ465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E465:$BZ465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E465:$BZ465)","v":0},0]
[{"$f":"ACCOUNTS!A466","v":"~"},{"$f":"ACCOUNTS!B466","v":"~"},{"$f":"ACCOUNTS!C466","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E466:$BZ466)","v":0},0]
[{"$f":"ACCOUNTS!A467","v":"~"},{"$f":"ACCOUNTS!B467","v":"~"},{"$f":"ACCOUNTS!C467","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E467:$BZ467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E467:$BZ467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E467:$BZ467)","v":0},0]
[null,{"$f":"ACCOUNTS!B468","v":"Sub-total"},{"$f":"ACCOUNTS!C468","v":22323872},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E468:$BZ468)","v":9148623.3288593367},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E468:$BZ468)","v":1422546.9457577255},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E468:$BZ468)","v":3398603.3665833049},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E468:$BZ468)","v":0},13969773.641200367,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E468:$BZ468)","v":1681547.5035022153},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E468:$BZ468)","v":344377.28550323221},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E468:$BZ468)","v":671987.51543377282},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E468:$BZ468)","v":0},2697912.3044392201,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E468:$BZ468)","v":1502765.7389430318},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E468:$BZ468)","v":388536.33774453407},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E468:$BZ468)","v":308252.0844977058},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E468:$BZ468)","v":0},2199554.1611852716,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E468:$BZ468)","v":739764.62626423931},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E468:$BZ468)","v":263229.35441162513},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E468:$BZ468)","v":64126.893380069589},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E468:$BZ468)","v":0},1067120.8740559341,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E468:$BZ468)","v":575669.88118278363},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E468:$BZ468)","v":166884.58439176041},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E468:$BZ468)","v":79674.139219905031},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E468:$BZ468)","v":0},822228.60479444906,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E468:$BZ468)","v":7518.020628469998},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E468:$BZ468)","v":586.38010429446319},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E468:$BZ468)","v":149.73894021277121},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E468:$BZ468)","v":0},8254.1396729772332,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E468:$BZ468)","v":157400.11256615308},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E468:$BZ468)","v":18800.793558201396},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E468:$BZ468)","v":25559.805186917893},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E468:$BZ468)","v":0},201760.71131127237,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E468:$BZ468)","v":232390.01291524514},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E468:$BZ468)","v":97825.199293443176},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E468:$BZ468)","v":22221.302414544196},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E468:$BZ468)","v":0},352436.51462323254,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E468:$BZ468)","v":87295.19939028837},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E468:$BZ468)","v":72353.319681833425},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E468:$BZ468)","v":3593.7345651065093},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E468:$BZ468)","v":0},163242.25363722831,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E468:$BZ468)","v":13581.940905570273},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E468:$BZ468)","v":13469.212087490359},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E468:$BZ468)","v":299.47788042554242},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E468:$BZ468)","v":0},27350.630873486178,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E468:$BZ468)","v":82439.991510681561},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E468:$BZ468)","v":233296.53162281751},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E468:$BZ468)","v":1572.2588722340977},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E468:$BZ468)","v":0},317308.78200573317,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E468:$BZ468)","v":85072.185449790064},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E468:$BZ468)","v":11088.63019377719},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E468:$BZ468)","v":355026.80803269474},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E468:$BZ468)","v":0},451187.62367626198,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E468:$BZ468)","v":20874.965080756916},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E468:$BZ468)","v":18538.817539431253},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E468:$BZ468)","v":555.62812866041327},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E468:$BZ468)","v":0},39969.410748848582,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E468:$BZ468)","v":3469.0128803872499},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E468:$BZ468)","v":927.91325685065885},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E468:$BZ468)","v":1375.4216384787205},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E468:$BZ468)","v":0},5772.3477757166293,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E468:$BZ468)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B470","v":"Customer Accounts Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A471","v":"S103"},{"$f":"ACCOUNTS!B471","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C471","v":13248616},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E471:$BZ471)","v":10988175.835789936},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(E471:J471)","v":10988175.835789936},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E471:$BZ471)","v":1516356.6974499528},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(M471:R471)","v":1516356.6974499528},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E471:$BZ471)","v":295224.6791155698},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(U471:Z471)","v":295224.6791155698},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E471:$BZ471)","v":95071.615272415642},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(AC471:AH471)","v":95071.615272415642},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E471:$BZ471)","v":55869.717030931293},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(AK471:AP471)","v":55869.717030931293},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E471:$BZ471)","v":92.379907852226239},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(AS471:AX471)","v":92.379907852226239},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E471:$BZ471)","v":15011.800478730585},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(BA471:BF471)","v":15011.800478730585},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E471:$BZ471)","v":157299.87070125723},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(BI471:BN471)","v":157299.87070125723},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E471:$BZ471)","v":64907.205506244027},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(BQ471:BV471)","v":64907.205506244027},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E471:$BZ471)","v":3407.758551015389},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(BY471:CD471)","v":3407.758551015389},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E471:$BZ471)","v":23853.599787789874},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(CG471:CL471)","v":23853.599787789874},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E471:$BZ471)","v":25787.731482524436},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(CO471:CT471)","v":25787.731482524436},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E471:$BZ471)","v":6815.2741439200108},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(CW471:DB471)","v":6815.2741439200108},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E471:$BZ471)","v":741.83478186119453},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(DE471:DJ471)","v":741.83478186119453},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(DM471:DR471)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(DU471:DZ471)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(EC471:EH471)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(EK471:EP471)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(ES471:EX471)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E471:$BZ471)","v":0},{"$f":"SUM(FA471:FF471)","v":0}]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E472:$BZ472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E472:$BZ472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E472:$BZ472)","v":0},0]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E473:$BZ473)","v":0},0]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E474:$BZ474)","v":0},0]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E475:$BZ475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E475:$BZ475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E475:$BZ475)","v":0},0]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E476:$BZ476)","v":0},0]
[{"$f":"ACCOUNTS!A477","v":"~"},{"$f":"ACCOUNTS!B477","v":"~"},{"$f":"ACCOUNTS!C477","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E477:$BZ477)","v":0},0]
[null,{"$f":"ACCOUNTS!B478","v":"Sub-total"},{"$f":"ACCOUNTS!C478","v":13248616},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E478:$BZ478)","v":10988175.835789936},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E478:$BZ478)","v":0},10988175.835789936,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E478:$BZ478)","v":1516356.6974499528},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E478:$BZ478)","v":0},1516356.6974499528,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E478:$BZ478)","v":295224.6791155698},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E478:$BZ478)","v":0},295224.6791155698,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E478:$BZ478)","v":95071.615272415642},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E478:$BZ478)","v":0},95071.615272415642,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E478:$BZ478)","v":55869.717030931293},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E478:$BZ478)","v":0},55869.717030931293,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E478:$BZ478)","v":92.379907852226239},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E478:$BZ478)","v":0},92.379907852226239,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E478:$BZ478)","v":15011.800478730585},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E478:$BZ478)","v":0},15011.800478730585,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E478:$BZ478)","v":157299.87070125723},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E478:$BZ478)","v":0},157299.87070125723,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E478:$BZ478)","v":64907.205506244027},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E478:$BZ478)","v":0},64907.205506244027,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E478:$BZ478)","v":3407.758551015389},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E478:$BZ478)","v":0},3407.758551015389,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E478:$BZ478)","v":23853.599787789874},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E478:$BZ478)","v":0},23853.599787789874,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E478:$BZ478)","v":25787.731482524436},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E478:$BZ478)","v":0},25787.731482524436,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E478:$BZ478)","v":6815.2741439200108},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E478:$BZ478)","v":0},6815.2741439200108,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E478:$BZ478)","v":741.83478186119453},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E478:$BZ478)","v":0},741.83478186119453,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E478:$BZ478)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E478:$BZ478)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E478:$BZ478)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E478:$BZ478)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E478:$BZ478)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E478:$BZ478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E478:$BZ478)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B480","v":"Customer Service & Information Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A481","v":"S104"},{"$f":"ACCOUNTS!B481","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C481","v":1177753},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E481:$BZ481)","v":1040483.4392599015},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(E481:J481)","v":1040483.4392599015},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E481:$BZ481)","v":122978.24682778475},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(M481:R481)","v":122978.24682778475},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E481:$BZ481)","v":8851.943957607984},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(U481:Z481)","v":8851.943957607984},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E481:$BZ481)","v":919.4839393419594},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(AC481:AH481)","v":919.4839393419594},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E481:$BZ481)","v":531.8155326122735},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(AK481:AP481)","v":531.8155326122735},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E481:$BZ481)","v":1.092023680928693},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(AS481:AX481)","v":1.092023680928693},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E481:$BZ481)","v":192.19616784344998},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(BA481:BF481)","v":192.19616784344998},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E481:$BZ481)","v":105.92629705008322},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(BI481:BN481)","v":105.92629705008322},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E481:$BZ481)","v":25.116544661359935},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(BQ481:BV481)","v":25.116544661359935},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E481:$BZ481)","v":3.2760710427860786},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(BY481:CD481)","v":3.2760710427860786},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E481:$BZ481)","v":15.288331533001701},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(CG481:CL481)","v":15.288331533001701},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E481:$BZ481)","v":3632.0707627688325},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(CO481:CT481)","v":3632.0707627688325},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E481:$BZ481)","v":4.3680947237147718},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(CW481:DB481)","v":4.3680947237147718},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E481:$BZ481)","v":8.7361894474295436},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(DE481:DJ481)","v":8.7361894474295436},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(DM481:DR481)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(DU481:DZ481)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(EC481:EH481)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(EK481:EP481)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(ES481:EX481)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E481:$BZ481)","v":0},{"$f":"SUM(FA481:FF481)","v":0}]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E482:$BZ482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E482:$BZ482)","v":0},0]
[{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E483:$BZ483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E483:$BZ483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E483:$BZ483)","v":0},0]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E484:$BZ484)","v":0},0]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E485:$BZ485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E485:$BZ485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E485:$BZ485)","v":0},0]
[null,{"$f":"ACCOUNTS!B486","v":"Sub-total"},{"$f":"ACCOUNTS!C486","v":1177753},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E486:$BZ486)","v":1040483.4392599015},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E486:$BZ486)","v":0},1040483.4392599015,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E486:$BZ486)","v":122978.24682778475},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E486:$BZ486)","v":0},122978.24682778475,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E486:$BZ486)","v":8851.943957607984},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E486:$BZ486)","v":0},8851.943957607984,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E486:$BZ486)","v":919.4839393419594},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E486:$BZ486)","v":0},919.4839393419594,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E486:$BZ486)","v":531.8155326122735},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E486:$BZ486)","v":0},531.8155326122735,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E486:$BZ486)","v":1.092023680928693},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E486:$BZ486)","v":0},1.092023680928693,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E486:$BZ486)","v":192.19616784344998},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E486:$BZ486)","v":0},192.19616784344998,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E486:$BZ486)","v":105.92629705008322},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E486:$BZ486)","v":0},105.92629705008322,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E486:$BZ486)","v":25.116544661359935},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E486:$BZ486)","v":0},25.116544661359935,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E486:$BZ486)","v":3.2760710427860786},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E486:$BZ486)","v":0},3.2760710427860786,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E486:$BZ486)","v":15.288331533001701},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E486:$BZ486)","v":0},15.288331533001701,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E486:$BZ486)","v":3632.0707627688325},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E486:$BZ486)","v":0},3632.0707627688325,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E486:$BZ486)","v":4.3680947237147718},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E486:$BZ486)","v":0},4.3680947237147718,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E486:$BZ486)","v":8.7361894474295436},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E486:$BZ486)","v":0},8.7361894474295436,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E486:$BZ486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E486:$BZ486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E486:$BZ486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E486:$BZ486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E486:$BZ486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E486:$BZ486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E486:$BZ486)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B488","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"ACCOUNTS!C488","v":63060955},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E488:$BZ488)","v":12271784.323483445},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E488:$BZ488)","v":12248729.541208118},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E488:$BZ488)","v":15427262.641633142},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E488:$BZ488)","v":0},39947776.506324708,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E488:$BZ488)","v":2222976.7639813898},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E488:$BZ488)","v":2965233.761067667},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E488:$BZ488)","v":2311322.4597115102},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E488:$BZ488)","v":0},7499532.9847605675,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E488:$BZ488)","v":2052520.7291318197},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E488:$BZ488)","v":3345461.8367124237},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E488:$BZ488)","v":612328.70757088368},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E488:$BZ488)","v":0},6010311.2734151268,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E488:$BZ488)","v":1086838.807315584},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E488:$BZ488)","v":2266515.8286058656},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E488:$BZ488)","v":160117.99259182718},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E488:$BZ488)","v":0},3513472.6285132766,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E488:$BZ488)","v":778416.14465031144},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E488:$BZ488)","v":1436946.6996555137},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E488:$BZ488)","v":136075.6717834486},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E488:$BZ488)","v":0},2351438.5160892741,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E488:$BZ488)","v":7522.9067993005665},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E488:$BZ488)","v":5048.9801600343999},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E488:$BZ488)","v":243.21087174592617},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E488:$BZ488)","v":0},12815.097831080893,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E488:$BZ488)","v":157400.11256615308},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E488:$BZ488)","v":161882.76678056063},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E488:$BZ488)","v":40763.801833491925},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E488:$BZ488)","v":0},360046.68118020566,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E488:$BZ488)","v":350659.67607395735},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E488:$BZ488)","v":842316.24976139143},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E488:$BZ488)","v":179627.0994128515},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E488:$BZ488)","v":0},1372603.0252482002,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E488:$BZ488)","v":172241.27927974131},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E488:$BZ488)","v":622992.61675282731},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E488:$BZ488)","v":68526.056616011891},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E488:$BZ488)","v":0},863759.95264858054,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E488:$BZ488)","v":14272.730156757802},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E488:$BZ488)","v":18558.247455977995},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E488:$BZ488)","v":3710.5125024837175},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E488:$BZ488)","v":0},36541.490115219516,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E488:$BZ488)","v":96949.68194066835},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E488:$BZ488)","v":321442.31870094099},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E488:$BZ488)","v":25441.146991556969},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E488:$BZ488)","v":0},443833.14763316629,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E488:$BZ488)","v":98437.084214105635},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E488:$BZ488)","v":95477.785552943562},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E488:$BZ488)","v":384446.61027798802},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E488:$BZ488)","v":0},578361.48004503723,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E488:$BZ488)","v":21983.693047071076},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E488:$BZ488)","v":25543.287996595409},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E488:$BZ488)","v":7375.2703673041387},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E488:$BZ488)","v":0},54902.251410970624,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E488:$BZ488)","v":5444.2474386450212},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E488:$BZ488)","v":7989.7247361571499},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E488:$BZ488)","v":2125.9926097873445},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E488:$BZ488)","v":0},15559.964784589516,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E488:$BZ488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E488:$BZ488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E488:$BZ488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E488:$BZ488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E488:$BZ488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E488:$BZ488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E488:$BZ488)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B490","v":"76 Gathering Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A491","v":"~"},{"$f":"ACCOUNTS!B491","v":"~"},{"$f":"ACCOUNTS!C491","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E491:$BZ491)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E491:$BZ491)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E491:$BZ491)","v":0},0]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E492:$BZ492)","v":0},0]
[{"$f":"ACCOUNTS!A493","v":"~"},{"$f":"ACCOUNTS!B493","v":"~"},{"$f":"ACCOUNTS!C493","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E493:$BZ493)","v":0},0]
[{"$f":"ACCOUNTS!A494","v":"~"},{"$f":"ACCOUNTS!B494","v":"~"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E494:$BZ494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E494:$BZ494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E494:$BZ494)","v":0},0]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E495:$BZ495)","v":0},0]
[null,{"$f":"ACCOUNTS!B496","v":"Sub-total"},{"$f":"ACCOUNTS!C496","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E496:$BZ496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E496:$BZ496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E496:$BZ496)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B498","v":"77 Purchased Gas Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E499:$BZ499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E499:$BZ499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E499:$BZ499)","v":0},0]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E500:$BZ500)","v":0},0]
[null,{"$f":"ACCOUNTS!B501","v":"Sub-total"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E501:$BZ501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E501:$BZ501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E501:$BZ501)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B503","v":"79 Transmission Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A504","v":"~"},{"$f":"ACCOUNTS!B504","v":"~"},{"$f":"ACCOUNTS!C504","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E504:$BZ504)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E504:$BZ504)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E504:$BZ504)","v":0},0]
[{"$f":"ACCOUNTS!A505","v":"~"},{"$f":"ACCOUNTS!B505","v":"~"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E505:$BZ505)","v":0},0]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E506:$BZ506)","v":0},0]
[{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E507:$BZ507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E507:$BZ507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E507:$BZ507)","v":0},0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E508:$BZ508)","v":0},0]
[null,{"$f":"ACCOUNTS!B509","v":"Sub-total"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E509:$BZ509)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B511","v":"80 Distribution Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A512","v":"~"},{"$f":"ACCOUNTS!B512","v":"~"},{"$f":"ACCOUNTS!C512","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E512:$BZ512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E512:$BZ512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E512:$BZ512)","v":0},0]
[{"$f":"ACCOUNTS!A513","v":"~"},{"$f":"ACCOUNTS!B513","v":"~"},{"$f":"ACCOUNTS!C513","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E513:$BZ513)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E513:$BZ513)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E513:$BZ513)","v":0},0]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E514:$BZ514)","v":0},0]
[{"$f":"ACCOUNTS!A515","v":"~"},{"$f":"ACCOUNTS!B515","v":"~"},{"$f":"ACCOUNTS!C515","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E515:$BZ515)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E515:$BZ515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E515:$BZ515)","v":0},0]
[{"$f":"ACCOUNTS!A516","v":"~"},{"$f":"ACCOUNTS!B516","v":"~"},{"$f":"ACCOUNTS!C516","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E516:$BZ516)","v":0},0]
[{"$f":"ACCOUNTS!A517","v":"~"},{"$f":"ACCOUNTS!B517","v":"~"},{"$f":"ACCOUNTS!C517","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E517:$BZ517)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E517:$BZ517)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E517:$BZ517)","v":0},0]
[{"$f":"ACCOUNTS!A518","v":"~"},{"$f":"ACCOUNTS!B518","v":"~"},{"$f":"ACCOUNTS!C518","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E518:$BZ518)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E518:$BZ518)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E518:$BZ518)","v":0},0]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E519:$BZ519)","v":0},0]
[null,{"$f":"ACCOUNTS!B520","v":"Sub-total"},{"$f":"ACCOUNTS!C520","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E520:$BZ520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E520:$BZ520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E520:$BZ520)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B522","v":"General Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A523","v":"S105"},{"$f":"ACCOUNTS!B523","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C523","v":22842123},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E523:$BZ523)","v":5930309.717868343},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E523:$BZ523)","v":5554619.957502244},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E523:$BZ523)","v":1683292.8632402618},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E523:$BZ523)","v":0},13168222.53861085,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E523:$BZ523)","v":1075398.6670143905},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E523:$BZ523)","v":1344690.2041941371},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E523:$BZ523)","v":332828.42006167915},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E523:$BZ523)","v":0},2752917.2912702067,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E523:$BZ523)","v":990579.62259993679},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E523:$BZ523)","v":1517118.0833691659},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E523:$BZ523)","v":152674.04811511238},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E523:$BZ523)","v":0},2660371.754084215,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E523:$BZ523)","v":521877.58315899299},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E523:$BZ523)","v":1027831.8264121891},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E523:$BZ523)","v":31761.382640234151},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E523:$BZ523)","v":0},1581470.7922114162,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E523:$BZ523)","v":375948.15263516933},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E523:$BZ523)","v":651634.34206958965},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E523:$BZ523)","v":39461.771636066507},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E523:$BZ523)","v":0},1067044.2663408255,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E523:$BZ523)","v":3725.7862167973817},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E523:$BZ523)","v":2289.6387635638653},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E523:$BZ523)","v":74.16413809497115},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E523:$BZ523)","v":0},6089.5891184562188,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E523:$BZ523)","v":77958.636998050264},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E523:$BZ523)","v":73411.470480251417},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E523:$BZ523)","v":12659.505395654329},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E523:$BZ523)","v":0},164029.61287395601,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E523:$BZ523)","v":168081.97094876619},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E523:$BZ523)","v":381978.11746209842},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E523:$BZ523)","v":11005.979730994595},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E523:$BZ523)","v":0},561066.06814185914,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E523:$BZ523)","v":81289.954532101227},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E523:$BZ523)","v":282518.05305601406},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E523:$BZ523)","v":1779.9393142793076},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E523:$BZ523)","v":0},365587.94690239459,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E523:$BZ523)","v":7027.2091087467616},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E523:$BZ523)","v":8882.8418525233501},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E523:$BZ523)","v":148.3282761899423},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E523:$BZ523)","v":0},16058.379237460054,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E523:$BZ523)","v":47137.542642814893},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E523:$BZ523)","v":153857.26957795842},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E523:$BZ523)","v":778.72344999719701},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E523:$BZ523)","v":0},201773.53567077051,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E523:$BZ523)","v":48122.48166718088},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E523:$BZ523)","v":43297.781320607959},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E523:$BZ523)","v":175841.08169150702},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E523:$BZ523)","v":0},267261.34467929584,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E523:$BZ523)","v":10821.003114577879},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E523:$BZ523)","v":12226.207685043382},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E523:$BZ523)","v":275.19682725727404},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E523:$BZ523)","v":0},23322.407626878536,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E523:$BZ523)","v":2603.0177339025913},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E523:$BZ523)","v":3623.2234800435122},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E523:$BZ523)","v":681.23201746987615},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E523:$BZ523)","v":0},6907.4732314159792,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E523:$BZ523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E523:$BZ523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E523:$BZ523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E523:$BZ523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E523:$BZ523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E523:$BZ523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E523:$BZ523)","v":0},0]
[{"$f":"ACCOUNTS!A524","v":"S106"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C524","v":115580},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E524:$BZ524)","v":115580},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E524:$BZ524)","v":0},115580,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E524:$BZ524)","v":0},0]
[null,{"$f":"ACCOUNTS!B525","v":"Sub-total"},{"$f":"ACCOUNTS!C525","v":22957703},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E525:$BZ525)","v":5930309.717868343},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E525:$BZ525)","v":5554619.957502244},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E525:$BZ525)","v":1683292.8632402618},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E525:$BZ525)","v":0},13168222.53861085,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E525:$BZ525)","v":1075398.6670143905},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E525:$BZ525)","v":1344690.2041941371},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E525:$BZ525)","v":332828.42006167915},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E525:$BZ525)","v":0},2752917.2912702067,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E525:$BZ525)","v":990579.62259993679},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E525:$BZ525)","v":1517118.0833691659},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E525:$BZ525)","v":152674.04811511238},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E525:$BZ525)","v":0},2660371.754084215,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E525:$BZ525)","v":521877.58315899299},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E525:$BZ525)","v":1027831.8264121891},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E525:$BZ525)","v":31761.382640234151},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E525:$BZ525)","v":0},1581470.7922114162,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E525:$BZ525)","v":375948.15263516933},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E525:$BZ525)","v":651634.34206958965},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E525:$BZ525)","v":39461.771636066507},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E525:$BZ525)","v":0},1067044.2663408255,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E525:$BZ525)","v":3725.7862167973817},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E525:$BZ525)","v":2289.6387635638653},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E525:$BZ525)","v":74.16413809497115},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E525:$BZ525)","v":0},6089.5891184562188,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E525:$BZ525)","v":77958.636998050264},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E525:$BZ525)","v":73411.470480251417},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E525:$BZ525)","v":12659.505395654329},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E525:$BZ525)","v":0},164029.61287395601,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E525:$BZ525)","v":168081.97094876619},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E525:$BZ525)","v":381978.11746209842},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E525:$BZ525)","v":11005.979730994595},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E525:$BZ525)","v":0},561066.06814185914,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E525:$BZ525)","v":81289.954532101227},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E525:$BZ525)","v":282518.05305601406},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E525:$BZ525)","v":1779.9393142793076},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E525:$BZ525)","v":0},365587.94690239459,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E525:$BZ525)","v":7027.2091087467616},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E525:$BZ525)","v":8882.8418525233501},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E525:$BZ525)","v":148.3282761899423},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E525:$BZ525)","v":0},16058.379237460054,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E525:$BZ525)","v":47137.542642814893},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E525:$BZ525)","v":153857.26957795842},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E525:$BZ525)","v":778.72344999719701},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E525:$BZ525)","v":0},201773.53567077051,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E525:$BZ525)","v":48122.48166718088},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E525:$BZ525)","v":43297.781320607959},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E525:$BZ525)","v":291421.08169150702},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E525:$BZ525)","v":0},382841.34467929584,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E525:$BZ525)","v":10821.003114577879},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E525:$BZ525)","v":12226.207685043382},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E525:$BZ525)","v":275.19682725727404},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E525:$BZ525)","v":0},23322.407626878536,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E525:$BZ525)","v":2603.0177339025913},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E525:$BZ525)","v":3623.2234800435122},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E525:$BZ525)","v":681.23201746987615},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E525:$BZ525)","v":0},6907.4732314159792,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E525:$BZ525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E525:$BZ525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E525:$BZ525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E525:$BZ525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E525:$BZ525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E525:$BZ525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E525:$BZ525)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B527","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C527","v":22957703},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E527:$BZ527)","v":5930309.717868343},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E527:$BZ527)","v":5554619.957502244},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E527:$BZ527)","v":1683292.8632402618},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(E527:J527)","v":13168222.53861085},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E527:$BZ527)","v":1075398.6670143905},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E527:$BZ527)","v":1344690.2041941371},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E527:$BZ527)","v":332828.42006167915},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(M527:R527)","v":2752917.2912702067},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E527:$BZ527)","v":990579.62259993679},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E527:$BZ527)","v":1517118.0833691659},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E527:$BZ527)","v":152674.04811511238},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(U527:Z527)","v":2660371.754084215},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E527:$BZ527)","v":521877.58315899299},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E527:$BZ527)","v":1027831.8264121891},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E527:$BZ527)","v":31761.382640234151},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(AC527:AH527)","v":1581470.7922114162},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E527:$BZ527)","v":375948.15263516933},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E527:$BZ527)","v":651634.34206958965},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E527:$BZ527)","v":39461.771636066507},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(AK527:AP527)","v":1067044.2663408255},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E527:$BZ527)","v":3725.7862167973817},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E527:$BZ527)","v":2289.6387635638653},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E527:$BZ527)","v":74.16413809497115},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(AS527:AX527)","v":6089.5891184562188},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E527:$BZ527)","v":77958.636998050264},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E527:$BZ527)","v":73411.470480251417},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E527:$BZ527)","v":12659.505395654329},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(BA527:BF527)","v":164029.61287395601},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E527:$BZ527)","v":168081.97094876619},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E527:$BZ527)","v":381978.11746209842},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E527:$BZ527)","v":11005.979730994595},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(BI527:BN527)","v":561066.06814185914},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E527:$BZ527)","v":81289.954532101227},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E527:$BZ527)","v":282518.05305601406},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E527:$BZ527)","v":1779.9393142793076},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(BQ527:BV527)","v":365587.94690239459},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E527:$BZ527)","v":7027.2091087467616},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E527:$BZ527)","v":8882.8418525233501},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E527:$BZ527)","v":148.3282761899423},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(BY527:CD527)","v":16058.379237460054},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E527:$BZ527)","v":47137.542642814893},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E527:$BZ527)","v":153857.26957795842},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E527:$BZ527)","v":778.72344999719701},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(CG527:CL527)","v":201773.53567077051},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E527:$BZ527)","v":48122.48166718088},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E527:$BZ527)","v":43297.781320607959},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E527:$BZ527)","v":291421.08169150702},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(CO527:CT527)","v":382841.34467929584},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E527:$BZ527)","v":10821.003114577879},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E527:$BZ527)","v":12226.207685043382},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E527:$BZ527)","v":275.19682725727404},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(CW527:DB527)","v":23322.407626878536},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E527:$BZ527)","v":2603.0177339025913},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E527:$BZ527)","v":3623.2234800435122},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E527:$BZ527)","v":681.23201746987615},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(DE527:DJ527)","v":6907.4732314159792},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(DM527:DR527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(DU527:DZ527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(EC527:EH527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(EK527:EP527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(ES527:EX527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E527:$BZ527)","v":0},{"$f":"SUM(FA527:FF527)","v":0}]
[null,null,null,{"$f":"(ROUND((SUM(E528:FG528)/2-C528),1))","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B530","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"ACCOUNTS!C530","v":86018658},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E530:$BZ530)","v":18202094.041351788},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E530:$BZ530)","v":17803349.498710364},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E530:$BZ530)","v":17110555.504873402},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(E530:J530)","v":53115999.044935554},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E530:$BZ530)","v":3298375.43099578},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E530:$BZ530)","v":4309923.9652618039},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E530:$BZ530)","v":2644150.8797731893},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(M530:R530)","v":10252450.276030773},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E530:$BZ530)","v":3043100.3517317567},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E530:$BZ530)","v":4862579.9200815903},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E530:$BZ530)","v":765002.75568599603},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(U530:Z530)","v":8670683.0274993423},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E530:$BZ530)","v":1608716.3904745772},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E530:$BZ530)","v":3294347.6550180544},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E530:$BZ530)","v":191879.37523206134},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(AC530:AH530)","v":5094943.4207246928},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E530:$BZ530)","v":1154364.2972854809},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E530:$BZ530)","v":2088581.0417251035},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E530:$BZ530)","v":175537.4434195151},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(AK530:AP530)","v":3418482.7824300993},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E530:$BZ530)","v":11248.69301609795},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E530:$BZ530)","v":7338.6189235982665},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E530:$BZ530)","v":317.37500984089729},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(AS530:AX530)","v":18904.686949537114},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E530:$BZ530)","v":235358.74956420338},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E530:$BZ530)","v":235294.23726081205},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E530:$BZ530)","v":53423.307229146259},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(BA530:BF530)","v":524076.29405416164},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E530:$BZ530)","v":518741.64702272351},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E530:$BZ530)","v":1224294.36722349},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E530:$BZ530)","v":190633.07914384609},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(BI530:BN530)","v":1933669.0933900597},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E530:$BZ530)","v":253531.23381184254},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E530:$BZ530)","v":905510.66980884131},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E530:$BZ530)","v":70305.995930291203},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(BQ530:BV530)","v":1229347.8995509751},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E530:$BZ530)","v":21299.939265504563},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E530:$BZ530)","v":27441.089308501345},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E530:$BZ530)","v":3858.8407786736593},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(BY530:CD530)","v":52599.869352679561},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E530:$BZ530)","v":144087.22458348327},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E530:$BZ530)","v":475299.58827889938},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E530:$BZ530)","v":26219.870441554165},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(CG530:CL530)","v":645606.68330393673},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E530:$BZ530)","v":146559.56588128651},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E530:$BZ530)","v":138775.56687355152},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E530:$BZ530)","v":675867.69196949503},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(CO530:CT530)","v":961202.82472433313},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E530:$BZ530)","v":32804.696161648957},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E530:$BZ530)","v":37769.495681638793},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E530:$BZ530)","v":7650.4671945614127},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(CW530:DB530)","v":78224.659037849167},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E530:$BZ530)","v":8047.2651725476126},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E530:$BZ530)","v":11612.948216200663},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E530:$BZ530)","v":2807.2246272572206},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(DE530:DJ530)","v":22467.438016005493},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(DM530:DR530)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(DU530:DZ530)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(EC530:EH530)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(EK530:EP530)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(ES530:EX530)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E530:$BZ530)","v":0},{"$f":"SUM(FA530:FF530)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A533","v":"Depreciation Expense"},null,0]
[{"$f":"ACCOUNTS!A534","v":403.01},{"$f":"ACCOUNTS!B534","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C534","v":19613418},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E534:$BZ534)","v":2335792.2423351402},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E534:$BZ534)","v":8108555.9416841706},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(E534:J534)","v":10444348.18401931},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E534:$BZ534)","v":404931.50003390008},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E534:$BZ534)","v":1962959.8115378295},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(M534:R534)","v":2367891.3115717294},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E534:$BZ534)","v":411158.26032610703},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E534:$BZ534)","v":2214667.5998102399},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(U534:Z534)","v":2625825.8601363469},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E534:$BZ534)","v":259574.57236754618},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E534:$BZ534)","v":1500414.4166245207},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(AC534:AH534)","v":1759988.9889920668},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E534:$BZ534)","v":151632.64083569459},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E534:$BZ534)","v":951246.63012405415},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(AK534:AP534)","v":1102879.2709597487},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E534:$BZ534)","v":3.6543360846315949},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E534:$BZ534)","v":3342.3824028736317},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(AS534:AX534)","v":3346.0367389582634},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E534:$BZ534)","v":107165.03013791908},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(BA534:BF534)","v":107165.03013791908},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E534:$BZ534)","v":88453.128796506004},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E534:$BZ534)","v":557606.27327119547},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(BI534:BN534)","v":646059.40206770145},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E534:$BZ534)","v":63530.632831320276},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E534:$BZ534)","v":412415.87278106075},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(BQ534:BV534)","v":475946.50561238104},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(BY534:CD534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(CG534:CL534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E534:$BZ534)","v":9995.5227754885691},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E534:$BZ534)","v":63205.491046201023},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(CO534:CT534)","v":73201.013821689587},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(CW534:DB534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E534:$BZ534)","v":1477.2653622123223},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E534:$BZ534)","v":5289.1305799375295},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(DE534:DJ534)","v":6766.3959421498521},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(DM534:DR534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(DU534:DZ534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(EC534:EH534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(EK534:EP534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(ES534:EX534)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E534:$BZ534)","v":0},{"$f":"SUM(FA534:FF534)","v":0}]
[{"$f":"ACCOUNTS!A535","v":403.02},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Hydro"},{"$f":"ACCOUNTS!C535","v":6080376},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E535:$BZ535)","v":724121.36891595181},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E535:$BZ535)","v":2513741.8140210863},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E535:$BZ535)","v":0},3237863.1829370381,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E535:$BZ535)","v":125533.23313917672},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E535:$BZ535)","v":608539.20143032388},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E535:$BZ535)","v":0},734072.43456950062,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E535:$BZ535)","v":127463.59753759459},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E535:$BZ535)","v":686571.39320967859},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E535:$BZ535)","v":0},814034.9907472732,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E535:$BZ535)","v":80470.981653166775},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E535:$BZ535)","v":465145.02515052381},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E535:$BZ535)","v":0},545616.00680369057,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E535:$BZ535)","v":47007.791816499164},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E535:$BZ535)","v":294896.95166274311},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E535:$BZ535)","v":0},341904.74347924226,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E535:$BZ535)","v":1.1328845092134334},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E535:$BZ535)","v":1036.1754256833337},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E535:$BZ535)","v":0},1037.3083101925472,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E535:$BZ535)","v":33222.341831998885},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E535:$BZ535)","v":0},33222.341831998885,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E535:$BZ535)","v":27421.445943750547},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E535:$BZ535)","v":172864.09749935573},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E535:$BZ535)","v":0},200285.54344310629,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E535:$BZ535)","v":19695.197192675536},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E535:$BZ535)","v":127853.47127548166},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E535:$BZ535)","v":0},147548.66846815718,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E535:$BZ535)","v":3098.7223538260432},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E535:$BZ535)","v":19594.399651582175},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E535:$BZ535)","v":0},22693.122005408219,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E535:$BZ535)","v":457.96856284953043},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E535:$BZ535)","v":1639.6888415429803},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E535:$BZ535)","v":0},2097.6574043925107,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E535:$BZ535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E535:$BZ535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E535:$BZ535)","v":0},0]
[{"$f":"ACCOUNTS!A536","v":403.03},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Other"},{"$f":"ACCOUNTS!C536","v":67990832},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E536:$BZ536)","v":8097133.1939956518},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E536:$BZ536)","v":28108688.89826598},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E536:$BZ536)","v":0},36205822.092261635,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E536:$BZ536)","v":1403714.0079466463},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E536:$BZ536)","v":6804692.1127679124},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E536:$BZ536)","v":0},8208406.1207145583,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E536:$BZ536)","v":1425299.3641008728},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E536:$BZ536)","v":7677248.9483750993},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E536:$BZ536)","v":0},9102548.3124759719,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E536:$BZ536)","v":899827.41107713478},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E536:$BZ536)","v":5201256.8401436089},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E536:$BZ536)","v":0},6101084.2512207441,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E536:$BZ536)","v":525641.65046480182},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E536:$BZ536)","v":3297540.9905265211},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E536:$BZ536)","v":0},3823182.6409913227,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E536:$BZ536)","v":12.667927171170501},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E536:$BZ536)","v":11586.525124460071},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E536:$BZ536)","v":0},11599.193051631242,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E536:$BZ536)","v":371492.59554771089},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E536:$BZ536)","v":0},371492.59554771089,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E536:$BZ536)","v":306626.91326303256},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E536:$BZ536)","v":1932968.2591850101},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E536:$BZ536)","v":0},2239595.1724480428,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E536:$BZ536)","v":220231.91387079912},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E536:$BZ536)","v":1429658.9365703862},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E536:$BZ536)","v":0},1649890.8504411853,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E536:$BZ536)","v":34649.947794944106},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E536:$BZ536)","v":219104.79464618341},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E536:$BZ536)","v":0},253754.74244112751,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E536:$BZ536)","v":5121.0095589456751},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E536:$BZ536)","v":18335.018847127772},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E536:$BZ536)","v":0},23456.028406073448,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E536:$BZ536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E536:$BZ536)","v":0},0]
[{"$f":"ACCOUNTS!A537","v":403.04},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Transmission"},{"$f":"ACCOUNTS!C537","v":8646050},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E537:$BZ537)","v":1001423.7686517136},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E537:$BZ537)","v":3433066.9275211869},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E537:$BZ537)","v":0},4434490.6961729005,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E537:$BZ537)","v":173606.20583461859},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E537:$BZ537)","v":831094.02679215407},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E537:$BZ537)","v":0},1004700.2326267727,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E537:$BZ537)","v":176275.80360333063},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E537:$BZ537)","v":937664.13490169193},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E537:$BZ537)","v":0},1113939.9385050226,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E537:$BZ537)","v":111287.35758048133},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E537:$BZ537)","v":635257.76332249795},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E537:$BZ537)","v":0},746545.12090297928,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E537:$BZ537)","v":65009.433580653931},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E537:$BZ537)","v":402746.60115578806},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E537:$BZ537)","v":0},467756.03473644197,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E537:$BZ537)","v":1.5667228221176048},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E537:$BZ537)","v":1415.1252786511513},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E537:$BZ537)","v":0},1416.6920014732689,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E537:$BZ537)","v":45372.409514003601},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E537:$BZ537)","v":0},45372.409514003601,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E537:$BZ537)","v":37922.493269297833},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E537:$BZ537)","v":236083.91791499153},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E537:$BZ537)","v":0},274006.41118428938,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E537:$BZ537)","v":27237.476262514559},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E537:$BZ537)","v":174612.0151864388},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E537:$BZ537)","v":0},201849.49144895337,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E537:$BZ537)","v":1908.833994176895},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E537:$BZ537)","v":14062.35504133609},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E537:$BZ537)","v":0},15971.189035512985,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E537:$BZ537)","v":40094.124640950889},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E537:$BZ537)","v":243570.19818845438},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E537:$BZ537)","v":0},283664.32282940525,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E537:$BZ537)","v":4285.378599197179},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E537:$BZ537)","v":26760.45926167466},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E537:$BZ537)","v":0},31045.837860871838,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E537:$BZ537)","v":3063.7095594015664},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E537:$BZ537)","v":19355.210430471852},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E537:$BZ537)","v":0},22418.919989873419,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E537:$BZ537)","v":633.34770084104173},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E537:$BZ537)","v":2239.3554906588006},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E537:$BZ537)","v":0},2872.7031914998424,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E537:$BZ537)","v":0},0]
[{"$f":"ACCOUNTS!A538","v":403.05},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Distribution"},{"$f":"ACCOUNTS!C538","v":94050635},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E538:$BZ538)","v":38543216.582456417},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E538:$BZ538)","v":5993200.6224468881},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E538:$BZ538)","v":14318340.686611068},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E538:$BZ538)","v":0},58854757.891514376,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E538:$BZ538)","v":7084371.8548040446},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E538:$BZ538)","v":1450864.0069767148},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E538:$BZ538)","v":2831088.2869521305},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E538:$BZ538)","v":0},11366324.148732889,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E538:$BZ538)","v":6331162.9812174328},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E538:$BZ538)","v":1636906.415045199},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E538:$BZ538)","v":1298668.2725596568},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E538:$BZ538)","v":0},9266737.6688222885,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E538:$BZ538)","v":3116633.7475277316},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E538:$BZ538)","v":1108987.1834533631},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E538:$BZ538)","v":270167.06792499265},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E538:$BZ538)","v":0},4495787.9989060871,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E538:$BZ538)","v":2425301.3937553195},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E538:$BZ538)","v":703085.96706503932},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E538:$BZ538)","v":335667.72765542072},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E538:$BZ538)","v":0},3464055.0884757792,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E538:$BZ538)","v":31673.47555346592},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E538:$BZ538)","v":2470.4236415734908},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E538:$BZ538)","v":630.85124351358786},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E538:$BZ538)","v":0},34774.750438552997,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E538:$BZ538)","v":663127.81832462479},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E538:$BZ538)","v":79207.879916743419},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E538:$BZ538)","v":107683.64503729109},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E538:$BZ538)","v":0},850019.34327865927,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E538:$BZ538)","v":979060.81356930407},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E538:$BZ538)","v":412138.27567860467},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E538:$BZ538)","v":93618.508590934172},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E538:$BZ538)","v":0},1484817.5978388428,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E538:$BZ538)","v":367775.30954792397},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E538:$BZ538)","v":304825.06172918528},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E538:$BZ538)","v":15140.429844326112},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E538:$BZ538)","v":0},687740.80112143536,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E538:$BZ538)","v":57220.815757291522},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E538:$BZ538)","v":56745.88842733662},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E538:$BZ538)","v":1261.7024870271757},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E538:$BZ538)","v":0},115228.40667165532,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E538:$BZ538)","v":347320.28346042347},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E538:$BZ538)","v":982879.98347345693},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E538:$BZ538)","v":6623.9380568926726},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E538:$BZ538)","v":0},1336824.204990773,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E538:$BZ538)","v":358409.73565833544},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E538:$BZ538)","v":46716.479605550405},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E538:$BZ538)","v":1495730.5228007953},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E538:$BZ538)","v":0},1900856.7380646812,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E538:$BZ538)","v":87946.379617658356},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E538:$BZ538)","v":78104.173045457646},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E538:$BZ538)","v":2340.8653447024585},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E538:$BZ538)","v":0},168391.41800781849,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E538:$BZ538)","v":14614.976480047902},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E538:$BZ538)","v":3909.3052957713867},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E538:$BZ538)","v":5794.6613603439455},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E538:$BZ538)","v":0},24318.943136163238,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E538:$BZ538)","v":0},0]
[{"$f":"ACCOUNTS!A539","v":403.06},{"$f":"ACCOUNTS!B539","v":"Depr Exp - General"},{"$f":"ACCOUNTS!C539","v":20494477},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E539:$BZ539)","v":4401353.7484383192},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E539:$BZ539)","v":4312243.8009836916},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E539:$BZ539)","v":3873150.7413590224},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E539:$BZ539)","v":0},12586748.290781032,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E539:$BZ539)","v":797539.9517101082},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E539:$BZ539)","v":1043929.5652347641},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E539:$BZ539)","v":603302.58604727208},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E539:$BZ539)","v":0},2444772.1029921444,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E539:$BZ539)","v":735862.26028531557},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E539:$BZ539)","v":1177791.2981306431},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E539:$BZ539)","v":178247.24970610178},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E539:$BZ539)","v":0},2091900.8081220605,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E539:$BZ539)","v":389062.2000888628},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E539:$BZ539)","v":797941.43538359564},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E539:$BZ539)","v":44279.543274795782},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E539:$BZ539)","v":0},1231283.1787472542,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E539:$BZ539)","v":279135.23186687694},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E539:$BZ539)","v":505886.30250074842},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E539:$BZ539)","v":41191.295280240745},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E539:$BZ539)","v":0},826212.82964786608,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E539:$BZ539)","v":2718.176471280497},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E539:$BZ539)","v":1777.5258505912379},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E539:$BZ539)","v":74.659495267476487},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E539:$BZ539)","v":0},4570.3618171392118,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E539:$BZ539)","v":56872.876907553611},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E539:$BZ539)","v":56991.866396186939},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E539:$BZ539)","v":12578.854395890499},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E539:$BZ539)","v":0},126443.59769963103,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E539:$BZ539)","v":125461.75615336452},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E539:$BZ539)","v":296542.83852716471},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E539:$BZ539)","v":42643.237905448885},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E539:$BZ539)","v":0},464647.83258597809,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E539:$BZ539)","v":61344.067252150286},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E539:$BZ539)","v":219328.54673726539},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E539:$BZ539)","v":15577.357620855968},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E539:$BZ539)","v":0},296249.97161027166,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E539:$BZ539)","v":5147.8224439553023},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E539:$BZ539)","v":6637.0989682027985},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E539:$BZ539)","v":858.30784148859129},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E539:$BZ539)","v":0},12643.229253646692,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E539:$BZ539)","v":34835.232195583274},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E539:$BZ539)","v":114959.37247563232},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E539:$BZ539)","v":5816.9513494483381},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E539:$BZ539)","v":0},155611.55602066391,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E539:$BZ539)","v":35427.720360980151},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E539:$BZ539)","v":33613.566819087588},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E539:$BZ539)","v":160166.66016225572},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E539:$BZ539)","v":0},229207.94734232346,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E539:$BZ539)","v":7928.37488142652},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E539:$BZ539)","v":9135.2015220650646},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E539:$BZ539)","v":1700.426541855735},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E539:$BZ539)","v":0},18764.002945347318,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E539:$BZ539)","v":1946.4267267822727},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E539:$BZ539)","v":2812.8338411872132},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E539:$BZ539)","v":662.02986667975915},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E539:$BZ539)","v":0},5421.2904346492451,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E539:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E539:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E539:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E539:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E539:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E539:$BZ539)","v":0},0]
[{"$f":"ACCOUNTS!A540","v":403.07},{"$f":"ACCOUNTS!B540","v":"Depr Exp - FAS 143"},{"$f":"ACCOUNTS!C540","v":-27088},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E540:$BZ540)","v":-3225.9517571274055},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E540:$BZ540)","v":-11198.688741979639},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E540:$BZ540)","v":0},-14424.640499107045,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E540:$BZ540)","v":-559.24900356063824},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E540:$BZ540)","v":-2711.0346281783586},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E540:$BZ540)","v":0},-3270.283631738997,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E540:$BZ540)","v":-567.84875311960354},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E540:$BZ540)","v":-3058.6670790200756},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E540:$BZ540)","v":0},-3626.5158321396793,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E540:$BZ540)","v":-358.49722961556682},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E540:$BZ540)","v":-2072.2153434717507},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E540:$BZ540)","v":0},-2430.7125730873177,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E540:$BZ540)","v":-209.41913209402335},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E540:$BZ540)","v":-1313.7622782933795},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E540:$BZ540)","v":0},-1523.1814103874028,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E540:$BZ540)","v":-5.0469864997778899E-3},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E540:$BZ540)","v":-4.6161487268073795},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E540:$BZ540)","v":0},-4.6211957133071575,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E540:$BZ540)","v":-148.00512263471629},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E540:$BZ540)","v":0},-148.00512263471629,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E540:$BZ540)","v":-122.16220308157175},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E540:$BZ540)","v":-770.10741984748108},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E540:$BZ540)","v":0},-892.26962292905284,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E540:$BZ540)","v":-87.741860298638599},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E540:$BZ540)","v":-569.58563580776047},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E540:$BZ540)","v":0},-657.32749610639905,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E540:$BZ540)","v":-13.804769823517471},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E540:$BZ540)","v":-87.292808497707711},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E540:$BZ540)","v":0},-101.09757832122519,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E540:$BZ540)","v":-2.040244292535212},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E540:$BZ540)","v":-7.3047935423263706},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E540:$BZ540)","v":0},-9.3450378348615821,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E540:$BZ540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E540:$BZ540)","v":0},0]
[{"$f":"ACCOUNTS!A541","v":403.08},{"$f":"ACCOUNTS!B541","v":"Depr Exp - VROW"},{"$f":"ACCOUNTS!C541","v":2874929},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E541:$BZ541)","v":1178184.6141303016},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E541:$BZ541)","v":183199.46773661455},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E541:$BZ541)","v":437681.39228212618},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E541:$BZ541)","v":0},1799065.4741490425,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E541:$BZ541)","v":216554.26454228553},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E541:$BZ541)","v":44349.844195241851},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E541:$BZ541)","v":86540.381335213766},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E541:$BZ541)","v":0},347444.49007274117,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E541:$BZ541)","v":193530.26227232226},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E541:$BZ541)","v":50036.767140375814},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E541:$BZ541)","v":39697.542479768061},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E541:$BZ541)","v":0},283264.57189246611,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E541:$BZ541)","v":95268.902151975402},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E541:$BZ541)","v":33899.392750919695},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E541:$BZ541)","v":8258.4358778920632},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E541:$BZ541)","v":0},137426.73078078715,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E541:$BZ541)","v":74136.334227276471},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E541:$BZ541)","v":21491.851024805168},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E541:$BZ541)","v":10260.652515537731},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E541:$BZ541)","v":0},105888.83776761936,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E541:$BZ541)","v":968.19116000067652},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E541:$BZ541)","v":75.515625911991293},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E541:$BZ541)","v":19.283788298327554},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E541:$BZ541)","v":0},1062.9905742109954,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E541:$BZ541)","v":20270.414927110221},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E541:$BZ541)","v":2421.2173687201926},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E541:$BZ541)","v":3291.6612837692614},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E541:$BZ541)","v":0},25983.293579599678,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E541:$BZ541)","v":29927.818410731474},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E541:$BZ541)","v":12598.195437579079},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E541:$BZ541)","v":2861.7198095985823},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E541:$BZ541)","v":0},45387.733657909135,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E541:$BZ541)","v":11242.113388211612},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E541:$BZ541)","v":9317.8574487245623},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E541:$BZ541)","v":462.81091915986133},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E541:$BZ541)","v":0},21022.781756096036,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E541:$BZ541)","v":1749.1193188041143},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E541:$BZ541)","v":1734.6017947727248},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E541:$BZ541)","v":38.567576596655108},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E541:$BZ541)","v":0},3522.2886901734946,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E541:$BZ541)","v":10616.846501978343},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E541:$BZ541)","v":30044.562357365925},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E541:$BZ541)","v":202.4797771324393},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E541:$BZ541)","v":0},40863.88863647671,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E541:$BZ541)","v":10955.827602083524},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E541:$BZ541)","v":1428.0239787419343},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E541:$BZ541)","v":45721.318693756482},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E541:$BZ541)","v":0},58105.170274581942,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E541:$BZ541)","v":2688.334823128147},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E541:$BZ541)","v":2387.4793839446647},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E541:$BZ541)","v":71.555302785357},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E541:$BZ541)","v":0},5147.3695098581684,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E541:$BZ541)","v":446.74892111900829},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E541:$BZ541)","v":119.49919492480552},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E541:$BZ541)","v":177.13054239381006},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E541:$BZ541)","v":0},743.37865843762381,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E541:$BZ541)","v":0},0]
[{"$f":"ACCOUNTS!A542","v":404},{"$f":"ACCOUNTS!B542","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"ACCOUNTS!C542","v":1005996},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E542:$BZ542)","v":119805.61739010415},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E542:$BZ542)","v":415897.66980495228},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E542:$BZ542)","v":0},535703.28719505644,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E542:$BZ542)","v":20769.427812536465},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E542:$BZ542)","v":100682.58977439883},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E542:$BZ542)","v":0},121452.0175869353,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E542:$BZ542)","v":21088.805900890013},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E542:$BZ542)","v":113592.98755263881},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E542:$BZ542)","v":0},134681.79345352881,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E542:$BZ542)","v":13313.894676769851},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E542:$BZ542)","v":76958.075408712597},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E542:$BZ542)","v":0},90271.970085482448,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E542:$BZ542)","v":7777.4220765674509},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E542:$BZ542)","v":48790.593506867488},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E542:$BZ542)","v":0},56568.015583434943,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E542:$BZ542)","v":0.18743533043526867},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E542:$BZ542)","v":171.4348477027952},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E542:$BZ542)","v":0},171.62228303323047,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E542:$BZ542)","v":5496.6243853379374},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E542:$BZ542)","v":0},5496.6243853379374,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E542:$BZ542)","v":4536.8682682829603},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E542:$BZ542)","v":28600.302124072892},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E542:$BZ542)","v":0},33137.170392355853,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E542:$BZ542)","v":3258.563219617145},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E542:$BZ542)","v":21153.310369169511},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E542:$BZ542)","v":0},24411.873588786657,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E542:$BZ542)","v":512.68248757306856},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E542:$BZ542)","v":3241.8863030663006},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E542:$BZ542)","v":0},3754.5687906393691,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E542:$BZ542)","v":75.770732328457356},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E542:$BZ542)","v":271.28592308055812},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E542:$BZ542)","v":0},347.05665540901549,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E542:$BZ542)","v":0},0]
[{"$f":"ACCOUNTS!A543","v":404.01},{"$f":"ACCOUNTS!B543","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C543","v":25536254},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E543:$BZ543)","v":5484115.9042005818},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E543:$BZ543)","v":5373084.3198313862},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E543:$BZ543)","v":4825971.4610737469},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E543:$BZ543)","v":0},15683171.685105715,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E543:$BZ543)","v":993740.05894451751},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E543:$BZ543)","v":1300743.1483098841},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E543:$BZ543)","v":751719.01562357496},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E543:$BZ543)","v":0},3046202.2228779765,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E543:$BZ543)","v":916889.24716936809},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E543:$BZ543)","v":1467535.7535619875},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E543:$BZ543)","v":222097.25299632875},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E543:$BZ543)","v":0},2606522.2537276843,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E543:$BZ543)","v":484774.07660942135},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E543:$BZ543)","v":994240.31025920238},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E543:$BZ543)","v":55172.604017617865},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E543:$BZ543)","v":0},1534186.9908862417,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E543:$BZ543)","v":347804.34657110128},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E543:$BZ543)","v":630337.68150218937},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E543:$BZ543)","v":51324.626574526825},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E543:$BZ543)","v":0},1029466.6546478174,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E543:$BZ543)","v":3386.8658754962362},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E543:$BZ543)","v":2214.8089757188686},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E543:$BZ543)","v":93.026225292896115},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E543:$BZ543)","v":0},5694.7010765080004,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E543:$BZ543)","v":70863.981082416663},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E543:$BZ543)","v":71012.242772874582},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E543:$BZ543)","v":15673.335839820475},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E543:$BZ543)","v":0},157549.55969511173,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E543:$BZ543)","v":156326.17862941217},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E543:$BZ543)","v":369494.33969506342},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E543:$BZ543)","v":53133.756696302655},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E543:$BZ543)","v":0},578954.2750207783,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E543:$BZ543)","v":76435.113847696222},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E543:$BZ543)","v":273284.82102439995},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E543:$BZ543)","v":19409.490705960128},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E543:$BZ543)","v":0},369129.42557805631,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E543:$BZ543)","v":6414.22083987522},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E543:$BZ543)","v":8269.8692469763737},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E543:$BZ543)","v":1069.4572518461634},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E543:$BZ543)","v":0},15753.547338697756,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E543:$BZ543)","v":43404.929898693787},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E543:$BZ543)","v":143240.13904908899},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E543:$BZ543)","v":7247.9598852488652},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E543:$BZ543)","v":0},193893.02883303163,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E543:$BZ543)","v":44143.174074603652},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E543:$BZ543)","v":41882.726753075607},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E543:$BZ543)","v":199568.71874481323},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E543:$BZ543)","v":0},285594.61957249249,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E543:$BZ543)","v":9878.8075821270049},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E543:$BZ543)","v":11382.521564645935},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E543:$BZ543)","v":2118.7427266950835},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E543:$BZ543)","v":0},23380.071873468023,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E543:$BZ543)","v":2425.2605854494714},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E543:$BZ543)","v":3504.8095849604915},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E543:$BZ543)","v":824.89359602201444},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E543:$BZ543)","v":0},6754.9637664319771,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E543:$BZ543)","v":0},0]
[{"$f":"ACCOUNTS!A544","v":404.02},{"$f":"ACCOUNTS!B544","v":"Accretion Exp - FAS 143"},{"$f":"ACCOUNTS!C544","v":1029398},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E544:$BZ544)","v":122592.59771424382},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E544:$BZ544)","v":425572.49681099952},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E544:$BZ544)","v":0},548165.09452524339,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E544:$BZ544)","v":21252.576999679335},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E544:$BZ544)","v":103024.72032551482},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E544:$BZ544)","v":0},124277.29732519416,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E544:$BZ544)","v":21579.384626543622},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E544:$BZ544)","v":116235.44646371485},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E544:$BZ544)","v":0},137814.83109025846,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E544:$BZ544)","v":13623.609390571664},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E544:$BZ544)","v":78748.314018721678},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E544:$BZ544)","v":0},92371.923409293348,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E544:$BZ544)","v":7958.3444971693534},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E544:$BZ544)","v":49925.585563742177},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E544:$BZ544)","v":0},57883.930060911531,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E544:$BZ544)","v":0.191795548172562},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E544:$BZ544)","v":175.42285392343703},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E544:$BZ544)","v":0},175.6146494716096,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E544:$BZ544)","v":5624.489708724589},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E544:$BZ544)","v":0},5624.489708724589,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E544:$BZ544)","v":4642.4072477762766},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E544:$BZ544)","v":29265.617165392694},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E544:$BZ544)","v":0},33908.024413168969,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E544:$BZ544)","v":3334.3656049799902},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E544:$BZ544)","v":21645.389631173839},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E544:$BZ544)","v":0},24979.755236153829,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E544:$BZ544)","v":524.60877313900016},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E544:$BZ544)","v":3317.300741358657},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E544:$BZ544)","v":0},3841.9095144976573,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E544:$BZ544)","v":77.533350348758191},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E544:$BZ544)","v":277.59671673374487},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E544:$BZ544)","v":0},355.13006708250305,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E544:$BZ544)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E544:$BZ544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E544:$BZ544)","v":0},0]
[{"$f":"ACCOUNTS!A545","v":405},{"$f":"ACCOUNTS!B545","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C545","v":2070601},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E545:$BZ545)","v":537572.85310686356},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E545:$BZ545)","v":503517.19227779767},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E545:$BZ545)","v":152587.7382727582},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E545:$BZ545)","v":0},1193677.7836574195,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E545:$BZ545)","v":97483.126035117835},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E545:$BZ545)","v":121893.96237357554},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E545:$BZ545)","v":30170.350602180584},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E545:$BZ545)","v":0},249547.43901087396,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E545:$BZ545)","v":89794.418720845337},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E545:$BZ545)","v":137524.26692309984},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E545:$BZ545)","v":13839.652150599128},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E545:$BZ545)","v":0},241158.33779454432,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E545:$BZ545)","v":47307.34728845449},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E545:$BZ545)","v":93171.269920965977},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E545:$BZ545)","v":2879.1172631480654},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E545:$BZ545)","v":0},143357.73447256855,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E545:$BZ545)","v":34079.08366461972},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E545:$BZ545)","v":59069.584745850225},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E545:$BZ545)","v":3577.1449007349679},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E545:$BZ545)","v":0},96725.813311204925,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E545:$BZ545)","v":337.73641207898567},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E545:$BZ545)","v":207.55200002530867},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E545:$BZ545)","v":6.7228575252652893},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E545:$BZ545)","v":0},552.01126962955971,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E545:$BZ545)","v":7066.8226297003957},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E545:$BZ545)","v":6654.6294399990347},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E545:$BZ545)","v":1147.5634086966106},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E545:$BZ545)","v":0},14869.015478396041,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E545:$BZ545)","v":15236.355093985187},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E545:$BZ545)","v":34625.690089977128},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E545:$BZ545)","v":997.67401817147834},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E545:$BZ545)","v":0},50859.719202133791,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E545:$BZ545)","v":7368.801102424819},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E545:$BZ545)","v":25609.798317601028},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E545:$BZ545)","v":161.34858060636694},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E545:$BZ545)","v":0},33139.948000632212,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E545:$BZ545)","v":637.00498450954626},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E545:$BZ545)","v":805.21505039950523},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E545:$BZ545)","v":13.445715050530579},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E545:$BZ545)","v":0},1455.6657499595822,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E545:$BZ545)","v":4272.9409579729154},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E545:$BZ545)","v":13946.909236299545},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E545:$BZ545)","v":70.59000401528553},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E545:$BZ545)","v":0},18290.440198287746,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E545:$BZ545)","v":4362.2240657116854},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E545:$BZ545)","v":3924.8728894521832},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E545:$BZ545)","v":15939.705761654295},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E545:$BZ545)","v":0},24226.802716818165,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E545:$BZ545)","v":980.90619116480866},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E545:$BZ545)","v":1108.2856816268136},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E545:$BZ545)","v":24.946141202187679},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E545:$BZ545)","v":0},2114.1380139938101,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E545:$BZ545)","v":235.95928989772267},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E545:$BZ545)","v":328.43926814515345},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E545:$BZ545)","v":61.752565495122461},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E545:$BZ545)","v":0},626.15112353799861,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E545:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E545:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E545:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E545:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E545:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E545:$BZ545)","v":0},0]
[{"$f":"ACCOUNTS!A546","v":406},{"$f":"ACCOUNTS!B546","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"ACCOUNTS!C546","v":25800},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E546:$BZ546)","v":2887.3275221782869},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E546:$BZ546)","v":9739.1524742074107},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E546:$BZ546)","v":0},12626.479996385697,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E546:$BZ546)","v":500.54531539841668},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E546:$BZ546)","v":2357.7027824436009},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E546:$BZ546)","v":0},2858.2480978420176,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E546:$BZ546)","v":508.2423596987789},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E546:$BZ546)","v":2660.0279494105507},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E546:$BZ546)","v":0},3168.2703091093294,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E546:$BZ546)","v":320.86621115977675},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E546:$BZ546)","v":1802.1414519550142},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E546:$BZ546)","v":0},2123.0076631147908,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E546:$BZ546)","v":187.43666033747306},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E546:$BZ546)","v":1142.538330867076},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E546:$BZ546)","v":0},1329.974991204549,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E546:$BZ546)","v":4.5172104612770381E-3},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E546:$BZ546)","v":4.0145214613803235},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E546:$BZ546)","v":0},4.0190386718416002,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E546:$BZ546)","v":128.71546745467077},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E546:$BZ546)","v":0},128.71546745467077,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E546:$BZ546)","v":109.33898510665944},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E546:$BZ546)","v":669.73855209473743},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E546:$BZ546)","v":0},779.07753720139681,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E546:$BZ546)","v":78.53170386930131},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E546:$BZ546)","v":495.35097207010455},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E546:$BZ546)","v":0},573.88267593940589,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E546:$BZ546)","v":12.517190188198672},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E546:$BZ546)","v":92.213976219697415},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E546:$BZ546)","v":0},104.73116640789608,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E546:$BZ546)","v":262.91745908293808},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E546:$BZ546)","v":1597.2130128669469},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E546:$BZ546)","v":0},1860.1304719498848,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E546:$BZ546)","v":12.355699914208019},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E546:$BZ546)","v":75.915849743554674},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E546:$BZ546)","v":0},88.271549657762691,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E546:$BZ546)","v":20.090293526529624},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E546:$BZ546)","v":126.92190668748695},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E546:$BZ546)","v":0},147.01220021401659,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E546:$BZ546)","v":1.8260823289712425},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E546:$BZ546)","v":6.3527525177689705},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E546:$BZ546)","v":0},8.1788348467402123,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E546:$BZ546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E546:$BZ546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E546:$BZ546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E546:$BZ546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E546:$BZ546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E546:$BZ546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E546:$BZ546)","v":0},0]
[{"$f":"ACCOUNTS!A547","v":406.01},{"$f":"ACCOUNTS!B547","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"ACCOUNTS!C547","v":11200},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E547:$BZ547)","v":4589.9108041483387},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E547:$BZ547)","v":713.69903001085686},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E547:$BZ547)","v":1705.0965757971114},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E547:$BZ547)","v":0},7008.7064099563067,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E547:$BZ547)","v":843.64092569715558},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E547:$BZ547)","v":172.77583376379337},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E547:$BZ547)","v":337.13955056086394},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E547:$BZ547)","v":0},1353.5563100218128,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E547:$BZ547)","v":753.94520610770189},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E547:$BZ547)","v":194.93065462563044},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E547:$BZ547)","v":154.65163688334644},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E547:$BZ547)","v":0},1103.5274976166788,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E547:$BZ547)","v":371.14367140966772},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E547:$BZ547)","v":132.06350445882336},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E547:$BZ547)","v":32.172788208818766},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E547:$BZ547)","v":0},535.37996407730986,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E547:$BZ547)","v":288.81650411036117},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E547:$BZ547)","v":83.726843855210987},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E547:$BZ547)","v":39.972920435260349},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E547:$BZ547)","v":0},412.51626840083247,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E547:$BZ547)","v":3.7718291450006509},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E547:$BZ547)","v":0.29418987745933983},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E547:$BZ547)","v":7.5124787061269543E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E547:$BZ547)","v":0},4.1411438095212603,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E547:$BZ547)","v":78.968436153948318},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E547:$BZ547)","v":9.4324536465652393},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E547:$BZ547)","v":12.823484120204613},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E547:$BZ547)","v":0},101.22437392071816,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E547:$BZ547)","v":116.59125014920107},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E547:$BZ547)","v":49.07939949156507},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E547:$BZ547)","v":11.148540317866676},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E547:$BZ547)","v":0},176.81918995863282,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E547:$BZ547)","v":43.796445041936707},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E547:$BZ547)","v":36.300028079203031},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E547:$BZ547)","v":1.8029948894704693},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E547:$BZ547)","v":0},81.899468010610207,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E547:$BZ547)","v":6.8141287560861779},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E547:$BZ547)","v":6.7575721353308262},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E547:$BZ547)","v":0.15024957412253909},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E547:$BZ547)","v":0},13.721950465539543,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E547:$BZ547)","v":41.360562581600249},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E547:$BZ547)","v":117.04605519040587},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E547:$BZ547)","v":0.78881026414333022},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E547:$BZ547)","v":0},159.19542803614945,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E547:$BZ547)","v":42.681147653850047},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E547:$BZ547)","v":5.5632221045840318},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E547:$BZ547)","v":178.11875332228121},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E547:$BZ547)","v":0},226.3631230807153,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E547:$BZ547)","v":10.473076037368312},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E547:$BZ547)","v":9.3010189469653834},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E547:$BZ547)","v":0.2787614550467154},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E547:$BZ547)","v":0},20.05285643938041,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E547:$BZ547)","v":1.7404213865917706},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E547:$BZ547)","v":0.46553879527383868},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E547:$BZ547)","v":0.69005602392639009},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E547:$BZ547)","v":0},2.8960162057919994,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E547:$BZ547)","v":0},0]
[{"$f":"ACCOUNTS!A548","v":406.02},{"$f":"ACCOUNTS!B548","v":"Amort Exp - FERC Colstrip"},{"$f":"ACCOUNTS!C548","v":715283},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E548:$BZ548)","v":85184.15721697289},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E548:$BZ548)","v":295711.44711419893},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E548:$BZ548)","v":0},380895.60433117184,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E548:$BZ548)","v":14767.472866725633},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E548:$BZ548)","v":71587.307366630994},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E548:$BZ548)","v":0},86354.780233356621,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E548:$BZ548)","v":14994.556987509204},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E548:$BZ548)","v":80766.854853910088},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E548:$BZ548)","v":0},95761.411841419293,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E548:$BZ548)","v":9466.4417414025193},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E548:$BZ548)","v":54718.709669392498},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E548:$BZ548)","v":0},64185.151410795021,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E548:$BZ548)","v":5529.9005117250917},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E548:$BZ548)","v":34691.0744131912},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E548:$BZ548)","v":0},40220.974924916292,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E548:$BZ548)","v":0.13327021723717616},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E548:$BZ548)","v":121.89355839327239},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E548:$BZ548)","v":0},122.02682861050957,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E548:$BZ548)","v":3908.2083628738837},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E548:$BZ548)","v":0},3908.2083628738837,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E548:$BZ548)","v":3225.8028317629901},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E548:$BZ548)","v":20335.378971897731},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E548:$BZ548)","v":0},23561.181803660722,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E548:$BZ548)","v":2316.9027266683074},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E548:$BZ548)","v":15040.420936853301},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E548:$BZ548)","v":0},17357.323663521609,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E548:$BZ548)","v":364.52736169798607},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E548:$BZ548)","v":2305.0451100363944},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E548:$BZ548)","v":0},2669.5724717343805,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E548:$BZ548)","v":53.874485318128464},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E548:$BZ548)","v":192.88964262167133},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E548:$BZ548)","v":0},246.76412793979978,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E548:$BZ548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E548:$BZ548)","v":0},0]
[{"$f":"ACCOUNTS!A549","v":406.03},{"$f":"ACCOUNTS!B549","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C549","v":9553357},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E549:$BZ549)","v":1137724.0401881053},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E549:$BZ549)","v":3949537.4883347745},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E549:$BZ549)","v":0},5087261.5285228798,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E549:$BZ549)","v":197235.13669924129},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E549:$BZ549)","v":956123.80546183244},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E549:$BZ549)","v":0},1153358.9421610737,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E549:$BZ549)","v":200268.08404298718},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E549:$BZ549)","v":1078726.3197735527},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E549:$BZ549)","v":0},1278994.4038165398,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E549:$BZ549)","v":126434.28891127004},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E549:$BZ549)","v":730825.93609949981},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E549:$BZ549)","v":0},857260.22501076991,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E549:$BZ549)","v":73857.639232293368},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E549:$BZ549)","v":463335.79657671315},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E549:$BZ549)","v":0},537193.43580900657,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E549:$BZ549)","v":1.779963962144071},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E549:$BZ549)","v":1628.0167141275238},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E549:$BZ549)","v":0},1629.7966780896679,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E549:$BZ549)","v":52198.234434370403},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E549:$BZ549)","v":0},52198.234434370403,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E549:$BZ549)","v":43083.990621114703},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E549:$BZ549)","v":271600.38061694748},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E549:$BZ549)","v":0},314684.37123806216,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E549:$BZ549)","v":30944.673481874674},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E549:$BZ549)","v":200880.64533902536},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E549:$BZ549)","v":0},231825.31882090002,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E549:$BZ549)","v":4868.6464274545706},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E549:$BZ549)","v":30786.302536593153},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E549:$BZ549)","v":0},35654.948964047726,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E549:$BZ549)","v":719.55043169674082},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E549:$BZ549)","v":2576.2441125641772},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E549:$BZ549)","v":0},3295.794544260918,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E549:$BZ549)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E549:$BZ549)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E549:$BZ549)","v":0},0]
[{"$f":"ACCOUNTS!A550","v":407},{"$f":"ACCOUNTS!B550","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C550","v":1463328},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E550:$BZ550)","v":174269.99161450577},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E550:$BZ550)","v":604967.32130181557},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E550:$BZ550)","v":0},779237.31291632133,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E550:$BZ550)","v":30211.338078942026},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E550:$BZ550)","v":146453.5174388283},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E550:$BZ550)","v":0},176664.85551777034,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E550:$BZ550)","v":30675.907420444597},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E550:$BZ550)","v":165233.06185057183},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E550:$BZ550)","v":0},195908.96927101642,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E550:$BZ550)","v":19366.47349449528},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E550:$BZ550)","v":111943.69219328964},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E550:$BZ550)","v":0},131310.1656877849,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E550:$BZ550)","v":11313.086227439568},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E550:$BZ550)","v":70971.098906175961},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E550:$BZ550)","v":0},82284.185133615523,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E550:$BZ550)","v":0.27264459025202964},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E550:$BZ550)","v":249.37018916500256},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E550:$BZ550)","v":0},249.6428337552546,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E550:$BZ550)","v":7995.4238073986317},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E550:$BZ550)","v":0},7995.4238073986317,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E550:$BZ550)","v":6599.3566269547482},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E550:$BZ550)","v":41602.176257773732},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E550:$BZ550)","v":0},48201.532884728484,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E550:$BZ550)","v":4739.9262015315353},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E550:$BZ550)","v":30769.736018727795},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E550:$BZ550)","v":0},35509.662220259328,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E550:$BZ550)","v":745.75111548686402},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E550:$BZ550)","v":4715.6678556310408},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E550:$BZ550)","v":0},5461.4189711179051,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E550:$BZ550)","v":110.21657560938299},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E550:$BZ550)","v":394.61418062261384},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E550:$BZ550)","v":0},504.83075623199682,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E550:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E550:$BZ550)","v":0},0]
[{"$f":"ACCOUNTS!A551","v":407.01},{"$f":"ACCOUNTS!B551","v":"Amort Exp - Storm T&D"},{"$f":"ACCOUNTS!C551","v":15477404},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E551:$BZ551)","v":5844528.1547714211},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E551:$BZ551)","v":1551297.772369832},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E551:$BZ551)","v":2098239.0878899405},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E551:$BZ551)","v":0},9494065.0150311925,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E551:$BZ551)","v":1072193.3629485075},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E551:$BZ551)","v":375545.93010030547},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E551:$BZ551)","v":414873.49930883013},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E551:$BZ551)","v":0},1862612.7923576431,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E551:$BZ551)","v":962339.95187773649},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E551:$BZ551)","v":423701.6971744147},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E551:$BZ551)","v":190309.51919136965},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E551:$BZ551)","v":0},1576351.1682435209,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E551:$BZ551)","v":478535.45003505971},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E551:$BZ551)","v":287053.52209209185},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E551:$BZ551)","v":39590.837694685884},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E551:$BZ551)","v":0},805179.80982183747,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E551:$BZ551)","v":368153.54578534502},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E551:$BZ551)","v":181988.85090003518},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E551:$BZ551)","v":49189.43906456932},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E551:$BZ551)","v":0},599331.83574994956,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E551:$BZ551)","v":4641.8033907128802},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E551:$BZ551)","v":639.45176098878164},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E551:$BZ551)","v":92.44623848222453},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E551:$BZ551)","v":0},5373.7013901838864,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E551:$BZ551)","v":97176.114127315843},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E551:$BZ551)","v":20502.401873343952},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E551:$BZ551)","v":15780.182780186919},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E551:$BZ551)","v":0},133458.69878084669,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E551:$BZ551)","v":150908.16885829414},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E551:$BZ551)","v":106679.09006315416},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E551:$BZ551)","v":13719.048762343089},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E551:$BZ551)","v":0},271306.30768379138,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E551:$BZ551)","v":59234.370547503531},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E551:$BZ551)","v":78901.820414935122},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E551:$BZ551)","v":2218.7097235733886},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E551:$BZ551)","v":0},140354.90068601203,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E551:$BZ551)","v":8759.476828271987},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E551:$BZ551)","v":11072.539065264764},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E551:$BZ551)","v":184.89247696444906},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E551:$BZ551)","v":0},20016.908370501198,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E551:$BZ551)","v":58757.353898503359},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E551:$BZ551)","v":191784.41496095952},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E551:$BZ551)","v":970.68550406335748},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E551:$BZ551)","v":0},251512.45436352622,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E551:$BZ551)","v":53362.234498734113},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E551:$BZ551)","v":12092.23173234316},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E551:$BZ551)","v":219187.4265727851},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E551:$BZ551)","v":0},284641.89280386234,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E551:$BZ551)","v":13488.473812857437},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E551:$BZ551)","v":15240.073442738045},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E551:$BZ551)","v":343.03522127634051},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E551:$BZ551)","v":0},29071.582476871823,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E551:$BZ551)","v":2265.8745051399137},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E551:$BZ551)","v":1011.8961434612785},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E551:$BZ551)","v":849.16159165904787},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E551:$BZ551)","v":0},4126.9322402602402,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E551:$BZ551)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E551:$BZ551)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E551:$BZ551)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E551:$BZ551)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E551:$BZ551)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E551:$BZ551)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E551:$BZ551)","v":0},0]
[{"$f":"ACCOUNTS!A552","v":"~"},{"$f":"ACCOUNTS!B552","v":"~"},{"$f":"ACCOUNTS!C552","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E552:$BZ552)","v":0},0]
[{"$f":"ACCOUNTS!A553","v":"~"},{"$f":"ACCOUNTS!B553","v":"~"},{"$f":"ACCOUNTS!C553","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E553:$BZ553)","v":0},0]
[{"$f":"ACCOUNTS!A554","v":"~"},{"$f":"ACCOUNTS!B554","v":"~"},{"$f":"ACCOUNTS!C554","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E554:$BZ554)","v":0},0]
[{"$f":"ACCOUNTS!A555","v":"~"},{"$f":"ACCOUNTS!B555","v":"~"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E555:$BZ555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E555:$BZ555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E555:$BZ555)","v":0},0]
[{"$f":"ACCOUNTS!A556","v":"~"},{"$f":"ACCOUNTS!B556","v":"~"},{"$f":"ACCOUNTS!C556","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E556:$BZ556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E556:$BZ556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E556:$BZ556)","v":0},0]
[{"$f":"ACCOUNTS!A557","v":"~"},{"$f":"ACCOUNTS!B557","v":"~"},{"$f":"ACCOUNTS!C557","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E557:$BZ557)","v":0},0]
[{"$f":"ACCOUNTS!A558","v":"~"},{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E558:$BZ558)","v":0},0]
[{"$f":"ACCOUNTS!A559","v":"~"},{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E559:$BZ559)","v":0},0]
[{"$f":"ACCOUNTS!A560","v":"~"},{"$f":"ACCOUNTS!B560","v":"~"},{"$f":"ACCOUNTS!C560","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E560:$BZ560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E560:$BZ560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E560:$BZ560)","v":0},0]
[{"$f":"ACCOUNTS!A561","v":"~"},{"$f":"ACCOUNTS!B561","v":"~"},{"$f":"ACCOUNTS!C561","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E561:$BZ561)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E561:$BZ561)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E561:$BZ561)","v":0},0]
[{"$f":"ACCOUNTS!A562","v":"~"},{"$f":"ACCOUNTS!B562","v":"~"},{"$f":"ACCOUNTS!C562","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E562:$BZ562)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E562:$BZ562)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E562:$BZ562)","v":0},0]
[{"$f":"ACCOUNTS!A563","v":"~"},{"$f":"ACCOUNTS!B563","v":"~"},{"$f":"ACCOUNTS!C563","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E563:$BZ563)","v":0},0]
[{"$f":"ACCOUNTS!A564","v":"~"},{"$f":"ACCOUNTS!B564","v":"~"},{"$f":"ACCOUNTS!C564","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E564:$BZ564)","v":0},0]
[{"$f":"ACCOUNTS!A565","v":"~"},{"$f":"ACCOUNTS!B565","v":"~"},{"$f":"ACCOUNTS!C565","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E565:$BZ565)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E565:$BZ565)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E565:$BZ565)","v":0},0]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E566:$BZ566)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E566:$BZ566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E566:$BZ566)","v":0},0]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E567:$BZ567)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E567:$BZ567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E567:$BZ567)","v":0},0]
[{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E568:$BZ568)","v":0},0]
[null,{"$f":"ACCOUNTS!B569","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"ACCOUNTS!C569","v":276612250},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E569:$BZ569)","v":69791270.121695489},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E569:$BZ569)","v":65771537.343267627},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E569:$BZ569)","v":25707676.204064459},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E569:$BZ569)","v":0},161270483.66902757,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E569:$BZ569)","v":12654688.455633584},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E569:$BZ569)","v":15922302.99407394},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E569:$BZ569)","v":4718031.2594197625},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E569:$BZ569)","v":0},33295022.709127285,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E569:$BZ569)","v":11659077.224901985},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E569:$BZ569)","v":17963999.236291837},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E569:$BZ569)","v":1943014.1407207071},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E569:$BZ569)","v":0},31566090.601914529,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E569:$BZ569)","v":6145280.2672472987},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E569:$BZ569)","v":12170423.87610385},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E569:$BZ569)","v":420379.77884134109},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E569:$BZ569)","v":0},18736083.922192492,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E569:$BZ569)","v":4424604.6791457366},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E569:$BZ569)","v":7715918.0630708942},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E569:$BZ569)","v":491250.8589114655},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E569:$BZ569)","v":0},12631773.601128098,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E569:$BZ569)","v":43751.607142639536},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E569:$BZ569)","v":27111.316812401932},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E569:$BZ569)","v":917.06497316683908},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E569:$BZ569)","v":0},71779.988928208302,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E569:$BZ569)","v":915456.99643487553},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E569:$BZ569)","v":869255.73829667247},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E569:$BZ569)","v":156168.06622977505},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E569:$BZ569)","v":0},1940880.8009613231,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E569:$BZ569)","v":1979537.2656157445},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E569:$BZ569)","v":4522953.5430299193},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E569:$BZ569)","v":206985.09432311673},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E569:$BZ569)","v":0},6709475.9029687801,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E569:$BZ569)","v":958724.01336650422},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E569:$BZ569)","v":3345259.7691447707},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E569:$BZ569)","v":52971.950389371297},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E569:$BZ569)","v":0},4356955.7329006465,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E569:$BZ569)","v":81856.625485828888},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E569:$BZ569)","v":99426.539142643902},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E569:$BZ569)","v":3426.5235985476879},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E569:$BZ569)","v":0},184709.68822702047,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E569:$BZ569)","v":539605.98957577057},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E569:$BZ569)","v":1722139.8388093149},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E569:$BZ569)","v":20933.393387065102},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E569:$BZ569)","v":0},2282679.2217721506,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E569:$BZ569)","v":565747.93602700054},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E569:$BZ569)","v":512683.43519392813},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E569:$BZ569)","v":2136492.471489382},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E569:$BZ569)","v":0},3214923.8427103106,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E569:$BZ569)","v":126005.54983732774},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E569:$BZ569)","v":136849.1679965845},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E569:$BZ569)","v":6599.8500399722088},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E569:$BZ569)","v":0},269454.56787388446,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E569:$BZ569)","v":30663.309528009358},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E569:$BZ569)","v":42902.121161110903},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E569:$BZ569)","v":8370.3195786176238},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E569:$BZ569)","v":0},81935.75026773788,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E569:$BZ569)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A571","v":"Taxes (Other Than Income)"},null,0]
[{"$f":"ACCOUNTS!A572","v":236},{"$f":"ACCOUNTS!B572","v":"Property Taxes"},{"$f":"ACCOUNTS!C572","v":37267394},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E572:$BZ572)","v":9608122.389171809},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E572:$BZ572)","v":9013326.9068776704},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E572:$BZ572)","v":2919277.718905603},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(E572:J572)","v":21540727.014955081},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E572:$BZ572)","v":1742287.0949822401},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E572:$BZ572)","v":2181991.2958235811},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E572:$BZ572)","v":565317.70748439874},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(M572:R572)","v":4489596.0982902199},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E572:$BZ572)","v":1604958.8417080631},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E572:$BZ572)","v":2461785.2069740742},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E572:$BZ572)","v":252111.23373260541},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(U572:Z572)","v":4318855.2824147427},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E572:$BZ572)","v":845658.52713087434},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E572:$BZ572)","v":1667834.0422252843},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E572:$BZ572)","v":52974.557235467313},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(AC572:AH572)","v":2566467.1265916256},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E572:$BZ572)","v":609109.07342153555},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E572:$BZ572)","v":1057388.8751630203},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E572:$BZ572)","v":64806.149776412429},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(AK572:AP572)","v":1731304.0983609683},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E572:$BZ572)","v":6032.9728632235256},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E572:$BZ572)","v":3715.3329719321264},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E572:$BZ572)","v":121.59449923013089},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(AS572:AX572)","v":9869.9003343857821},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E572:$BZ572)","v":126234.20781982655},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E572:$BZ572)","v":119122.7459692212},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E572:$BZ572)","v":20743.575525528384},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(BA572:BF572)","v":266100.52931457612},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E572:$BZ572)","v":272374.03952890425},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E572:$BZ572)","v":619825.23922442831},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E572:$BZ572)","v":20354.982147649083},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(BI572:BN572)","v":912554.26090098161},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E572:$BZ572)","v":131777.81536439687},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E572:$BZ572)","v":458434.16629236354},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E572:$BZ572)","v":3927.3061732336896},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(BQ572:BV572)","v":594139.28782999411},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E572:$BZ572)","v":11380.338164306615},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E572:$BZ572)","v":14394.985160590237},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E572:$BZ572)","v":295.08376361550438},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(BY572:CD572)","v":26070.407088512358},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E572:$BZ572)","v":76360.005060715717},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E572:$BZ572)","v":249331.59333400635},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E572:$BZ572)","v":1645.1369432235588},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(CG572:CL572)","v":327336.73533794563},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E572:$BZ572)","v":77945.637250436062},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E572:$BZ572)","v":70258.102331204092},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E572:$BZ572)","v":287063.86854621943},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(CO572:CT572)","v":435267.6081278596},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E572:$BZ572)","v":17524.366521680338},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E572:$BZ572)","v":19813.037439870506},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E572:$BZ572)","v":555.3798891450565},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(CW572:DB572)","v":37892.783850695901},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E572:$BZ572)","v":4218.3995655406798},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E572:$BZ572)","v":5879.3037025330905},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E572:$BZ572)","v":1115.1633343456631},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(DE572:DJ572)","v":11212.866602419434},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(DM572:DR572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(DU572:DZ572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(EC572:EH572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(EK572:EP572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(ES572:EX572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUM(FA572:FF572)","v":0}]
[{"$f":"ACCOUNTS!A573","v":236.01},{"$f":"ACCOUNTS!B573","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C573","v":8229129},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E573:$BZ573)","v":1741335.9312861543},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E573:$BZ573)","v":1703189.3203562058},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E573:$BZ573)","v":1636911.9419563995},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E573:$BZ573)","v":0},5081437.1935987603,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E573:$BZ573)","v":315544.9938790591},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E573:$BZ573)","v":412316.59636367386},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E573:$BZ573)","v":252957.43029514674},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E573:$BZ573)","v":0},980819.02053787978,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E573:$BZ573)","v":291123.6461553027},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E573:$BZ573)","v":465187.41823618184},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E573:$BZ573)","v":73185.358947305867},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E573:$BZ573)","v":0},829496.42333879031,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E573:$BZ573)","v":153900.73513620344},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E573:$BZ573)","v":315159.6694753255},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E573:$BZ573)","v":18356.48413887179},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E573:$BZ573)","v":0},487416.88875040074,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E573:$BZ573)","v":110434.32827511181},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E573:$BZ573)","v":199807.84656405888},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E573:$BZ573)","v":16793.103959252545},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E573:$BZ573)","v":0},327035.27879842324,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E573:$BZ573)","v":1076.1263668036893},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E573:$BZ573)","v":702.06212475590189},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E573:$BZ573)","v":30.362248819982909},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E573:$BZ573)","v":0},1808.5507403795739,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E573:$BZ573)","v":22516.016367548116},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E573:$BZ573)","v":22509.844682485382},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E573:$BZ573)","v":5110.8363815124521},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E573:$BZ573)","v":0},50136.697431545952,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E573:$BZ573)","v":49626.348867503344},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E573:$BZ573)","v":117124.31367919585},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E573:$BZ573)","v":18237.254991142956},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E573:$BZ573)","v":0},184987.91753784215,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E573:$BZ573)","v":24254.519624879686},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E573:$BZ573)","v":86627.300239133707},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E573:$BZ573)","v":6725.9490375197583},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E573:$BZ573)","v":0},117607.76890153316,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E573:$BZ573)","v":2037.6968437243268},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E573:$BZ573)","v":2625.2009630303501},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E573:$BZ573)","v":369.16291530804853},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E573:$BZ573)","v":0},5032.0607220627253,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E573:$BZ573)","v":13784.3624385474},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E573:$BZ573)","v":45470.386501425666},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E573:$BZ573)","v":2508.3708725941315},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E573:$BZ573)","v":0},61763.119812567202,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E573:$BZ573)","v":14020.883397426471},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E573:$BZ573)","v":13276.213189126738},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E573:$BZ573)","v":64658.093412120412},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E573:$BZ573)","v":0},91955.189998673624,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E573:$BZ573)","v":3138.3200202915755},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E573:$BZ573)","v":3613.286459655631},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E573:$BZ573)","v":731.89564820127703},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E573:$BZ573)","v":0},7483.5021281484833,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E573:$BZ573)","v":769.85603753666521},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E573:$BZ573)","v":1110.9734930000318},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E573:$BZ573)","v":268.55817245691725},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E573:$BZ573)","v":0},2149.3877029936143,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E573:$BZ573)","v":0},0]
[{"$f":"ACCOUNTS!A574","v":236.02},{"$f":"ACCOUNTS!B574","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C574","v":77070765},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E574:$BZ574)","v":13827674.895455347},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E574:$BZ574)","v":24871546.067173667},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E574:$BZ574)","v":4478500.8891056748},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E574:$BZ574)","v":0},43177721.85173469,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E574:$BZ574)","v":2463370.1070867381},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E574:$BZ574)","v":6021028.3719807742},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E574:$BZ574)","v":780710.38339478406},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E574:$BZ574)","v":0},9265108.8624622952,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E574:$BZ574)","v":2335164.3066449827},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E574:$BZ574)","v":6793097.023477722},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E574:$BZ574)","v":283320.2738471881},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E574:$BZ574)","v":0},9411581.6039698943,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E574:$BZ574)","v":1311145.9822902051},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E574:$BZ574)","v":4602253.0462036002},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E574:$BZ574)","v":63138.51199875473},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E574:$BZ574)","v":0},5976537.5404925598,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E574:$BZ574)","v":880673.09995669872},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E574:$BZ574)","v":2917779.0166987609},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E574:$BZ574)","v":100967.06135494635},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E574:$BZ574)","v":0},3899419.178010406,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E574:$BZ574)","v":6195.5757136298544},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E574:$BZ574)","v":10252.160619602975},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E574:$BZ574)","v":193.79586912824681},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E574:$BZ574)","v":0},16641.532202361079,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E574:$BZ574)","v":118836.0323385097},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E574:$BZ574)","v":328709.57579059462},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E574:$BZ574)","v":32676.721728433768},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E574:$BZ574)","v":0},480222.3298575381,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E574:$BZ574)","v":419336.66924594576},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E574:$BZ574)","v":1710357.5794198737},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E574:$BZ574)","v":50913.556599723954},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E574:$BZ574)","v":0},2180607.8052655435,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E574:$BZ574)","v":246370.80606180272},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E574:$BZ574)","v":1265011.9765440375},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E574:$BZ574)","v":18664.111829831974},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E574:$BZ574)","v":0},1530046.8944356721,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E574:$BZ574)","v":11779.138255856062},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E574:$BZ574)","v":15219.938287633073},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E574:$BZ574)","v":1108.151227371314},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E574:$BZ574)","v":0},28107.227770860449,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E574:$BZ574)","v":85607.458398915143},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E574:$BZ574)","v":263620.38038705447},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E574:$BZ574)","v":7150.4888476651331},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E574:$BZ574)","v":0},356378.32763363473,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E574:$BZ574)","v":92999.105633954518},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E574:$BZ574)","v":193871.54674145457},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E574:$BZ574)","v":396907.25521035562},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E574:$BZ574)","v":0},683777.90758576477,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E574:$BZ574)","v":16446.253150432658},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E574:$BZ574)","v":20948.490308344866},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E574:$BZ574)","v":2165.9324964751572},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E574:$BZ574)","v":0},39560.675955252678,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E574:$BZ574)","v":7145.050955350237},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E574:$BZ574)","v":16223.462700423843},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E574:$BZ574)","v":1684.7489677776684},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E574:$BZ574)","v":0},25053.262623551749,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E574:$BZ574)","v":0},0]
[{"$f":"ACCOUNTS!A575","v":236.03},{"$f":"ACCOUNTS!B575","v":"Other Taxes - Muni"},{"$f":"ACCOUNTS!C575","v":-0.26000000536441803},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E575:$BZ575)","v":-4.664798055392104E-2},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E575:$BZ575)","v":-8.3904734965152147E-2},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E575:$BZ575)","v":-1.5108326162222813E-2},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E575:$BZ575)","v":0},-0.14566104168129601,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E575:$BZ575)","v":-8.3102359378046768E-3},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E575:$BZ575)","v":-2.0312078244121675E-2},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E575:$BZ575)","v":-2.6337445057240672E-3},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E575:$BZ575)","v":0},-3.1256058687650419E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E575:$BZ575)","v":-7.8777307096211252E-3},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E575:$BZ575)","v":-2.2916669667742619E-2},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E575:$BZ575)","v":-9.5578748595679926E-4},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E575:$BZ575)","v":0},-3.1750187863320546E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E575:$BZ575)","v":-4.423181246857851E-3},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E575:$BZ575)","v":-1.5525806921747118E-2},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E575:$BZ575)","v":-2.1299922815580722E-4},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E575:$BZ575)","v":0},-2.0161987396760776E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E575:$BZ575)","v":-2.9709710382794345E-3},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E575:$BZ575)","v":-9.8431948871126954E-3},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E575:$BZ575)","v":-3.4061471290593241E-4},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E575:$BZ575)","v":0},-1.3154780638298062E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E575:$BZ575)","v":-2.0900917731638191E-5},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E575:$BZ575)","v":-3.4585900582323906E-5},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E575:$BZ575)","v":-6.5377483943420337E-7},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E575:$BZ575)","v":0},-5.6140593153396301E-5,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E575:$BZ575)","v":-4.0089609913043778E-4},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E575:$BZ575)","v":-1.1089093441448282E-3},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E575:$BZ575)","v":-1.1023567528730739E-4},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E575:$BZ575)","v":0},-1.6200411185625734E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E575:$BZ575)","v":-1.4146419365818294E-3},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E575:$BZ575)","v":-5.7699307879484551E-3},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E575:$BZ575)","v":-1.7175805883138474E-4},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E575:$BZ575)","v":0},-7.3563307833616693E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E575:$BZ575)","v":-8.3113760318461491E-4},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E575:$BZ575)","v":-4.2675471131952908E-3},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E575:$BZ575)","v":-6.2963812229947525E-5},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E575:$BZ575)","v":0},-5.1616485286098534E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E575:$BZ575)","v":-3.9737194897582721E-5},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E575:$BZ575)","v":-5.1344813256112235E-5},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E575:$BZ575)","v":-3.7383737537979292E-6},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E575:$BZ575)","v":0},-9.4820381907492884E-5,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E575:$BZ575)","v":-2.8879873766598959E-4},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E575:$BZ575)","v":-8.8932944047985085E-4},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E575:$BZ575)","v":-2.4122339239154384E-5},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E575:$BZ575)","v":0},-1.2022505173849948E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E575:$BZ575)","v":-3.1373463029352633E-4},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E575:$BZ575)","v":-6.5403013960982749E-4},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E575:$BZ575)","v":-1.3389757904163646E-3},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E575:$BZ575)","v":0},-2.3067405603197184E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E575:$BZ575)","v":-5.5481814762537629E-5},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E575:$BZ575)","v":-7.0670215775672177E-5},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E575:$BZ575)","v":-7.3068232902905294E-6},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E575:$BZ575)","v":0},-1.3345885382850034E-4,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E575:$BZ575)","v":-2.4103994383863997E-5},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E575:$BZ575)","v":-5.4730226034990502E-5},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E575:$BZ575)","v":-5.6835395452463922E-6},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E575:$BZ575)","v":0},-8.451775996410089E-5,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E575:$BZ575)","v":0},0]
[{"$f":"ACCOUNTS!A576","v":236.04},{"$f":"ACCOUNTS!B576","v":"Other Taxes - MT Elec Energy Lic"},{"$f":"ACCOUNTS!C576","v":1647662},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E576:$BZ576)","v":840956.1288123416},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E576:$BZ576)","v":0},840956.1288123416,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E576:$BZ576)","v":203582.86925528548},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E576:$BZ576)","v":0},203582.86925528548,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E576:$BZ576)","v":229688.03628377084},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E576:$BZ576)","v":0},229688.03628377084,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E576:$BZ576)","v":155611.27141421792},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E576:$BZ576)","v":0},155611.27141421792,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E576:$BZ576)","v":98655.875271516794},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E576:$BZ576)","v":0},98655.875271516794,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E576:$BZ576)","v":346.64581298396899},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E576:$BZ576)","v":0},346.64581298396899,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E576:$BZ576)","v":11114.320421167859},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E576:$BZ576)","v":0},11114.320421167859,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E576:$BZ576)","v":57830.570121740406},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E576:$BZ576)","v":0},57830.570121740406,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E576:$BZ576)","v":42772.555104637744},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E576:$BZ576)","v":0},42772.555104637744,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E576:$BZ576)","v":6555.1801642816672},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E576:$BZ576)","v":0},6555.1801642816672,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E576:$BZ576)","v":548.54733805578121},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E576:$BZ576)","v":0},548.54733805578121,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E576:$BZ576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E576:$BZ576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E576:$BZ576)","v":0},0]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E577:$BZ577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E577:$BZ577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E577:$BZ577)","v":0},0]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E578:$BZ578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E578:$BZ578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E578:$BZ578)","v":0},0]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E579:$BZ579)","v":0},0]
[{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E580:$BZ580)","v":0},0]
[{"$f":"ACCOUNTS!A581","v":"~"},{"$f":"ACCOUNTS!B581","v":"~"},{"$f":"ACCOUNTS!C581","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E581:$BZ581)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E581:$BZ581)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E581:$BZ581)","v":0},0]
[null,{"$f":"ACCOUNTS!B582","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"ACCOUNTS!C582","v":124214949.73999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E582:$BZ582)","v":25177133.16926533},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E582:$BZ582)","v":36429018.339315161},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E582:$BZ582)","v":9034690.5348593518},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E582:$BZ582)","v":0},70640842.043439835,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E582:$BZ582)","v":4521202.1876378022},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E582:$BZ582)","v":8818919.1131112371},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E582:$BZ582)","v":1598985.5185405854},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E582:$BZ582)","v":0},14939106.819289625,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E582:$BZ582)","v":4231246.7866306175},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E582:$BZ582)","v":9949757.6620550789},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E582:$BZ582)","v":608616.86557131179},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E582:$BZ582)","v":0},14789621.314257009,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E582:$BZ582)","v":2310705.2401341014},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E582:$BZ582)","v":6740858.013792621},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E582:$BZ582)","v":134469.55316009463},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E582:$BZ582)","v":0},9186032.8070868161,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E582:$BZ582)","v":1600216.4986823751},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E582:$BZ582)","v":4273631.6038541617},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E582:$BZ582)","v":182566.31474999659},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E582:$BZ582)","v":0},6056414.4172865329,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E582:$BZ582)","v":13304.674922756152},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E582:$BZ582)","v":15016.201494689072},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E582:$BZ582)","v":345.75261652458579},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E582:$BZ582)","v":0},28666.62903396981,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E582:$BZ582)","v":267586.25612498831},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E582:$BZ582)","v":481456.48575455981},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E582:$BZ582)","v":58531.13352523894},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E582:$BZ582)","v":0},807573.87540478713,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E582:$BZ582)","v":741337.05622771138},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E582:$BZ582)","v":2505137.6966753076},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E582:$BZ582)","v":89505.793566757944},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E582:$BZ582)","v":0},3335980.5464697769,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E582:$BZ582)","v":402403.14021994168},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E582:$BZ582)","v":1852845.9939126251},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E582:$BZ582)","v":29317.366977621612},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E582:$BZ582)","v":0},2284566.5011101887,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E582:$BZ582)","v":25197.17322414981},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E582:$BZ582)","v":32240.124359908848},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E582:$BZ582)","v":1772.3979025564934},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E582:$BZ582)","v":0},59209.69548661515,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E582:$BZ582)","v":175751.82560937948},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E582:$BZ582)","v":558422.35933315707},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E582:$BZ582)","v":11303.996639360485},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E582:$BZ582)","v":0},745478.18158189696,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E582:$BZ582)","v":184965.62596808243},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E582:$BZ582)","v":283961.04177203687},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E582:$BZ582)","v":748629.21582971956},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E582:$BZ582)","v":0},1217555.8835698389,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E582:$BZ582)","v":37108.939636922762},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E582:$BZ582)","v":44374.814137200789},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E582:$BZ582)","v":3453.2080265146674},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E582:$BZ582)","v":0},84936.961800638222,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E582:$BZ582)","v":12133.306534323588},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E582:$BZ582)","v":23762.287179282521},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E582:$BZ582)","v":3068.470468896709},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E582:$BZ582)","v":0},38964.064182502821,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E582:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E582:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E582:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E582:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E582:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E582:$BZ582)","v":0},0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A586","v":"OTHER OPERATING REVENUE"},null,0]
[{"$f":"ACCOUNTS!A587","v":450.01},{"$f":"ACCOUNTS!B587","v":"Late Payment Revenue - Interest"},{"$f":"ACCOUNTS!C587","v":3464899},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E587:$BZ587)","v":2835817.1642558123},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(E587:J587)","v":2835817.1642558123},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E587:$BZ587)","v":380062.19334094372},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(M587:R587)","v":380062.19334094372},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E587:$BZ587)","v":145892.21513994379},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(U587:Z587)","v":145892.21513994379},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E587:$BZ587)","v":46463.172515833881},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(AC587:AH587)","v":46463.172515833881},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E587:$BZ587)","v":22758.456913100399},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(AK587:AP587)","v":22758.456913100399},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(AS587:AX587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E587:$BZ587)","v":1947.6583643020203},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(BA587:BF587)","v":1947.6583643020203},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E587:$BZ587)","v":3840.1757435681893},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(BI587:BN587)","v":3840.1757435681893},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E587:$BZ587)","v":5824.2665444117538},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(BQ587:BV587)","v":5824.2665444117538},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(BY587:CD587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E587:$BZ587)","v":18641.591583905887},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(CG587:CL587)","v":18641.591583905887},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E587:$BZ587)","v":3652.1055981780551},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(CO587:CT587)","v":3652.1055981780551},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(CW587:DB587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(DE587:DJ587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(DM587:DR587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(DU587:DZ587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(EC587:EH587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(EK587:EP587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(ES587:EX587)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E587:$BZ587)","v":0},{"$f":"SUM(FA587:FF587)","v":0}]
[{"$f":"ACCOUNTS!A588","v":450.02},{"$f":"ACCOUNTS!B588","v":"Late Payment Revenue - Field Call"},{"$f":"ACCOUNTS!C588","v":559117},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E588:$BZ588)","v":492734.50379047246},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E588:$BZ588)","v":0},492734.50379047246,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E588:$BZ588)","v":63675.238897583884},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E588:$BZ588)","v":0},63675.238897583884,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E588:$BZ588)","v":2283.3937934070236},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E588:$BZ588)","v":0},2283.3937934070236,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E588:$BZ588)","v":27.346033453976325},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E588:$BZ588)","v":0},27.346033453976325,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E588:$BZ588)","v":396.51748508265672},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E588:$BZ588)","v":0},396.51748508265672,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E588:$BZ588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E588:$BZ588)","v":0},0]
[{"$f":"ACCOUNTS!A589","v":451.01},{"$f":"ACCOUNTS!B589","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C589","v":520439},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E589:$BZ589)","v":461552.06002144521},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E589:$BZ589)","v":0},461552.06002144521,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E589:$BZ589)","v":54552.39460761044},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E589:$BZ589)","v":0},54552.39460761044,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E589:$BZ589)","v":3926.6679455604512},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E589:$BZ589)","v":0},3926.6679455604512,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E589:$BZ589)","v":407.87742538390086},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E589:$BZ589)","v":0},407.87742538390086,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E589:$BZ589)","v":0},0]
[{"$f":"ACCOUNTS!A590","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C590","v":1648238},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E590:$BZ590)","v":1605630.2360113149},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E590:$BZ590)","v":0},1605630.2360113149,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E590:$BZ590)","v":41032.224451760856},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E590:$BZ590)","v":0},41032.224451760856,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E590:$BZ590)","v":1551.4701869011597},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E590:$BZ590)","v":0},1551.4701869011597,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E590:$BZ590)","v":24.069350023030271},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E590:$BZ590)","v":0},24.069350023030271,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E590:$BZ590)","v":0},0]
[{"$f":"ACCOUNTS!A591","v":451.03},{"$f":"ACCOUNTS!B591","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C591","v":477492},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E591:$BZ591)","v":423464.45259436726},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E591:$BZ591)","v":0},423464.45259436726,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E591:$BZ591)","v":50050.691831275377},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E591:$BZ591)","v":0},50050.691831275377,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E591:$BZ591)","v":3602.6364870072207},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E591:$BZ591)","v":0},3602.6364870072207,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E591:$BZ591)","v":374.2190873501209},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E591:$BZ591)","v":0},374.2190873501209,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E591:$BZ591)","v":0},0]
[{"$f":"ACCOUNTS!A592","v":451.04},{"$f":"ACCOUNTS!B592","v":"Misc Service Revenue - Water Heater Rental"},{"$f":"ACCOUNTS!C592","v":-163},{"$f":"(ROUND((SUM(E592:FG592)/2-C592),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E592:$BZ592)","v":-163},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E592:$BZ592)","v":0},-163,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E592:$BZ592)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E592:$BZ592)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E592:$BZ592)","v":0},0]
[{"$f":"ACCOUNTS!A593","v":451.05},{"$f":"ACCOUNTS!B593","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"ACCOUNTS!C593","v":1137787},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E593:$BZ593)","v":1070690.4494994881},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E593:$BZ593)","v":0},1070690.4494994881,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E593:$BZ593)","v":64353.843827715194},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E593:$BZ593)","v":0},64353.843827715194,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E593:$BZ593)","v":2547.3159599590394},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E593:$BZ593)","v":0},2547.3159599590394,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E593:$BZ593)","v":84.772690225909599},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E593:$BZ593)","v":0},84.772690225909599,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E593:$BZ593)","v":85.806503521347508},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E593:$BZ593)","v":0},85.806503521347508,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E593:$BZ593)","v":24.811519090510124},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E593:$BZ593)","v":0},24.811519090510124,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E593:$BZ593)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E593:$BZ593)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E593:$BZ593)","v":0},0]
[{"$f":"ACCOUNTS!A594","v":451.06},{"$f":"ACCOUNTS!B594","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"ACCOUNTS!C594","v":270062},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E594:$BZ594)","v":258780.93822095532},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E594:$BZ594)","v":0},258780.93822095532,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E594:$BZ594)","v":9362.5138574384382},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E594:$BZ594)","v":0},9362.5138574384382,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E594:$BZ594)","v":594.74985569793353},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E594:$BZ594)","v":0},594.74985569793353,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E594:$BZ594)","v":19.185479216062376},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E594:$BZ594)","v":0},19.185479216062376,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E594:$BZ594)","v":57.556437648187128},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E594:$BZ594)","v":0},57.556437648187128,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E594:$BZ594)","v":1247.0561490440543},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E594:$BZ594)","v":0},1247.0561490440543,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E594:$BZ594)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E594:$BZ594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E594:$BZ594)","v":0},0]
[{"$f":"ACCOUNTS!A595","v":451.07},{"$f":"ACCOUNTS!B595","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C595","v":2978480},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E595:$BZ595)","v":2032467.7424978933},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E595:$BZ595)","v":0},2032467.7424978933,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E595:$BZ595)","v":876385.49149669579},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E595:$BZ595)","v":0},876385.49149669579,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E595:$BZ595)","v":63082.007056411334},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E595:$BZ595)","v":0},63082.007056411334,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E595:$BZ595)","v":6544.7589489993115},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E595:$BZ595)","v":0},6544.7589489993115,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E595:$BZ595)","v":0},0]
[{"$f":"ACCOUNTS!A596","v":451.08},{"$f":"ACCOUNTS!B596","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C596","v":-42311},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E596:$BZ596)","v":-37523.569931475868},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E596:$BZ596)","v":0},-37523.569931475868,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E596:$BZ596)","v":-4435.0372824530932},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E596:$BZ596)","v":0},-4435.0372824530932,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E596:$BZ596)","v":-319.23289270136991},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E596:$BZ596)","v":0},-319.23289270136991,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E596:$BZ596)","v":-33.159893369671046},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E596:$BZ596)","v":0},-33.159893369671046,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E596:$BZ596)","v":0},0]
[{"$f":"ACCOUNTS!A597","v":454.01},{"$f":"ACCOUNTS!B597","v":"Rental Revenue - Steam Plant"},{"$f":"ACCOUNTS!C597","v":38165},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E597:$BZ597)","v":4545.1287954358913},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E597:$BZ597)","v":15778.128907178561},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E597:$BZ597)","v":0},20323.257702614454,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E597:$BZ597)","v":787.94071990888062},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E597:$BZ597)","v":3819.6484267730007},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E597:$BZ597)","v":0},4607.5891466818812,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E597:$BZ597)","v":800.05713462823644},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E597:$BZ597)","v":4309.4369857797246},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E597:$BZ597)","v":0},5109.4941204079614,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E597:$BZ597)","v":505.09623332391124},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E597:$BZ597)","v":2919.5990321765858},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E597:$BZ597)","v":0},3424.695265500497,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E597:$BZ597)","v":295.0561568358093},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E597:$BZ597)","v":1850.994438536135},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E597:$BZ597)","v":0},2146.0505953719444,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E597:$BZ597)","v":7.110832832398965E-3},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E597:$BZ597)","v":6.5038140932739079},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E597:$BZ597)","v":0},6.5109249261063065,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E597:$BZ597)","v":208.52833377709493},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E597:$BZ597)","v":0},208.52833377709493,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E597:$BZ597)","v":172.11756056586628},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E597:$BZ597)","v":1085.0247223301506},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E597:$BZ597)","v":0},1257.1422828960169,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E597:$BZ597)","v":123.62182879125599},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E597:$BZ597)","v":802.50427460880007},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E597:$BZ597)","v":0},926.12610340005608,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E597:$BZ597)","v":19.449905504819267},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E597:$BZ597)","v":122.98914782615971},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E597:$BZ597)","v":0},142.43905333097896,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E597:$BZ597)","v":2.8745541724972816},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E597:$BZ597)","v":10.291916920514099},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E597:$BZ597)","v":0},13.166471093011381,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E597:$BZ597)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E597:$BZ597)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E597:$BZ597)","v":0},0]
[{"$f":"ACCOUNTS!A598","v":454.02},{"$f":"ACCOUNTS!B598","v":"Rental Revenue - Distribution Pole Contacts"},{"$f":"ACCOUNTS!C598","v":5875055},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E598:$BZ598)","v":2794667.1633244092},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E598:$BZ598)","v":820212.43493563286},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E598:$BZ598)","v":0},3614879.5982600423,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E598:$BZ598)","v":480290.94267266744},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E598:$BZ598)","v":198561.13200445197},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E598:$BZ598)","v":0},678852.07467711938,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E598:$BZ598)","v":388289.14409439411},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E598:$BZ598)","v":224022.36818460163},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E598:$BZ598)","v":0},612311.51227899571,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E598:$BZ598)","v":166979.88738683617},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E598:$BZ598)","v":151772.8398154843},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E598:$BZ598)","v":0},318752.72720232047,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E598:$BZ598)","v":157947.97856175649},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E598:$BZ598)","v":96222.350851329393},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E598:$BZ598)","v":0},254170.32941308588,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E598:$BZ598)","v":3907.2660059971449},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E598:$BZ598)","v":338.09517118255008},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E598:$BZ598)","v":0},4245.361177179695,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E598:$BZ598)","v":41936.063675616489},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E598:$BZ598)","v":10840.16573869951},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E598:$BZ598)","v":0},52776.229414315996,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E598:$BZ598)","v":21888.165953730277},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E598:$BZ598)","v":56404.075204561894},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E598:$BZ598)","v":0},78292.241158292163,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E598:$BZ598)","v":6613.7870026031915},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E598:$BZ598)","v":41717.493182836522},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E598:$BZ598)","v":0},48331.280185439711,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E598:$BZ598)","v":1061.3683564931728},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E598:$BZ598)","v":7766.0813064136655},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E598:$BZ598)","v":0},8827.4496629068381,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E598:$BZ598)","v":22142.395847340515},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E598:$BZ598)","v":134514.16618272953},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E598:$BZ598)","v":0},156656.56203007005,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E598:$BZ598)","v":20492.258323889844},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E598:$BZ598)","v":6393.4848677308573},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E598:$BZ598)","v":0},26885.743191620702,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E598:$BZ598)","v":7149.0450471962386},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E598:$BZ598)","v":10689.11554742744},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E598:$BZ598)","v":0},17838.160594623678,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E598:$BZ598)","v":1700.7143216094703},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E598:$BZ598)","v":535.01643237871258},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E598:$BZ598)","v":0},2235.7307539881831,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E598:$BZ598)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E598:$BZ598)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E598:$BZ598)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E598:$BZ598)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E598:$BZ598)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E598:$BZ598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E598:$BZ598)","v":0},0]
[{"$f":"ACCOUNTS!A599","v":454.03},{"$f":"ACCOUNTS!B599","v":"Rental Revenue - Personal Cell Site"},{"$f":"ACCOUNTS!C599","v":3646743},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E599:$BZ599)","v":1734695.7458582339},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E599:$BZ599)","v":509119.31132805988},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E599:$BZ599)","v":0},2243815.0571862939,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E599:$BZ599)","v":298124.46575478039},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E599:$BZ599)","v":123250.15139591225},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E599:$BZ599)","v":0},421374.61715069262,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E599:$BZ599)","v":241017.44038178757},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E599:$BZ599)","v":139054.35830313395},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E599:$BZ599)","v":0},380071.79868492152,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E599:$BZ599)","v":103647.15487237704},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E599:$BZ599)","v":94207.891021826814},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E599:$BZ599)","v":0},197855.04589420385,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E599:$BZ599)","v":98040.900925052716},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E599:$BZ599)","v":59726.791393549422},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E599:$BZ599)","v":0},157767.69231860214,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E599:$BZ599)","v":2425.3040961332358},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E599:$BZ599)","v":209.86121812370544},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E599:$BZ599)","v":0},2635.1653142569412,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E599:$BZ599)","v":26030.402550547817},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E599:$BZ599)","v":6728.6686722834547},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E599:$BZ599)","v":0},32759.07122283127,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E599:$BZ599)","v":13586.343612886043},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E599:$BZ599)","v":35010.934608052121},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E599:$BZ599)","v":0},48597.278220938162,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E599:$BZ599)","v":4105.2860705532412},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E599:$BZ599)","v":25894.732260728935},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E599:$BZ599)","v":0},30000.018331282175,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E599:$BZ599)","v":658.80874723095906},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E599:$BZ599)","v":4820.5340446336058},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E599:$BZ599)","v":0},5479.3427918645648,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E599:$BZ599)","v":13744.148277678778},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E599:$BZ599)","v":83495.149224595443},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E599:$BZ599)","v":0},97239.297502274218,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E599:$BZ599)","v":12719.880851640883},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E599:$BZ599)","v":3968.5409220855686},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E599:$BZ599)","v":0},16688.421773726452,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E599:$BZ599)","v":4437.5295180296271},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E599:$BZ599)","v":6634.9093410652649},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E599:$BZ599)","v":0},11072.438859094891,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E599:$BZ599)","v":1055.6612742057878},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E599:$BZ599)","v":332.093474812073},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E599:$BZ599)","v":0},1387.7547490178608,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E599:$BZ599)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E599:$BZ599)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E599:$BZ599)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E599:$BZ599)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E599:$BZ599)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E599:$BZ599)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E599:$BZ599)","v":0},0]
[{"$f":"ACCOUNTS!A600","v":454.04},{"$f":"ACCOUNTS!B600","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C600","v":673570},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E600:$BZ600)","v":174873.35641545139},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E600:$BZ600)","v":163794.99246960477},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E600:$BZ600)","v":49637.048793264243},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E600:$BZ600)","v":0},388305.39767832041,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E600:$BZ600)","v":31711.425428401861},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E600:$BZ600)","v":39652.31168920004},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E600:$BZ600)","v":9814.4659715274811},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E600:$BZ600)","v":0},81178.203089129383,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E600:$BZ600)","v":29210.275962292973},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E600:$BZ600)","v":44736.876139532615},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E600:$BZ600)","v":4502.0622027513045},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E600:$BZ600)","v":0},78449.21430457689,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E600:$BZ600)","v":15389.159916895769},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E600:$BZ600)","v":30308.771357043224},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E600:$BZ600)","v":936.58170499224263},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E600:$BZ600)","v":0},46634.512978931234,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E600:$BZ600)","v":11085.983433784637},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E600:$BZ600)","v":19215.435613748054},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E600:$BZ600)","v":1163.651273609958},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E600:$BZ600)","v":0},31465.070321142648,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E600:$BZ600)","v":109.86622487096372},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E600:$BZ600)","v":67.517015908447434},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E600:$BZ600)","v":2.1869568996117268},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E600:$BZ600)","v":0},179.57019767902287,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E600:$BZ600)","v":2298.8493286187422},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E600:$BZ600)","v":2164.7621883212414},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E600:$BZ600)","v":373.30431367307176},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E600:$BZ600)","v":0},4836.9158306130557,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E600:$BZ600)","v":4956.4120275492969},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E600:$BZ600)","v":11263.795426499792},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E600:$BZ600)","v":324.54504195630284},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E600:$BZ600)","v":0},16544.752496005392,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E600:$BZ600)","v":2397.0834354664594},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E600:$BZ600)","v":8330.9106161865693},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E600:$BZ600)","v":52.486965590681443},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E600:$BZ600)","v":0},10780.481017243712,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E600:$BZ600)","v":207.21879657939655},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E600:$BZ600)","v":261.93781491344532},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E600:$BZ600)","v":4.3739137992234536},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E600:$BZ600)","v":0},473.53052529206531,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E600:$BZ600)","v":1389.9949053737619},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E600:$BZ600)","v":4536.953113755033},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E600:$BZ600)","v":22.963047445923131},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E600:$BZ600)","v":0},5949.9110665747176,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E600:$BZ600)","v":1419.03885101061},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E600:$BZ600)","v":1276.7677752248296},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E600:$BZ600)","v":5185.2131868368097},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E600:$BZ600)","v":0},7881.0198130722492,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E600:$BZ600)","v":319.09043953078367},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E600:$BZ600)","v":360.52720276546404},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E600:$BZ600)","v":8.1150218364414748},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E600:$BZ600)","v":0},687.73266413268914,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E600:$BZ600)","v":76.757955248939368},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E600:$BZ600)","v":106.84184825783963},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E600:$BZ600)","v":20.088213779743},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E600:$BZ600)","v":0},203.68801728652198,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E600:$BZ600)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E600:$BZ600)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E600:$BZ600)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E600:$BZ600)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E600:$BZ600)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E600:$BZ600)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E600:$BZ600)","v":0},0]
[{"$f":"ACCOUNTS!A601","v":454.05},{"$f":"ACCOUNTS!B601","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C601","v":3939609},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E601:$BZ601)","v":38.629812483934749},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E601:$BZ601)","v":0},38.629812483934749,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E601:$BZ601)","v":7624.7891783766445},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E601:$BZ601)","v":0},7624.7891783766445,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E601:$BZ601)","v":448294.37508886232},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E601:$BZ601)","v":0},448294.37508886232,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E601:$BZ601)","v":14396.04345234635},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E601:$BZ601)","v":0},14396.04345234635,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E601:$BZ601)","v":68715.998106839266},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E601:$BZ601)","v":0},68715.998106839266,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E601:$BZ601)","v":2551682.1462944685},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E601:$BZ601)","v":0},2551682.1462944685,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E601:$BZ601)","v":845708.68834918214},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E601:$BZ601)","v":0},845708.68834918214,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E601:$BZ601)","v":3148.3297174406821},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E601:$BZ601)","v":0},3148.3297174406821,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E601:$BZ601)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E601:$BZ601)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E601:$BZ601)","v":0},0]
[{"$f":"ACCOUNTS!A602","v":454.06},{"$f":"ACCOUNTS!B602","v":"Rental Revenue - Pole Rental"},{"$f":"ACCOUNTS!C602","v":60351},{"$f":"(ROUND((SUM(E602:FG602)/2-C602),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(E602:J602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(M602:R602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(U602:Z602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(AC602:AH602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(AK602:AP602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(AS602:AX602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(BA602:BF602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(BI602:BN602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(BQ602:BV602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(BY602:CD602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(CG602:CL602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E602:$BZ602)","v":60351},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(CO602:CT602)","v":60351},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(CW602:DB602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(DE602:DJ602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(DM602:DR602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(DU602:DZ602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(EC602:EH602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(EK602:EP602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(ES602:EX602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E602:$BZ602)","v":0},{"$f":"SUM(FA602:FF602)","v":0}]
[{"$f":"ACCOUNTS!A603","v":456.01},{"$f":"ACCOUNTS!B603","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C603","v":10196039.680000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E603:$BZ603)","v":1214262.1131658577},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E603:$BZ603)","v":4215234.5975041976},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E603:$BZ603)","v":0},5429496.7106700558,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E603:$BZ603)","v":210503.7297439726},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E603:$BZ603)","v":1020445.0916553674},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E603:$BZ603)","v":0},1230948.8213993399,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E603:$BZ603)","v":213740.71245739819},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E603:$BZ603)","v":1151295.440992262},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E603:$BZ603)","v":0},1365036.1534496602,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E603:$BZ603)","v":134939.89878656197},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E603:$BZ603)","v":779990.76593114296},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E603:$BZ603)","v":0},914930.66471770499,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E603:$BZ603)","v":78826.26183482811},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E603:$BZ603)","v":494505.77080502443},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E603:$BZ603)","v":0},573332.03263985249,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E603:$BZ603)","v":1.8997074208564559},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E603:$BZ603)","v":1737.5382304824841},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E603:$BZ603)","v":0},1739.4379379033405,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E603:$BZ603)","v":55709.764590476734},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E603:$BZ603)","v":0},55709.764590476734,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E603:$BZ603)","v":45982.378544592582},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E603:$BZ603)","v":289871.744337985},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E603:$BZ603)","v":0},335854.12288257759,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E603:$BZ603)","v":33026.413511589482},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E603:$BZ603)","v":214394.48256991859},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E603:$BZ603)","v":0},247420.89608150808,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E603:$BZ603)","v":5196.174722897621},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E603:$BZ603)","v":32857.388482769828},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E603:$BZ603)","v":0},38053.563205667451,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E603:$BZ603)","v":767.95672488122227},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E603:$BZ603)","v":2749.5557003753488},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E603:$BZ603)","v":0},3517.5124252565711,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E603:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E603:$BZ603)","v":0},0]
[{"$f":"ACCOUNTS!A604","v":456.02},{"$f":"ACCOUNTS!B604","v":"Other Elect Revenue - Jobbing Revenue"},{"$f":"ACCOUNTS!C604","v":24865},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E604:$BZ604)","v":10190.011798673968},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E604:$BZ604)","v":1584.4755697517817},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E604:$BZ604)","v":3785.4666390352832},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E604:$BZ604)","v":0},15559.954007461032,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E604:$BZ604)","v":1872.958180130337},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E604:$BZ604)","v":383.57777736935014},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E604:$BZ604)","v":748.47990399070375},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E604:$BZ604)","v":0},3005.0158614903912,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E604:$BZ604)","v":1673.825674095358},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E604:$BZ604)","v":432.76345779163398},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E604:$BZ604)","v":343.34044206289371},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E604:$BZ604)","v":0},2449.9295739498853,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E604:$BZ604)","v":823.97208835726656},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E604:$BZ604)","v":293.19277128291452},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E604:$BZ604)","v":71.426462393953443},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E604:$BZ604)","v":0},1188.5913220341345,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E604:$BZ604)","v":641.19842631286872},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E604:$BZ604)","v":185.88106896962688},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E604:$BZ604)","v":88.743452377031119},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E604:$BZ604)","v":0},915.82294765952668,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E604:$BZ604)","v":8.3737974723608204},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E604:$BZ604)","v":0.65312779491307904},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E604:$BZ604)","v":0.16678373484629172},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E604:$BZ604)","v":0},9.1937090021201904,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E604:$BZ604)","v":175.31697901499331},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E604:$BZ604)","v":20.94088927873613},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E604:$BZ604)","v":28.469279700793543},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E604:$BZ604)","v":0},224.72714799452299,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E604:$BZ604)","v":258.8429852642754},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E604:$BZ604)","v":108.96064896051477},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E604:$BZ604)","v":24.75075491104954},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E604:$BZ604)","v":0},392.55438913583976,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E604:$BZ604)","v":97.232018389978236},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E604:$BZ604)","v":80.589303409766373},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E604:$BZ604)","v":4.0028096363110013},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E604:$BZ604)","v":0},181.82413143605564,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E604:$BZ604)","v":15.127974242864536},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E604:$BZ604)","v":15.002413495089373},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E604:$BZ604)","v":0.33356746969258344},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E604:$BZ604)","v":0},30.463955207646492,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E604:$BZ604)","v":91.824141838525918},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E604:$BZ604)","v":259.852693063343},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E604:$BZ604)","v":1.751229215886063},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E604:$BZ604)","v":0},353.42806411775496,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E604:$BZ604)","v":94.75595860830191},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E604:$BZ604)","v":12.350849788435887},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E604:$BZ604)","v":395.43953583558238},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E604:$BZ604)","v":0},502.54634423232017,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E604:$BZ604)","v":23.25116389903242},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E604:$BZ604)","v":20.649092510383419},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E604:$BZ604)","v":0.61887531961933728},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E604:$BZ604)","v":0},44.519131729035173,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E604:$BZ604)","v":3.8638908730003907},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E604:$BZ604)","v":1.0335376914717855},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E604:$BZ604)","v":1.5319859852615794},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E604:$BZ604)","v":0},6.4294145497337558,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E604:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E604:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E604:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E604:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E604:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E604:$BZ604)","v":0},0]
[{"$f":"ACCOUNTS!A605","v":456.03},{"$f":"ACCOUNTS!B605","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C605","v":210539},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E605:$BZ605)","v":123840.48665852196},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E605:$BZ605)","v":11897.079147474882},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E605:$BZ605)","v":0},135737.56580599683,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E605:$BZ605)","v":21275.997242612371},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E605:$BZ605)","v":2880.1044734886968},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E605:$BZ605)","v":0},24156.101716101068,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E605:$BZ605)","v":18390.456551113049},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E605:$BZ605)","v":3249.416531104067},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E605:$BZ605)","v":0},21639.873082217116,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E605:$BZ605)","v":8193.443574407047},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E605:$BZ605)","v":2201.446126409367},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E605:$BZ605)","v":0},10394.889700816413,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E605:$BZ605)","v":6474.6666451618639},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E605:$BZ605)","v":1395.6932071192016},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E605:$BZ605)","v":0},7870.3598522810653,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E605:$BZ605)","v":106.9941875640605},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E605:$BZ605)","v":4.9040283219475027},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E605:$BZ605)","v":0},111.898215886008,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E605:$BZ605)","v":2164.0759529449319},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E605:$BZ605)","v":157.23525305389254},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E605:$BZ605)","v":0},2321.3112059988243,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E605:$BZ605)","v":2599.1106486303324},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E605:$BZ605)","v":818.13408132669838},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E605:$BZ605)","v":0},3417.2447299570308,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E605:$BZ605)","v":281.24881555072193},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E605:$BZ605)","v":605.10703945789237},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E605:$BZ605)","v":0},886.3558550086143,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E605:$BZ605)","v":34.265989149824897},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E605:$BZ605)","v":112.64604147994807},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E605:$BZ605)","v":0},146.91203062977297,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E605:$BZ605)","v":390.56247547443263},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E605:$BZ605)","v":1951.1112162766829},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E605:$BZ605)","v":0},2341.6736917511153,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E605:$BZ605)","v":1050.1517543561117},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E605:$BZ605)","v":92.736701200520301},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E605:$BZ605)","v":0},1142.8884555566319,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E605:$BZ605)","v":163.09691604604325},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E605:$BZ605)","v":155.04428885454331},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E605:$BZ605)","v":0},318.14120490058656,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E605:$BZ605)","v":46.024106225182969},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E605:$BZ605)","v":7.7603466737354418},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E605:$BZ605)","v":0},53.78445289891841,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E605:$BZ605)","v":0},0]
[{"$f":"ACCOUNTS!A606","v":456.04},{"$f":"ACCOUNTS!B606","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C606","v":1026108},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E606:$BZ606)","v":220364.94476548713},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E606:$BZ606)","v":215903.42911115874},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E606:$BZ606)","v":193919.12079114898},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E606:$BZ606)","v":0},630187.49466779479,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E606:$BZ606)","v":39930.861605756305},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E606:$BZ606)","v":52266.982871722626},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E606:$BZ606)","v":30205.874976160372},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E606:$BZ606)","v":0},122403.71945363931,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E606:$BZ606)","v":36842.811464612852},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E606:$BZ606)","v":58969.110231124105},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E606:$BZ606)","v":8924.4008959793737},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E606:$BZ606)","v":0},104736.32259171634,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E606:$BZ606)","v":19479.386373645095},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E606:$BZ606)","v":39950.962904717722},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E606:$BZ606)","v":2216.9677025968581},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E606:$BZ606)","v":0},61647.316980959673,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E606:$BZ606)","v":13975.613747082076},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E606:$BZ606)","v":25328.481526336967},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E606:$BZ606)","v":2062.3467296783069},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E606:$BZ606)","v":0},41366.442003097349,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E606:$BZ606)","v":136.09240297240513},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E606:$BZ606)","v":88.996342551140685},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E606:$BZ606)","v":3.7380170945528284},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E606:$BZ606)","v":0},228.82676261809863,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E606:$BZ606)","v":2847.4849091223955},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E606:$BZ606)","v":2853.4424198313814},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E606:$BZ606)","v":629.79226678770146},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E606:$BZ606)","v":0},6330.7195957414788,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E606:$BZ606)","v":6281.5612071006508},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E606:$BZ606)","v":14847.169749949311},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E606:$BZ606)","v":2135.0419218155384},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E606:$BZ606)","v":0},23263.7728788655,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E606:$BZ606)","v":3071.3464002994283},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E606:$BZ606)","v":10981.240284174215},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E606:$BZ606)","v":779.91994007074561},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E606:$BZ606)","v":0},14832.506624544389,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E606:$BZ606)","v":257.73879432600734},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E606:$BZ606)","v":332.30320286117268},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E606:$BZ606)","v":42.973360218666492},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E606:$BZ606)","v":0},633.01535740584643,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E606:$BZ606)","v":1744.1143015137964},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E606:$BZ606)","v":5755.7327162935726},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E606:$BZ606)","v":291.24043103318689},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E606:$BZ606)","v":0},7791.0874488405561,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E606:$BZ606)","v":1773.7787250762544},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E606:$BZ606)","v":1682.9485242097335},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E606:$BZ606)","v":8019.1502972128501},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E606:$BZ606)","v":0},11475.877546498838,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E606:$BZ606)","v":396.95420833772948},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E606:$BZ606)","v":457.37704667472804},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E606:$BZ606)","v":85.136170003777337},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E606:$BZ606)","v":0},939.46742501623487,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E606:$BZ606)","v":97.452793538722858},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E606:$BZ606)","v":140.83166440953477},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E606:$BZ606)","v":33.146205313706432},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E606:$BZ606)","v":0},271.43066326196407,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E606:$BZ606)","v":0},0]
[{"$f":"ACCOUNTS!A607","v":456.05},{"$f":"ACCOUNTS!B607","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C607","v":313300},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E607:$BZ607)","v":149031.66391966326},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E607:$BZ607)","v":43739.600031886301},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E607:$BZ607)","v":0},192771.26395154957,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E607:$BZ607)","v":25612.552110464785},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E607:$BZ607)","v":10588.701323986721},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E607:$BZ607)","v":0},36201.253434451508,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E607:$BZ607)","v":20706.357445976875},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E607:$BZ607)","v":11946.476748257794},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E607:$BZ607)","v":0},32652.834194234667,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E607:$BZ607)","v":8904.5632284796939},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E607:$BZ607)","v":8093.614564321736},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E607:$BZ607)","v":0},16998.177792801431,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E607:$BZ607)","v":8422.9171783750626},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E607:$BZ607)","v":5131.2647322827615},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E607:$BZ607)","v":0},13554.181910657824,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E607:$BZ607)","v":208.36340079861472},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E607:$BZ607)","v":18.029655404331184},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E607:$BZ607)","v":0},226.3930562029459,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E607:$BZ607)","v":2236.3311917200172},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E607:$BZ607)","v":578.07525647582133},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E607:$BZ607)","v":0},2814.4064481958385,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E607:$BZ607)","v":1167.2337353954467},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E607:$BZ607)","v":3007.8691623464365},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E607:$BZ607)","v":0},4175.1028977418828,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E607:$BZ607)","v":352.69447995220133},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E607:$BZ607)","v":2224.6754480056243},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E607:$BZ607)","v":0},2577.3699279578254,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E607:$BZ607)","v":56.599760528082037},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E607:$BZ607)","v":414.14306305207379},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E607:$BZ607)","v":0},470.7428235801558,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E607:$BZ607)","v":1180.7910936955966},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E607:$BZ607)","v":7173.2585082265887},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E607:$BZ607)","v":0},8354.0496019221846,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E607:$BZ607)","v":1092.7939453970539},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E607:$BZ607)","v":340.94639268229452},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E607:$BZ607)","v":0},1433.7403380793485,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E607:$BZ607)","v":381.23827152028048},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E607:$BZ607)","v":570.02017870624491},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E607:$BZ607)","v":0},951.25845022652538,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E607:$BZ607)","v":90.694265323515609},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E607:$BZ607)","v":28.530907074784942},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E607:$BZ607)","v":0},119.22517239830054,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E607:$BZ607)","v":0},0]
[{"$f":"ACCOUNTS!A608","v":456.06},{"$f":"ACCOUNTS!B608","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E608:$BZ608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E608:$BZ608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E608:$BZ608)","v":0},0]
[{"$f":"ACCOUNTS!A609","v":456.07},{"$f":"ACCOUNTS!B609","v":"Other Elect Revenue -Green Energy Option"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E609:$BZ609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E609:$BZ609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E609:$BZ609)","v":0},0]
[{"$f":"ACCOUNTS!A610","v":456.08},{"$f":"ACCOUNTS!B610","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C610","v":16182},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E610:$BZ610)","v":1927.1393729265974},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E610:$BZ610)","v":6689.943193396135},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E610:$BZ610)","v":0},8617.0825663227333,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E610:$BZ610)","v":334.08769106682843},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E610:$BZ610)","v":1619.5349362515576},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E610:$BZ610)","v":0},1953.6226273183861,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E610:$BZ610)","v":339.2250636068157},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E610:$BZ610)","v":1827.2057986083455},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E610:$BZ610)","v":0},2166.4308622151611,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E610:$BZ610)","v":214.16133231095327},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E610:$BZ610)","v":1237.9130496182761},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E610:$BZ610)","v":0},1452.0743819292293,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E610:$BZ610)","v":125.10411974104717},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E610:$BZ610)","v":784.82358193087214},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E610:$BZ610)","v":0},909.92770167191929,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E610:$BZ610)","v":3.015000573663829E-3},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E610:$BZ610)","v":2.7576239920701791},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E610:$BZ610)","v":0},2.7606389926438428,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E610:$BZ610)","v":88.416232076010743},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E610:$BZ610)","v":0},88.416232076010743,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E610:$BZ610)","v":72.978026073021041},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E610:$BZ610)","v":460.05161946145665},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E610:$BZ610)","v":0},533.02964553447771,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E610:$BZ610)","v":52.415784973145662},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E610:$BZ610)","v":340.26265352337487},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E610:$BZ610)","v":0},392.67843849652053,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E610:$BZ610)","v":8.2467803191139879},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E610:$BZ610)","v":52.147527580844134},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E610:$BZ610)","v":0},60.394307899958122,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E610:$BZ610)","v":1.218813981903603},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E610:$BZ610)","v":4.3637835610574909},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E610:$BZ610)","v":0},5.5825975429610937,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E610:$BZ610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E610:$BZ610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E610:$BZ610)","v":0},0]
[{"$f":"ACCOUNTS!A611","v":456.09},{"$f":"ACCOUNTS!B611","v":"Other Elect Revenue - Small Generator Application Fee"},{"$f":"ACCOUNTS!C611","v":500},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E611:$BZ611)","v":59.545772244673017},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E611:$BZ611)","v":206.70940530824788},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E611:$BZ611)","v":0},266.25517755292088,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E611:$BZ611)","v":10.322818287814497},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E611:$BZ611)","v":50.041247566788947},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E611:$BZ611)","v":0},60.364065854603446,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E611:$BZ611)","v":10.48155554340674},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E611:$BZ611)","v":56.45797177754126},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E611:$BZ611)","v":0},66.939527320948002,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E611:$BZ611)","v":6.6172701863475858},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E611:$BZ611)","v":38.249692547839452},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E611:$BZ611)","v":0},44.866962734187041,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E611:$BZ611)","v":3.8655333006132486},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E611:$BZ611)","v":24.249894386691143},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E611:$BZ611)","v":0},28.11542768730439,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E611:$BZ611)","v":9.3159083353844681E-5},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E611:$BZ611)","v":8.5206525524353566E-2},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E611:$BZ611)","v":0},8.5299684607707413E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E611:$BZ611)","v":2.7319315312078465},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E611:$BZ611)","v":0},2.7319315312078465,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E611:$BZ611)","v":2.254913671765574},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E611:$BZ611)","v":14.214918411242635},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E611:$BZ611)","v":0},16.46983208300821,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E611:$BZ611)","v":1.6195706641065897},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E611:$BZ611)","v":10.513615545772305},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E611:$BZ611)","v":0},12.133186209878895,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E611:$BZ611)","v":0.25481338274360366},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E611:$BZ611)","v":1.6112819052293947},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E611:$BZ611)","v":0},1.8660952879729984,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E611:$BZ611)","v":3.7659559445791711E-2},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E611:$BZ611)","v":0.13483449391476612},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E611:$BZ611)","v":0},0.17249405336055784,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E611:$BZ611)","v":0},0]
[{"$f":"ACCOUNTS!A612","v":456.1},{"$f":"ACCOUNTS!B612","v":"Other Elect Revenue - Intolight"},{"$f":"ACCOUNTS!C612","v":-6464},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E612:$BZ612)","v":-6464},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E612:$BZ612)","v":0},-6464,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E612:$BZ612)","v":0},0]
[{"$f":"ACCOUNTS!A613","v":456.11},{"$f":"ACCOUNTS!B613","v":"Other Elect Revenue - AG Settlement"},{"$f":"ACCOUNTS!C613","v":-24},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E613:$BZ613)","v":-21.28443379630405},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E613:$BZ613)","v":0},-21.28443379630405,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E613:$BZ613)","v":-2.5156790144140824},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E613:$BZ613)","v":0},-2.5156790144140824,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E613:$BZ613)","v":-0.1810779566739826},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E613:$BZ613)","v":0},-0.1810779566739826,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E613:$BZ613)","v":-1.8809232607882233E-2},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E613:$BZ613)","v":0},-1.8809232607882233E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E613:$BZ613)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E613:$BZ613)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E613:$BZ613)","v":0},0]
[{"$f":"ACCOUNTS!A614","v":456.12},{"$f":"ACCOUNTS!B614","v":"Other Elect Revenue - REC Revenue"},{"$f":"ACCOUNTS!C614","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E614:$BZ614)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E614:$BZ614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E614:$BZ614)","v":0},0]
[{"$f":"ACCOUNTS!A615","v":456.13},{"$f":"ACCOUNTS!B615","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C615","v":16513},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E615:$BZ615)","v":1966.5586741525713},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E615:$BZ615)","v":6826.7848197101948},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E615:$BZ615)","v":0},8793.3434938627652,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E615:$BZ615)","v":340.92139677336161},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E615:$BZ615)","v":1652.6622421407719},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E615:$BZ615)","v":0},1993.5836389141336,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E615:$BZ615)","v":346.163853376551},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E615:$BZ615)","v":1864.5809759250778},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E615:$BZ615)","v":0},2210.7448293016287,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E615:$BZ615)","v":218.54196517431538},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E615:$BZ615)","v":1263.2343460849459},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E615:$BZ615)","v":0},1481.7763112592613,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E615:$BZ615)","v":127.66310278605316},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E615:$BZ615)","v":800.87701201486175},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E615:$BZ615)","v":0},928.54011480091492,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E615:$BZ615)","v":3.0766718868440747E-3},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E615:$BZ615)","v":2.8140307119673009},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E615:$BZ615)","v":0},2.8171073838541449,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E615:$BZ615)","v":90.224770749670341},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E615:$BZ615)","v":0},90.224770749670341,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E615:$BZ615)","v":74.470778923729853},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E615:$BZ615)","v":469.46189544969934},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E615:$BZ615)","v":0},543.93267437342922,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E615:$BZ615)","v":53.487940752784233},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E615:$BZ615)","v":347.22266701467612},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E615:$BZ615)","v":0},400.71060776746037,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E615:$BZ615)","v":8.4154667784902539},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E615:$BZ615)","v":53.214196202105995},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E615:$BZ615)","v":0},61.629662980596251,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E615:$BZ615)","v":1.2437446102567171},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E615:$BZ615)","v":4.4530439960290664},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E615:$BZ615)","v":0},5.696788606285784,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E615:$BZ615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E615:$BZ615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E615:$BZ615)","v":0},0]
[{"$f":"ACCOUNTS!A616","v":456.14},{"$f":"ACCOUNTS!B616","v":"Other Elect Revenue -  Imbalance"},{"$f":"ACCOUNTS!C616","v":1975116.05},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E616:$BZ616)","v":319717.00809362589},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E616:$BZ616)","v":0},319717.00809362589,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E616:$BZ616)","v":1616298.0409165337},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E616:$BZ616)","v":0},1616298.0409165337,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E616:$BZ616)","v":39101.000989840592},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E616:$BZ616)","v":0},39101.000989840592,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E616:$BZ616)","v":0},0]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E617:$BZ617)","v":0},0]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E618:$BZ618)","v":0},0]
[{"$f":"ACCOUNTS!A619","v":"~"},{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"ACCOUNTS!C619","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E619:$BZ619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E619:$BZ619)","v":0},0]
[{"$f":"ACCOUNTS!A620","v":"~"},{"$f":"ACCOUNTS!B620","v":"~"},{"$f":"ACCOUNTS!C620","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E620:$BZ620)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E620:$BZ620)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E620:$BZ620)","v":0},0]
[{"$f":"ACCOUNTS!A621","v":"~"},{"$f":"ACCOUNTS!B621","v":"~"},{"$f":"ACCOUNTS!C621","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E621:$BZ621)","v":0},0]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E622:$BZ622)","v":0},0]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUM(E623:J623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E623:$BZ623)","v":0},0]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUM(E624:J624)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E624:$BZ624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E624:$BZ624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E624:$BZ624)","v":0},0]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUM(E625:J625)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E625:$BZ625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E625:$BZ625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E625:$BZ625)","v":0},0]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUM(E626:J626)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E626:$BZ626)","v":0},0]
[null,{"$f":"ACCOUNTS!B627","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"ACCOUNTS!C627","v":39020207.729999997},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E627:$BZ627)","v":6430423.8585210573},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E627:$BZ627)","v":6010987.4864233593},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E627:$BZ627)","v":9390771.3287499268},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUM(E627:J627)","v":21832182.673694342},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E627:$BZ627)","v":1110796.2053648231},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E627:$BZ627)","v":1455169.940044231},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E627:$BZ627)","v":1575844.4900137186},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E627:$BZ627)","v":0},4141810.6354227727,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E627:$BZ627)","v":951366.95163882605},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E627:$BZ627)","v":1641764.4923198984},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E627:$BZ627)","v":244555.63517340014},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E627:$BZ627)","v":0},2837687.0791321243,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E627:$BZ627)","v":459301.88302855555},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E627:$BZ627)","v":1112278.4806126566},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E627:$BZ627)","v":57109.852664412996},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E627:$BZ627)","v":0},1628690.2163056252,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E627:$BZ627)","v":375967.20966501738},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E627:$BZ627)","v":705172.61412522837},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E627:$BZ627)","v":474538.28243225155},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E627:$BZ627)","v":0},1555678.1062224973,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E627:$BZ627)","v":6904.1731188940175},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E627:$BZ627)","v":2477.7554650923548},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E627:$BZ627)","v":6.0917577290108467},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E627:$BZ627)","v":0},9388.0203417153843,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E627:$BZ627)","v":77688.524587585387},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E627:$BZ627)","v":79442.95627655476},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E627:$BZ627)","v":17375.267676809937},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E627:$BZ627)","v":0},174506.7485409501,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E627:$BZ627)","v":97041.869994383291},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E627:$BZ627)","v":413361.43637533434},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E627:$BZ627)","v":75040.511569090348},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E627:$BZ627)","v":0},585443.817938808,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E627:$BZ627)","v":50176.236859585995},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E627:$BZ627)","v":305729.73391541076},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E627:$BZ627)","v":2558367.6340732686},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E627:$BZ627)","v":0},2914273.6048482652,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E627:$BZ627)","v":322008.13651217619},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E627:$BZ627)","v":13722.647886849001},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E627:$BZ627)","v":47.680841487582533},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E627:$BZ627)","v":0},335778.4652405128,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E627:$BZ627)","v":1656981.871959449},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E627:$BZ627)","v":237686.2236549402},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E627:$BZ627)","v":864666.23464078305},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E627:$BZ627)","v":0},2759334.3302551722,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E627:$BZ627)","v":43875.200098861846},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E627:$BZ627)","v":46855.126669206402},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E627:$BZ627)","v":72782.482252190006},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E627:$BZ627)","v":0},163512.80902025825,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E627:$BZ627)","v":51971.206554400327},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E627:$BZ627)","v":18887.642698004071},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E627:$BZ627)","v":93.870067159838158},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E627:$BZ627)","v":0},70952.719319564232,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E627:$BZ627)","v":3844.5001042299446},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E627:$BZ627)","v":3920.907490645016},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E627:$BZ627)","v":3203.0961225193932},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E627:$BZ627)","v":0},10968.503717394353,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E627:$BZ627)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A629","v":"NON FIRM REVENUE"},null,0]
[{"$f":"ACCOUNTS!A630","v":447.07},{"$f":"ACCOUNTS!B630","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C630","v":40163723},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E630:$BZ630)","v":4783159.8045122707},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E630:$BZ630)","v":16604438.592590397},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(E630:J630)","v":21387598.397102669},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E630:$BZ630)","v":829205.62858223158},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E630:$BZ630)","v":4019685.6116938712},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(M630:R630)","v":4848891.2402761029},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E630:$BZ630)","v":841956.58690900553},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E630:$BZ630)","v":4535124.6792299701},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(U630:Z630)","v":5377081.2661389755},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E630:$BZ630)","v":531548.41356124566},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E630:$BZ630)","v":3072500.1126531763},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(AC630:AH630)","v":3604048.5262144217},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E630:$BZ630)","v":310508.41746621247},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E630:$BZ630)","v":1947932.0818526361},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(AK630:AP630)","v":2258440.4993188484},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E630:$BZ630)","v":7.483231237515457},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E630:$BZ630)","v":6844.422577905133},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(AS630:AX630)","v":6851.9058091426486},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E630:$BZ630)","v":219449.08254879562},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(BA630:BF630)","v":219449.08254879562},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E630:$BZ630)","v":181131.45620341087},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E630:$BZ630)","v":1141848.0910734988},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(BI630:BN630)","v":1322979.5472769097},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E630:$BZ630)","v":130095.97506420621},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E630:$BZ630)","v":844531.88501778536},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(BQ630:BV630)","v":974627.86008199153},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(BY630:CD630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(CG630:CL630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E630:$BZ630)","v":20468.508242414155},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E630:$BZ630)","v":129430.16023309134},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(CO630:CT630)","v":149898.66847550549},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(CW630:DB630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E630:$BZ630)","v":3025.0962277656236},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E630:$BZ630)","v":10830.910528875705},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(DE630:DJ630)","v":13856.006756641329},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(DM630:DR630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(DU630:DZ630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(EC630:EH630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(EK630:EP630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(ES630:EX630)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUM(FA630:FF630)","v":0}]
[{"$f":"ACCOUNTS!A631","v":"~"},{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(E631:J631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(M631:R631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(U631:Z631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(AC631:AH631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(AK631:AP631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(AS631:AX631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(BA631:BF631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(BI631:BN631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(BQ631:BV631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(BY631:CD631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(CG631:CL631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(CO631:CT631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(CW631:DB631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(DE631:DJ631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUM(DM631:DR631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E631:$BZ631)","v":0},0]
[null,{"$f":"ACCOUNTS!B632","v":"TOTAL NON FIRM REVENUE"},{"$f":"ACCOUNTS!C632","v":40163723},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E632:$BZ632)","v":4783159.8045122707},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E632:$BZ632)","v":16604438.592590397},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(E632:J632)","v":21387598.397102669},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E632:$BZ632)","v":829205.62858223158},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E632:$BZ632)","v":4019685.6116938712},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(M632:R632)","v":4848891.2402761029},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E632:$BZ632)","v":841956.58690900553},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E632:$BZ632)","v":4535124.6792299701},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(U632:Z632)","v":5377081.2661389755},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E632:$BZ632)","v":531548.41356124566},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E632:$BZ632)","v":3072500.1126531763},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(AC632:AH632)","v":3604048.5262144217},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E632:$BZ632)","v":310508.41746621247},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E632:$BZ632)","v":1947932.0818526361},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(AK632:AP632)","v":2258440.4993188484},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E632:$BZ632)","v":7.483231237515457},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E632:$BZ632)","v":6844.422577905133},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(AS632:AX632)","v":6851.9058091426486},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E632:$BZ632)","v":219449.08254879562},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(BA632:BF632)","v":219449.08254879562},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E632:$BZ632)","v":181131.45620341087},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E632:$BZ632)","v":1141848.0910734988},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(BI632:BN632)","v":1322979.5472769097},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E632:$BZ632)","v":130095.97506420621},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E632:$BZ632)","v":844531.88501778536},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(BQ632:BV632)","v":974627.86008199153},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(BY632:CD632)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(CG632:CL632)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E632:$BZ632)","v":20468.508242414155},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E632:$BZ632)","v":129430.16023309134},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(CO632:CT632)","v":149898.66847550549},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(CW632:DB632)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E632:$BZ632)","v":3025.0962277656236},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E632:$BZ632)","v":10830.910528875705},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(DE632:DJ632)","v":13856.006756641329},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUM(DM632:DR632)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E632:$BZ632)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A634","v":"INCOME TAXES"},null,0]
[{"$f":"ACCOUNTS!A635","v":"409.10"},{"$f":"ACCOUNTS!B635","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C635","v":-59428577},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E635:$BZ635)","v":-14796763.720827058},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E635:$BZ635)","v":-15755421.120136365},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E635:$BZ635)","v":-3192686.1811640477},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(E635:J635)","v":-33744871.022127472},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E635:$BZ635)","v":-2690324.1353960303},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E635:$BZ635)","v":-3814151.212016962},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E635:$BZ635)","v":-579571.42855753575},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(M635:R635)","v":-7084046.7759705279},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E635:$BZ635)","v":-2498500.1923698094},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E635:$BZ635)","v":-4303234.8703121338},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E635:$BZ635)","v":-352937.63411529205},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(U635:Z635)","v":-7154672.6967972349},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E635:$BZ635)","v":-1338012.8319502189},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E635:$BZ635)","v":-2915397.1630283939},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E635:$BZ635)","v":-77697.232266360297},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(AC635:AH635)","v":-4331107.2272449723},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E635:$BZ635)","v":-950983.06048543553},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E635:$BZ635)","v":-1848330.498611836},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E635:$BZ635)","v":-100723.72526509096},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(AK635:AP635)","v":-2900037.2843623622},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E635:$BZ635)","v":-8663.2308023870846},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E635:$BZ635)","v":-6494.4538436358853},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E635:$BZ635)","v":-190.14139242068961},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(AS635:AX635)","v":-15347.82603844366},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E635:$BZ635)","v":-185062.45248981644},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E635:$BZ635)","v":-208228.2210689575},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E635:$BZ635)","v":-32400.585319862985},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(BA635:BF635)","v":-425691.25887863693},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E635:$BZ635)","v":-417037.82857155666},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E635:$BZ635)","v":-1083463.1613570377},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E635:$BZ635)","v":-32126.353613620904},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(BI635:BN635)","v":-1532627.3435422152},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E635:$BZ635)","v":-213374.20103762546},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E635:$BZ635)","v":-801349.31534363783},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E635:$BZ635)","v":-6803.6239073988781},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(BQ635:BV635)","v":-1021527.1402886622},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E635:$BZ635)","v":-18358.396424355931},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E635:$BZ635)","v":-23059.477797933578},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E635:$BZ635)","v":-495.49768561622295},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(BY635:CD635)","v":-41913.371907905734},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E635:$BZ635)","v":-102874.72613545501},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E635:$BZ635)","v":-399406.89598968491},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E635:$BZ635)","v":-2814.3813548973567},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(CG635:CL635)","v":-505096.00348003727},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E635:$BZ635)","v":-118448.12973144342},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E635:$BZ635)","v":-122812.14259355149},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E635:$BZ635)","v":-362518.10357786494},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(CO635:CT635)","v":-603778.37590285984},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E635:$BZ635)","v":-16580.952457810745},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E635:$BZ635)","v":-31738.712604243301},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E635:$BZ635)","v":-936.8569025716514},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(CW635:DB635)","v":-49256.521964625696},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E635:$BZ635)","v":-6593.1352901398277},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E635:$BZ635)","v":-10277.104856354788},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E635:$BZ635)","v":-1733.9113475344609},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(DE635:DJ635)","v":-18604.151494029076},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUM(DM635:DR635)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E635:$BZ635)","v":0},0]
[{"$f":"ACCOUNTS!A636","v":"410.10"},{"$f":"ACCOUNTS!B636","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C636","v":406373034.38731563},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E636:$BZ636)","v":101180376.1066774},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E636:$BZ636)","v":107735682.25669976},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E636:$BZ636)","v":21831610.931658097},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E636:$BZ636)","v":0},230747669.29503524,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E636:$BZ636)","v":18396455.671255872},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E636:$BZ636)","v":26081193.255550951},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E636:$BZ636)","v":3963113.57189517},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E636:$BZ636)","v":0},48440762.49870199,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E636:$BZ636)","v":17084762.177472487},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E636:$BZ636)","v":29425550.807485241},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E636:$BZ636)","v":2413390.0652696318},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E636:$BZ636)","v":0},48923703.050227359,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E636:$BZ636)","v":9149341.3104738463},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E636:$BZ636)","v":19935506.643277358},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E636:$BZ636)","v":531294.229703277},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E636:$BZ636)","v":0},29616142.183454484,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E636:$BZ636)","v":6502828.9662800208},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E636:$BZ636)","v":12638897.163422102},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E636:$BZ636)","v":688749.55344748253},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E636:$BZ636)","v":0},19830475.683149602,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E636:$BZ636)","v":59239.234161095577},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E636:$BZ636)","v":44409.12181233416},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E636:$BZ636)","v":1300.1882007140259},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E636:$BZ636)","v":0},104948.54417414377,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E636:$BZ636)","v":1265458.3731568255},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E636:$BZ636)","v":1423866.0643155738},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E636:$BZ636)","v":221555.43405250699},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E636:$BZ636)","v":0},2910879.8715249063,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E636:$BZ636)","v":2851707.6532207844},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E636:$BZ636)","v":7408728.843154585},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E636:$BZ636)","v":219680.23568471154},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E636:$BZ636)","v":0},10480116.73206008,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E636:$BZ636)","v":1459054.3121304924},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E636:$BZ636)","v":5479632.3472526018},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E636:$BZ636)","v":46523.228918635665},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E636:$BZ636)","v":0},6985209.8883017292,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E636:$BZ636)","v":125534.8459959047},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E636:$BZ636)","v":157680.87403696714},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E636:$BZ636)","v":3388.2167166102035},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E636:$BZ636)","v":0},286603.936749482,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E636:$BZ636)","v":703458.11277676991},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E636:$BZ636)","v":2731147.2101805033},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E636:$BZ636)","v":19244.7598251044},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E636:$BZ636)","v":0},3453850.0827823775,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E636:$BZ636)","v":809949.15790208266},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E636:$BZ636)","v":839790.30905197712},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E636:$BZ636)","v":2478901.3839465166},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E636:$BZ636)","v":0},4128640.8509005764,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E636:$BZ636)","v":113380.67144552986},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E636:$BZ636)","v":217029.54369130009},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E636:$BZ636)","v":6406.2341974761339},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E636:$BZ636)","v":0},336816.44933430606,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E636:$BZ636)","v":45083.906249012434},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E636:$BZ636)","v":70274.91647988664},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E636:$BZ636)","v":11856.498190360138},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E636:$BZ636)","v":0},127215.32091925922,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E636:$BZ636)","v":0},0]
[{"$f":"ACCOUNTS!A637","v":"411.10"},{"$f":"ACCOUNTS!B637","v":"Prov for Def Income Tax (Credit)"},{"$f":"ACCOUNTS!C637","v":-237907201},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E637:$BZ637)","v":-59235082.150466263},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E637:$BZ637)","v":-63072823.35345044},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E637:$BZ637)","v":-12781107.530676991},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E637:$BZ637)","v":0},-135089013.0345937,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E637:$BZ637)","v":-10770028.783203315},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E637:$BZ637)","v":-15268984.802407654},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E637:$BZ637)","v":-2320166.884488835},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E637:$BZ637)","v":0},-28359180.470099807,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E637:$BZ637)","v":-10002110.389832538},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E637:$BZ637)","v":-17226906.901061382},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E637:$BZ637)","v":-1412896.0997994489},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E637:$BZ637)","v":0},-28641913.39069337,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E637:$BZ637)","v":-5356394.2436541924},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E637:$BZ637)","v":-11671051.434723498},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E637:$BZ637)","v":-311041.11838209862},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E637:$BZ637)","v":0},-17338486.796759792,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E637:$BZ637)","v":-3807018.9383552577},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E637:$BZ637)","v":-7399321.2970197191},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E637:$BZ637)","v":-403221.82966135588},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E637:$BZ637)","v":0},-11609562.065036332,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E637:$BZ637)","v":-34681.042283965435},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E637:$BZ637)","v":-25998.895042751992},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E637:$BZ637)","v":-761.18272973369142},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E637:$BZ637)","v":0},-61441.120056451116,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E637:$BZ637)","v":-740850.48481049296},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E637:$BZ637)","v":-833588.75047142571},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E637:$BZ637)","v":-129707.50694922902},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E637:$BZ637)","v":0},-1704146.7422311476,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E637:$BZ637)","v":-1669504.9337388128},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E637:$BZ637)","v":-4337369.3451395305},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E637:$BZ637)","v":-128609.69002425861},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E637:$BZ637)","v":0},-6135483.9689026019,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E637:$BZ637)","v":-854189.37314404792},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E637:$BZ637)","v":-3207998.2772710714},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E637:$BZ637)","v":-27236.57880056509},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E637:$BZ637)","v":0},-4089424.2292156843,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E637:$BZ637)","v":-73493.173295516171},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E637:$BZ637)","v":-92312.757537977421},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E637:$BZ637)","v":-1983.5990265581081},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E637:$BZ637)","v":0},-167789.5298600517,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E637:$BZ637)","v":-411832.81485147559},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E637:$BZ637)","v":-1598923.9770120031},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E637:$BZ637)","v":-11266.660325557143},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E637:$BZ637)","v":0},-2022023.4521890359,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E637:$BZ637)","v":-474176.97731669713},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E637:$BZ637)","v":-491647.1934578665},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E637:$BZ637)","v":-1451249.0738931531},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E637:$BZ637)","v":0},-2417073.2446677168,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E637:$BZ637)","v":-66377.62820994058},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E637:$BZ637)","v":-127057.86778335522},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E637:$BZ637)","v":-3750.4684560821847},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E637:$BZ637)","v":0},-197185.96444937799,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E637:$BZ637)","v":-26393.941128549814},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E637:$BZ637)","v":-41141.776804766407},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E637:$BZ637)","v":-6941.2733115595511},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E637:$BZ637)","v":0},-74476.991244875768,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E637:$BZ637)","v":0},0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E638:$BZ638)","v":0},0]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E639:$BZ639)","v":0},0]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E641:$BZ641)","v":0},0]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL FIT"},{"$f":"ACCOUNTS!C642","v":109037256.38731563},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E642:$BZ642)","v":27148530.235384066},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E642:$BZ642)","v":28907437.783112943},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E642:$BZ642)","v":5857817.2198170582},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E642:$BZ642)","v":0},61913785.238314062,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E642:$BZ642)","v":4936102.7526565231},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E642:$BZ642)","v":6998057.2411263399},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E642:$BZ642)","v":1063375.2588487996},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E642:$BZ642)","v":0},12997535.252631662,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E642:$BZ642)","v":4584151.5952701401},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E642:$BZ642)","v":7895409.0361117208},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E642:$BZ642)","v":647556.33135489153},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E642:$BZ642)","v":0},13127116.962736754,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E642:$BZ642)","v":2454934.2348694345},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E642:$BZ642)","v":5349058.0455254661},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E642:$BZ642)","v":142555.87905481804},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E642:$BZ642)","v":0},7946548.1594497189,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E642:$BZ642)","v":1744826.9674393269},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E642:$BZ642)","v":3391245.3677905453},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E642:$BZ642)","v":184803.99852103571},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E642:$BZ642)","v":0},5320876.3337509073,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E642:$BZ642)","v":15894.96107474306},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E642:$BZ642)","v":11915.772925946276},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E642:$BZ642)","v":348.86407855964501},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E642:$BZ642)","v":0},28159.598079248979,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E642:$BZ642)","v":339545.43585651612},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E642:$BZ642)","v":382049.09277519066},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E642:$BZ642)","v":59447.341783414966},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E642:$BZ642)","v":0},781041.87041512167,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E642:$BZ642)","v":765164.89091041521},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E642:$BZ642)","v":1987896.3366580168},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E642:$BZ642)","v":58944.192046832046},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E642:$BZ642)","v":0},2812005.4196152636,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E642:$BZ642)","v":391490.73794881877},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E642:$BZ642)","v":1470284.7546378926},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E642:$BZ642)","v":12483.0262106717},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E642:$BZ642)","v":0},1874258.5187973832,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E642:$BZ642)","v":33683.276276032586},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E642:$BZ642)","v":42308.638701056159},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E642:$BZ642)","v":909.1200044358726},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E642:$BZ642)","v":0},76901.034981524615,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E642:$BZ642)","v":188750.57178983928},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E642:$BZ642)","v":732816.33717881516},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E642:$BZ642)","v":5163.7181446499008},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E642:$BZ642)","v":0},926730.62711330433,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E642:$BZ642)","v":217324.05085394217},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E642:$BZ642)","v":225330.97300055902},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E642:$BZ642)","v":665134.2064754992},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E642:$BZ642)","v":0},1107789.2303300004,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E642:$BZ642)","v":30422.090777778536},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E642:$BZ642)","v":58232.963303701574},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E642:$BZ642)","v":1718.9088388222972},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E642:$BZ642)","v":0},90373.962920302409,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E642:$BZ642)","v":12096.829830322795},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E642:$BZ642)","v":18856.034818765453},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E642:$BZ642)","v":3181.3135312661252},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E642:$BZ642)","v":0},34134.178180354371,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E642:$BZ642)","v":0},0]
[null,null,null,"END"]

{"sheet":"ALLOC","index":10,"n_rows":147,"n_cols":77,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
["Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["~","Classification","Col. Ref.",{"$f":"FUNCALLOC!E3","v":"F_PRODU_DEM_2A"},{"$f":"FUNCALLOC!F3","v":"F_PRODU_DEM_2B"},{"$f":"FUNCALLOC!G3","v":"F_TRANS_DEM_2B"},{"$f":"FUNCALLOC!H3","v":"F_TRANS_DEM_2A"},{"$f":"FUNCALLOC!I3","v":"F_DISTR_DIR360.01"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_NCP_360"},{"$f":"FUNCALLOC!K3","v":"F_DISTR_DEM_2A"},{"$f":"FUNCALLOC!L3","v":"F_DISTR_DIR361.01"},{"$f":"FUNCALLOC!M3","v":"F_DISTR_NCP_361"},{"$f":"FUNCALLOC!N3","v":"F_DISTR_DIR362.01"},{"$f":"FUNCALLOC!O3","v":"F_DISTR_NCP_362"},{"$f":"FUNCALLOC!P3","v":"F_DISTR_OH_NCP"},{"$f":"FUNCALLOC!Q3","v":"F_DISTR_DIR364.01"},{"$f":"FUNCALLOC!R3","v":"F_DISTR_UG_NCP"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_DIR366.01"},{"$f":"FUNCALLOC!T3","v":"F_DISTR_OH_TFMR"},{"$f":"FUNCALLOC!U3","v":"F_DISTR_UG_TFMR"},{"$f":"FUNCALLOC!V3","v":"F_DISTR_DIR368.03"},{"$f":"FUNCALLOC!W3","v":"F_DISTR_DIR108.360"},{"$f":"FUNCALLOC!X3","v":"F_DISTR_DIR108.361"},{"$f":"FUNCALLOC!Y3","v":"F_DISTR_DIR108.362"},{"$f":"FUNCALLOC!Z3","v":"F_DISTR_DIR108.364"},{"$f":"FUNCALLOC!AA3","v":"F_DISTR_DIR108.366"},{"$f":"FUNCALLOC!AB3","v":"F_PRODU_ANCIL"},{"$f":"FUNCALLOC!AC3","v":"F_PRODU_IMBAL"},{"$f":"FUNCALLOC!AD3","v":"F_PRODU_ENERGY_2"},{"$f":"FUNCALLOC!AE3","v":"F_TRANS_ENERGY_2"},{"$f":"FUNCALLOC!AF3","v":"F_TRANS_ENERGY_1"},{"$f":"FUNCALLOC!AG3","v":"F_DISTR_ENERGY_1"},{"$f":"FUNCALLOC!AH3","v":"F_PRODU_BPAX"},{"$f":"FUNCALLOC!AI3","v":"F_PRODU_ENERGY_1"},{"$f":"FUNCALLOC!AJ3","v":"F_DISTR_ENERGY_2"},{"$f":"FUNCALLOC!AK3","v":"F_DISTR_OH_TFMRC"},{"$f":"FUNCALLOC!AL3","v":"F_DISTR_UG_TFMRC"},{"$f":"FUNCALLOC!AM3","v":"F_DISTR_DIR368.03C"},{"$f":"FUNCALLOC!AN3","v":"F_DISTR_OH_SVC"},{"$f":"FUNCALLOC!AO3","v":"F_DISTR_RESID"},{"$f":"FUNCALLOC!AP3","v":"F_DISTR_METER"},{"$f":"FUNCALLOC!AQ3","v":"F_DISTR_DIR372.00"},{"$f":"FUNCALLOC!AR3","v":"F_DISTR_DIR373.00"},{"$f":"FUNCALLOC!AS3","v":"F_DISTR_DIR235.00"},{"$f":"FUNCALLOC!AT3","v":"F_DISTR_DIR252.00"},{"$f":"FUNCALLOC!AU3","v":"F_DISTR_CUST_4"},{"$f":"FUNCALLOC!AV3","v":"F_DISTR_CUST_3"},{"$f":"FUNCALLOC!AW3","v":"F_DISTR_DIR904.00"},{"$f":"FUNCALLOC!AX3","v":"F_DISTR_CUST_1"},{"$f":"FUNCALLOC!AY3","v":"F_DISTR_DIR908.01"},{"$f":"FUNCALLOC!AZ3","v":"F_DISTR_DIR450.01"},{"$f":"FUNCALLOC!BA3","v":"F_DISTR_DIR450.02"},{"$f":"FUNCALLOC!BB3","v":"F_DISTR_CUST_2"},{"$f":"FUNCALLOC!BC3","v":"F_DISTR_DIR451.02"},{"$f":"FUNCALLOC!BD3","v":"F_DISTR_DIR451.05"},{"$f":"FUNCALLOC!BE3","v":"F_DISTR_DIR451.06"},{"$f":"FUNCALLOC!BF3","v":"F_DISTR_DIR454.05"},{"$f":"FUNCALLOC!BG3","v":"~"},{"$f":"FUNCALLOC!BH3","v":"~"},{"$f":"FUNCALLOC!BI3","v":"~"},{"$f":"FUNCALLOC!BJ3","v":"~"},{"$f":"FUNCALLOC!BK3","v":"~"},{"$f":"FUNCALLOC!BL3","v":"~"},{"$f":"FUNCALLOC!BM3","v":"~"},{"$f":"FUNCALLOC!BN3","v":"~"},{"$f":"FUNCALLOC!BO3","v":"~"},{"$f":"FUNCALLOC!BP3","v":"~"},{"$f":"FUNCALLOC!BQ3","v":"~"},{"$f":"FUNCALLOC!BR3","v":"~"},{"$f":"FUNCALLOC!BS3","v":"~"},{"$f":"FUNCALLOC!BT3","v":"~"},{"$f":"FUNCALLOC!BU3","v":"~"},{"$f":"FUNCALLOC!BV3","v":"~"},{"$f":"FUNCALLOC!BW3","v":"~"},{"$f":"FUNCALLOC!BX3","v":"~"},{"$f":"FUNCALLOC!BY3","v":"~"},{"$f":"FUNCALLOC!BZ3","v":"~"}]
[]
["Rate Class","Classification","Allocator",{"$f":"IF(D3=\"~\",\"~\",REPLACE(D3,1,8,\"\"))","v":"DEM_2A"},{"$f":"IF(E3=\"~\",\"~\",REPLACE(E3,1,8,\"\"))","v":"DEM_2B"},"DEM_2B","DEM_2A","DIR360.01","NCP_360","DEM_2A","DIR361.01","NCP_361","DIR362.01","NCP_362","OH_NCP","DIR364.01","UG_NCP","DIR366.01","OH_TFMR","UG_TFMR","DIR368.03","DIR108.360","DIR108.361","DIR108.362","DIR108.364","DIR108.366","ANCIL","IMBAL","ENERGY_2","ENERGY_2","ENERGY_1","ENERGY_1","BPAX","ENERGY_1","ENERGY_2",{"$f":"IF(AJ3=\"~\",\"~\",REPLACE(AJ3,1,8,\"\"))","v":"OH_TFMRC"},"UG_TFMRC","DIR368.03C","OH_SVC","RESID","METER","DIR372.00","DIR373.00",{"$f":"IF(AR3=\"~\",\"~\",REPLACE(AR3,1,8,\"\"))","v":"DIR235.00"},"DIR252.00","CUST_4","CUST_3","DIR904.00","CUST_1","DIR908.01","DIR450.01","DIR450.02",{"$f":"IF(BA3=\"~\",\"~\",REPLACE(BA3,1,8,\"\"))","v":"CUST_2"},"DIR451.02","DIR451.05","DIR451.06","DIR454.05","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~"]
[{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},null,null,{"$f":"SUM(D7:D12)","v":0.58901010244355101},{"$f":"SUM(E7:E12)","v":0.62679760257550543},0.62679760257550543,0.58901010244355101,0,0.45871021551249985,0.58901010244355101,0,0.49899681227225451,0,0.53591010399553674,0.6925727733455721,0,0.67885101886364263,0,0.84001997368059755,0.64832232683533442,0,0,0,0,0,0,0,0,0.51039359335369849,0.51039359335369849,0.46603275309634462,0.46603275309634462,0.95031149882247856,0.46603275309634462,0.51039359335369849,0.84001997368059755,0.64832232683533442,0,0.86698384784939109,1,0.5319163072633224,0.99125590105731343,0,{"$f":"SUM(AR7:AR12)","v":0.86637729790540607},0.68238421694887774,0.83602635926461633,0.80481677248801997,0.87706012735214001,0.88344792096466873,0.89160937609986157,0.81844150846988972,0.88127262056147904,{"$f":"SUM(BA7:BA12)","v":0.8868514081793355},0.9741495075415777,0.94102890040006437,0.95822788182326768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B7=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},5,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B7,INDEX(INDIRECT(D$5),1,$C7),0))","v":0.58901010244355101},{"$f":"IF(E$5=\"~\",0,IF(INDEX(INDIRECT(E$5),1,3)=$B7,INDEX(INDIRECT(E$5),1,$C7),0))","v":0.62679760257550543},0.62679760257550543,0.58901010244355101,0,0.45871021551249985,0.58901010244355101,0,0.49899681227225451,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B7,INDEX(INDIRECT(N$5),1,$C7),0))","v":0.53591010399553674},0.6925727733455721,0,0.67885101886364263,0,0.84001997368059755,0.64832232683533442,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B7,INDEX(INDIRECT(X$5),1,$C7),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B7,INDEX(INDIRECT(AH$5),1,$C7),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B7,INDEX(INDIRECT(AX$5),1,$C7),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B7,INDEX(INDIRECT(BH$5),1,$C7),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51039359335369849,0.51039359335369849,0.46603275309634462,0.46603275309634462,0.95031149882247856,0.46603275309634462,0.51039359335369849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84001997368059755,0.64832232683533442,0,0.86698384784939109,1,0.5319163072633224,0.99125590105731343,0,0.86637729790540607,0.68238421694887774,0.83602635926461633,0.80481677248801997,0.87706012735214001,0.88344792096466873,0.89160937609986157,0.81844150846988972,0.88127262056147904,0.8868514081793355,0.9741495075415777,0.94102890040006437,0.95822788182326768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$45)","v":"~"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$46)","v":"~"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$47)","v":"~"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},null,null,{"$f":"SUM(D14:D19)","v":0.10211042745785734},0.10866124513488945,0.10866124513488945,0.10211042745785734,0,0.13764511619912204,0.10211042745785734,0,0.13806442512768871,0,0.14148778408642723,0.11892644057535129,0,0.11660829295128523,0,0.13921336819114843,0.1912045609764994,0,0,0,0,0,0,0,0,0.12355863596738012,0.12355863596738012,0.11281954169985649,0.11281954169985649,2.5521835191843738E-2,0.11281954169985649,0.12355863596738012,{"$f":"SUM(AJ14:AJ19)","v":0.13921336819114843},0.1912045609764994,0,0.12790190670055285,0,0.2320675637571411,8.7440989426865907E-3,0,{"$f":"SUM(AR14:AR19)","v":0.10075035985795383},0.29423917283201356,0.12440370250124295,0.12173214845233607,7.6494909493305618E-2,0.10441768930139406,9.7104577770477957E-2,0.10968925597569906,0.11388535654895823,{"$f":"SUM(BA14:BA19)","v":0.1048199589339201},2.4894599233703421E-2,5.6560537102036845E-2,3.4668016445995507E-2,9.8054940182984526E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B14=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C7+1","v":6},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B14,INDEX(INDIRECT(D$5),1,$C14),0))","v":0.10211042745785734},0.10866124513488945,0.10866124513488945,0.10211042745785734,0,0.13764511619912204,0.10211042745785734,0,0.13806442512768871,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B14,INDEX(INDIRECT(N$5),1,$C14),0))","v":0.14148778408642723},0.11892644057535129,0,0.11660829295128523,0,0.13921336819114843,0.1912045609764994,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B14,INDEX(INDIRECT(X$5),1,$C14),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B14,INDEX(INDIRECT(AH$5),1,$C14),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B14,INDEX(INDIRECT(AX$5),1,$C14),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B14,INDEX(INDIRECT(BH$5),1,$C14),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12355863596738012,0.12355863596738012,0.11281954169985649,0.11281954169985649,2.5521835191843738E-2,0.11281954169985649,0.12355863596738012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13921336819114843,0.1912045609764994,0,0.12790190670055285,0,0.2320675637571411,8.7440989426865907E-3,0,0.10075035985795383,0.29423917283201356,0.12440370250124295,0.12173214845233607,7.6494909493305618E-2,0.10441768930139406,9.7104577770477957E-2,0.10968925597569906,0.11388535654895823,0.1048199589339201,2.4894599233703421E-2,5.6560537102036845E-2,3.4668016445995507E-2,9.8054940182984526E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$45)","v":"~"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$46)","v":"~"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$47)","v":"~"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},null,null,{"$f":"SUM(D21:D26)","v":0.10368061193365542},0.11033216361480779,0.11033216361480779,0.10368061193365542,0,0.16112121939272137,0.10368061193365542,0,0.15984110762380752,0,0.14032814629116644,9.3777769097815572E-2,0,0.10390555109211362,0,1.9498693465809156E-2,0.1272129841588085,0,0,0,0,0,0,0,0,0.13940239945071917,0.13940239945071917,0.12728624506701841,0.12728624506701841,1.7554740653463401E-2,0.12728624506701841,0.13940239945071917,{"$f":"SUM(AJ21:AJ26)","v":1.9498693465809156E-2},0.1272129841588085,0,5.0588391168712287E-3,0,9.1144424317818939E-2,0,0,{"$f":"SUM(AR21:AR26)","v":3.1895210197695173E-2},2.117926158859933E-2,2.8318098185508522E-2,1.3067949987893821E-2,3.2776362725240829E-2,7.5159595922132949E-3,6.9921865834486965E-3,4.2105762719185695E-2,4.0839283967524214E-3,{"$f":"SUM(BA21:BA26)","v":7.5449148614159418E-3},9.4129014553793794E-4,2.2388337711355811E-3,2.2022715365284029E-3,1.9354177478974803E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B21=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C14+1","v":7},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B21,INDEX(INDIRECT(D$5),1,$C21),0))","v":0.10368061193365542},0.11033216361480779,0.11033216361480779,0.10368061193365542,0,0.16112121939272137,0.10368061193365542,0,0.15984110762380752,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B21,INDEX(INDIRECT(N$5),1,$C21),0))","v":0.14032814629116644},9.3777769097815572E-2,0,0.10390555109211362,0,1.9498693465809156E-2,0.1272129841588085,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B21,INDEX(INDIRECT(X$5),1,$C21),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B21,INDEX(INDIRECT(AH$5),1,$C21),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B21,INDEX(INDIRECT(AX$5),1,$C21),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B21,INDEX(INDIRECT(BH$5),1,$C21),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13940239945071917,0.13940239945071917,0.12728624506701841,0.12728624506701841,1.7554740653463401E-2,0.12728624506701841,0.13940239945071917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9498693465809156E-2,0.1272129841588085,0,5.0588391168712287E-3,0,9.1144424317818939E-2,0,0,3.1895210197695173E-2,2.117926158859933E-2,2.8318098185508522E-2,1.3067949987893821E-2,3.2776362725240829E-2,7.5159595922132949E-3,6.9921865834486965E-3,4.2105762719185695E-2,4.0839283967524214E-3,7.5449148614159418E-3,9.4129014553793794E-4,2.2388337711355811E-3,2.2022715365284029E-3,1.9354177478974803E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$45)","v":"~"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$46)","v":"~"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$47)","v":"~"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},null,null,{"$f":"SUM(D28:D33)","v":6.5456183427127043E-2},6.9655475645764062E-2,6.9655475645764062E-2,6.5456183427127043E-2,0,0.12098658156291402,6.5456183427127043E-2,0,0.111393498403177,0,8.9876349794887705E-2,3.798959055533313E-2,0,4.6980287346598031E-2,0,1.9668786758781043E-4,3.3001752932116983E-2,0,0,0,0,0,0,0,0,9.4443685303307295E-2,9.4443685303307295E-2,8.6235115894105374E-2,8.6235115894105374E-2,2.2563010815080916E-3,8.6235115894105374E-2,9.4443685303307295E-2,{"$f":"SUM(AJ28:AJ33)","v":1.9668786758781043E-4},3.3001752932116983E-2,0,5.5406333184780124E-5,0,1.0053120413553697E-2,0,0,{"$f":"SUM(AR28:AR33)","v":0},2.1973486305092906E-3,3.4463931296465681E-3,1.0225767686549491E-2,7.080941248256342E-3,7.8071033513984632E-4,7.2737511438560271E-4,1.3409675871023624E-2,0,{"$f":"SUM(BA28:BA33)","v":7.8371802532842629E-4},1.4603079180937627E-5,7.4506643357596453E-5,7.1041017307367846E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B28=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C21+1","v":8},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B28,INDEX(INDIRECT(D$5),1,$C28),0))","v":6.5456183427127043E-2},6.9655475645764062E-2,6.9655475645764062E-2,6.5456183427127043E-2,0,0.12098658156291402,6.5456183427127043E-2,0,0.111393498403177,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B28,INDEX(INDIRECT(N$5),1,$C28),0))","v":8.9876349794887705E-2},3.798959055533313E-2,0,4.6980287346598031E-2,0,1.9668786758781043E-4,3.3001752932116983E-2,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B28,INDEX(INDIRECT(X$5),1,$C28),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B28,INDEX(INDIRECT(AH$5),1,$C28),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B28,INDEX(INDIRECT(AX$5),1,$C28),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B28,INDEX(INDIRECT(BH$5),1,$C28),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4443685303307295E-2,9.4443685303307295E-2,8.6235115894105374E-2,8.6235115894105374E-2,2.2563010815080916E-3,8.6235115894105374E-2,9.4443685303307295E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9668786758781043E-4,3.3001752932116983E-2,0,5.5406333184780124E-5,0,1.0053120413553697E-2,0,0,0,2.1973486305092906E-3,3.4463931296465681E-3,1.0225767686549491E-2,7.080941248256342E-3,7.8071033513984632E-4,7.2737511438560271E-4,1.3409675871023624E-2,0,7.8371802532842629E-4,1.4603079180937627E-5,7.4506643357596453E-5,7.1041017307367846E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$45)","v":"~"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$46)","v":"~"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$47)","v":"~"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},null,null,{"$f":"SUM(D35:D40)","v":3.8236772814661986E-2},4.0689824216981564E-2,4.0689824216981564E-2,3.8236772814661986E-2,0,9.3480668724979066E-2,3.8236772814661986E-2,0,6.7049962275143787E-2,0,6.9366524735654175E-2,3.8588182448465437E-2,0,3.4112403764420776E-2,0,0,0,0.25904959635947422,0,0,0,0,0,0,0,5.9876282436274429E-2,5.9876282436274429E-2,5.4672137566612877E-2,5.4672137566612877E-2,3.7502831917776199E-3,5.4672137566612877E-2,5.9876282436274429E-2,{"$f":"SUM(AJ35:AJ40)","v":0},0,0.25904959635947422,0,0,8.9345010522751872E-2,0,0,{"$f":"SUM(AR35:AR40)","v":9.7713203894491708E-4},0,2.0435336480583632E-3,5.9144624851915914E-3,4.3582190653801336E-3,4.5155098956425795E-4,4.2234684061099508E-4,6.5682886898291697E-3,4.8909322116795458E-5,{"$f":"SUM(BA35:BA40)","v":0},0,7.5415260959518353E-5,2.1312305192210354E-4,0.11379159076163708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B35=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C28+1","v":9},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B35,INDEX(INDIRECT(D$5),1,$C35),0))","v":3.8236772814661986E-2},4.0689824216981564E-2,4.0689824216981564E-2,3.8236772814661986E-2,0,9.3480668724979066E-2,3.8236772814661986E-2,0,6.7049962275143787E-2,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B35,INDEX(INDIRECT(N$5),1,$C35),0))","v":6.9366524735654175E-2},3.8588182448465437E-2,0,3.4112403764420776E-2,0,0,0,0.25904959635947422,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B35,INDEX(INDIRECT(X$5),1,$C35),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B35,INDEX(INDIRECT(AH$5),1,$C35),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B35,INDEX(INDIRECT(AX$5),1,$C35),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B35,INDEX(INDIRECT(BH$5),1,$C35),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9876282436274429E-2,5.9876282436274429E-2,5.4672137566612877E-2,5.4672137566612877E-2,3.7502831917776199E-3,5.4672137566612877E-2,5.9876282436274429E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25904959635947422,0,0,8.9345010522751872E-2,0,0,9.7713203894491708E-4,0,2.0435336480583632E-3,5.9144624851915914E-3,4.3582190653801336E-3,4.5155098956425795E-4,4.2234684061099508E-4,6.5682886898291697E-3,4.8909322116795458E-5,0,0,7.5415260959518353E-5,2.1312305192210354E-4,0.11379159076163708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$45)","v":"~"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$46)","v":"~"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$47)","v":"~"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},null,null,{"$f":"SUM(D42:D47)","v":9.2150356207201918E-7},9.806219300404703E-7,9.806219300404703E-7,9.2150356207201918E-7,0,3.3662658338528553E-5,9.2150356207201918E-7,0,0,0,3.9248012414401366E-4,1.0604743816340679E-3,0,4.1336087721662241E-4,0,0,0,0,0,0,0,0,0,0,0,2.1038648277618165E-4,2.1038648277618165E-4,1.9210074942005567E-4,1.9210074942005567E-4,4.1382121683735383E-4,1.9210074942005567E-4,2.1038648277618165E-4,{"$f":"SUM(AJ42:AJ47)","v":0},0,0,0,0,1.8229228941120244E-4,0,0,{"$f":"SUM(AR42:AR47)","v":0},0,4.0388321013068331E-6,1.2167727531533589E-5,0,9.2720942415658715E-7,0,0,0,{"$f":"SUM(BA42:BA47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B42=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C35+1","v":10},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B42,INDEX(INDIRECT(D$5),1,$C42),0))","v":9.2150356207201918E-7},9.806219300404703E-7,9.806219300404703E-7,9.2150356207201918E-7,0,3.3662658338528553E-5,9.2150356207201918E-7,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B42,INDEX(INDIRECT(N$5),1,$C42),0))","v":3.9248012414401366E-4},1.0604743816340679E-3,0,4.1336087721662241E-4,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B42,INDEX(INDIRECT(X$5),1,$C42),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B42,INDEX(INDIRECT(AH$5),1,$C42),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B42,INDEX(INDIRECT(AX$5),1,$C42),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B42,INDEX(INDIRECT(BH$5),1,$C42),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$5=\"~\",0,IF(INDEX(INDIRECT(Z$5),1,3)=$B43,INDEX(INDIRECT(Z$5),1,$C43),0))","v":0},0,0,2.1038648277618165E-4,2.1038648277618165E-4,1.9210074942005567E-4,1.9210074942005567E-4,4.1382121683735383E-4,1.9210074942005567E-4,2.1038648277618165E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8229228941120244E-4,0,0,0,0,4.0388321013068331E-6,1.2167727531533589E-5,0,9.2720942415658715E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$45)","v":"~"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$46)","v":"~"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$47)","v":"~"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$24","v":"Pri Volt Sch 43 (Interruptible)"},null,null,{"$f":"SUM(D49:D54)","v":0},0,0,0,0,9.5228512901120443E-3,0,0,1.1713569909020585E-2,0,9.7048736010838955E-3,1.1383010926987411E-2,0,1.2670321398213431E-2,0,0,0,1.7027157774842577E-2,0,0,0,0,0,0,0,6.7455099535996205E-3,6.7455099535996205E-3,6.1592242058891179E-3,6.1592242058891179E-3,0,6.1592242058891179E-3,6.7455099535996205E-3,{"$f":"SUM(AJ49:AJ54)","v":0},0,1.7027157774842577E-2,0,0,3.0613672644268709E-2,0,0,{"$f":"SUM(AR49:AR54)","v":0},0,4.5938830272292867E-4,2.1374483546249628E-3,0,1.6318885865155934E-4,1.5251413688730379E-4,5.6211115080180411E-4,0,{"$f":"SUM(BA49:BA54)","v":0},0,0,0,3.6541807708192235E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B49=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C42+1","v":11},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B49,INDEX(INDIRECT(D$5),1,$C49),0))","v":0},0,0,0,0,9.5228512901120443E-3,0,0,1.1713569909020585E-2,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B49,INDEX(INDIRECT(N$5),1,$C49),0))","v":9.7048736010838955E-3},1.1383010926987411E-2,0,1.2670321398213431E-2,0,0,0,1.7027157774842577E-2,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B49,INDEX(INDIRECT(X$5),1,$C49),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B49,INDEX(INDIRECT(AH$5),1,$C49),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B49,INDEX(INDIRECT(AX$5),1,$C49),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B49,INDEX(INDIRECT(BH$5),1,$C49),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7455099535996205E-3,6.7455099535996205E-3,6.1592242058891179E-3,6.1592242058891179E-3,0,6.1592242058891179E-3,6.7455099535996205E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7027157774842577E-2,0,0,3.0613672644268709E-2,0,0,0,0,4.5938830272292867E-4,2.1374483546249628E-3,0,1.6318885865155934E-4,1.5251413688730379E-4,5.6211115080180411E-4,0,0,0,0,0,3.6541807708192235E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$45)","v":"~"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$46)","v":"~"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$47)","v":"~"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$25","v":"Campus Sch 40"},null,null,{"$f":"SUM(D56:D61)","v":2.230497452196235E-2},2.3735933387006043E-2,2.3735933387006043E-2,2.230497452196235E-2,0.52120943137979092,0,2.230497452196235E-2,0.30514323053946624,0,0.34127188097775313,0,0,0.69911777517450435,0,0.87877474281943735,0,0,0.71875889424248141,1,0.30583822738359284,0.28506195836303694,0.68199802532809761,0.86417035092163519,0,0,3.5098563978376879E-2,3.5098563978376879E-2,3.2047973590522416E-2,3.2047973590522416E-2,0,3.2047973590522416E-2,3.5098563978376879E-2,{"$f":"SUM(AJ56:AJ61)","v":0},0,0.71875889424248141,0,0,5.8255943122603607E-3,0,0,{"$f":"SUM(AR56:AR61)","v":0},0,7.0783417455474616E-4,2.5730482657295339E-2,0,8.9939314143188954E-5,8.2122996785471272E-5,1.1083081335323741E-3,0,{"$f":"SUM(BA56:BA61)","v":0},0,0,0,1.7442339609549898E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B56=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C49+1","v":12},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B56,INDEX(INDIRECT(D$5),1,$C56),0))","v":2.230497452196235E-2},2.3735933387006043E-2,2.3735933387006043E-2,2.230497452196235E-2,0.52120943137979092,0,2.230497452196235E-2,0.30514323053946624,0,0.34127188097775313,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B56,INDEX(INDIRECT(N$5),1,$C56),0))","v":0},0,0.69911777517450435,0,0.87877474281943735,0,0,0.71875889424248141,1,0.30583822738359284,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B56,INDEX(INDIRECT(X$5),1,$C56),0))","v":0.28506195836303694},0.68199802532809761,0.86417035092163519,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B56,INDEX(INDIRECT(AH$5),1,$C56),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B56,INDEX(INDIRECT(AX$5),1,$C56),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B56,INDEX(INDIRECT(BH$5),1,$C56),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5098563978376879E-2,3.5098563978376879E-2,3.2047973590522416E-2,3.2047973590522416E-2,0,3.2047973590522416E-2,3.5098563978376879E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71875889424248141,0,0,5.8255943122603607E-3,0,0,0,0,7.0783417455474616E-4,2.5730482657295339E-2,0,8.9939314143188954E-5,8.2122996785471272E-5,1.1083081335323741E-3,0,0,0,0,0,1.7442339609549898E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$45)","v":"~"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$46)","v":"~"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$47)","v":"~"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$26","v":" High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},null,null,{"$f":"SUM(D63:D68)","v":1.6020339426622055E-2},1.7048112253753574E-2,1.7048112253753574E-2,1.6020339426622055E-2,0.46067330641431903,0,1.6020339426622055E-2,0.38958675870706833,0,0.36173867009519212,0,0,0,0,7.1307021748706331E-2,0,0,0,0,0.40453470293053517,0.3318725838274677,0,6.6305556679262037E-2,0,0,2.595954455746248E-2,2.595954455746248E-2,2.3703271703995814E-2,2.3703271703995814E-2,0,2.3703271703995814E-2,2.595954455746248E-2,{"$f":"SUM(AJ63:AJ68)","v":0},0,0,0,0,4.3750149458688589E-3,0,0,{"$f":"SUM(AR63:AR68)","v":0},0,2.9583868166058081E-3,8.1369902420506627E-3,7.6872377100728299E-4,2.1325816755601503E-5,2.3463713367277507E-5,1.6809340025241008E-3,0,{"$f":"SUM(BA63:BA68)","v":0},0,2.1806822446125792E-5,0,0.64769933927312806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B63=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"C56+1","v":13},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B63,INDEX(INDIRECT(D$5),1,$C63),0))","v":1.6020339426622055E-2},1.7048112253753574E-2,1.7048112253753574E-2,1.6020339426622055E-2,0.46067330641431903,0,1.6020339426622055E-2,0.38958675870706833,0,0.36173867009519212,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B63,INDEX(INDIRECT(N$5),1,$C63),0))","v":0},0,0,0,7.1307021748706331E-2,0,0,0,0,0.40453470293053517,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B63,INDEX(INDIRECT(X$5),1,$C63),0))","v":0.3318725838274677},0,6.6305556679262037E-2,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B63,INDEX(INDIRECT(AH$5),1,$C63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B63,INDEX(INDIRECT(AX$5),1,$C63),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B63,INDEX(INDIRECT(BH$5),1,$C63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.595954455746248E-2,2.595954455746248E-2,2.3703271703995814E-2,2.3703271703995814E-2,0,2.3703271703995814E-2,2.595954455746248E-2,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B64,INDEX(INDIRECT(AR$5),1,$C64),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]
["",{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3750149458688589E-3,0,0,0,0,2.9583868166058081E-3,8.1369902420506627E-3,7.6872377100728299E-4,2.1325816755601503E-5,2.3463713367277507E-5,1.6809340025241008E-3,0,0,0,2.1806822446125792E-5,0,0.64769933927312806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$45)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$46)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A62=\"~\",\"~\",INPUTS!$B$47)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$27","v":" Pri Volt Sch 449 (Transportation)"},null,null,{"$f":"SUM(D70:D75)","v":2.553486370501565E-3},0,0,2.553486370501565E-3,0,8.4816561985224075E-3,2.553486370501565E-3,0,4.3230490528344441E-3,0,4.546629102598284E-3,1.9529914947220406E-6,0,1.5298405014634801E-4,0,0,0,0,0,0,0,0,0,7.6109134247404786E-2,0.161872517867305,0,0,4.4125742281413251E-3,4.4125742281413251E-3,0,4.4125742281413251E-3,0,0,0,0,0,0,3.6458457882240487E-4,0,0,{"$f":"SUM(AR70:AR75)","v":0},0,1.599377512117506E-4,4.3983731038111691E-4,0,2.7816282724697613E-6,0,0,0,{"$f":"SUM(BA70:BA75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B70=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},14,2.553486370501565E-3,0,0,2.553486370501565E-3,0,8.4816561985224075E-3,2.553486370501565E-3,0,4.3230490528344441E-3,0,4.546629102598284E-3,1.9529914947220406E-6,0,1.5298405014634801E-4,0,0,0,0,0,0,0,0,0,7.6109134247404786E-2,0.161872517867305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B70,INDEX(INDIRECT(AR$5),1,$C70),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]
["",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4125742281413251E-3,4.4125742281413251E-3,0,4.4125742281413251E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6458457882240487E-4,0,0,0,0,1.599377512117506E-4,4.3983731038111691E-4,0,2.7816282724697613E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$45)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$46)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=\"~\",0,IF(INDEX(INDIRECT(BC$5),1,3)=$B74,INDEX(INDIRECT(BC$5),1,$C74),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]
["~",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$47)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$28","v":" High Volt Sch 449 (Transportation)"},null,null,{"$f":"SUM(D77:D82)","v":5.3634732575058769E-2},0,0,5.3634732575058769E-2,0,0,5.3634732575058769E-2,0.26093999328492112,0,0.24170199175274137,0,0,0,0,2.6700129401041248E-2,0,0,0,0,0.26923048581892139,0.32048267380390844,0,2.6797370916231324E-2,0.8268580090696469,0.81833067019861117,0,0,7.6428989035646808E-2,7.6428989035646808E-2,0,7.6428989035646808E-2,0,0,0,0,0,0,1.9140690388176256E-3,0,0,{"$f":"SUM(AR77:AR82)","v":0},0,1.1193911656779125E-3,3.0788611726678184E-3,0,1.298093193819222E-5,1.1731856683638753E-5,5.3801255343679244E-3,0,{"$f":"SUM(BA77:BA82)","v":0},0,0,0,0.21466817858045864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B77=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},15,5.3634732575058769E-2,0,0,5.3634732575058769E-2,0,0,5.3634732575058769E-2,0.26093999328492112,0,0.24170199175274137,0,0,0,0,2.6700129401041248E-2,0,0,0,0,0.26923048581892139,0.32048267380390844,0,2.6797370916231324E-2,0.8268580090696469,0.81833067019861117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B77,INDEX(INDIRECT(AR$5),1,$C77),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]
["",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6428989035646808E-2,7.6428989035646808E-2,0,7.6428989035646808E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},15,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B79,INDEX(INDIRECT(D$5),1,$C79),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B79,INDEX(INDIRECT(T$5),1,$C79),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B79,INDEX(INDIRECT(AJ$5),1,$C79),0))","v":0},0,0,0,0,1.9140690388176256E-3,0,0,0,0,1.1193911656779125E-3,3.0788611726678184E-3,0,1.298093193819222E-5,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B79,INDEX(INDIRECT(AX$5),1,$C79),0))","v":1.1731856683638753E-5},5.3801255343679244E-3,0,0,0,0,0,0.21466817858045864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$45)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$46)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$47)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$29","v":"Street & Area Lighting"},null,null,{"$f":"SUM(D84:D89)","v":2.5205426181574907E-3},2.6822461341431962E-3,2.6822461341431962E-3,2.5205426181574907E-3,0,9.9199746319060325E-3,2.5205426181574907E-3,0,8.5628313460141565E-3,0,8.1712506293771733E-3,5.279912505981036E-3,0,6.130506539308289E-3,0,1.0712767948570826E-3,2.5837509724067767E-4,0,0,0,0,0,0,0,0,3.9784738400725798E-3,3.9784738400725798E-3,3.6326849336565542E-3,3.6326849336565542E-3,1.9151984209126206E-4,3.6326849336565542E-3,3.9784738400725798E-3,1.0712767948570826E-3,2.5837509724067767E-4,0,0,0,0,0,1,{"$f":"SUM(AR84:AR89)","v":0},0,0,3.7302843754163421E-3,1.4607163446697618E-3,3.0838985447448086E-3,2.8625730308078556E-3,1.0540294531465578E-3,7.0918517069353416E-4,{"$f":"SUM(BA84:BA89)","v":0},0,0,4.6176661249789095E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B84=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},16,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B84,INDEX(INDIRECT(D$5),1,$C84),0))","v":2.5205426181574907E-3},2.6822461341431962E-3,2.6822461341431962E-3,2.5205426181574907E-3,0,9.9199746319060325E-3,2.5205426181574907E-3,0,8.5628313460141565E-3,0,8.1712506293771733E-3,5.279912505981036E-3,0,6.130506539308289E-3,0,1.0712767948570826E-3,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B84,INDEX(INDIRECT(T$5),1,$C84),0))","v":2.5837509724067767E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B84,INDEX(INDIRECT(AJ$5),1,$C84),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B84,INDEX(INDIRECT(AX$5),1,$C84),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B84,INDEX(INDIRECT(BH$5),1,$C84),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9784738400725798E-3,3.9784738400725798E-3,3.6326849336565542E-3,3.6326849336565542E-3,1.9151984209126206E-4,3.6326849336565542E-3,3.9784738400725798E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0712767948570826E-3,2.5837509724067767E-4,0,0,0,0,0,1,0,0,0,3.7302843754163421E-3,1.4607163446697618E-3,3.0838985447448086E-3,2.8625730308078556E-3,1.0540294531465578E-3,7.0918517069353416E-4,0,0,0,4.6176661249789095E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$45)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$46)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$47)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$30","v":"Special Contract"},null,null,{"$f":"SUM(D91:D96)","v":4.0983870923153049E-3},0,0,4.0983870923153049E-3,1.8117262205890113E-2,0,4.0983870923153049E-3,4.4330017468544328E-2,0,5.5287457174313347E-2,0,0,0.30088222482549565,0,2.3218106030815089E-2,0,0,0,0,2.0396583866950608E-2,6.258278400558695E-2,0.31800197467190239,4.2726721482871433E-2,9.7032856682948254E-2,1.979681193408387E-2,0,0,6.0733996883666833E-3,6.0733996883666833E-3,0,6.0733996883666833E-3,0,0,0,0,0,0,6.7642206823986958E-4,0,0,{"$f":"SUM(AR91:AR96)","v":0},0,3.1981780482205396E-4,8.7967462076223382E-4,0,3.7088376966263486E-6,0,0,0,{"$f":"SUM(BA91:BA96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B91=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},17,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B91,INDEX(INDIRECT(D$5),1,$C91),0))","v":4.0983870923153049E-3},0,0,4.0983870923153049E-3,1.8117262205890113E-2,0,4.0983870923153049E-3,4.4330017468544328E-2,0,5.5287457174313347E-2,0,0,0.30088222482549565,0,2.3218106030815089E-2,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B91,INDEX(INDIRECT(T$5),1,$C91),0))","v":0},0,0,2.0396583866950608E-2,6.258278400558695E-2,0.31800197467190239,4.2726721482871433E-2,9.7032856682948254E-2,1.979681193408387E-2,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B91,INDEX(INDIRECT(AJ$5),1,$C91),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B91,INDEX(INDIRECT(AX$5),1,$C91),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B91,INDEX(INDIRECT(BH$5),1,$C91),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0733996883666833E-3,6.0733996883666833E-3,0,6.0733996883666833E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7642206823986958E-4,0,0,0,0,3.1981780482205396E-4,8.7967462076223382E-4,0,3.7088376966263486E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$45)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$46)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$47)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$31","v":"Firm Resale (Small)"},null,null,{"$f":"SUM(D98:D103)","v":3.7251781496761374E-4},3.9641641521886013E-4,3.9641641521886013E-4,3.7251781496761374E-4,0,9.8053828884652096E-5,3.7251781496761374E-4,0,5.4743990059280504E-5,0,2.1585763912431547E-4,4.1989317136523864E-4,0,1.7527311705508743E-4,0,0,0,5.1643516232017491E-3,0,0,0,0,0,0,0,3.3292467633275587E-4,3.3292467633275587E-4,3.0398854042343624E-4,3.0398854042343624E-4,0,3.0398854042343624E-4,3.3292467633275587E-4,0,0,5.1643516232017491E-3,0,0,1.5219238477229722E-3,0,0,{"$f":"SUM(AR98:AR103)","v":0},0,3.3118423230716034E-5,9.715243927901527E-5,0,7.4176753932526972E-6,1.1731856683638753E-5,0,0,{"$f":"SUM(BA98:BA103)","v":0},0,0,0,7.9914776249132393E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B98=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},18,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B98,INDEX(INDIRECT(D$5),1,$C98),0))","v":3.7251781496761374E-4},3.9641641521886013E-4,3.9641641521886013E-4,3.7251781496761374E-4,0,9.8053828884652096E-5,3.7251781496761374E-4,0,5.4743990059280504E-5,0,2.1585763912431547E-4,4.1989317136523864E-4,0,1.7527311705508743E-4,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B98,INDEX(INDIRECT(T$5),1,$C98),0))","v":0},5.1643516232017491E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B98,INDEX(INDIRECT(AJ$5),1,$C98),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B98,INDEX(INDIRECT(AX$5),1,$C98),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B98,INDEX(INDIRECT(BH$5),1,$C98),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3292467633275587E-4,3.3292467633275587E-4,3.0398854042343624E-4,3.0398854042343624E-4,0,3.0398854042343624E-4,3.3292467633275587E-4,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B99,INDEX(INDIRECT(AR$5),1,$C99),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]
["",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1643516232017491E-3,0,0,1.5219238477229722E-3,0,0,0,0,3.3118423230716034E-5,9.715243927901527E-5,0,7.4176753932526972E-6,1.1731856683638753E-5,0,0,0,0,0,0,7.9914776249132393E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$45)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$46)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$47)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$32","v":"~"},null,null,{"$f":"SUM(D105:D110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR105:AR110)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA105:BA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B105=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$42)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B105,INDEX(INDIRECT(AR$5),1,$C105),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]
["~",{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$43)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$44)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$45)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$46)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=\"~\",0,IF(INDEX(INDIRECT(BC$5),1,3)=$B109,INDEX(INDIRECT(BC$5),1,$C109),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]
["~",{"$f":"IF(A104=\"~\",\"~\",INPUTS!$B$47)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$33","v":"~"},null,null,{"$f":"SUM(D112:D117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR112:AR117)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA112:BA117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B112=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$42)","v":"~"},20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B112,INDEX(INDIRECT(AR$5),1,$C112),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]
["~",{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$43)","v":"~"},20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$44)","v":"~"},20,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B114,INDEX(INDIRECT(D$5),1,$C114),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B114,INDEX(INDIRECT(T$5),1,$C114),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B114,INDEX(INDIRECT(AJ$5),1,$C114),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B114,INDEX(INDIRECT(AX$5),1,$C114),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]
["~",{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$45)","v":"~"},20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$46)","v":"~"},20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A111=\"~\",\"~\",INPUTS!$B$47)","v":"~"},20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$34","v":"~"},null,null,{"$f":"SUM(D119:D124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR119:AR124)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA119:BA124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B119=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$42)","v":"~"},21,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B119,INDEX(INDIRECT(D$5),1,$C119),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B119,INDEX(INDIRECT(T$5),1,$C119),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B119,INDEX(INDIRECT(AJ$5),1,$C119),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B119,INDEX(INDIRECT(AX$5),1,$C119),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B119,INDEX(INDIRECT(BH$5),1,$C119),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$43)","v":"~"},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$44)","v":"~"},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$45)","v":"~"},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$46)","v":"~"},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A118=\"~\",\"~\",INPUTS!$B$47)","v":"~"},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$35","v":"~"},null,null,{"$f":"SUM(D126:D131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR126:AR131)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA126:BA131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B126=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$42)","v":"~"},22,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B126,INDEX(INDIRECT(D$5),1,$C126),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B126,INDEX(INDIRECT(T$5),1,$C126),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B126,INDEX(INDIRECT(AJ$5),1,$C126),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B126,INDEX(INDIRECT(AX$5),1,$C126),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=\"~\",0,IF(INDEX(INDIRECT(BH$5),1,3)=$B126,INDEX(INDIRECT(BH$5),1,$C126),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"C120+1","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B127,INDEX(INDIRECT(AR$5),1,$C127),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]
["~",{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"C121+1","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"C122+1","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"C123+1","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A125=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"C124+1","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$36","v":"~"},null,null,{"$f":"SUM(D133:D138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR133:AR138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA133:BA138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B133=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"C126+1","v":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,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B133,INDEX(INDIRECT(AR$5),1,$C133),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]
["~",{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$43)","v":"~"},23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$44)","v":"~"},23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$45)","v":"~"},23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$5=\"~\",0,IF(INDEX(INDIRECT(S$5),1,3)=$B136,INDEX(INDIRECT(S$5),1,$C136),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]
["~",{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$46)","v":"~"},23,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B137,INDEX(INDIRECT(D$5),1,$C137),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,{"$f":"IF(BC$5=\"~\",0,IF(INDEX(INDIRECT(BC$5),1,3)=$B137,INDEX(INDIRECT(BC$5),1,$C137),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]
["~",{"$f":"IF(A132=\"~\",\"~\",INPUTS!$B$47)","v":"~"},23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$5=\"~\",0,IF(INDEX(INDIRECT(AE$5),1,3)=$B138,INDEX(INDIRECT(AE$5),1,$C138),0))","v":0},{"$f":"IF(AF$5=\"~\",0,IF(INDEX(INDIRECT(AF$5),1,3)=$B138,INDEX(INDIRECT(AF$5),1,$C138),0))","v":0},{"$f":"IF(AG$5=\"~\",0,IF(INDEX(INDIRECT(AG$5),1,3)=$B138,INDEX(INDIRECT(AG$5),1,$C138),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]
[{"$f":"INPUTS!$C$37","v":"~"},null,null,{"$f":"SUM(D140:D145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR140:AR145)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA140:BA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B140=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"C133+1","v":24},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B140,INDEX(INDIRECT(D$5),1,$C140),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B140,INDEX(INDIRECT(T$5),1,$C140),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,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$B140,INDEX(INDIRECT(AR$5),1,$C140),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]
["~",{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$43)","v":"~"},24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$44)","v":"~"},24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$5=\"~\",0,IF(INDEX(INDIRECT(AJ$5),1,3)=$B142,INDEX(INDIRECT(AJ$5),1,$C142),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B142,INDEX(INDIRECT(AX$5),1,$C142),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]
["~",{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$45)","v":"~"},24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$46)","v":"~"},24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A139=\"~\",\"~\",INPUTS!$B$47)","v":"~"},24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL",null,{"$f":"SUM(D6:D145)","v":2},1.9999999999999998,1.9999999999999998,2,2,2,2,2,2,2,1.9999999999999996,2.0000000000000004,2,1.9999999999999998,2,2.0000000000000004,2,2,2,2,2,2,2,1.9999999999999996,2,2.0000000000000004,2.0000000000000004,2,2,2,2,2.0000000000000004,{"$f":"SUM(AJ6:AJ145)","v":2.0000000000000004},2,2,2,2,1.9999999999999996,2,2,{"$f":"SUM(AR6:AR145)","v":2},1.9999999999999998,2,2.0000000000000004,2,2,2.0000000000000009,1.9999999999999996,1.9999999999999998,{"$f":"SUM(BA6:BA145)","v":2},2,2,1.9999999999999996,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"REV REQ","index":11,"n_rows":417,"n_cols":30,"rows_kept":417,"cut":false,"hidden":false,"merged":[]}
["Revenue Requirement"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"},null,null,4,null,5,{"$f":"F2+1","v":6},{"$f":"G2+1","v":7},{"$f":"H2+1","v":8},{"$f":"I2+1","v":9},{"$f":"J2+1","v":10},{"$f":"K2+1","v":11},12,13,14,15,16,17,18,19,{"$f":"T2+1","v":20},{"$f":"U2+1","v":21},{"$f":"V2+1","v":22},{"$f":"W2+1","v":23},{"$f":"X2+1","v":24}]
[null,null,null,"Total",null,{"$f":"INPUTS!$B$18","v":"Res Svc"},{"$f":"INPUTS!$B$19","v":"Sec Svc 24"},{"$f":"INPUTS!$B$20","v":"Sec Svc 25 / 29 / 7A"},{"$f":"INPUTS!$B$21","v":"Sec Svc 26 /26P"},{"$f":"INPUTS!$B$22","v":"Pri Svc 31"},{"$f":"INPUTS!$B$23","v":"Pri Svc 35"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"},{"$f":"INPUTS!$B$32","v":"~"},{"$f":"INPUTS!$B$33","v":"~"},{"$f":"INPUTS!$B$34","v":"~"},{"$f":"INPUTS!$B$35","v":"~"},{"$f":"INPUTS!$B$36","v":"~"},{"$f":"INPUTS!$B$37","v":"~"}]
["Expenses",null,null,null,{"$f":"ROUND((SUM(F4:Y4)-D4),1)","v":0}]
["(including non-income taxes & depreciation)",null,null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B6=\"~\"),(C7=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F1139+CLASSALLOC!F1315+CLASSALLOC!F1491","v":231124725.54419655},0,{"$f":"CLASSALLOC!H1139+CLASSALLOC!H1315+CLASSALLOC!H1491","v":144560372.22689563},{"$f":"CLASSALLOC!I1139+CLASSALLOC!I1315+CLASSALLOC!I1491","v":25060896.81707954},{"$f":"CLASSALLOC!J1139+CLASSALLOC!J1315+CLASSALLOC!J1491","v":25446266.187391859},{"$f":"CLASSALLOC!K1139+CLASSALLOC!K1315+CLASSALLOC!K1491","v":16064869.17885129},{"$f":"CLASSALLOC!L1139+CLASSALLOC!L1315+CLASSALLOC!L1491","v":9384426.6641802154},{"$f":"CLASSALLOC!M1139+CLASSALLOC!M1315+CLASSALLOC!M1491","v":226.16402908693411},{"$f":"CLASSALLOC!N1139+CLASSALLOC!N1315+CLASSALLOC!N1491","v":0},{"$f":"CLASSALLOC!O1139+CLASSALLOC!O1315+CLASSALLOC!O1491","v":5474295.6122986339},{"$f":"CLASSALLOC!P1139+CLASSALLOC!P1315+CLASSALLOC!P1491","v":3931861.6456763493},{"$f":"CLASSALLOC!Q1139+CLASSALLOC!Q1315+CLASSALLOC!Q1491","v":37394.898584943927},{"$f":"CLASSALLOC!R1139+CLASSALLOC!R1315+CLASSALLOC!R1491","v":406394.47163052933},{"$f":"CLASSALLOC!S1139+CLASSALLOC!S1315+CLASSALLOC!S1491","v":618615.16056003654},{"$f":"CLASSALLOC!T1139+CLASSALLOC!T1315+CLASSALLOC!T1491","v":47679.708260032086},{"$f":"CLASSALLOC!U1139+CLASSALLOC!U1315+CLASSALLOC!U1491","v":91426.808758393119},{"$f":"CLASSALLOC!V1139+CLASSALLOC!V1315+CLASSALLOC!V1491","v":0},{"$f":"CLASSALLOC!W1139+CLASSALLOC!W1315+CLASSALLOC!W1491","v":0},{"$f":"CLASSALLOC!X1139+CLASSALLOC!X1315+CLASSALLOC!X1491","v":0},{"$f":"CLASSALLOC!Y1139+CLASSALLOC!Y1315+CLASSALLOC!Y1491","v":0},{"$f":"CLASSALLOC!Z1139+CLASSALLOC!Z1315+CLASSALLOC!Z1491","v":0},{"$f":"CLASSALLOC!AA1139+CLASSALLOC!AA1315+CLASSALLOC!AA1491","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C8=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F1140+CLASSALLOC!F1316+CLASSALLOC!F1492","v":983227300.0640564},0,{"$f":"CLASSALLOC!H1140+CLASSALLOC!H1316+CLASSALLOC!H1492","v":501831949.37060046},{"$f":"CLASSALLOC!I1140+CLASSALLOC!I1316+CLASSALLOC!I1492","v":121485990.33474417},{"$f":"CLASSALLOC!J1140+CLASSALLOC!J1316+CLASSALLOC!J1492","v":137063981.15936813},{"$f":"CLASSALLOC!K1140+CLASSALLOC!K1316+CLASSALLOC!K1492","v":92859431.071772859},{"$f":"CLASSALLOC!L1140+CLASSALLOC!L1316+CLASSALLOC!L1492","v":58871882.263689287},{"$f":"CLASSALLOC!M1140+CLASSALLOC!M1316+CLASSALLOC!M1492","v":206857.33549094605},{"$f":"CLASSALLOC!N1140+CLASSALLOC!N1316+CLASSALLOC!N1492","v":6632356.7803246938},{"$f":"CLASSALLOC!O1140+CLASSALLOC!O1316+CLASSALLOC!O1492","v":34509799.908815756},{"$f":"CLASSALLOC!P1140+CLASSALLOC!P1316+CLASSALLOC!P1492","v":25524083.804509137},{"$f":"CLASSALLOC!Q1140+CLASSALLOC!Q1316+CLASSALLOC!Q1492","v":96.027628298004743},{"$f":"CLASSALLOC!R1140+CLASSALLOC!R1316+CLASSALLOC!R1492","v":1663.2682354669068},{"$f":"CLASSALLOC!S1140+CLASSALLOC!S1316+CLASSALLOC!S1492","v":3911736.5669987672},{"$f":"CLASSALLOC!T1140+CLASSALLOC!T1316+CLASSALLOC!T1492","v":132.17095908783307},{"$f":"CLASSALLOC!U1140+CLASSALLOC!U1316+CLASSALLOC!U1492","v":327340.00091937569},{"$f":"CLASSALLOC!V1140+CLASSALLOC!V1316+CLASSALLOC!V1492","v":0},{"$f":"CLASSALLOC!W1140+CLASSALLOC!W1316+CLASSALLOC!W1492","v":0},{"$f":"CLASSALLOC!X1140+CLASSALLOC!X1316+CLASSALLOC!X1492","v":0},{"$f":"CLASSALLOC!Y1140+CLASSALLOC!Y1316+CLASSALLOC!Y1492","v":0},{"$f":"CLASSALLOC!Z1140+CLASSALLOC!Z1316+CLASSALLOC!Z1492","v":0},{"$f":"CLASSALLOC!AA1140+CLASSALLOC!AA1316+CLASSALLOC!AA1492","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C9=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F1141+CLASSALLOC!F1317+CLASSALLOC!F1493","v":0},0,{"$f":"CLASSALLOC!H1141+CLASSALLOC!H1317+CLASSALLOC!H1493","v":0},{"$f":"CLASSALLOC!I1141+CLASSALLOC!I1317+CLASSALLOC!I1493","v":0},{"$f":"CLASSALLOC!J1141+CLASSALLOC!J1317+CLASSALLOC!J1493","v":0},{"$f":"CLASSALLOC!K1141+CLASSALLOC!K1317+CLASSALLOC!K1493","v":0},{"$f":"CLASSALLOC!L1141+CLASSALLOC!L1317+CLASSALLOC!L1493","v":0},{"$f":"CLASSALLOC!M1141+CLASSALLOC!M1317+CLASSALLOC!M1493","v":0},{"$f":"CLASSALLOC!N1141+CLASSALLOC!N1317+CLASSALLOC!N1493","v":0},{"$f":"CLASSALLOC!O1141+CLASSALLOC!O1317+CLASSALLOC!O1493","v":0},{"$f":"CLASSALLOC!P1141+CLASSALLOC!P1317+CLASSALLOC!P1493","v":0},{"$f":"CLASSALLOC!Q1141+CLASSALLOC!Q1317+CLASSALLOC!Q1493","v":0},{"$f":"CLASSALLOC!R1141+CLASSALLOC!R1317+CLASSALLOC!R1493","v":0},{"$f":"CLASSALLOC!S1141+CLASSALLOC!S1317+CLASSALLOC!S1493","v":0},{"$f":"CLASSALLOC!T1141+CLASSALLOC!T1317+CLASSALLOC!T1493","v":0},{"$f":"CLASSALLOC!U1141+CLASSALLOC!U1317+CLASSALLOC!U1493","v":0},{"$f":"CLASSALLOC!V1141+CLASSALLOC!V1317+CLASSALLOC!V1493","v":0},{"$f":"CLASSALLOC!W1141+CLASSALLOC!W1317+CLASSALLOC!W1493","v":0},{"$f":"CLASSALLOC!X1141+CLASSALLOC!X1317+CLASSALLOC!X1493","v":0},{"$f":"CLASSALLOC!Y1141+CLASSALLOC!Y1317+CLASSALLOC!Y1493","v":0},{"$f":"CLASSALLOC!Z1141+CLASSALLOC!Z1317+CLASSALLOC!Z1493","v":0},{"$f":"CLASSALLOC!AA1141+CLASSALLOC!AA1317+CLASSALLOC!AA1493","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C10=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1142+CLASSALLOC!F1318+CLASSALLOC!F1494","v":0},0,{"$f":"CLASSALLOC!H1142+CLASSALLOC!H1318+CLASSALLOC!H1494","v":0},{"$f":"CLASSALLOC!I1142+CLASSALLOC!I1318+CLASSALLOC!I1494","v":0},{"$f":"CLASSALLOC!J1142+CLASSALLOC!J1318+CLASSALLOC!J1494","v":0},{"$f":"CLASSALLOC!K1142+CLASSALLOC!K1318+CLASSALLOC!K1494","v":0},{"$f":"CLASSALLOC!L1142+CLASSALLOC!L1318+CLASSALLOC!L1494","v":0},{"$f":"CLASSALLOC!M1142+CLASSALLOC!M1318+CLASSALLOC!M1494","v":0},{"$f":"CLASSALLOC!N1142+CLASSALLOC!N1318+CLASSALLOC!N1494","v":0},{"$f":"CLASSALLOC!O1142+CLASSALLOC!O1318+CLASSALLOC!O1494","v":0},{"$f":"CLASSALLOC!P1142+CLASSALLOC!P1318+CLASSALLOC!P1494","v":0},{"$f":"CLASSALLOC!Q1142+CLASSALLOC!Q1318+CLASSALLOC!Q1494","v":0},{"$f":"CLASSALLOC!R1142+CLASSALLOC!R1318+CLASSALLOC!R1494","v":0},{"$f":"CLASSALLOC!S1142+CLASSALLOC!S1318+CLASSALLOC!S1494","v":0},{"$f":"CLASSALLOC!T1142+CLASSALLOC!T1318+CLASSALLOC!T1494","v":0},{"$f":"CLASSALLOC!U1142+CLASSALLOC!U1318+CLASSALLOC!U1494","v":0},{"$f":"CLASSALLOC!V1142+CLASSALLOC!V1318+CLASSALLOC!V1494","v":0},{"$f":"CLASSALLOC!W1142+CLASSALLOC!W1318+CLASSALLOC!W1494","v":0},{"$f":"CLASSALLOC!X1142+CLASSALLOC!X1318+CLASSALLOC!X1494","v":0},{"$f":"CLASSALLOC!Y1142+CLASSALLOC!Y1318+CLASSALLOC!Y1494","v":0},{"$f":"CLASSALLOC!Z1142+CLASSALLOC!Z1318+CLASSALLOC!Z1494","v":0},{"$f":"CLASSALLOC!AA1142+CLASSALLOC!AA1318+CLASSALLOC!AA1494","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C11=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1143+CLASSALLOC!F1319+CLASSALLOC!F1495","v":0},0,{"$f":"CLASSALLOC!H1143+CLASSALLOC!H1319+CLASSALLOC!H1495","v":0},{"$f":"CLASSALLOC!I1143+CLASSALLOC!I1319+CLASSALLOC!I1495","v":0},{"$f":"CLASSALLOC!J1143+CLASSALLOC!J1319+CLASSALLOC!J1495","v":0},{"$f":"CLASSALLOC!K1143+CLASSALLOC!K1319+CLASSALLOC!K1495","v":0},{"$f":"CLASSALLOC!L1143+CLASSALLOC!L1319+CLASSALLOC!L1495","v":0},{"$f":"CLASSALLOC!M1143+CLASSALLOC!M1319+CLASSALLOC!M1495","v":0},{"$f":"CLASSALLOC!N1143+CLASSALLOC!N1319+CLASSALLOC!N1495","v":0},{"$f":"CLASSALLOC!O1143+CLASSALLOC!O1319+CLASSALLOC!O1495","v":0},{"$f":"CLASSALLOC!P1143+CLASSALLOC!P1319+CLASSALLOC!P1495","v":0},{"$f":"CLASSALLOC!Q1143+CLASSALLOC!Q1319+CLASSALLOC!Q1495","v":0},{"$f":"CLASSALLOC!R1143+CLASSALLOC!R1319+CLASSALLOC!R1495","v":0},{"$f":"CLASSALLOC!S1143+CLASSALLOC!S1319+CLASSALLOC!S1495","v":0},{"$f":"CLASSALLOC!T1143+CLASSALLOC!T1319+CLASSALLOC!T1495","v":0},{"$f":"CLASSALLOC!U1143+CLASSALLOC!U1319+CLASSALLOC!U1495","v":0},{"$f":"CLASSALLOC!V1143+CLASSALLOC!V1319+CLASSALLOC!V1495","v":0},{"$f":"CLASSALLOC!W1143+CLASSALLOC!W1319+CLASSALLOC!W1495","v":0},{"$f":"CLASSALLOC!X1143+CLASSALLOC!X1319+CLASSALLOC!X1495","v":0},{"$f":"CLASSALLOC!Y1143+CLASSALLOC!Y1319+CLASSALLOC!Y1495","v":0},{"$f":"CLASSALLOC!Z1143+CLASSALLOC!Z1319+CLASSALLOC!Z1495","v":0},{"$f":"CLASSALLOC!AA1143+CLASSALLOC!AA1319+CLASSALLOC!AA1495","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C12=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1144+CLASSALLOC!F1320+CLASSALLOC!F1496","v":0},0,{"$f":"CLASSALLOC!H1144+CLASSALLOC!H1320+CLASSALLOC!H1496","v":0},{"$f":"CLASSALLOC!I1144+CLASSALLOC!I1320+CLASSALLOC!I1496","v":0},{"$f":"CLASSALLOC!J1144+CLASSALLOC!J1320+CLASSALLOC!J1496","v":0},{"$f":"CLASSALLOC!K1144+CLASSALLOC!K1320+CLASSALLOC!K1496","v":0},{"$f":"CLASSALLOC!L1144+CLASSALLOC!L1320+CLASSALLOC!L1496","v":0},{"$f":"CLASSALLOC!M1144+CLASSALLOC!M1320+CLASSALLOC!M1496","v":0},{"$f":"CLASSALLOC!N1144+CLASSALLOC!N1320+CLASSALLOC!N1496","v":0},{"$f":"CLASSALLOC!O1144+CLASSALLOC!O1320+CLASSALLOC!O1496","v":0},{"$f":"CLASSALLOC!P1144+CLASSALLOC!P1320+CLASSALLOC!P1496","v":0},{"$f":"CLASSALLOC!Q1144+CLASSALLOC!Q1320+CLASSALLOC!Q1496","v":0},{"$f":"CLASSALLOC!R1144+CLASSALLOC!R1320+CLASSALLOC!R1496","v":0},{"$f":"CLASSALLOC!S1144+CLASSALLOC!S1320+CLASSALLOC!S1496","v":0},{"$f":"CLASSALLOC!T1144+CLASSALLOC!T1320+CLASSALLOC!T1496","v":0},{"$f":"CLASSALLOC!U1144+CLASSALLOC!U1320+CLASSALLOC!U1496","v":0},{"$f":"CLASSALLOC!V1144+CLASSALLOC!V1320+CLASSALLOC!V1496","v":0},{"$f":"CLASSALLOC!W1144+CLASSALLOC!W1320+CLASSALLOC!W1496","v":0},{"$f":"CLASSALLOC!X1144+CLASSALLOC!X1320+CLASSALLOC!X1496","v":0},{"$f":"CLASSALLOC!Y1144+CLASSALLOC!Y1320+CLASSALLOC!Y1496","v":0},{"$f":"CLASSALLOC!Z1144+CLASSALLOC!Z1320+CLASSALLOC!Z1496","v":0},{"$f":"CLASSALLOC!AA1144+CLASSALLOC!AA1320+CLASSALLOC!AA1496","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C13=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D7:D12)","v":1214352025.608253},0,{"$f":"SUM(F7:F12)","v":646392321.59749603},146546887.1518237,162510247.34675997,108924300.25062415,68256308.927869499,207083.49952003299,{"$f":"SUM(L7:L12)","v":6632356.7803246938},39984095.521114394,29455945.450185485,37490.926213241932,408057.73986599623,4530351.7275588037,47811.879219119917,418766.80967776879,0,0,{"$f":"SUM(V7:V12)","v":0},{"$f":"SUM(W7:W12)","v":0},{"$f":"SUM(X7:X12)","v":0},{"$f":"SUM(Y7:Y12)","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C14=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B15=\"~\"),(C16=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F1148+CLASSALLOC!F1324+CLASSALLOC!F1500","v":6732414.7477999078},0,{"$f":"CLASSALLOC!H1148+CLASSALLOC!H1324+CLASSALLOC!H1500","v":4105075.6946846256},{"$f":"CLASSALLOC!I1148+CLASSALLOC!I1324+CLASSALLOC!I1500","v":711653.38623590057},{"$f":"CLASSALLOC!J1148+CLASSALLOC!J1324+CLASSALLOC!J1500","v":722596.706394637},{"$f":"CLASSALLOC!K1148+CLASSALLOC!K1324+CLASSALLOC!K1500","v":456193.51270680368},{"$f":"CLASSALLOC!L1148+CLASSALLOC!L1324+CLASSALLOC!L1500","v":266489.22671014763},{"$f":"CLASSALLOC!M1148+CLASSALLOC!M1324+CLASSALLOC!M1500","v":6.4223718057360273},{"$f":"CLASSALLOC!N1148+CLASSALLOC!N1324+CLASSALLOC!N1500","v":0},{"$f":"CLASSALLOC!O1148+CLASSALLOC!O1324+CLASSALLOC!O1500","v":155453.37575842795},{"$f":"CLASSALLOC!P1148+CLASSALLOC!P1324+CLASSALLOC!P1500","v":111652.93384272084},{"$f":"CLASSALLOC!Q1148+CLASSALLOC!Q1324+CLASSALLOC!Q1500","v":7756.6336207779468},{"$f":"CLASSALLOC!R1148+CLASSALLOC!R1324+CLASSALLOC!R1500","v":162924.29626378539},{"$f":"CLASSALLOC!S1148+CLASSALLOC!S1324+CLASSALLOC!S1500","v":17566.79248163947},{"$f":"CLASSALLOC!T1148+CLASSALLOC!T1324+CLASSALLOC!T1500","v":12449.522926167419},{"$f":"CLASSALLOC!U1148+CLASSALLOC!U1324+CLASSALLOC!U1500","v":2596.2438024687895},{"$f":"CLASSALLOC!V1148+CLASSALLOC!V1324+CLASSALLOC!V1500","v":0},{"$f":"CLASSALLOC!W1148+CLASSALLOC!W1324+CLASSALLOC!W1500","v":0},{"$f":"CLASSALLOC!X1148+CLASSALLOC!X1324+CLASSALLOC!X1500","v":0},{"$f":"CLASSALLOC!Y1148+CLASSALLOC!Y1324+CLASSALLOC!Y1500","v":0},{"$f":"CLASSALLOC!Z1148+CLASSALLOC!Z1324+CLASSALLOC!Z1500","v":0},{"$f":"CLASSALLOC!AA1148+CLASSALLOC!AA1324+CLASSALLOC!AA1500","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C17=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F1149+CLASSALLOC!F1325+CLASSALLOC!F1501","v":28701347.08272592},0,{"$f":"CLASSALLOC!H1149+CLASSALLOC!H1325+CLASSALLOC!H1501","v":14074508.959945686},{"$f":"CLASSALLOC!I1149+CLASSALLOC!I1325+CLASSALLOC!I1501","v":3407227.5820994237},{"$f":"CLASSALLOC!J1149+CLASSALLOC!J1325+CLASSALLOC!J1501","v":3844131.9516081987},{"$f":"CLASSALLOC!K1149+CLASSALLOC!K1325+CLASSALLOC!K1501","v":2604359.6791202882},{"$f":"CLASSALLOC!L1149+CLASSALLOC!L1325+CLASSALLOC!L1501","v":1651136.0734373061},{"$f":"CLASSALLOC!M1149+CLASSALLOC!M1325+CLASSALLOC!M1501","v":5801.5744622264865},{"$f":"CLASSALLOC!N1149+CLASSALLOC!N1325+CLASSALLOC!N1501","v":186012.79780474876},{"$f":"CLASSALLOC!O1149+CLASSALLOC!O1325+CLASSALLOC!O1501","v":967870.79545600375},{"$f":"CLASSALLOC!P1149+CLASSALLOC!P1325+CLASSALLOC!P1501","v":715855.07190510142},{"$f":"CLASSALLOC!Q1149+CLASSALLOC!Q1325+CLASSALLOC!Q1501","v":57143.018320971627},{"$f":"CLASSALLOC!R1149+CLASSALLOC!R1325+CLASSALLOC!R1501","v":989758.56153629953},{"$f":"CLASSALLOC!S1149+CLASSALLOC!S1325+CLASSALLOC!S1501","v":109709.57793783852},{"$f":"CLASSALLOC!T1149+CLASSALLOC!T1325+CLASSALLOC!T1501","v":78650.776557951976},{"$f":"CLASSALLOC!U1149+CLASSALLOC!U1325+CLASSALLOC!U1501","v":9180.6625338755057},{"$f":"CLASSALLOC!V1149+CLASSALLOC!V1325+CLASSALLOC!V1501","v":0},{"$f":"CLASSALLOC!W1149+CLASSALLOC!W1325+CLASSALLOC!W1501","v":0},{"$f":"CLASSALLOC!X1149+CLASSALLOC!X1325+CLASSALLOC!X1501","v":0},{"$f":"CLASSALLOC!Y1149+CLASSALLOC!Y1325+CLASSALLOC!Y1501","v":0},{"$f":"CLASSALLOC!Z1149+CLASSALLOC!Z1325+CLASSALLOC!Z1501","v":0},{"$f":"CLASSALLOC!AA1149+CLASSALLOC!AA1325+CLASSALLOC!AA1501","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C18=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F1150+CLASSALLOC!F1326+CLASSALLOC!F1502","v":0},0,{"$f":"CLASSALLOC!H1150+CLASSALLOC!H1326+CLASSALLOC!H1502","v":0},{"$f":"CLASSALLOC!I1150+CLASSALLOC!I1326+CLASSALLOC!I1502","v":0},{"$f":"CLASSALLOC!J1150+CLASSALLOC!J1326+CLASSALLOC!J1502","v":0},{"$f":"CLASSALLOC!K1150+CLASSALLOC!K1326+CLASSALLOC!K1502","v":0},{"$f":"CLASSALLOC!L1150+CLASSALLOC!L1326+CLASSALLOC!L1502","v":0},{"$f":"CLASSALLOC!M1150+CLASSALLOC!M1326+CLASSALLOC!M1502","v":0},{"$f":"CLASSALLOC!N1150+CLASSALLOC!N1326+CLASSALLOC!N1502","v":0},{"$f":"CLASSALLOC!O1150+CLASSALLOC!O1326+CLASSALLOC!O1502","v":0},{"$f":"CLASSALLOC!P1150+CLASSALLOC!P1326+CLASSALLOC!P1502","v":0},{"$f":"CLASSALLOC!Q1150+CLASSALLOC!Q1326+CLASSALLOC!Q1502","v":0},{"$f":"CLASSALLOC!R1150+CLASSALLOC!R1326+CLASSALLOC!R1502","v":0},{"$f":"CLASSALLOC!S1150+CLASSALLOC!S1326+CLASSALLOC!S1502","v":0},{"$f":"CLASSALLOC!T1150+CLASSALLOC!T1326+CLASSALLOC!T1502","v":0},{"$f":"CLASSALLOC!U1150+CLASSALLOC!U1326+CLASSALLOC!U1502","v":0},{"$f":"CLASSALLOC!V1150+CLASSALLOC!V1326+CLASSALLOC!V1502","v":0},{"$f":"CLASSALLOC!W1150+CLASSALLOC!W1326+CLASSALLOC!W1502","v":0},{"$f":"CLASSALLOC!X1150+CLASSALLOC!X1326+CLASSALLOC!X1502","v":0},{"$f":"CLASSALLOC!Y1150+CLASSALLOC!Y1326+CLASSALLOC!Y1502","v":0},{"$f":"CLASSALLOC!Z1150+CLASSALLOC!Z1326+CLASSALLOC!Z1502","v":0},{"$f":"CLASSALLOC!AA1150+CLASSALLOC!AA1326+CLASSALLOC!AA1502","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C19=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1151+CLASSALLOC!F1327+CLASSALLOC!F1503","v":0},0,{"$f":"CLASSALLOC!H1151+CLASSALLOC!H1327+CLASSALLOC!H1503","v":0},{"$f":"CLASSALLOC!I1151+CLASSALLOC!I1327+CLASSALLOC!I1503","v":0},{"$f":"CLASSALLOC!J1151+CLASSALLOC!J1327+CLASSALLOC!J1503","v":0},{"$f":"CLASSALLOC!K1151+CLASSALLOC!K1327+CLASSALLOC!K1503","v":0},{"$f":"CLASSALLOC!L1151+CLASSALLOC!L1327+CLASSALLOC!L1503","v":0},{"$f":"CLASSALLOC!M1151+CLASSALLOC!M1327+CLASSALLOC!M1503","v":0},{"$f":"CLASSALLOC!N1151+CLASSALLOC!N1327+CLASSALLOC!N1503","v":0},{"$f":"CLASSALLOC!O1151+CLASSALLOC!O1327+CLASSALLOC!O1503","v":0},{"$f":"CLASSALLOC!P1151+CLASSALLOC!P1327+CLASSALLOC!P1503","v":0},{"$f":"CLASSALLOC!Q1151+CLASSALLOC!Q1327+CLASSALLOC!Q1503","v":0},{"$f":"CLASSALLOC!R1151+CLASSALLOC!R1327+CLASSALLOC!R1503","v":0},{"$f":"CLASSALLOC!S1151+CLASSALLOC!S1327+CLASSALLOC!S1503","v":0},{"$f":"CLASSALLOC!T1151+CLASSALLOC!T1327+CLASSALLOC!T1503","v":0},{"$f":"CLASSALLOC!U1151+CLASSALLOC!U1327+CLASSALLOC!U1503","v":0},{"$f":"CLASSALLOC!V1151+CLASSALLOC!V1327+CLASSALLOC!V1503","v":0},{"$f":"CLASSALLOC!W1151+CLASSALLOC!W1327+CLASSALLOC!W1503","v":0},{"$f":"CLASSALLOC!X1151+CLASSALLOC!X1327+CLASSALLOC!X1503","v":0},{"$f":"CLASSALLOC!Y1151+CLASSALLOC!Y1327+CLASSALLOC!Y1503","v":0},{"$f":"CLASSALLOC!Z1151+CLASSALLOC!Z1327+CLASSALLOC!Z1503","v":0},{"$f":"CLASSALLOC!AA1151+CLASSALLOC!AA1327+CLASSALLOC!AA1503","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C20=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1152+CLASSALLOC!F1328+CLASSALLOC!F1504","v":0},0,{"$f":"CLASSALLOC!H1152+CLASSALLOC!H1328+CLASSALLOC!H1504","v":0},{"$f":"CLASSALLOC!I1152+CLASSALLOC!I1328+CLASSALLOC!I1504","v":0},{"$f":"CLASSALLOC!J1152+CLASSALLOC!J1328+CLASSALLOC!J1504","v":0},{"$f":"CLASSALLOC!K1152+CLASSALLOC!K1328+CLASSALLOC!K1504","v":0},{"$f":"CLASSALLOC!L1152+CLASSALLOC!L1328+CLASSALLOC!L1504","v":0},{"$f":"CLASSALLOC!M1152+CLASSALLOC!M1328+CLASSALLOC!M1504","v":0},{"$f":"CLASSALLOC!N1152+CLASSALLOC!N1328+CLASSALLOC!N1504","v":0},{"$f":"CLASSALLOC!O1152+CLASSALLOC!O1328+CLASSALLOC!O1504","v":0},{"$f":"CLASSALLOC!P1152+CLASSALLOC!P1328+CLASSALLOC!P1504","v":0},{"$f":"CLASSALLOC!Q1152+CLASSALLOC!Q1328+CLASSALLOC!Q1504","v":0},{"$f":"CLASSALLOC!R1152+CLASSALLOC!R1328+CLASSALLOC!R1504","v":0},{"$f":"CLASSALLOC!S1152+CLASSALLOC!S1328+CLASSALLOC!S1504","v":0},{"$f":"CLASSALLOC!T1152+CLASSALLOC!T1328+CLASSALLOC!T1504","v":0},{"$f":"CLASSALLOC!U1152+CLASSALLOC!U1328+CLASSALLOC!U1504","v":0},{"$f":"CLASSALLOC!V1152+CLASSALLOC!V1328+CLASSALLOC!V1504","v":0},{"$f":"CLASSALLOC!W1152+CLASSALLOC!W1328+CLASSALLOC!W1504","v":0},{"$f":"CLASSALLOC!X1152+CLASSALLOC!X1328+CLASSALLOC!X1504","v":0},{"$f":"CLASSALLOC!Y1152+CLASSALLOC!Y1328+CLASSALLOC!Y1504","v":0},{"$f":"CLASSALLOC!Z1152+CLASSALLOC!Z1328+CLASSALLOC!Z1504","v":0},{"$f":"CLASSALLOC!AA1152+CLASSALLOC!AA1328+CLASSALLOC!AA1504","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C21=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1153+CLASSALLOC!F1329+CLASSALLOC!F1505","v":0},0,{"$f":"CLASSALLOC!H1153+CLASSALLOC!H1329+CLASSALLOC!H1505","v":0},{"$f":"CLASSALLOC!I1153+CLASSALLOC!I1329+CLASSALLOC!I1505","v":0},{"$f":"CLASSALLOC!J1153+CLASSALLOC!J1329+CLASSALLOC!J1505","v":0},{"$f":"CLASSALLOC!K1153+CLASSALLOC!K1329+CLASSALLOC!K1505","v":0},{"$f":"CLASSALLOC!L1153+CLASSALLOC!L1329+CLASSALLOC!L1505","v":0},{"$f":"CLASSALLOC!M1153+CLASSALLOC!M1329+CLASSALLOC!M1505","v":0},{"$f":"CLASSALLOC!N1153+CLASSALLOC!N1329+CLASSALLOC!N1505","v":0},{"$f":"CLASSALLOC!O1153+CLASSALLOC!O1329+CLASSALLOC!O1505","v":0},{"$f":"CLASSALLOC!P1153+CLASSALLOC!P1329+CLASSALLOC!P1505","v":0},{"$f":"CLASSALLOC!Q1153+CLASSALLOC!Q1329+CLASSALLOC!Q1505","v":0},{"$f":"CLASSALLOC!R1153+CLASSALLOC!R1329+CLASSALLOC!R1505","v":0},{"$f":"CLASSALLOC!S1153+CLASSALLOC!S1329+CLASSALLOC!S1505","v":0},{"$f":"CLASSALLOC!T1153+CLASSALLOC!T1329+CLASSALLOC!T1505","v":0},{"$f":"CLASSALLOC!U1153+CLASSALLOC!U1329+CLASSALLOC!U1505","v":0},{"$f":"CLASSALLOC!V1153+CLASSALLOC!V1329+CLASSALLOC!V1505","v":0},{"$f":"CLASSALLOC!W1153+CLASSALLOC!W1329+CLASSALLOC!W1505","v":0},{"$f":"CLASSALLOC!X1153+CLASSALLOC!X1329+CLASSALLOC!X1505","v":0},{"$f":"CLASSALLOC!Y1153+CLASSALLOC!Y1329+CLASSALLOC!Y1505","v":0},{"$f":"CLASSALLOC!Z1153+CLASSALLOC!Z1329+CLASSALLOC!Z1505","v":0},{"$f":"CLASSALLOC!AA1153+CLASSALLOC!AA1329+CLASSALLOC!AA1505","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C22=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D16:D21)","v":35433761.83052583},0,{"$f":"SUM(F16:F21)","v":18179584.654630311},4118880.9683353244,4566728.6580028357,3060553.1918270919,1917625.3001474538,5807.996834032223,{"$f":"SUM(L16:L21)","v":186012.79780474876},1123324.1712144318,827508.00574782223,64899.651941749573,1152682.8578000849,127276.37041947799,91100.299484119401,11776.906336344295,0,0,{"$f":"SUM(V16:V21)","v":0},{"$f":"SUM(W16:W21)","v":0},{"$f":"SUM(X16:X21)","v":0},{"$f":"SUM(Y16:Y21)","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C23=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B24=\"~\"),(C25=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F1157+CLASSALLOC!F1333+CLASSALLOC!F1509","v":180705733.44771725},0,{"$f":"CLASSALLOC!H1157+CLASSALLOC!H1333+CLASSALLOC!H1509","v":116610660.85880129},{"$f":"CLASSALLOC!I1157+CLASSALLOC!I1333+CLASSALLOC!I1509","v":21175793.00512692},{"$f":"CLASSALLOC!J1157+CLASSALLOC!J1333+CLASSALLOC!J1509","v":18611410.100285973},{"$f":"CLASSALLOC!K1157+CLASSALLOC!K1333+CLASSALLOC!K1509","v":8970115.4101256393},{"$f":"CLASSALLOC!L1157+CLASSALLOC!L1333+CLASSALLOC!L1509","v":7186290.2831307733},{"$f":"CLASSALLOC!M1157+CLASSALLOC!M1333+CLASSALLOC!M1509","v":107697.08628307331},{"$f":"CLASSALLOC!N1157+CLASSALLOC!N1333+CLASSALLOC!N1509","v":1962210.3366367347},{"$f":"CLASSALLOC!O1157+CLASSALLOC!O1333+CLASSALLOC!O1509","v":2594650.0436866013},{"$f":"CLASSALLOC!P1157+CLASSALLOC!P1333+CLASSALLOC!P1509","v":956956.4111502053},{"$f":"CLASSALLOC!Q1157+CLASSALLOC!Q1333+CLASSALLOC!Q1509","v":147923.86994795481},{"$f":"CLASSALLOC!R1157+CLASSALLOC!R1333+CLASSALLOC!R1509","v":1021117.973646592},{"$f":"CLASSALLOC!S1157+CLASSALLOC!S1333+CLASSALLOC!S1509","v":1042997.5283086358},{"$f":"CLASSALLOC!T1157+CLASSALLOC!T1333+CLASSALLOC!T1509","v":269030.73372093687},{"$f":"CLASSALLOC!U1157+CLASSALLOC!U1333+CLASSALLOC!U1509","v":48879.806865927792},{"$f":"CLASSALLOC!V1157+CLASSALLOC!V1333+CLASSALLOC!V1509","v":0},{"$f":"CLASSALLOC!W1157+CLASSALLOC!W1333+CLASSALLOC!W1509","v":0},{"$f":"CLASSALLOC!X1157+CLASSALLOC!X1333+CLASSALLOC!X1509","v":0},{"$f":"CLASSALLOC!Y1157+CLASSALLOC!Y1333+CLASSALLOC!Y1509","v":0},{"$f":"CLASSALLOC!Z1157+CLASSALLOC!Z1333+CLASSALLOC!Z1509","v":0},{"$f":"CLASSALLOC!AA1157+CLASSALLOC!AA1333+CLASSALLOC!AA1509","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C26=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F1158+CLASSALLOC!F1334+CLASSALLOC!F1510","v":46096177.040601239},0,{"$f":"CLASSALLOC!H1158+CLASSALLOC!H1334+CLASSALLOC!H1510","v":21555419.964228019},{"$f":"CLASSALLOC!I1158+CLASSALLOC!I1334+CLASSALLOC!I1510","v":5218243.9653750947},{"$f":"CLASSALLOC!J1158+CLASSALLOC!J1334+CLASSALLOC!J1510","v":5887372.614606793},{"$f":"CLASSALLOC!K1158+CLASSALLOC!K1334+CLASSALLOC!K1510","v":3988634.1172613511},{"$f":"CLASSALLOC!L1158+CLASSALLOC!L1334+CLASSALLOC!L1510","v":2528751.2042029295},{"$f":"CLASSALLOC!M1158+CLASSALLOC!M1334+CLASSALLOC!M1510","v":8885.2388628920835},{"$f":"CLASSALLOC!N1158+CLASSALLOC!N1334+CLASSALLOC!N1510","v":284882.69017506548},{"$f":"CLASSALLOC!O1158+CLASSALLOC!O1334+CLASSALLOC!O1510","v":1482315.4062808673},{"$f":"CLASSALLOC!P1158+CLASSALLOC!P1334+CLASSALLOC!P1510","v":1096347.7839511535},{"$f":"CLASSALLOC!Q1158+CLASSALLOC!Q1334+CLASSALLOC!Q1510","v":196132.37194730909},{"$f":"CLASSALLOC!R1158+CLASSALLOC!R1334+CLASSALLOC!R1510","v":3397155.0686888942},{"$f":"CLASSALLOC!S1158+CLASSALLOC!S1334+CLASSALLOC!S1510","v":168022.63107568052},{"$f":"CLASSALLOC!T1158+CLASSALLOC!T1334+CLASSALLOC!T1510","v":269953.59739594941},{"$f":"CLASSALLOC!U1158+CLASSALLOC!U1334+CLASSALLOC!U1510","v":14060.386549237304},{"$f":"CLASSALLOC!V1158+CLASSALLOC!V1334+CLASSALLOC!V1510","v":0},{"$f":"CLASSALLOC!W1158+CLASSALLOC!W1334+CLASSALLOC!W1510","v":0},{"$f":"CLASSALLOC!X1158+CLASSALLOC!X1334+CLASSALLOC!X1510","v":0},{"$f":"CLASSALLOC!Y1158+CLASSALLOC!Y1334+CLASSALLOC!Y1510","v":0},{"$f":"CLASSALLOC!Z1158+CLASSALLOC!Z1334+CLASSALLOC!Z1510","v":0},{"$f":"CLASSALLOC!AA1158+CLASSALLOC!AA1334+CLASSALLOC!AA1510","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C27=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F1159+CLASSALLOC!F1335+CLASSALLOC!F1511","v":132642317.81290299},0,{"$f":"CLASSALLOC!H1159+CLASSALLOC!H1335+CLASSALLOC!H1511","v":96987634.513632417},{"$f":"CLASSALLOC!I1159+CLASSALLOC!I1335+CLASSALLOC!I1511","v":16784730.633972555},{"$f":"CLASSALLOC!J1159+CLASSALLOC!J1335+CLASSALLOC!J1511","v":5211118.1419796692},{"$f":"CLASSALLOC!K1159+CLASSALLOC!K1335+CLASSALLOC!K1511","v":1166233.9341334673},{"$f":"CLASSALLOC!L1159+CLASSALLOC!L1335+CLASSALLOC!L1511","v":1982347.5357167455},{"$f":"CLASSALLOC!M1159+CLASSALLOC!M1335+CLASSALLOC!M1511","v":3820.5506906089508},{"$f":"CLASSALLOC!N1159+CLASSALLOC!N1335+CLASSALLOC!N1511","v":642265.04106555018},{"$f":"CLASSALLOC!O1159+CLASSALLOC!O1335+CLASSALLOC!O1511","v":1115952.5654502881},{"$f":"CLASSALLOC!P1159+CLASSALLOC!P1335+CLASSALLOC!P1511","v":437276.62618093664},{"$f":"CLASSALLOC!Q1159+CLASSALLOC!Q1335+CLASSALLOC!Q1511","v":25411.191671268181},{"$f":"CLASSALLOC!R1159+CLASSALLOC!R1335+CLASSALLOC!R1511","v":166275.27679038054},{"$f":"CLASSALLOC!S1159+CLASSALLOC!S1335+CLASSALLOC!S1511","v":8036633.2724682679},{"$f":"CLASSALLOC!T1159+CLASSALLOC!T1335+CLASSALLOC!T1511","v":49857.707687699767},{"$f":"CLASSALLOC!U1159+CLASSALLOC!U1335+CLASSALLOC!U1511","v":32760.821463139968},{"$f":"CLASSALLOC!V1159+CLASSALLOC!V1335+CLASSALLOC!V1511","v":0},{"$f":"CLASSALLOC!W1159+CLASSALLOC!W1335+CLASSALLOC!W1511","v":0},{"$f":"CLASSALLOC!X1159+CLASSALLOC!X1335+CLASSALLOC!X1511","v":0},{"$f":"CLASSALLOC!Y1159+CLASSALLOC!Y1335+CLASSALLOC!Y1511","v":0},{"$f":"CLASSALLOC!Z1159+CLASSALLOC!Z1335+CLASSALLOC!Z1511","v":0},{"$f":"CLASSALLOC!AA1159+CLASSALLOC!AA1335+CLASSALLOC!AA1511","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C28=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1160+CLASSALLOC!F1336+CLASSALLOC!F1512","v":0},0,{"$f":"CLASSALLOC!H1160+CLASSALLOC!H1336+CLASSALLOC!H1512","v":0},{"$f":"CLASSALLOC!I1160+CLASSALLOC!I1336+CLASSALLOC!I1512","v":0},{"$f":"CLASSALLOC!J1160+CLASSALLOC!J1336+CLASSALLOC!J1512","v":0},{"$f":"CLASSALLOC!K1160+CLASSALLOC!K1336+CLASSALLOC!K1512","v":0},{"$f":"CLASSALLOC!L1160+CLASSALLOC!L1336+CLASSALLOC!L1512","v":0},{"$f":"CLASSALLOC!M1160+CLASSALLOC!M1336+CLASSALLOC!M1512","v":0},{"$f":"CLASSALLOC!N1160+CLASSALLOC!N1336+CLASSALLOC!N1512","v":0},{"$f":"CLASSALLOC!O1160+CLASSALLOC!O1336+CLASSALLOC!O1512","v":0},{"$f":"CLASSALLOC!P1160+CLASSALLOC!P1336+CLASSALLOC!P1512","v":0},{"$f":"CLASSALLOC!Q1160+CLASSALLOC!Q1336+CLASSALLOC!Q1512","v":0},{"$f":"CLASSALLOC!R1160+CLASSALLOC!R1336+CLASSALLOC!R1512","v":0},{"$f":"CLASSALLOC!S1160+CLASSALLOC!S1336+CLASSALLOC!S1512","v":0},{"$f":"CLASSALLOC!T1160+CLASSALLOC!T1336+CLASSALLOC!T1512","v":0},{"$f":"CLASSALLOC!U1160+CLASSALLOC!U1336+CLASSALLOC!U1512","v":0},{"$f":"CLASSALLOC!V1160+CLASSALLOC!V1336+CLASSALLOC!V1512","v":0},{"$f":"CLASSALLOC!W1160+CLASSALLOC!W1336+CLASSALLOC!W1512","v":0},{"$f":"CLASSALLOC!X1160+CLASSALLOC!X1336+CLASSALLOC!X1512","v":0},{"$f":"CLASSALLOC!Y1160+CLASSALLOC!Y1336+CLASSALLOC!Y1512","v":0},{"$f":"CLASSALLOC!Z1160+CLASSALLOC!Z1336+CLASSALLOC!Z1512","v":0},{"$f":"CLASSALLOC!AA1160+CLASSALLOC!AA1336+CLASSALLOC!AA1512","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C29=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1161+CLASSALLOC!F1337+CLASSALLOC!F1513","v":0},0,{"$f":"CLASSALLOC!H1161+CLASSALLOC!H1337+CLASSALLOC!H1513","v":0},{"$f":"CLASSALLOC!I1161+CLASSALLOC!I1337+CLASSALLOC!I1513","v":0},{"$f":"CLASSALLOC!J1161+CLASSALLOC!J1337+CLASSALLOC!J1513","v":0},{"$f":"CLASSALLOC!K1161+CLASSALLOC!K1337+CLASSALLOC!K1513","v":0},{"$f":"CLASSALLOC!L1161+CLASSALLOC!L1337+CLASSALLOC!L1513","v":0},{"$f":"CLASSALLOC!M1161+CLASSALLOC!M1337+CLASSALLOC!M1513","v":0},{"$f":"CLASSALLOC!N1161+CLASSALLOC!N1337+CLASSALLOC!N1513","v":0},{"$f":"CLASSALLOC!O1161+CLASSALLOC!O1337+CLASSALLOC!O1513","v":0},{"$f":"CLASSALLOC!P1161+CLASSALLOC!P1337+CLASSALLOC!P1513","v":0},{"$f":"CLASSALLOC!Q1161+CLASSALLOC!Q1337+CLASSALLOC!Q1513","v":0},{"$f":"CLASSALLOC!R1161+CLASSALLOC!R1337+CLASSALLOC!R1513","v":0},{"$f":"CLASSALLOC!S1161+CLASSALLOC!S1337+CLASSALLOC!S1513","v":0},{"$f":"CLASSALLOC!T1161+CLASSALLOC!T1337+CLASSALLOC!T1513","v":0},{"$f":"CLASSALLOC!U1161+CLASSALLOC!U1337+CLASSALLOC!U1513","v":0},{"$f":"CLASSALLOC!V1161+CLASSALLOC!V1337+CLASSALLOC!V1513","v":0},{"$f":"CLASSALLOC!W1161+CLASSALLOC!W1337+CLASSALLOC!W1513","v":0},{"$f":"CLASSALLOC!X1161+CLASSALLOC!X1337+CLASSALLOC!X1513","v":0},{"$f":"CLASSALLOC!Y1161+CLASSALLOC!Y1337+CLASSALLOC!Y1513","v":0},{"$f":"CLASSALLOC!Z1161+CLASSALLOC!Z1337+CLASSALLOC!Z1513","v":0},{"$f":"CLASSALLOC!AA1161+CLASSALLOC!AA1337+CLASSALLOC!AA1513","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C30=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1162+CLASSALLOC!F1338+CLASSALLOC!F1514","v":0},0,{"$f":"CLASSALLOC!H1162+CLASSALLOC!H1338+CLASSALLOC!H1514","v":0},{"$f":"CLASSALLOC!I1162+CLASSALLOC!I1338+CLASSALLOC!I1514","v":0},{"$f":"CLASSALLOC!J1162+CLASSALLOC!J1338+CLASSALLOC!J1514","v":0},{"$f":"CLASSALLOC!K1162+CLASSALLOC!K1338+CLASSALLOC!K1514","v":0},{"$f":"CLASSALLOC!L1162+CLASSALLOC!L1338+CLASSALLOC!L1514","v":0},{"$f":"CLASSALLOC!M1162+CLASSALLOC!M1338+CLASSALLOC!M1514","v":0},{"$f":"CLASSALLOC!N1162+CLASSALLOC!N1338+CLASSALLOC!N1514","v":0},{"$f":"CLASSALLOC!O1162+CLASSALLOC!O1338+CLASSALLOC!O1514","v":0},{"$f":"CLASSALLOC!P1162+CLASSALLOC!P1338+CLASSALLOC!P1514","v":0},{"$f":"CLASSALLOC!Q1162+CLASSALLOC!Q1338+CLASSALLOC!Q1514","v":0},{"$f":"CLASSALLOC!R1162+CLASSALLOC!R1338+CLASSALLOC!R1514","v":0},{"$f":"CLASSALLOC!S1162+CLASSALLOC!S1338+CLASSALLOC!S1514","v":0},{"$f":"CLASSALLOC!T1162+CLASSALLOC!T1338+CLASSALLOC!T1514","v":0},{"$f":"CLASSALLOC!U1162+CLASSALLOC!U1338+CLASSALLOC!U1514","v":0},{"$f":"CLASSALLOC!V1162+CLASSALLOC!V1338+CLASSALLOC!V1514","v":0},{"$f":"CLASSALLOC!W1162+CLASSALLOC!W1338+CLASSALLOC!W1514","v":0},{"$f":"CLASSALLOC!X1162+CLASSALLOC!X1338+CLASSALLOC!X1514","v":0},{"$f":"CLASSALLOC!Y1162+CLASSALLOC!Y1338+CLASSALLOC!Y1514","v":0},{"$f":"CLASSALLOC!Z1162+CLASSALLOC!Z1338+CLASSALLOC!Z1514","v":0},{"$f":"CLASSALLOC!AA1162+CLASSALLOC!AA1338+CLASSALLOC!AA1514","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C31=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D25:D30)","v":359444228.30122149},0,{"$f":"SUM(F25:F30)","v":235153715.33666173},43178767.604474574,29709900.856872436,14124983.461520456,11697389.02305045,120402.87583657436,{"$f":"SUM(L25:L30)","v":2889358.0678773504},5192918.0154177565,2490580.8212822955,369467.4335665321,4584548.3191258665,9247653.4318525847,588842.03880458616,95701.014878305054,0,0,{"$f":"SUM(V25:V30)","v":0},{"$f":"SUM(W25:W30)","v":0},{"$f":"SUM(X25:X30)","v":0},{"$f":"SUM(Y25:Y30)","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C32=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B33=\"~\"),(C34=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1166+CLASSALLOC!F1342+CLASSALLOC!F1518","v":0},0,{"$f":"CLASSALLOC!H1166+CLASSALLOC!H1342+CLASSALLOC!H1518","v":0},{"$f":"CLASSALLOC!I1166+CLASSALLOC!I1342+CLASSALLOC!I1518","v":0},{"$f":"CLASSALLOC!J1166+CLASSALLOC!J1342+CLASSALLOC!J1518","v":0},{"$f":"CLASSALLOC!K1166+CLASSALLOC!K1342+CLASSALLOC!K1518","v":0},{"$f":"CLASSALLOC!L1166+CLASSALLOC!L1342+CLASSALLOC!L1518","v":0},{"$f":"CLASSALLOC!M1166+CLASSALLOC!M1342+CLASSALLOC!M1518","v":0},{"$f":"CLASSALLOC!N1166+CLASSALLOC!N1342+CLASSALLOC!N1518","v":0},{"$f":"CLASSALLOC!O1166+CLASSALLOC!O1342+CLASSALLOC!O1518","v":0},{"$f":"CLASSALLOC!P1166+CLASSALLOC!P1342+CLASSALLOC!P1518","v":0},{"$f":"CLASSALLOC!Q1166+CLASSALLOC!Q1342+CLASSALLOC!Q1518","v":0},{"$f":"CLASSALLOC!R1166+CLASSALLOC!R1342+CLASSALLOC!R1518","v":0},{"$f":"CLASSALLOC!S1166+CLASSALLOC!S1342+CLASSALLOC!S1518","v":0},{"$f":"CLASSALLOC!T1166+CLASSALLOC!T1342+CLASSALLOC!T1518","v":0},{"$f":"CLASSALLOC!U1166+CLASSALLOC!U1342+CLASSALLOC!U1518","v":0},{"$f":"CLASSALLOC!V1166+CLASSALLOC!V1342+CLASSALLOC!V1518","v":0},{"$f":"CLASSALLOC!W1166+CLASSALLOC!W1342+CLASSALLOC!W1518","v":0},{"$f":"CLASSALLOC!X1166+CLASSALLOC!X1342+CLASSALLOC!X1518","v":0},{"$f":"CLASSALLOC!Y1166+CLASSALLOC!Y1342+CLASSALLOC!Y1518","v":0},{"$f":"CLASSALLOC!Z1166+CLASSALLOC!Z1342+CLASSALLOC!Z1518","v":0},{"$f":"CLASSALLOC!AA1166+CLASSALLOC!AA1342+CLASSALLOC!AA1518","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C35=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1167+CLASSALLOC!F1343+CLASSALLOC!F1519","v":0},0,{"$f":"CLASSALLOC!H1167+CLASSALLOC!H1343+CLASSALLOC!H1519","v":0},{"$f":"CLASSALLOC!I1167+CLASSALLOC!I1343+CLASSALLOC!I1519","v":0},{"$f":"CLASSALLOC!J1167+CLASSALLOC!J1343+CLASSALLOC!J1519","v":0},{"$f":"CLASSALLOC!K1167+CLASSALLOC!K1343+CLASSALLOC!K1519","v":0},{"$f":"CLASSALLOC!L1167+CLASSALLOC!L1343+CLASSALLOC!L1519","v":0},{"$f":"CLASSALLOC!M1167+CLASSALLOC!M1343+CLASSALLOC!M1519","v":0},{"$f":"CLASSALLOC!N1167+CLASSALLOC!N1343+CLASSALLOC!N1519","v":0},{"$f":"CLASSALLOC!O1167+CLASSALLOC!O1343+CLASSALLOC!O1519","v":0},{"$f":"CLASSALLOC!P1167+CLASSALLOC!P1343+CLASSALLOC!P1519","v":0},{"$f":"CLASSALLOC!Q1167+CLASSALLOC!Q1343+CLASSALLOC!Q1519","v":0},{"$f":"CLASSALLOC!R1167+CLASSALLOC!R1343+CLASSALLOC!R1519","v":0},{"$f":"CLASSALLOC!S1167+CLASSALLOC!S1343+CLASSALLOC!S1519","v":0},{"$f":"CLASSALLOC!T1167+CLASSALLOC!T1343+CLASSALLOC!T1519","v":0},{"$f":"CLASSALLOC!U1167+CLASSALLOC!U1343+CLASSALLOC!U1519","v":0},{"$f":"CLASSALLOC!V1167+CLASSALLOC!V1343+CLASSALLOC!V1519","v":0},{"$f":"CLASSALLOC!W1167+CLASSALLOC!W1343+CLASSALLOC!W1519","v":0},{"$f":"CLASSALLOC!X1167+CLASSALLOC!X1343+CLASSALLOC!X1519","v":0},{"$f":"CLASSALLOC!Y1167+CLASSALLOC!Y1343+CLASSALLOC!Y1519","v":0},{"$f":"CLASSALLOC!Z1167+CLASSALLOC!Z1343+CLASSALLOC!Z1519","v":0},{"$f":"CLASSALLOC!AA1167+CLASSALLOC!AA1343+CLASSALLOC!AA1519","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C36=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1168+CLASSALLOC!F1344+CLASSALLOC!F1520","v":0},0,{"$f":"CLASSALLOC!H1168+CLASSALLOC!H1344+CLASSALLOC!H1520","v":0},{"$f":"CLASSALLOC!I1168+CLASSALLOC!I1344+CLASSALLOC!I1520","v":0},{"$f":"CLASSALLOC!J1168+CLASSALLOC!J1344+CLASSALLOC!J1520","v":0},{"$f":"CLASSALLOC!K1168+CLASSALLOC!K1344+CLASSALLOC!K1520","v":0},{"$f":"CLASSALLOC!L1168+CLASSALLOC!L1344+CLASSALLOC!L1520","v":0},{"$f":"CLASSALLOC!M1168+CLASSALLOC!M1344+CLASSALLOC!M1520","v":0},{"$f":"CLASSALLOC!N1168+CLASSALLOC!N1344+CLASSALLOC!N1520","v":0},{"$f":"CLASSALLOC!O1168+CLASSALLOC!O1344+CLASSALLOC!O1520","v":0},{"$f":"CLASSALLOC!P1168+CLASSALLOC!P1344+CLASSALLOC!P1520","v":0},{"$f":"CLASSALLOC!Q1168+CLASSALLOC!Q1344+CLASSALLOC!Q1520","v":0},{"$f":"CLASSALLOC!R1168+CLASSALLOC!R1344+CLASSALLOC!R1520","v":0},{"$f":"CLASSALLOC!S1168+CLASSALLOC!S1344+CLASSALLOC!S1520","v":0},{"$f":"CLASSALLOC!T1168+CLASSALLOC!T1344+CLASSALLOC!T1520","v":0},{"$f":"CLASSALLOC!U1168+CLASSALLOC!U1344+CLASSALLOC!U1520","v":0},{"$f":"CLASSALLOC!V1168+CLASSALLOC!V1344+CLASSALLOC!V1520","v":0},{"$f":"CLASSALLOC!W1168+CLASSALLOC!W1344+CLASSALLOC!W1520","v":0},{"$f":"CLASSALLOC!X1168+CLASSALLOC!X1344+CLASSALLOC!X1520","v":0},{"$f":"CLASSALLOC!Y1168+CLASSALLOC!Y1344+CLASSALLOC!Y1520","v":0},{"$f":"CLASSALLOC!Z1168+CLASSALLOC!Z1344+CLASSALLOC!Z1520","v":0},{"$f":"CLASSALLOC!AA1168+CLASSALLOC!AA1344+CLASSALLOC!AA1520","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C37=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1169+CLASSALLOC!F1345+CLASSALLOC!F1521","v":0},0,{"$f":"CLASSALLOC!H1169+CLASSALLOC!H1345+CLASSALLOC!H1521","v":0},{"$f":"CLASSALLOC!I1169+CLASSALLOC!I1345+CLASSALLOC!I1521","v":0},{"$f":"CLASSALLOC!J1169+CLASSALLOC!J1345+CLASSALLOC!J1521","v":0},{"$f":"CLASSALLOC!K1169+CLASSALLOC!K1345+CLASSALLOC!K1521","v":0},{"$f":"CLASSALLOC!L1169+CLASSALLOC!L1345+CLASSALLOC!L1521","v":0},{"$f":"CLASSALLOC!M1169+CLASSALLOC!M1345+CLASSALLOC!M1521","v":0},{"$f":"CLASSALLOC!N1169+CLASSALLOC!N1345+CLASSALLOC!N1521","v":0},{"$f":"CLASSALLOC!O1169+CLASSALLOC!O1345+CLASSALLOC!O1521","v":0},{"$f":"CLASSALLOC!P1169+CLASSALLOC!P1345+CLASSALLOC!P1521","v":0},{"$f":"CLASSALLOC!Q1169+CLASSALLOC!Q1345+CLASSALLOC!Q1521","v":0},{"$f":"CLASSALLOC!R1169+CLASSALLOC!R1345+CLASSALLOC!R1521","v":0},{"$f":"CLASSALLOC!S1169+CLASSALLOC!S1345+CLASSALLOC!S1521","v":0},{"$f":"CLASSALLOC!T1169+CLASSALLOC!T1345+CLASSALLOC!T1521","v":0},{"$f":"CLASSALLOC!U1169+CLASSALLOC!U1345+CLASSALLOC!U1521","v":0},{"$f":"CLASSALLOC!V1169+CLASSALLOC!V1345+CLASSALLOC!V1521","v":0},{"$f":"CLASSALLOC!W1169+CLASSALLOC!W1345+CLASSALLOC!W1521","v":0},{"$f":"CLASSALLOC!X1169+CLASSALLOC!X1345+CLASSALLOC!X1521","v":0},{"$f":"CLASSALLOC!Y1169+CLASSALLOC!Y1345+CLASSALLOC!Y1521","v":0},{"$f":"CLASSALLOC!Z1169+CLASSALLOC!Z1345+CLASSALLOC!Z1521","v":0},{"$f":"CLASSALLOC!AA1169+CLASSALLOC!AA1345+CLASSALLOC!AA1521","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C38=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1170+CLASSALLOC!F1346+CLASSALLOC!F1522","v":0},0,{"$f":"CLASSALLOC!H1170+CLASSALLOC!H1346+CLASSALLOC!H1522","v":0},{"$f":"CLASSALLOC!I1170+CLASSALLOC!I1346+CLASSALLOC!I1522","v":0},{"$f":"CLASSALLOC!J1170+CLASSALLOC!J1346+CLASSALLOC!J1522","v":0},{"$f":"CLASSALLOC!K1170+CLASSALLOC!K1346+CLASSALLOC!K1522","v":0},{"$f":"CLASSALLOC!L1170+CLASSALLOC!L1346+CLASSALLOC!L1522","v":0},{"$f":"CLASSALLOC!M1170+CLASSALLOC!M1346+CLASSALLOC!M1522","v":0},{"$f":"CLASSALLOC!N1170+CLASSALLOC!N1346+CLASSALLOC!N1522","v":0},{"$f":"CLASSALLOC!O1170+CLASSALLOC!O1346+CLASSALLOC!O1522","v":0},{"$f":"CLASSALLOC!P1170+CLASSALLOC!P1346+CLASSALLOC!P1522","v":0},{"$f":"CLASSALLOC!Q1170+CLASSALLOC!Q1346+CLASSALLOC!Q1522","v":0},{"$f":"CLASSALLOC!R1170+CLASSALLOC!R1346+CLASSALLOC!R1522","v":0},{"$f":"CLASSALLOC!S1170+CLASSALLOC!S1346+CLASSALLOC!S1522","v":0},{"$f":"CLASSALLOC!T1170+CLASSALLOC!T1346+CLASSALLOC!T1522","v":0},{"$f":"CLASSALLOC!U1170+CLASSALLOC!U1346+CLASSALLOC!U1522","v":0},{"$f":"CLASSALLOC!V1170+CLASSALLOC!V1346+CLASSALLOC!V1522","v":0},{"$f":"CLASSALLOC!W1170+CLASSALLOC!W1346+CLASSALLOC!W1522","v":0},{"$f":"CLASSALLOC!X1170+CLASSALLOC!X1346+CLASSALLOC!X1522","v":0},{"$f":"CLASSALLOC!Y1170+CLASSALLOC!Y1346+CLASSALLOC!Y1522","v":0},{"$f":"CLASSALLOC!Z1170+CLASSALLOC!Z1346+CLASSALLOC!Z1522","v":0},{"$f":"CLASSALLOC!AA1170+CLASSALLOC!AA1346+CLASSALLOC!AA1522","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C39=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1171+CLASSALLOC!F1347+CLASSALLOC!F1523","v":0},0,{"$f":"CLASSALLOC!H1171+CLASSALLOC!H1347+CLASSALLOC!H1523","v":0},{"$f":"CLASSALLOC!I1171+CLASSALLOC!I1347+CLASSALLOC!I1523","v":0},{"$f":"CLASSALLOC!J1171+CLASSALLOC!J1347+CLASSALLOC!J1523","v":0},{"$f":"CLASSALLOC!K1171+CLASSALLOC!K1347+CLASSALLOC!K1523","v":0},{"$f":"CLASSALLOC!L1171+CLASSALLOC!L1347+CLASSALLOC!L1523","v":0},{"$f":"CLASSALLOC!M1171+CLASSALLOC!M1347+CLASSALLOC!M1523","v":0},{"$f":"CLASSALLOC!N1171+CLASSALLOC!N1347+CLASSALLOC!N1523","v":0},{"$f":"CLASSALLOC!O1171+CLASSALLOC!O1347+CLASSALLOC!O1523","v":0},{"$f":"CLASSALLOC!P1171+CLASSALLOC!P1347+CLASSALLOC!P1523","v":0},{"$f":"CLASSALLOC!Q1171+CLASSALLOC!Q1347+CLASSALLOC!Q1523","v":0},{"$f":"CLASSALLOC!R1171+CLASSALLOC!R1347+CLASSALLOC!R1523","v":0},{"$f":"CLASSALLOC!S1171+CLASSALLOC!S1347+CLASSALLOC!S1523","v":0},{"$f":"CLASSALLOC!T1171+CLASSALLOC!T1347+CLASSALLOC!T1523","v":0},{"$f":"CLASSALLOC!U1171+CLASSALLOC!U1347+CLASSALLOC!U1523","v":0},{"$f":"CLASSALLOC!V1171+CLASSALLOC!V1347+CLASSALLOC!V1523","v":0},{"$f":"CLASSALLOC!W1171+CLASSALLOC!W1347+CLASSALLOC!W1523","v":0},{"$f":"CLASSALLOC!X1171+CLASSALLOC!X1347+CLASSALLOC!X1523","v":0},{"$f":"CLASSALLOC!Y1171+CLASSALLOC!Y1347+CLASSALLOC!Y1523","v":0},{"$f":"CLASSALLOC!Z1171+CLASSALLOC!Z1347+CLASSALLOC!Z1523","v":0},{"$f":"CLASSALLOC!AA1171+CLASSALLOC!AA1347+CLASSALLOC!AA1523","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C40=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D34:D39)","v":0},0,{"$f":"SUM(F34:F39)","v":0},0,0,0,0,0,{"$f":"SUM(L34:L39)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V34:V39)","v":0},{"$f":"SUM(W34:W39)","v":0},{"$f":"SUM(X34:X39)","v":0},{"$f":"SUM(Y34:Y39)","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C41=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B42=\"~\"),(C43=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1175+CLASSALLOC!F1351+CLASSALLOC!F1527","v":0},0,{"$f":"CLASSALLOC!H1175+CLASSALLOC!H1351+CLASSALLOC!H1527","v":0},{"$f":"CLASSALLOC!I1175+CLASSALLOC!I1351+CLASSALLOC!I1527","v":0},{"$f":"CLASSALLOC!J1175+CLASSALLOC!J1351+CLASSALLOC!J1527","v":0},{"$f":"CLASSALLOC!K1175+CLASSALLOC!K1351+CLASSALLOC!K1527","v":0},{"$f":"CLASSALLOC!L1175+CLASSALLOC!L1351+CLASSALLOC!L1527","v":0},{"$f":"CLASSALLOC!M1175+CLASSALLOC!M1351+CLASSALLOC!M1527","v":0},{"$f":"CLASSALLOC!N1175+CLASSALLOC!N1351+CLASSALLOC!N1527","v":0},{"$f":"CLASSALLOC!O1175+CLASSALLOC!O1351+CLASSALLOC!O1527","v":0},{"$f":"CLASSALLOC!P1175+CLASSALLOC!P1351+CLASSALLOC!P1527","v":0},{"$f":"CLASSALLOC!Q1175+CLASSALLOC!Q1351+CLASSALLOC!Q1527","v":0},{"$f":"CLASSALLOC!R1175+CLASSALLOC!R1351+CLASSALLOC!R1527","v":0},{"$f":"CLASSALLOC!S1175+CLASSALLOC!S1351+CLASSALLOC!S1527","v":0},{"$f":"CLASSALLOC!T1175+CLASSALLOC!T1351+CLASSALLOC!T1527","v":0},{"$f":"CLASSALLOC!U1175+CLASSALLOC!U1351+CLASSALLOC!U1527","v":0},{"$f":"CLASSALLOC!V1175+CLASSALLOC!V1351+CLASSALLOC!V1527","v":0},{"$f":"CLASSALLOC!W1175+CLASSALLOC!W1351+CLASSALLOC!W1527","v":0},{"$f":"CLASSALLOC!X1175+CLASSALLOC!X1351+CLASSALLOC!X1527","v":0},{"$f":"CLASSALLOC!Y1175+CLASSALLOC!Y1351+CLASSALLOC!Y1527","v":0},{"$f":"CLASSALLOC!Z1175+CLASSALLOC!Z1351+CLASSALLOC!Z1527","v":0},{"$f":"CLASSALLOC!AA1175+CLASSALLOC!AA1351+CLASSALLOC!AA1527","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C44=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1176+CLASSALLOC!F1352+CLASSALLOC!F1528","v":0},0,{"$f":"CLASSALLOC!H1176+CLASSALLOC!H1352+CLASSALLOC!H1528","v":0},{"$f":"CLASSALLOC!I1176+CLASSALLOC!I1352+CLASSALLOC!I1528","v":0},{"$f":"CLASSALLOC!J1176+CLASSALLOC!J1352+CLASSALLOC!J1528","v":0},{"$f":"CLASSALLOC!K1176+CLASSALLOC!K1352+CLASSALLOC!K1528","v":0},{"$f":"CLASSALLOC!L1176+CLASSALLOC!L1352+CLASSALLOC!L1528","v":0},{"$f":"CLASSALLOC!M1176+CLASSALLOC!M1352+CLASSALLOC!M1528","v":0},{"$f":"CLASSALLOC!N1176+CLASSALLOC!N1352+CLASSALLOC!N1528","v":0},{"$f":"CLASSALLOC!O1176+CLASSALLOC!O1352+CLASSALLOC!O1528","v":0},{"$f":"CLASSALLOC!P1176+CLASSALLOC!P1352+CLASSALLOC!P1528","v":0},{"$f":"CLASSALLOC!Q1176+CLASSALLOC!Q1352+CLASSALLOC!Q1528","v":0},{"$f":"CLASSALLOC!R1176+CLASSALLOC!R1352+CLASSALLOC!R1528","v":0},{"$f":"CLASSALLOC!S1176+CLASSALLOC!S1352+CLASSALLOC!S1528","v":0},{"$f":"CLASSALLOC!T1176+CLASSALLOC!T1352+CLASSALLOC!T1528","v":0},{"$f":"CLASSALLOC!U1176+CLASSALLOC!U1352+CLASSALLOC!U1528","v":0},{"$f":"CLASSALLOC!V1176+CLASSALLOC!V1352+CLASSALLOC!V1528","v":0},{"$f":"CLASSALLOC!W1176+CLASSALLOC!W1352+CLASSALLOC!W1528","v":0},{"$f":"CLASSALLOC!X1176+CLASSALLOC!X1352+CLASSALLOC!X1528","v":0},{"$f":"CLASSALLOC!Y1176+CLASSALLOC!Y1352+CLASSALLOC!Y1528","v":0},{"$f":"CLASSALLOC!Z1176+CLASSALLOC!Z1352+CLASSALLOC!Z1528","v":0},{"$f":"CLASSALLOC!AA1176+CLASSALLOC!AA1352+CLASSALLOC!AA1528","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C45=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1177+CLASSALLOC!F1353+CLASSALLOC!F1529","v":0},0,{"$f":"CLASSALLOC!H1177+CLASSALLOC!H1353+CLASSALLOC!H1529","v":0},{"$f":"CLASSALLOC!I1177+CLASSALLOC!I1353+CLASSALLOC!I1529","v":0},{"$f":"CLASSALLOC!J1177+CLASSALLOC!J1353+CLASSALLOC!J1529","v":0},{"$f":"CLASSALLOC!K1177+CLASSALLOC!K1353+CLASSALLOC!K1529","v":0},{"$f":"CLASSALLOC!L1177+CLASSALLOC!L1353+CLASSALLOC!L1529","v":0},{"$f":"CLASSALLOC!M1177+CLASSALLOC!M1353+CLASSALLOC!M1529","v":0},{"$f":"CLASSALLOC!N1177+CLASSALLOC!N1353+CLASSALLOC!N1529","v":0},{"$f":"CLASSALLOC!O1177+CLASSALLOC!O1353+CLASSALLOC!O1529","v":0},{"$f":"CLASSALLOC!P1177+CLASSALLOC!P1353+CLASSALLOC!P1529","v":0},{"$f":"CLASSALLOC!Q1177+CLASSALLOC!Q1353+CLASSALLOC!Q1529","v":0},{"$f":"CLASSALLOC!R1177+CLASSALLOC!R1353+CLASSALLOC!R1529","v":0},{"$f":"CLASSALLOC!S1177+CLASSALLOC!S1353+CLASSALLOC!S1529","v":0},{"$f":"CLASSALLOC!T1177+CLASSALLOC!T1353+CLASSALLOC!T1529","v":0},{"$f":"CLASSALLOC!U1177+CLASSALLOC!U1353+CLASSALLOC!U1529","v":0},{"$f":"CLASSALLOC!V1177+CLASSALLOC!V1353+CLASSALLOC!V1529","v":0},{"$f":"CLASSALLOC!W1177+CLASSALLOC!W1353+CLASSALLOC!W1529","v":0},{"$f":"CLASSALLOC!X1177+CLASSALLOC!X1353+CLASSALLOC!X1529","v":0},{"$f":"CLASSALLOC!Y1177+CLASSALLOC!Y1353+CLASSALLOC!Y1529","v":0},{"$f":"CLASSALLOC!Z1177+CLASSALLOC!Z1353+CLASSALLOC!Z1529","v":0},{"$f":"CLASSALLOC!AA1177+CLASSALLOC!AA1353+CLASSALLOC!AA1529","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C46=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1178+CLASSALLOC!F1354+CLASSALLOC!F1530","v":0},0,{"$f":"CLASSALLOC!H1178+CLASSALLOC!H1354+CLASSALLOC!H1530","v":0},{"$f":"CLASSALLOC!I1178+CLASSALLOC!I1354+CLASSALLOC!I1530","v":0},{"$f":"CLASSALLOC!J1178+CLASSALLOC!J1354+CLASSALLOC!J1530","v":0},{"$f":"CLASSALLOC!K1178+CLASSALLOC!K1354+CLASSALLOC!K1530","v":0},{"$f":"CLASSALLOC!L1178+CLASSALLOC!L1354+CLASSALLOC!L1530","v":0},{"$f":"CLASSALLOC!M1178+CLASSALLOC!M1354+CLASSALLOC!M1530","v":0},{"$f":"CLASSALLOC!N1178+CLASSALLOC!N1354+CLASSALLOC!N1530","v":0},{"$f":"CLASSALLOC!O1178+CLASSALLOC!O1354+CLASSALLOC!O1530","v":0},{"$f":"CLASSALLOC!P1178+CLASSALLOC!P1354+CLASSALLOC!P1530","v":0},{"$f":"CLASSALLOC!Q1178+CLASSALLOC!Q1354+CLASSALLOC!Q1530","v":0},{"$f":"CLASSALLOC!R1178+CLASSALLOC!R1354+CLASSALLOC!R1530","v":0},{"$f":"CLASSALLOC!S1178+CLASSALLOC!S1354+CLASSALLOC!S1530","v":0},{"$f":"CLASSALLOC!T1178+CLASSALLOC!T1354+CLASSALLOC!T1530","v":0},{"$f":"CLASSALLOC!U1178+CLASSALLOC!U1354+CLASSALLOC!U1530","v":0},{"$f":"CLASSALLOC!V1178+CLASSALLOC!V1354+CLASSALLOC!V1530","v":0},{"$f":"CLASSALLOC!W1178+CLASSALLOC!W1354+CLASSALLOC!W1530","v":0},{"$f":"CLASSALLOC!X1178+CLASSALLOC!X1354+CLASSALLOC!X1530","v":0},{"$f":"CLASSALLOC!Y1178+CLASSALLOC!Y1354+CLASSALLOC!Y1530","v":0},{"$f":"CLASSALLOC!Z1178+CLASSALLOC!Z1354+CLASSALLOC!Z1530","v":0},{"$f":"CLASSALLOC!AA1178+CLASSALLOC!AA1354+CLASSALLOC!AA1530","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C47=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1179+CLASSALLOC!F1355+CLASSALLOC!F1531","v":0},0,{"$f":"CLASSALLOC!H1179+CLASSALLOC!H1355+CLASSALLOC!H1531","v":0},{"$f":"CLASSALLOC!I1179+CLASSALLOC!I1355+CLASSALLOC!I1531","v":0},{"$f":"CLASSALLOC!J1179+CLASSALLOC!J1355+CLASSALLOC!J1531","v":0},{"$f":"CLASSALLOC!K1179+CLASSALLOC!K1355+CLASSALLOC!K1531","v":0},{"$f":"CLASSALLOC!L1179+CLASSALLOC!L1355+CLASSALLOC!L1531","v":0},{"$f":"CLASSALLOC!M1179+CLASSALLOC!M1355+CLASSALLOC!M1531","v":0},{"$f":"CLASSALLOC!N1179+CLASSALLOC!N1355+CLASSALLOC!N1531","v":0},{"$f":"CLASSALLOC!O1179+CLASSALLOC!O1355+CLASSALLOC!O1531","v":0},{"$f":"CLASSALLOC!P1179+CLASSALLOC!P1355+CLASSALLOC!P1531","v":0},{"$f":"CLASSALLOC!Q1179+CLASSALLOC!Q1355+CLASSALLOC!Q1531","v":0},{"$f":"CLASSALLOC!R1179+CLASSALLOC!R1355+CLASSALLOC!R1531","v":0},{"$f":"CLASSALLOC!S1179+CLASSALLOC!S1355+CLASSALLOC!S1531","v":0},{"$f":"CLASSALLOC!T1179+CLASSALLOC!T1355+CLASSALLOC!T1531","v":0},{"$f":"CLASSALLOC!U1179+CLASSALLOC!U1355+CLASSALLOC!U1531","v":0},{"$f":"CLASSALLOC!V1179+CLASSALLOC!V1355+CLASSALLOC!V1531","v":0},{"$f":"CLASSALLOC!W1179+CLASSALLOC!W1355+CLASSALLOC!W1531","v":0},{"$f":"CLASSALLOC!X1179+CLASSALLOC!X1355+CLASSALLOC!X1531","v":0},{"$f":"CLASSALLOC!Y1179+CLASSALLOC!Y1355+CLASSALLOC!Y1531","v":0},{"$f":"CLASSALLOC!Z1179+CLASSALLOC!Z1355+CLASSALLOC!Z1531","v":0},{"$f":"CLASSALLOC!AA1179+CLASSALLOC!AA1355+CLASSALLOC!AA1531","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C48=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1180+CLASSALLOC!F1356+CLASSALLOC!F1532","v":0},0,{"$f":"CLASSALLOC!H1180+CLASSALLOC!H1356+CLASSALLOC!H1532","v":0},{"$f":"CLASSALLOC!I1180+CLASSALLOC!I1356+CLASSALLOC!I1532","v":0},{"$f":"CLASSALLOC!J1180+CLASSALLOC!J1356+CLASSALLOC!J1532","v":0},{"$f":"CLASSALLOC!K1180+CLASSALLOC!K1356+CLASSALLOC!K1532","v":0},{"$f":"CLASSALLOC!L1180+CLASSALLOC!L1356+CLASSALLOC!L1532","v":0},{"$f":"CLASSALLOC!M1180+CLASSALLOC!M1356+CLASSALLOC!M1532","v":0},{"$f":"CLASSALLOC!N1180+CLASSALLOC!N1356+CLASSALLOC!N1532","v":0},{"$f":"CLASSALLOC!O1180+CLASSALLOC!O1356+CLASSALLOC!O1532","v":0},{"$f":"CLASSALLOC!P1180+CLASSALLOC!P1356+CLASSALLOC!P1532","v":0},{"$f":"CLASSALLOC!Q1180+CLASSALLOC!Q1356+CLASSALLOC!Q1532","v":0},{"$f":"CLASSALLOC!R1180+CLASSALLOC!R1356+CLASSALLOC!R1532","v":0},{"$f":"CLASSALLOC!S1180+CLASSALLOC!S1356+CLASSALLOC!S1532","v":0},{"$f":"CLASSALLOC!T1180+CLASSALLOC!T1356+CLASSALLOC!T1532","v":0},{"$f":"CLASSALLOC!U1180+CLASSALLOC!U1356+CLASSALLOC!U1532","v":0},{"$f":"CLASSALLOC!V1180+CLASSALLOC!V1356+CLASSALLOC!V1532","v":0},{"$f":"CLASSALLOC!W1180+CLASSALLOC!W1356+CLASSALLOC!W1532","v":0},{"$f":"CLASSALLOC!X1180+CLASSALLOC!X1356+CLASSALLOC!X1532","v":0},{"$f":"CLASSALLOC!Y1180+CLASSALLOC!Y1356+CLASSALLOC!Y1532","v":0},{"$f":"CLASSALLOC!Z1180+CLASSALLOC!Z1356+CLASSALLOC!Z1532","v":0},{"$f":"CLASSALLOC!AA1180+CLASSALLOC!AA1356+CLASSALLOC!AA1532","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C49=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D43:D48)","v":0},0,{"$f":"SUM(F43:F48)","v":0},0,0,0,0,0,{"$f":"SUM(L43:L48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V43:V48)","v":0},{"$f":"SUM(W43:W48)","v":0},{"$f":"SUM(X43:X48)","v":0},{"$f":"SUM(Y43:Y48)","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C50=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B51=\"~\"),(C52=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1184+CLASSALLOC!F1360+CLASSALLOC!F1536","v":0},0,{"$f":"CLASSALLOC!H1184+CLASSALLOC!H1360+CLASSALLOC!H1536","v":0},{"$f":"CLASSALLOC!I1184+CLASSALLOC!I1360+CLASSALLOC!I1536","v":0},{"$f":"CLASSALLOC!J1184+CLASSALLOC!J1360+CLASSALLOC!J1536","v":0},{"$f":"CLASSALLOC!K1184+CLASSALLOC!K1360+CLASSALLOC!K1536","v":0},{"$f":"CLASSALLOC!L1184+CLASSALLOC!L1360+CLASSALLOC!L1536","v":0},{"$f":"CLASSALLOC!M1184+CLASSALLOC!M1360+CLASSALLOC!M1536","v":0},{"$f":"CLASSALLOC!N1184+CLASSALLOC!N1360+CLASSALLOC!N1536","v":0},{"$f":"CLASSALLOC!O1184+CLASSALLOC!O1360+CLASSALLOC!O1536","v":0},{"$f":"CLASSALLOC!P1184+CLASSALLOC!P1360+CLASSALLOC!P1536","v":0},{"$f":"CLASSALLOC!Q1184+CLASSALLOC!Q1360+CLASSALLOC!Q1536","v":0},{"$f":"CLASSALLOC!R1184+CLASSALLOC!R1360+CLASSALLOC!R1536","v":0},{"$f":"CLASSALLOC!S1184+CLASSALLOC!S1360+CLASSALLOC!S1536","v":0},{"$f":"CLASSALLOC!T1184+CLASSALLOC!T1360+CLASSALLOC!T1536","v":0},{"$f":"CLASSALLOC!U1184+CLASSALLOC!U1360+CLASSALLOC!U1536","v":0},{"$f":"CLASSALLOC!V1184+CLASSALLOC!V1360+CLASSALLOC!V1536","v":0},{"$f":"CLASSALLOC!W1184+CLASSALLOC!W1360+CLASSALLOC!W1536","v":0},{"$f":"CLASSALLOC!X1184+CLASSALLOC!X1360+CLASSALLOC!X1536","v":0},{"$f":"CLASSALLOC!Y1184+CLASSALLOC!Y1360+CLASSALLOC!Y1536","v":0},{"$f":"CLASSALLOC!Z1184+CLASSALLOC!Z1360+CLASSALLOC!Z1536","v":0},{"$f":"CLASSALLOC!AA1184+CLASSALLOC!AA1360+CLASSALLOC!AA1536","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C53=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1185+CLASSALLOC!F1361+CLASSALLOC!F1537","v":0},0,{"$f":"CLASSALLOC!H1185+CLASSALLOC!H1361+CLASSALLOC!H1537","v":0},{"$f":"CLASSALLOC!I1185+CLASSALLOC!I1361+CLASSALLOC!I1537","v":0},{"$f":"CLASSALLOC!J1185+CLASSALLOC!J1361+CLASSALLOC!J1537","v":0},{"$f":"CLASSALLOC!K1185+CLASSALLOC!K1361+CLASSALLOC!K1537","v":0},{"$f":"CLASSALLOC!L1185+CLASSALLOC!L1361+CLASSALLOC!L1537","v":0},{"$f":"CLASSALLOC!M1185+CLASSALLOC!M1361+CLASSALLOC!M1537","v":0},{"$f":"CLASSALLOC!N1185+CLASSALLOC!N1361+CLASSALLOC!N1537","v":0},{"$f":"CLASSALLOC!O1185+CLASSALLOC!O1361+CLASSALLOC!O1537","v":0},{"$f":"CLASSALLOC!P1185+CLASSALLOC!P1361+CLASSALLOC!P1537","v":0},{"$f":"CLASSALLOC!Q1185+CLASSALLOC!Q1361+CLASSALLOC!Q1537","v":0},{"$f":"CLASSALLOC!R1185+CLASSALLOC!R1361+CLASSALLOC!R1537","v":0},{"$f":"CLASSALLOC!S1185+CLASSALLOC!S1361+CLASSALLOC!S1537","v":0},{"$f":"CLASSALLOC!T1185+CLASSALLOC!T1361+CLASSALLOC!T1537","v":0},{"$f":"CLASSALLOC!U1185+CLASSALLOC!U1361+CLASSALLOC!U1537","v":0},{"$f":"CLASSALLOC!V1185+CLASSALLOC!V1361+CLASSALLOC!V1537","v":0},{"$f":"CLASSALLOC!W1185+CLASSALLOC!W1361+CLASSALLOC!W1537","v":0},{"$f":"CLASSALLOC!X1185+CLASSALLOC!X1361+CLASSALLOC!X1537","v":0},{"$f":"CLASSALLOC!Y1185+CLASSALLOC!Y1361+CLASSALLOC!Y1537","v":0},{"$f":"CLASSALLOC!Z1185+CLASSALLOC!Z1361+CLASSALLOC!Z1537","v":0},{"$f":"CLASSALLOC!AA1185+CLASSALLOC!AA1361+CLASSALLOC!AA1537","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C54=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1186+CLASSALLOC!F1362+CLASSALLOC!F1538","v":0},0,{"$f":"CLASSALLOC!H1186+CLASSALLOC!H1362+CLASSALLOC!H1538","v":0},{"$f":"CLASSALLOC!I1186+CLASSALLOC!I1362+CLASSALLOC!I1538","v":0},{"$f":"CLASSALLOC!J1186+CLASSALLOC!J1362+CLASSALLOC!J1538","v":0},{"$f":"CLASSALLOC!K1186+CLASSALLOC!K1362+CLASSALLOC!K1538","v":0},{"$f":"CLASSALLOC!L1186+CLASSALLOC!L1362+CLASSALLOC!L1538","v":0},{"$f":"CLASSALLOC!M1186+CLASSALLOC!M1362+CLASSALLOC!M1538","v":0},{"$f":"CLASSALLOC!N1186+CLASSALLOC!N1362+CLASSALLOC!N1538","v":0},{"$f":"CLASSALLOC!O1186+CLASSALLOC!O1362+CLASSALLOC!O1538","v":0},{"$f":"CLASSALLOC!P1186+CLASSALLOC!P1362+CLASSALLOC!P1538","v":0},{"$f":"CLASSALLOC!Q1186+CLASSALLOC!Q1362+CLASSALLOC!Q1538","v":0},{"$f":"CLASSALLOC!R1186+CLASSALLOC!R1362+CLASSALLOC!R1538","v":0},{"$f":"CLASSALLOC!S1186+CLASSALLOC!S1362+CLASSALLOC!S1538","v":0},{"$f":"CLASSALLOC!T1186+CLASSALLOC!T1362+CLASSALLOC!T1538","v":0},{"$f":"CLASSALLOC!U1186+CLASSALLOC!U1362+CLASSALLOC!U1538","v":0},{"$f":"CLASSALLOC!V1186+CLASSALLOC!V1362+CLASSALLOC!V1538","v":0},{"$f":"CLASSALLOC!W1186+CLASSALLOC!W1362+CLASSALLOC!W1538","v":0},{"$f":"CLASSALLOC!X1186+CLASSALLOC!X1362+CLASSALLOC!X1538","v":0},{"$f":"CLASSALLOC!Y1186+CLASSALLOC!Y1362+CLASSALLOC!Y1538","v":0},{"$f":"CLASSALLOC!Z1186+CLASSALLOC!Z1362+CLASSALLOC!Z1538","v":0},{"$f":"CLASSALLOC!AA1186+CLASSALLOC!AA1362+CLASSALLOC!AA1538","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C55=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1187+CLASSALLOC!F1363+CLASSALLOC!F1539","v":0},0,{"$f":"CLASSALLOC!H1187+CLASSALLOC!H1363+CLASSALLOC!H1539","v":0},{"$f":"CLASSALLOC!I1187+CLASSALLOC!I1363+CLASSALLOC!I1539","v":0},{"$f":"CLASSALLOC!J1187+CLASSALLOC!J1363+CLASSALLOC!J1539","v":0},{"$f":"CLASSALLOC!K1187+CLASSALLOC!K1363+CLASSALLOC!K1539","v":0},{"$f":"CLASSALLOC!L1187+CLASSALLOC!L1363+CLASSALLOC!L1539","v":0},{"$f":"CLASSALLOC!M1187+CLASSALLOC!M1363+CLASSALLOC!M1539","v":0},{"$f":"CLASSALLOC!N1187+CLASSALLOC!N1363+CLASSALLOC!N1539","v":0},{"$f":"CLASSALLOC!O1187+CLASSALLOC!O1363+CLASSALLOC!O1539","v":0},{"$f":"CLASSALLOC!P1187+CLASSALLOC!P1363+CLASSALLOC!P1539","v":0},{"$f":"CLASSALLOC!Q1187+CLASSALLOC!Q1363+CLASSALLOC!Q1539","v":0},{"$f":"CLASSALLOC!R1187+CLASSALLOC!R1363+CLASSALLOC!R1539","v":0},{"$f":"CLASSALLOC!S1187+CLASSALLOC!S1363+CLASSALLOC!S1539","v":0},{"$f":"CLASSALLOC!T1187+CLASSALLOC!T1363+CLASSALLOC!T1539","v":0},{"$f":"CLASSALLOC!U1187+CLASSALLOC!U1363+CLASSALLOC!U1539","v":0},{"$f":"CLASSALLOC!V1187+CLASSALLOC!V1363+CLASSALLOC!V1539","v":0},{"$f":"CLASSALLOC!W1187+CLASSALLOC!W1363+CLASSALLOC!W1539","v":0},{"$f":"CLASSALLOC!X1187+CLASSALLOC!X1363+CLASSALLOC!X1539","v":0},{"$f":"CLASSALLOC!Y1187+CLASSALLOC!Y1363+CLASSALLOC!Y1539","v":0},{"$f":"CLASSALLOC!Z1187+CLASSALLOC!Z1363+CLASSALLOC!Z1539","v":0},{"$f":"CLASSALLOC!AA1187+CLASSALLOC!AA1363+CLASSALLOC!AA1539","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C56=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1188+CLASSALLOC!F1364+CLASSALLOC!F1540","v":0},0,{"$f":"CLASSALLOC!H1188+CLASSALLOC!H1364+CLASSALLOC!H1540","v":0},{"$f":"CLASSALLOC!I1188+CLASSALLOC!I1364+CLASSALLOC!I1540","v":0},{"$f":"CLASSALLOC!J1188+CLASSALLOC!J1364+CLASSALLOC!J1540","v":0},{"$f":"CLASSALLOC!K1188+CLASSALLOC!K1364+CLASSALLOC!K1540","v":0},{"$f":"CLASSALLOC!L1188+CLASSALLOC!L1364+CLASSALLOC!L1540","v":0},{"$f":"CLASSALLOC!M1188+CLASSALLOC!M1364+CLASSALLOC!M1540","v":0},{"$f":"CLASSALLOC!N1188+CLASSALLOC!N1364+CLASSALLOC!N1540","v":0},{"$f":"CLASSALLOC!O1188+CLASSALLOC!O1364+CLASSALLOC!O1540","v":0},{"$f":"CLASSALLOC!P1188+CLASSALLOC!P1364+CLASSALLOC!P1540","v":0},{"$f":"CLASSALLOC!Q1188+CLASSALLOC!Q1364+CLASSALLOC!Q1540","v":0},{"$f":"CLASSALLOC!R1188+CLASSALLOC!R1364+CLASSALLOC!R1540","v":0},{"$f":"CLASSALLOC!S1188+CLASSALLOC!S1364+CLASSALLOC!S1540","v":0},{"$f":"CLASSALLOC!T1188+CLASSALLOC!T1364+CLASSALLOC!T1540","v":0},{"$f":"CLASSALLOC!U1188+CLASSALLOC!U1364+CLASSALLOC!U1540","v":0},{"$f":"CLASSALLOC!V1188+CLASSALLOC!V1364+CLASSALLOC!V1540","v":0},{"$f":"CLASSALLOC!W1188+CLASSALLOC!W1364+CLASSALLOC!W1540","v":0},{"$f":"CLASSALLOC!X1188+CLASSALLOC!X1364+CLASSALLOC!X1540","v":0},{"$f":"CLASSALLOC!Y1188+CLASSALLOC!Y1364+CLASSALLOC!Y1540","v":0},{"$f":"CLASSALLOC!Z1188+CLASSALLOC!Z1364+CLASSALLOC!Z1540","v":0},{"$f":"CLASSALLOC!AA1188+CLASSALLOC!AA1364+CLASSALLOC!AA1540","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C57=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1189+CLASSALLOC!F1365+CLASSALLOC!F1541","v":0},0,{"$f":"CLASSALLOC!H1189+CLASSALLOC!H1365+CLASSALLOC!H1541","v":0},{"$f":"CLASSALLOC!I1189+CLASSALLOC!I1365+CLASSALLOC!I1541","v":0},{"$f":"CLASSALLOC!J1189+CLASSALLOC!J1365+CLASSALLOC!J1541","v":0},{"$f":"CLASSALLOC!K1189+CLASSALLOC!K1365+CLASSALLOC!K1541","v":0},{"$f":"CLASSALLOC!L1189+CLASSALLOC!L1365+CLASSALLOC!L1541","v":0},{"$f":"CLASSALLOC!M1189+CLASSALLOC!M1365+CLASSALLOC!M1541","v":0},{"$f":"CLASSALLOC!N1189+CLASSALLOC!N1365+CLASSALLOC!N1541","v":0},{"$f":"CLASSALLOC!O1189+CLASSALLOC!O1365+CLASSALLOC!O1541","v":0},{"$f":"CLASSALLOC!P1189+CLASSALLOC!P1365+CLASSALLOC!P1541","v":0},{"$f":"CLASSALLOC!Q1189+CLASSALLOC!Q1365+CLASSALLOC!Q1541","v":0},{"$f":"CLASSALLOC!R1189+CLASSALLOC!R1365+CLASSALLOC!R1541","v":0},{"$f":"CLASSALLOC!S1189+CLASSALLOC!S1365+CLASSALLOC!S1541","v":0},{"$f":"CLASSALLOC!T1189+CLASSALLOC!T1365+CLASSALLOC!T1541","v":0},{"$f":"CLASSALLOC!U1189+CLASSALLOC!U1365+CLASSALLOC!U1541","v":0},{"$f":"CLASSALLOC!V1189+CLASSALLOC!V1365+CLASSALLOC!V1541","v":0},{"$f":"CLASSALLOC!W1189+CLASSALLOC!W1365+CLASSALLOC!W1541","v":0},{"$f":"CLASSALLOC!X1189+CLASSALLOC!X1365+CLASSALLOC!X1541","v":0},{"$f":"CLASSALLOC!Y1189+CLASSALLOC!Y1365+CLASSALLOC!Y1541","v":0},{"$f":"CLASSALLOC!Z1189+CLASSALLOC!Z1365+CLASSALLOC!Z1541","v":0},{"$f":"CLASSALLOC!AA1189+CLASSALLOC!AA1365+CLASSALLOC!AA1541","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C58=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D52:D57)","v":0},0,{"$f":"SUM(F52:F57)","v":0},0,0,0,0,0,{"$f":"SUM(L52:L57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V52:V57)","v":0},{"$f":"SUM(W52:W57)","v":0},{"$f":"SUM(X52:X57)","v":0},{"$f":"SUM(Y52:Y57)","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C59=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$17","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B60=\"~\"),(C61=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1193+CLASSALLOC!F1369+CLASSALLOC!F1545","v":0},0,{"$f":"CLASSALLOC!H1193+CLASSALLOC!H1369+CLASSALLOC!H1545","v":0},{"$f":"CLASSALLOC!I1193+CLASSALLOC!I1369+CLASSALLOC!I1545","v":0},{"$f":"CLASSALLOC!J1193+CLASSALLOC!J1369+CLASSALLOC!J1545","v":0},{"$f":"CLASSALLOC!K1193+CLASSALLOC!K1369+CLASSALLOC!K1545","v":0},{"$f":"CLASSALLOC!L1193+CLASSALLOC!L1369+CLASSALLOC!L1545","v":0},{"$f":"CLASSALLOC!M1193+CLASSALLOC!M1369+CLASSALLOC!M1545","v":0},{"$f":"CLASSALLOC!N1193+CLASSALLOC!N1369+CLASSALLOC!N1545","v":0},{"$f":"CLASSALLOC!O1193+CLASSALLOC!O1369+CLASSALLOC!O1545","v":0},{"$f":"CLASSALLOC!P1193+CLASSALLOC!P1369+CLASSALLOC!P1545","v":0},{"$f":"CLASSALLOC!Q1193+CLASSALLOC!Q1369+CLASSALLOC!Q1545","v":0},{"$f":"CLASSALLOC!R1193+CLASSALLOC!R1369+CLASSALLOC!R1545","v":0},{"$f":"CLASSALLOC!S1193+CLASSALLOC!S1369+CLASSALLOC!S1545","v":0},{"$f":"CLASSALLOC!T1193+CLASSALLOC!T1369+CLASSALLOC!T1545","v":0},{"$f":"CLASSALLOC!U1193+CLASSALLOC!U1369+CLASSALLOC!U1545","v":0},{"$f":"CLASSALLOC!V1193+CLASSALLOC!V1369+CLASSALLOC!V1545","v":0},{"$f":"CLASSALLOC!W1193+CLASSALLOC!W1369+CLASSALLOC!W1545","v":0},{"$f":"CLASSALLOC!X1193+CLASSALLOC!X1369+CLASSALLOC!X1545","v":0},{"$f":"CLASSALLOC!Y1193+CLASSALLOC!Y1369+CLASSALLOC!Y1545","v":0},{"$f":"CLASSALLOC!Z1193+CLASSALLOC!Z1369+CLASSALLOC!Z1545","v":0},{"$f":"CLASSALLOC!AA1193+CLASSALLOC!AA1369+CLASSALLOC!AA1545","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C62=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1194+CLASSALLOC!F1370+CLASSALLOC!F1546","v":0},0,{"$f":"CLASSALLOC!H1194+CLASSALLOC!H1370+CLASSALLOC!H1546","v":0},{"$f":"CLASSALLOC!I1194+CLASSALLOC!I1370+CLASSALLOC!I1546","v":0},{"$f":"CLASSALLOC!J1194+CLASSALLOC!J1370+CLASSALLOC!J1546","v":0},{"$f":"CLASSALLOC!K1194+CLASSALLOC!K1370+CLASSALLOC!K1546","v":0},{"$f":"CLASSALLOC!L1194+CLASSALLOC!L1370+CLASSALLOC!L1546","v":0},{"$f":"CLASSALLOC!M1194+CLASSALLOC!M1370+CLASSALLOC!M1546","v":0},{"$f":"CLASSALLOC!N1194+CLASSALLOC!N1370+CLASSALLOC!N1546","v":0},{"$f":"CLASSALLOC!O1194+CLASSALLOC!O1370+CLASSALLOC!O1546","v":0},{"$f":"CLASSALLOC!P1194+CLASSALLOC!P1370+CLASSALLOC!P1546","v":0},{"$f":"CLASSALLOC!Q1194+CLASSALLOC!Q1370+CLASSALLOC!Q1546","v":0},{"$f":"CLASSALLOC!R1194+CLASSALLOC!R1370+CLASSALLOC!R1546","v":0},{"$f":"CLASSALLOC!S1194+CLASSALLOC!S1370+CLASSALLOC!S1546","v":0},{"$f":"CLASSALLOC!T1194+CLASSALLOC!T1370+CLASSALLOC!T1546","v":0},{"$f":"CLASSALLOC!U1194+CLASSALLOC!U1370+CLASSALLOC!U1546","v":0},{"$f":"CLASSALLOC!V1194+CLASSALLOC!V1370+CLASSALLOC!V1546","v":0},{"$f":"CLASSALLOC!W1194+CLASSALLOC!W1370+CLASSALLOC!W1546","v":0},{"$f":"CLASSALLOC!X1194+CLASSALLOC!X1370+CLASSALLOC!X1546","v":0},{"$f":"CLASSALLOC!Y1194+CLASSALLOC!Y1370+CLASSALLOC!Y1546","v":0},{"$f":"CLASSALLOC!Z1194+CLASSALLOC!Z1370+CLASSALLOC!Z1546","v":0},{"$f":"CLASSALLOC!AA1194+CLASSALLOC!AA1370+CLASSALLOC!AA1546","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C63=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1195+CLASSALLOC!F1371+CLASSALLOC!F1547","v":0},0,{"$f":"CLASSALLOC!H1195+CLASSALLOC!H1371+CLASSALLOC!H1547","v":0},{"$f":"CLASSALLOC!I1195+CLASSALLOC!I1371+CLASSALLOC!I1547","v":0},{"$f":"CLASSALLOC!J1195+CLASSALLOC!J1371+CLASSALLOC!J1547","v":0},{"$f":"CLASSALLOC!K1195+CLASSALLOC!K1371+CLASSALLOC!K1547","v":0},{"$f":"CLASSALLOC!L1195+CLASSALLOC!L1371+CLASSALLOC!L1547","v":0},{"$f":"CLASSALLOC!M1195+CLASSALLOC!M1371+CLASSALLOC!M1547","v":0},{"$f":"CLASSALLOC!N1195+CLASSALLOC!N1371+CLASSALLOC!N1547","v":0},{"$f":"CLASSALLOC!O1195+CLASSALLOC!O1371+CLASSALLOC!O1547","v":0},{"$f":"CLASSALLOC!P1195+CLASSALLOC!P1371+CLASSALLOC!P1547","v":0},{"$f":"CLASSALLOC!Q1195+CLASSALLOC!Q1371+CLASSALLOC!Q1547","v":0},{"$f":"CLASSALLOC!R1195+CLASSALLOC!R1371+CLASSALLOC!R1547","v":0},{"$f":"CLASSALLOC!S1195+CLASSALLOC!S1371+CLASSALLOC!S1547","v":0},{"$f":"CLASSALLOC!T1195+CLASSALLOC!T1371+CLASSALLOC!T1547","v":0},{"$f":"CLASSALLOC!U1195+CLASSALLOC!U1371+CLASSALLOC!U1547","v":0},{"$f":"CLASSALLOC!V1195+CLASSALLOC!V1371+CLASSALLOC!V1547","v":0},{"$f":"CLASSALLOC!W1195+CLASSALLOC!W1371+CLASSALLOC!W1547","v":0},{"$f":"CLASSALLOC!X1195+CLASSALLOC!X1371+CLASSALLOC!X1547","v":0},{"$f":"CLASSALLOC!Y1195+CLASSALLOC!Y1371+CLASSALLOC!Y1547","v":0},{"$f":"CLASSALLOC!Z1195+CLASSALLOC!Z1371+CLASSALLOC!Z1547","v":0},{"$f":"CLASSALLOC!AA1195+CLASSALLOC!AA1371+CLASSALLOC!AA1547","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C64=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1196+CLASSALLOC!F1372+CLASSALLOC!F1548","v":0},0,{"$f":"CLASSALLOC!H1196+CLASSALLOC!H1372+CLASSALLOC!H1548","v":0},{"$f":"CLASSALLOC!I1196+CLASSALLOC!I1372+CLASSALLOC!I1548","v":0},{"$f":"CLASSALLOC!J1196+CLASSALLOC!J1372+CLASSALLOC!J1548","v":0},{"$f":"CLASSALLOC!K1196+CLASSALLOC!K1372+CLASSALLOC!K1548","v":0},{"$f":"CLASSALLOC!L1196+CLASSALLOC!L1372+CLASSALLOC!L1548","v":0},{"$f":"CLASSALLOC!M1196+CLASSALLOC!M1372+CLASSALLOC!M1548","v":0},{"$f":"CLASSALLOC!N1196+CLASSALLOC!N1372+CLASSALLOC!N1548","v":0},{"$f":"CLASSALLOC!O1196+CLASSALLOC!O1372+CLASSALLOC!O1548","v":0},{"$f":"CLASSALLOC!P1196+CLASSALLOC!P1372+CLASSALLOC!P1548","v":0},{"$f":"CLASSALLOC!Q1196+CLASSALLOC!Q1372+CLASSALLOC!Q1548","v":0},{"$f":"CLASSALLOC!R1196+CLASSALLOC!R1372+CLASSALLOC!R1548","v":0},{"$f":"CLASSALLOC!S1196+CLASSALLOC!S1372+CLASSALLOC!S1548","v":0},{"$f":"CLASSALLOC!T1196+CLASSALLOC!T1372+CLASSALLOC!T1548","v":0},{"$f":"CLASSALLOC!U1196+CLASSALLOC!U1372+CLASSALLOC!U1548","v":0},{"$f":"CLASSALLOC!V1196+CLASSALLOC!V1372+CLASSALLOC!V1548","v":0},{"$f":"CLASSALLOC!W1196+CLASSALLOC!W1372+CLASSALLOC!W1548","v":0},{"$f":"CLASSALLOC!X1196+CLASSALLOC!X1372+CLASSALLOC!X1548","v":0},{"$f":"CLASSALLOC!Y1196+CLASSALLOC!Y1372+CLASSALLOC!Y1548","v":0},{"$f":"CLASSALLOC!Z1196+CLASSALLOC!Z1372+CLASSALLOC!Z1548","v":0},{"$f":"CLASSALLOC!AA1196+CLASSALLOC!AA1372+CLASSALLOC!AA1548","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C65=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1197+CLASSALLOC!F1373+CLASSALLOC!F1549","v":0},0,{"$f":"CLASSALLOC!H1197+CLASSALLOC!H1373+CLASSALLOC!H1549","v":0},{"$f":"CLASSALLOC!I1197+CLASSALLOC!I1373+CLASSALLOC!I1549","v":0},{"$f":"CLASSALLOC!J1197+CLASSALLOC!J1373+CLASSALLOC!J1549","v":0},{"$f":"CLASSALLOC!K1197+CLASSALLOC!K1373+CLASSALLOC!K1549","v":0},{"$f":"CLASSALLOC!L1197+CLASSALLOC!L1373+CLASSALLOC!L1549","v":0},{"$f":"CLASSALLOC!M1197+CLASSALLOC!M1373+CLASSALLOC!M1549","v":0},{"$f":"CLASSALLOC!N1197+CLASSALLOC!N1373+CLASSALLOC!N1549","v":0},{"$f":"CLASSALLOC!O1197+CLASSALLOC!O1373+CLASSALLOC!O1549","v":0},{"$f":"CLASSALLOC!P1197+CLASSALLOC!P1373+CLASSALLOC!P1549","v":0},{"$f":"CLASSALLOC!Q1197+CLASSALLOC!Q1373+CLASSALLOC!Q1549","v":0},{"$f":"CLASSALLOC!R1197+CLASSALLOC!R1373+CLASSALLOC!R1549","v":0},{"$f":"CLASSALLOC!S1197+CLASSALLOC!S1373+CLASSALLOC!S1549","v":0},{"$f":"CLASSALLOC!T1197+CLASSALLOC!T1373+CLASSALLOC!T1549","v":0},{"$f":"CLASSALLOC!U1197+CLASSALLOC!U1373+CLASSALLOC!U1549","v":0},{"$f":"CLASSALLOC!V1197+CLASSALLOC!V1373+CLASSALLOC!V1549","v":0},{"$f":"CLASSALLOC!W1197+CLASSALLOC!W1373+CLASSALLOC!W1549","v":0},{"$f":"CLASSALLOC!X1197+CLASSALLOC!X1373+CLASSALLOC!X1549","v":0},{"$f":"CLASSALLOC!Y1197+CLASSALLOC!Y1373+CLASSALLOC!Y1549","v":0},{"$f":"CLASSALLOC!Z1197+CLASSALLOC!Z1373+CLASSALLOC!Z1549","v":0},{"$f":"CLASSALLOC!AA1197+CLASSALLOC!AA1373+CLASSALLOC!AA1549","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C66=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1198+CLASSALLOC!F1374+CLASSALLOC!F1550","v":0},0,{"$f":"CLASSALLOC!H1198+CLASSALLOC!H1374+CLASSALLOC!H1550","v":0},{"$f":"CLASSALLOC!I1198+CLASSALLOC!I1374+CLASSALLOC!I1550","v":0},{"$f":"CLASSALLOC!J1198+CLASSALLOC!J1374+CLASSALLOC!J1550","v":0},{"$f":"CLASSALLOC!K1198+CLASSALLOC!K1374+CLASSALLOC!K1550","v":0},{"$f":"CLASSALLOC!L1198+CLASSALLOC!L1374+CLASSALLOC!L1550","v":0},{"$f":"CLASSALLOC!M1198+CLASSALLOC!M1374+CLASSALLOC!M1550","v":0},{"$f":"CLASSALLOC!N1198+CLASSALLOC!N1374+CLASSALLOC!N1550","v":0},{"$f":"CLASSALLOC!O1198+CLASSALLOC!O1374+CLASSALLOC!O1550","v":0},{"$f":"CLASSALLOC!P1198+CLASSALLOC!P1374+CLASSALLOC!P1550","v":0},{"$f":"CLASSALLOC!Q1198+CLASSALLOC!Q1374+CLASSALLOC!Q1550","v":0},{"$f":"CLASSALLOC!R1198+CLASSALLOC!R1374+CLASSALLOC!R1550","v":0},{"$f":"CLASSALLOC!S1198+CLASSALLOC!S1374+CLASSALLOC!S1550","v":0},{"$f":"CLASSALLOC!T1198+CLASSALLOC!T1374+CLASSALLOC!T1550","v":0},{"$f":"CLASSALLOC!U1198+CLASSALLOC!U1374+CLASSALLOC!U1550","v":0},{"$f":"CLASSALLOC!V1198+CLASSALLOC!V1374+CLASSALLOC!V1550","v":0},{"$f":"CLASSALLOC!W1198+CLASSALLOC!W1374+CLASSALLOC!W1550","v":0},{"$f":"CLASSALLOC!X1198+CLASSALLOC!X1374+CLASSALLOC!X1550","v":0},{"$f":"CLASSALLOC!Y1198+CLASSALLOC!Y1374+CLASSALLOC!Y1550","v":0},{"$f":"CLASSALLOC!Z1198+CLASSALLOC!Z1374+CLASSALLOC!Z1550","v":0},{"$f":"CLASSALLOC!AA1198+CLASSALLOC!AA1374+CLASSALLOC!AA1550","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C67=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D61:D66)","v":0},0,{"$f":"SUM(F61:F66)","v":0},0,0,0,0,0,{"$f":"SUM(L61:L66)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V61:V66)","v":0},{"$f":"SUM(W61:W66)","v":0},{"$f":"SUM(X61:X66)","v":0},{"$f":"SUM(Y61:Y66)","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C68=\"~\")),\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(F68:Y68)-D68),1)","v":0}]
[null,{"$f":"INPUTS!$F$18","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B69=\"~\"),(C70=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1202+CLASSALLOC!F1378+CLASSALLOC!F1554","v":0},0,{"$f":"CLASSALLOC!H1202+CLASSALLOC!H1378+CLASSALLOC!H1554","v":0},{"$f":"CLASSALLOC!I1202+CLASSALLOC!I1378+CLASSALLOC!I1554","v":0},{"$f":"CLASSALLOC!J1202+CLASSALLOC!J1378+CLASSALLOC!J1554","v":0},{"$f":"CLASSALLOC!K1202+CLASSALLOC!K1378+CLASSALLOC!K1554","v":0},{"$f":"CLASSALLOC!L1202+CLASSALLOC!L1378+CLASSALLOC!L1554","v":0},{"$f":"CLASSALLOC!M1202+CLASSALLOC!M1378+CLASSALLOC!M1554","v":0},{"$f":"CLASSALLOC!N1202+CLASSALLOC!N1378+CLASSALLOC!N1554","v":0},{"$f":"CLASSALLOC!O1202+CLASSALLOC!O1378+CLASSALLOC!O1554","v":0},{"$f":"CLASSALLOC!P1202+CLASSALLOC!P1378+CLASSALLOC!P1554","v":0},{"$f":"CLASSALLOC!Q1202+CLASSALLOC!Q1378+CLASSALLOC!Q1554","v":0},{"$f":"CLASSALLOC!R1202+CLASSALLOC!R1378+CLASSALLOC!R1554","v":0},{"$f":"CLASSALLOC!S1202+CLASSALLOC!S1378+CLASSALLOC!S1554","v":0},{"$f":"CLASSALLOC!T1202+CLASSALLOC!T1378+CLASSALLOC!T1554","v":0},{"$f":"CLASSALLOC!U1202+CLASSALLOC!U1378+CLASSALLOC!U1554","v":0},{"$f":"CLASSALLOC!V1202+CLASSALLOC!V1378+CLASSALLOC!V1554","v":0},{"$f":"CLASSALLOC!W1202+CLASSALLOC!W1378+CLASSALLOC!W1554","v":0},{"$f":"CLASSALLOC!X1202+CLASSALLOC!X1378+CLASSALLOC!X1554","v":0},{"$f":"CLASSALLOC!Y1202+CLASSALLOC!Y1378+CLASSALLOC!Y1554","v":0},{"$f":"CLASSALLOC!Z1202+CLASSALLOC!Z1378+CLASSALLOC!Z1554","v":0},{"$f":"CLASSALLOC!AA1202+CLASSALLOC!AA1378+CLASSALLOC!AA1554","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C71=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1203+CLASSALLOC!F1379+CLASSALLOC!F1555","v":0},0,{"$f":"CLASSALLOC!H1203+CLASSALLOC!H1379+CLASSALLOC!H1555","v":0},{"$f":"CLASSALLOC!I1203+CLASSALLOC!I1379+CLASSALLOC!I1555","v":0},{"$f":"CLASSALLOC!J1203+CLASSALLOC!J1379+CLASSALLOC!J1555","v":0},{"$f":"CLASSALLOC!K1203+CLASSALLOC!K1379+CLASSALLOC!K1555","v":0},{"$f":"CLASSALLOC!L1203+CLASSALLOC!L1379+CLASSALLOC!L1555","v":0},{"$f":"CLASSALLOC!M1203+CLASSALLOC!M1379+CLASSALLOC!M1555","v":0},{"$f":"CLASSALLOC!N1203+CLASSALLOC!N1379+CLASSALLOC!N1555","v":0},{"$f":"CLASSALLOC!O1203+CLASSALLOC!O1379+CLASSALLOC!O1555","v":0},{"$f":"CLASSALLOC!P1203+CLASSALLOC!P1379+CLASSALLOC!P1555","v":0},{"$f":"CLASSALLOC!Q1203+CLASSALLOC!Q1379+CLASSALLOC!Q1555","v":0},{"$f":"CLASSALLOC!R1203+CLASSALLOC!R1379+CLASSALLOC!R1555","v":0},{"$f":"CLASSALLOC!S1203+CLASSALLOC!S1379+CLASSALLOC!S1555","v":0},{"$f":"CLASSALLOC!T1203+CLASSALLOC!T1379+CLASSALLOC!T1555","v":0},{"$f":"CLASSALLOC!U1203+CLASSALLOC!U1379+CLASSALLOC!U1555","v":0},{"$f":"CLASSALLOC!V1203+CLASSALLOC!V1379+CLASSALLOC!V1555","v":0},{"$f":"CLASSALLOC!W1203+CLASSALLOC!W1379+CLASSALLOC!W1555","v":0},{"$f":"CLASSALLOC!X1203+CLASSALLOC!X1379+CLASSALLOC!X1555","v":0},{"$f":"CLASSALLOC!Y1203+CLASSALLOC!Y1379+CLASSALLOC!Y1555","v":0},{"$f":"CLASSALLOC!Z1203+CLASSALLOC!Z1379+CLASSALLOC!Z1555","v":0},{"$f":"CLASSALLOC!AA1203+CLASSALLOC!AA1379+CLASSALLOC!AA1555","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C72=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1204+CLASSALLOC!F1380+CLASSALLOC!F1556","v":0},0,{"$f":"CLASSALLOC!H1204+CLASSALLOC!H1380+CLASSALLOC!H1556","v":0},{"$f":"CLASSALLOC!I1204+CLASSALLOC!I1380+CLASSALLOC!I1556","v":0},{"$f":"CLASSALLOC!J1204+CLASSALLOC!J1380+CLASSALLOC!J1556","v":0},{"$f":"CLASSALLOC!K1204+CLASSALLOC!K1380+CLASSALLOC!K1556","v":0},{"$f":"CLASSALLOC!L1204+CLASSALLOC!L1380+CLASSALLOC!L1556","v":0},{"$f":"CLASSALLOC!M1204+CLASSALLOC!M1380+CLASSALLOC!M1556","v":0},{"$f":"CLASSALLOC!N1204+CLASSALLOC!N1380+CLASSALLOC!N1556","v":0},{"$f":"CLASSALLOC!O1204+CLASSALLOC!O1380+CLASSALLOC!O1556","v":0},{"$f":"CLASSALLOC!P1204+CLASSALLOC!P1380+CLASSALLOC!P1556","v":0},{"$f":"CLASSALLOC!Q1204+CLASSALLOC!Q1380+CLASSALLOC!Q1556","v":0},{"$f":"CLASSALLOC!R1204+CLASSALLOC!R1380+CLASSALLOC!R1556","v":0},{"$f":"CLASSALLOC!S1204+CLASSALLOC!S1380+CLASSALLOC!S1556","v":0},{"$f":"CLASSALLOC!T1204+CLASSALLOC!T1380+CLASSALLOC!T1556","v":0},{"$f":"CLASSALLOC!U1204+CLASSALLOC!U1380+CLASSALLOC!U1556","v":0},{"$f":"CLASSALLOC!V1204+CLASSALLOC!V1380+CLASSALLOC!V1556","v":0},{"$f":"CLASSALLOC!W1204+CLASSALLOC!W1380+CLASSALLOC!W1556","v":0},{"$f":"CLASSALLOC!X1204+CLASSALLOC!X1380+CLASSALLOC!X1556","v":0},{"$f":"CLASSALLOC!Y1204+CLASSALLOC!Y1380+CLASSALLOC!Y1556","v":0},{"$f":"CLASSALLOC!Z1204+CLASSALLOC!Z1380+CLASSALLOC!Z1556","v":0},{"$f":"CLASSALLOC!AA1204+CLASSALLOC!AA1380+CLASSALLOC!AA1556","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C73=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1205+CLASSALLOC!F1381+CLASSALLOC!F1557","v":0},0,{"$f":"CLASSALLOC!H1205+CLASSALLOC!H1381+CLASSALLOC!H1557","v":0},{"$f":"CLASSALLOC!I1205+CLASSALLOC!I1381+CLASSALLOC!I1557","v":0},{"$f":"CLASSALLOC!J1205+CLASSALLOC!J1381+CLASSALLOC!J1557","v":0},{"$f":"CLASSALLOC!K1205+CLASSALLOC!K1381+CLASSALLOC!K1557","v":0},{"$f":"CLASSALLOC!L1205+CLASSALLOC!L1381+CLASSALLOC!L1557","v":0},{"$f":"CLASSALLOC!M1205+CLASSALLOC!M1381+CLASSALLOC!M1557","v":0},{"$f":"CLASSALLOC!N1205+CLASSALLOC!N1381+CLASSALLOC!N1557","v":0},{"$f":"CLASSALLOC!O1205+CLASSALLOC!O1381+CLASSALLOC!O1557","v":0},{"$f":"CLASSALLOC!P1205+CLASSALLOC!P1381+CLASSALLOC!P1557","v":0},{"$f":"CLASSALLOC!Q1205+CLASSALLOC!Q1381+CLASSALLOC!Q1557","v":0},{"$f":"CLASSALLOC!R1205+CLASSALLOC!R1381+CLASSALLOC!R1557","v":0},{"$f":"CLASSALLOC!S1205+CLASSALLOC!S1381+CLASSALLOC!S1557","v":0},{"$f":"CLASSALLOC!T1205+CLASSALLOC!T1381+CLASSALLOC!T1557","v":0},{"$f":"CLASSALLOC!U1205+CLASSALLOC!U1381+CLASSALLOC!U1557","v":0},{"$f":"CLASSALLOC!V1205+CLASSALLOC!V1381+CLASSALLOC!V1557","v":0},{"$f":"CLASSALLOC!W1205+CLASSALLOC!W1381+CLASSALLOC!W1557","v":0},{"$f":"CLASSALLOC!X1205+CLASSALLOC!X1381+CLASSALLOC!X1557","v":0},{"$f":"CLASSALLOC!Y1205+CLASSALLOC!Y1381+CLASSALLOC!Y1557","v":0},{"$f":"CLASSALLOC!Z1205+CLASSALLOC!Z1381+CLASSALLOC!Z1557","v":0},{"$f":"CLASSALLOC!AA1205+CLASSALLOC!AA1381+CLASSALLOC!AA1557","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C74=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1206+CLASSALLOC!F1382+CLASSALLOC!F1558","v":0},0,{"$f":"CLASSALLOC!H1206+CLASSALLOC!H1382+CLASSALLOC!H1558","v":0},{"$f":"CLASSALLOC!I1206+CLASSALLOC!I1382+CLASSALLOC!I1558","v":0},{"$f":"CLASSALLOC!J1206+CLASSALLOC!J1382+CLASSALLOC!J1558","v":0},{"$f":"CLASSALLOC!K1206+CLASSALLOC!K1382+CLASSALLOC!K1558","v":0},{"$f":"CLASSALLOC!L1206+CLASSALLOC!L1382+CLASSALLOC!L1558","v":0},{"$f":"CLASSALLOC!M1206+CLASSALLOC!M1382+CLASSALLOC!M1558","v":0},{"$f":"CLASSALLOC!N1206+CLASSALLOC!N1382+CLASSALLOC!N1558","v":0},{"$f":"CLASSALLOC!O1206+CLASSALLOC!O1382+CLASSALLOC!O1558","v":0},{"$f":"CLASSALLOC!P1206+CLASSALLOC!P1382+CLASSALLOC!P1558","v":0},{"$f":"CLASSALLOC!Q1206+CLASSALLOC!Q1382+CLASSALLOC!Q1558","v":0},{"$f":"CLASSALLOC!R1206+CLASSALLOC!R1382+CLASSALLOC!R1558","v":0},{"$f":"CLASSALLOC!S1206+CLASSALLOC!S1382+CLASSALLOC!S1558","v":0},{"$f":"CLASSALLOC!T1206+CLASSALLOC!T1382+CLASSALLOC!T1558","v":0},{"$f":"CLASSALLOC!U1206+CLASSALLOC!U1382+CLASSALLOC!U1558","v":0},{"$f":"CLASSALLOC!V1206+CLASSALLOC!V1382+CLASSALLOC!V1558","v":0},{"$f":"CLASSALLOC!W1206+CLASSALLOC!W1382+CLASSALLOC!W1558","v":0},{"$f":"CLASSALLOC!X1206+CLASSALLOC!X1382+CLASSALLOC!X1558","v":0},{"$f":"CLASSALLOC!Y1206+CLASSALLOC!Y1382+CLASSALLOC!Y1558","v":0},{"$f":"CLASSALLOC!Z1206+CLASSALLOC!Z1382+CLASSALLOC!Z1558","v":0},{"$f":"CLASSALLOC!AA1206+CLASSALLOC!AA1382+CLASSALLOC!AA1558","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C75=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1207+CLASSALLOC!F1383+CLASSALLOC!F1559","v":0},0,{"$f":"CLASSALLOC!H1207+CLASSALLOC!H1383+CLASSALLOC!H1559","v":0},{"$f":"CLASSALLOC!I1207+CLASSALLOC!I1383+CLASSALLOC!I1559","v":0},{"$f":"CLASSALLOC!J1207+CLASSALLOC!J1383+CLASSALLOC!J1559","v":0},{"$f":"CLASSALLOC!K1207+CLASSALLOC!K1383+CLASSALLOC!K1559","v":0},{"$f":"CLASSALLOC!L1207+CLASSALLOC!L1383+CLASSALLOC!L1559","v":0},{"$f":"CLASSALLOC!M1207+CLASSALLOC!M1383+CLASSALLOC!M1559","v":0},{"$f":"CLASSALLOC!N1207+CLASSALLOC!N1383+CLASSALLOC!N1559","v":0},{"$f":"CLASSALLOC!O1207+CLASSALLOC!O1383+CLASSALLOC!O1559","v":0},{"$f":"CLASSALLOC!P1207+CLASSALLOC!P1383+CLASSALLOC!P1559","v":0},{"$f":"CLASSALLOC!Q1207+CLASSALLOC!Q1383+CLASSALLOC!Q1559","v":0},{"$f":"CLASSALLOC!R1207+CLASSALLOC!R1383+CLASSALLOC!R1559","v":0},{"$f":"CLASSALLOC!S1207+CLASSALLOC!S1383+CLASSALLOC!S1559","v":0},{"$f":"CLASSALLOC!T1207+CLASSALLOC!T1383+CLASSALLOC!T1559","v":0},{"$f":"CLASSALLOC!U1207+CLASSALLOC!U1383+CLASSALLOC!U1559","v":0},{"$f":"CLASSALLOC!V1207+CLASSALLOC!V1383+CLASSALLOC!V1559","v":0},{"$f":"CLASSALLOC!W1207+CLASSALLOC!W1383+CLASSALLOC!W1559","v":0},{"$f":"CLASSALLOC!X1207+CLASSALLOC!X1383+CLASSALLOC!X1559","v":0},{"$f":"CLASSALLOC!Y1207+CLASSALLOC!Y1383+CLASSALLOC!Y1559","v":0},{"$f":"CLASSALLOC!Z1207+CLASSALLOC!Z1383+CLASSALLOC!Z1559","v":0},{"$f":"CLASSALLOC!AA1207+CLASSALLOC!AA1383+CLASSALLOC!AA1559","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C76=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D70:D75)","v":0},0,{"$f":"SUM(F70:F75)","v":0},0,0,0,0,0,{"$f":"SUM(L70:L75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V70:V75)","v":0},{"$f":"SUM(W70:W75)","v":0},{"$f":"SUM(X70:X75)","v":0},{"$f":"SUM(Y70:Y75)","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C77=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$19","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B78=\"~\"),(C79=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1211+CLASSALLOC!F1387+CLASSALLOC!F1563","v":0},0,{"$f":"CLASSALLOC!H1211+CLASSALLOC!H1387+CLASSALLOC!H1563","v":0},{"$f":"CLASSALLOC!I1211+CLASSALLOC!I1387+CLASSALLOC!I1563","v":0},{"$f":"CLASSALLOC!J1211+CLASSALLOC!J1387+CLASSALLOC!J1563","v":0},{"$f":"CLASSALLOC!K1211+CLASSALLOC!K1387+CLASSALLOC!K1563","v":0},{"$f":"CLASSALLOC!L1211+CLASSALLOC!L1387+CLASSALLOC!L1563","v":0},{"$f":"CLASSALLOC!M1211+CLASSALLOC!M1387+CLASSALLOC!M1563","v":0},{"$f":"CLASSALLOC!N1211+CLASSALLOC!N1387+CLASSALLOC!N1563","v":0},{"$f":"CLASSALLOC!O1211+CLASSALLOC!O1387+CLASSALLOC!O1563","v":0},{"$f":"CLASSALLOC!P1211+CLASSALLOC!P1387+CLASSALLOC!P1563","v":0},{"$f":"CLASSALLOC!Q1211+CLASSALLOC!Q1387+CLASSALLOC!Q1563","v":0},{"$f":"CLASSALLOC!R1211+CLASSALLOC!R1387+CLASSALLOC!R1563","v":0},{"$f":"CLASSALLOC!S1211+CLASSALLOC!S1387+CLASSALLOC!S1563","v":0},{"$f":"CLASSALLOC!T1211+CLASSALLOC!T1387+CLASSALLOC!T1563","v":0},{"$f":"CLASSALLOC!U1211+CLASSALLOC!U1387+CLASSALLOC!U1563","v":0},{"$f":"CLASSALLOC!V1211+CLASSALLOC!V1387+CLASSALLOC!V1563","v":0},{"$f":"CLASSALLOC!W1211+CLASSALLOC!W1387+CLASSALLOC!W1563","v":0},{"$f":"CLASSALLOC!X1211+CLASSALLOC!X1387+CLASSALLOC!X1563","v":0},{"$f":"CLASSALLOC!Y1211+CLASSALLOC!Y1387+CLASSALLOC!Y1563","v":0},{"$f":"CLASSALLOC!Z1211+CLASSALLOC!Z1387+CLASSALLOC!Z1563","v":0},{"$f":"CLASSALLOC!AA1211+CLASSALLOC!AA1387+CLASSALLOC!AA1563","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C80=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1212+CLASSALLOC!F1388+CLASSALLOC!F1564","v":0},0,{"$f":"CLASSALLOC!H1212+CLASSALLOC!H1388+CLASSALLOC!H1564","v":0},{"$f":"CLASSALLOC!I1212+CLASSALLOC!I1388+CLASSALLOC!I1564","v":0},{"$f":"CLASSALLOC!J1212+CLASSALLOC!J1388+CLASSALLOC!J1564","v":0},{"$f":"CLASSALLOC!K1212+CLASSALLOC!K1388+CLASSALLOC!K1564","v":0},{"$f":"CLASSALLOC!L1212+CLASSALLOC!L1388+CLASSALLOC!L1564","v":0},{"$f":"CLASSALLOC!M1212+CLASSALLOC!M1388+CLASSALLOC!M1564","v":0},{"$f":"CLASSALLOC!N1212+CLASSALLOC!N1388+CLASSALLOC!N1564","v":0},{"$f":"CLASSALLOC!O1212+CLASSALLOC!O1388+CLASSALLOC!O1564","v":0},{"$f":"CLASSALLOC!P1212+CLASSALLOC!P1388+CLASSALLOC!P1564","v":0},{"$f":"CLASSALLOC!Q1212+CLASSALLOC!Q1388+CLASSALLOC!Q1564","v":0},{"$f":"CLASSALLOC!R1212+CLASSALLOC!R1388+CLASSALLOC!R1564","v":0},{"$f":"CLASSALLOC!S1212+CLASSALLOC!S1388+CLASSALLOC!S1564","v":0},{"$f":"CLASSALLOC!T1212+CLASSALLOC!T1388+CLASSALLOC!T1564","v":0},{"$f":"CLASSALLOC!U1212+CLASSALLOC!U1388+CLASSALLOC!U1564","v":0},{"$f":"CLASSALLOC!V1212+CLASSALLOC!V1388+CLASSALLOC!V1564","v":0},{"$f":"CLASSALLOC!W1212+CLASSALLOC!W1388+CLASSALLOC!W1564","v":0},{"$f":"CLASSALLOC!X1212+CLASSALLOC!X1388+CLASSALLOC!X1564","v":0},{"$f":"CLASSALLOC!Y1212+CLASSALLOC!Y1388+CLASSALLOC!Y1564","v":0},{"$f":"CLASSALLOC!Z1212+CLASSALLOC!Z1388+CLASSALLOC!Z1564","v":0},{"$f":"CLASSALLOC!AA1212+CLASSALLOC!AA1388+CLASSALLOC!AA1564","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C81=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1213+CLASSALLOC!F1389+CLASSALLOC!F1565","v":0},0,{"$f":"CLASSALLOC!H1213+CLASSALLOC!H1389+CLASSALLOC!H1565","v":0},{"$f":"CLASSALLOC!I1213+CLASSALLOC!I1389+CLASSALLOC!I1565","v":0},{"$f":"CLASSALLOC!J1213+CLASSALLOC!J1389+CLASSALLOC!J1565","v":0},{"$f":"CLASSALLOC!K1213+CLASSALLOC!K1389+CLASSALLOC!K1565","v":0},{"$f":"CLASSALLOC!L1213+CLASSALLOC!L1389+CLASSALLOC!L1565","v":0},{"$f":"CLASSALLOC!M1213+CLASSALLOC!M1389+CLASSALLOC!M1565","v":0},{"$f":"CLASSALLOC!N1213+CLASSALLOC!N1389+CLASSALLOC!N1565","v":0},{"$f":"CLASSALLOC!O1213+CLASSALLOC!O1389+CLASSALLOC!O1565","v":0},{"$f":"CLASSALLOC!P1213+CLASSALLOC!P1389+CLASSALLOC!P1565","v":0},{"$f":"CLASSALLOC!Q1213+CLASSALLOC!Q1389+CLASSALLOC!Q1565","v":0},{"$f":"CLASSALLOC!R1213+CLASSALLOC!R1389+CLASSALLOC!R1565","v":0},{"$f":"CLASSALLOC!S1213+CLASSALLOC!S1389+CLASSALLOC!S1565","v":0},{"$f":"CLASSALLOC!T1213+CLASSALLOC!T1389+CLASSALLOC!T1565","v":0},{"$f":"CLASSALLOC!U1213+CLASSALLOC!U1389+CLASSALLOC!U1565","v":0},{"$f":"CLASSALLOC!V1213+CLASSALLOC!V1389+CLASSALLOC!V1565","v":0},{"$f":"CLASSALLOC!W1213+CLASSALLOC!W1389+CLASSALLOC!W1565","v":0},{"$f":"CLASSALLOC!X1213+CLASSALLOC!X1389+CLASSALLOC!X1565","v":0},{"$f":"CLASSALLOC!Y1213+CLASSALLOC!Y1389+CLASSALLOC!Y1565","v":0},{"$f":"CLASSALLOC!Z1213+CLASSALLOC!Z1389+CLASSALLOC!Z1565","v":0},{"$f":"CLASSALLOC!AA1213+CLASSALLOC!AA1389+CLASSALLOC!AA1565","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C82=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1214+CLASSALLOC!F1390+CLASSALLOC!F1566","v":0},0,{"$f":"CLASSALLOC!H1214+CLASSALLOC!H1390+CLASSALLOC!H1566","v":0},{"$f":"CLASSALLOC!I1214+CLASSALLOC!I1390+CLASSALLOC!I1566","v":0},{"$f":"CLASSALLOC!J1214+CLASSALLOC!J1390+CLASSALLOC!J1566","v":0},{"$f":"CLASSALLOC!K1214+CLASSALLOC!K1390+CLASSALLOC!K1566","v":0},{"$f":"CLASSALLOC!L1214+CLASSALLOC!L1390+CLASSALLOC!L1566","v":0},{"$f":"CLASSALLOC!M1214+CLASSALLOC!M1390+CLASSALLOC!M1566","v":0},{"$f":"CLASSALLOC!N1214+CLASSALLOC!N1390+CLASSALLOC!N1566","v":0},{"$f":"CLASSALLOC!O1214+CLASSALLOC!O1390+CLASSALLOC!O1566","v":0},{"$f":"CLASSALLOC!P1214+CLASSALLOC!P1390+CLASSALLOC!P1566","v":0},{"$f":"CLASSALLOC!Q1214+CLASSALLOC!Q1390+CLASSALLOC!Q1566","v":0},{"$f":"CLASSALLOC!R1214+CLASSALLOC!R1390+CLASSALLOC!R1566","v":0},{"$f":"CLASSALLOC!S1214+CLASSALLOC!S1390+CLASSALLOC!S1566","v":0},{"$f":"CLASSALLOC!T1214+CLASSALLOC!T1390+CLASSALLOC!T1566","v":0},{"$f":"CLASSALLOC!U1214+CLASSALLOC!U1390+CLASSALLOC!U1566","v":0},{"$f":"CLASSALLOC!V1214+CLASSALLOC!V1390+CLASSALLOC!V1566","v":0},{"$f":"CLASSALLOC!W1214+CLASSALLOC!W1390+CLASSALLOC!W1566","v":0},{"$f":"CLASSALLOC!X1214+CLASSALLOC!X1390+CLASSALLOC!X1566","v":0},{"$f":"CLASSALLOC!Y1214+CLASSALLOC!Y1390+CLASSALLOC!Y1566","v":0},{"$f":"CLASSALLOC!Z1214+CLASSALLOC!Z1390+CLASSALLOC!Z1566","v":0},{"$f":"CLASSALLOC!AA1214+CLASSALLOC!AA1390+CLASSALLOC!AA1566","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C83=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1215+CLASSALLOC!F1391+CLASSALLOC!F1567","v":0},0,{"$f":"CLASSALLOC!H1215+CLASSALLOC!H1391+CLASSALLOC!H1567","v":0},{"$f":"CLASSALLOC!I1215+CLASSALLOC!I1391+CLASSALLOC!I1567","v":0},{"$f":"CLASSALLOC!J1215+CLASSALLOC!J1391+CLASSALLOC!J1567","v":0},{"$f":"CLASSALLOC!K1215+CLASSALLOC!K1391+CLASSALLOC!K1567","v":0},{"$f":"CLASSALLOC!L1215+CLASSALLOC!L1391+CLASSALLOC!L1567","v":0},{"$f":"CLASSALLOC!M1215+CLASSALLOC!M1391+CLASSALLOC!M1567","v":0},{"$f":"CLASSALLOC!N1215+CLASSALLOC!N1391+CLASSALLOC!N1567","v":0},{"$f":"CLASSALLOC!O1215+CLASSALLOC!O1391+CLASSALLOC!O1567","v":0},{"$f":"CLASSALLOC!P1215+CLASSALLOC!P1391+CLASSALLOC!P1567","v":0},{"$f":"CLASSALLOC!Q1215+CLASSALLOC!Q1391+CLASSALLOC!Q1567","v":0},{"$f":"CLASSALLOC!R1215+CLASSALLOC!R1391+CLASSALLOC!R1567","v":0},{"$f":"CLASSALLOC!S1215+CLASSALLOC!S1391+CLASSALLOC!S1567","v":0},{"$f":"CLASSALLOC!T1215+CLASSALLOC!T1391+CLASSALLOC!T1567","v":0},{"$f":"CLASSALLOC!U1215+CLASSALLOC!U1391+CLASSALLOC!U1567","v":0},{"$f":"CLASSALLOC!V1215+CLASSALLOC!V1391+CLASSALLOC!V1567","v":0},{"$f":"CLASSALLOC!W1215+CLASSALLOC!W1391+CLASSALLOC!W1567","v":0},{"$f":"CLASSALLOC!X1215+CLASSALLOC!X1391+CLASSALLOC!X1567","v":0},{"$f":"CLASSALLOC!Y1215+CLASSALLOC!Y1391+CLASSALLOC!Y1567","v":0},{"$f":"CLASSALLOC!Z1215+CLASSALLOC!Z1391+CLASSALLOC!Z1567","v":0},{"$f":"CLASSALLOC!AA1215+CLASSALLOC!AA1391+CLASSALLOC!AA1567","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C84=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1216+CLASSALLOC!F1392+CLASSALLOC!F1568","v":0},0,{"$f":"CLASSALLOC!H1216+CLASSALLOC!H1392+CLASSALLOC!H1568","v":0},{"$f":"CLASSALLOC!I1216+CLASSALLOC!I1392+CLASSALLOC!I1568","v":0},{"$f":"CLASSALLOC!J1216+CLASSALLOC!J1392+CLASSALLOC!J1568","v":0},{"$f":"CLASSALLOC!K1216+CLASSALLOC!K1392+CLASSALLOC!K1568","v":0},{"$f":"CLASSALLOC!L1216+CLASSALLOC!L1392+CLASSALLOC!L1568","v":0},{"$f":"CLASSALLOC!M1216+CLASSALLOC!M1392+CLASSALLOC!M1568","v":0},{"$f":"CLASSALLOC!N1216+CLASSALLOC!N1392+CLASSALLOC!N1568","v":0},{"$f":"CLASSALLOC!O1216+CLASSALLOC!O1392+CLASSALLOC!O1568","v":0},{"$f":"CLASSALLOC!P1216+CLASSALLOC!P1392+CLASSALLOC!P1568","v":0},{"$f":"CLASSALLOC!Q1216+CLASSALLOC!Q1392+CLASSALLOC!Q1568","v":0},{"$f":"CLASSALLOC!R1216+CLASSALLOC!R1392+CLASSALLOC!R1568","v":0},{"$f":"CLASSALLOC!S1216+CLASSALLOC!S1392+CLASSALLOC!S1568","v":0},{"$f":"CLASSALLOC!T1216+CLASSALLOC!T1392+CLASSALLOC!T1568","v":0},{"$f":"CLASSALLOC!U1216+CLASSALLOC!U1392+CLASSALLOC!U1568","v":0},{"$f":"CLASSALLOC!V1216+CLASSALLOC!V1392+CLASSALLOC!V1568","v":0},{"$f":"CLASSALLOC!W1216+CLASSALLOC!W1392+CLASSALLOC!W1568","v":0},{"$f":"CLASSALLOC!X1216+CLASSALLOC!X1392+CLASSALLOC!X1568","v":0},{"$f":"CLASSALLOC!Y1216+CLASSALLOC!Y1392+CLASSALLOC!Y1568","v":0},{"$f":"CLASSALLOC!Z1216+CLASSALLOC!Z1392+CLASSALLOC!Z1568","v":0},{"$f":"CLASSALLOC!AA1216+CLASSALLOC!AA1392+CLASSALLOC!AA1568","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C85=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D79:D84)","v":0},0,{"$f":"SUM(F79:F84)","v":0},0,0,0,0,0,{"$f":"SUM(L79:L84)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V79:V84)","v":0},{"$f":"SUM(W79:W84)","v":0},{"$f":"SUM(X79:X84)","v":0},{"$f":"SUM(Y79:Y84)","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C86=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B87=\"~\"),(C88=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F1220+CLASSALLOC!F1396+CLASSALLOC!F1572","v":0},0,{"$f":"CLASSALLOC!H1220+CLASSALLOC!H1396+CLASSALLOC!H1572","v":0},{"$f":"CLASSALLOC!I1220+CLASSALLOC!I1396+CLASSALLOC!I1572","v":0},{"$f":"CLASSALLOC!J1220+CLASSALLOC!J1396+CLASSALLOC!J1572","v":0},{"$f":"CLASSALLOC!K1220+CLASSALLOC!K1396+CLASSALLOC!K1572","v":0},{"$f":"CLASSALLOC!L1220+CLASSALLOC!L1396+CLASSALLOC!L1572","v":0},{"$f":"CLASSALLOC!M1220+CLASSALLOC!M1396+CLASSALLOC!M1572","v":0},{"$f":"CLASSALLOC!N1220+CLASSALLOC!N1396+CLASSALLOC!N1572","v":0},{"$f":"CLASSALLOC!O1220+CLASSALLOC!O1396+CLASSALLOC!O1572","v":0},{"$f":"CLASSALLOC!P1220+CLASSALLOC!P1396+CLASSALLOC!P1572","v":0},{"$f":"CLASSALLOC!Q1220+CLASSALLOC!Q1396+CLASSALLOC!Q1572","v":0},{"$f":"CLASSALLOC!R1220+CLASSALLOC!R1396+CLASSALLOC!R1572","v":0},{"$f":"CLASSALLOC!S1220+CLASSALLOC!S1396+CLASSALLOC!S1572","v":0},{"$f":"CLASSALLOC!T1220+CLASSALLOC!T1396+CLASSALLOC!T1572","v":0},{"$f":"CLASSALLOC!U1220+CLASSALLOC!U1396+CLASSALLOC!U1572","v":0},{"$f":"CLASSALLOC!V1220+CLASSALLOC!V1396+CLASSALLOC!V1572","v":0},{"$f":"CLASSALLOC!W1220+CLASSALLOC!W1396+CLASSALLOC!W1572","v":0},{"$f":"CLASSALLOC!X1220+CLASSALLOC!X1396+CLASSALLOC!X1572","v":0},{"$f":"CLASSALLOC!Y1220+CLASSALLOC!Y1396+CLASSALLOC!Y1572","v":0},{"$f":"CLASSALLOC!Z1220+CLASSALLOC!Z1396+CLASSALLOC!Z1572","v":0},{"$f":"CLASSALLOC!AA1220+CLASSALLOC!AA1396+CLASSALLOC!AA1572","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C89=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F1221+CLASSALLOC!F1397+CLASSALLOC!F1573","v":0},0,{"$f":"CLASSALLOC!H1221+CLASSALLOC!H1397+CLASSALLOC!H1573","v":0},{"$f":"CLASSALLOC!I1221+CLASSALLOC!I1397+CLASSALLOC!I1573","v":0},{"$f":"CLASSALLOC!J1221+CLASSALLOC!J1397+CLASSALLOC!J1573","v":0},{"$f":"CLASSALLOC!K1221+CLASSALLOC!K1397+CLASSALLOC!K1573","v":0},{"$f":"CLASSALLOC!L1221+CLASSALLOC!L1397+CLASSALLOC!L1573","v":0},{"$f":"CLASSALLOC!M1221+CLASSALLOC!M1397+CLASSALLOC!M1573","v":0},{"$f":"CLASSALLOC!N1221+CLASSALLOC!N1397+CLASSALLOC!N1573","v":0},{"$f":"CLASSALLOC!O1221+CLASSALLOC!O1397+CLASSALLOC!O1573","v":0},{"$f":"CLASSALLOC!P1221+CLASSALLOC!P1397+CLASSALLOC!P1573","v":0},{"$f":"CLASSALLOC!Q1221+CLASSALLOC!Q1397+CLASSALLOC!Q1573","v":0},{"$f":"CLASSALLOC!R1221+CLASSALLOC!R1397+CLASSALLOC!R1573","v":0},{"$f":"CLASSALLOC!S1221+CLASSALLOC!S1397+CLASSALLOC!S1573","v":0},{"$f":"CLASSALLOC!T1221+CLASSALLOC!T1397+CLASSALLOC!T1573","v":0},{"$f":"CLASSALLOC!U1221+CLASSALLOC!U1397+CLASSALLOC!U1573","v":0},{"$f":"CLASSALLOC!V1221+CLASSALLOC!V1397+CLASSALLOC!V1573","v":0},{"$f":"CLASSALLOC!W1221+CLASSALLOC!W1397+CLASSALLOC!W1573","v":0},{"$f":"CLASSALLOC!X1221+CLASSALLOC!X1397+CLASSALLOC!X1573","v":0},{"$f":"CLASSALLOC!Y1221+CLASSALLOC!Y1397+CLASSALLOC!Y1573","v":0},{"$f":"CLASSALLOC!Z1221+CLASSALLOC!Z1397+CLASSALLOC!Z1573","v":0},{"$f":"CLASSALLOC!AA1221+CLASSALLOC!AA1397+CLASSALLOC!AA1573","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C90=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F1222+CLASSALLOC!F1398+CLASSALLOC!F1574","v":0},0,{"$f":"CLASSALLOC!H1222+CLASSALLOC!H1398+CLASSALLOC!H1574","v":0},{"$f":"CLASSALLOC!I1222+CLASSALLOC!I1398+CLASSALLOC!I1574","v":0},{"$f":"CLASSALLOC!J1222+CLASSALLOC!J1398+CLASSALLOC!J1574","v":0},{"$f":"CLASSALLOC!K1222+CLASSALLOC!K1398+CLASSALLOC!K1574","v":0},{"$f":"CLASSALLOC!L1222+CLASSALLOC!L1398+CLASSALLOC!L1574","v":0},{"$f":"CLASSALLOC!M1222+CLASSALLOC!M1398+CLASSALLOC!M1574","v":0},{"$f":"CLASSALLOC!N1222+CLASSALLOC!N1398+CLASSALLOC!N1574","v":0},{"$f":"CLASSALLOC!O1222+CLASSALLOC!O1398+CLASSALLOC!O1574","v":0},{"$f":"CLASSALLOC!P1222+CLASSALLOC!P1398+CLASSALLOC!P1574","v":0},{"$f":"CLASSALLOC!Q1222+CLASSALLOC!Q1398+CLASSALLOC!Q1574","v":0},{"$f":"CLASSALLOC!R1222+CLASSALLOC!R1398+CLASSALLOC!R1574","v":0},{"$f":"CLASSALLOC!S1222+CLASSALLOC!S1398+CLASSALLOC!S1574","v":0},{"$f":"CLASSALLOC!T1222+CLASSALLOC!T1398+CLASSALLOC!T1574","v":0},{"$f":"CLASSALLOC!U1222+CLASSALLOC!U1398+CLASSALLOC!U1574","v":0},{"$f":"CLASSALLOC!V1222+CLASSALLOC!V1398+CLASSALLOC!V1574","v":0},{"$f":"CLASSALLOC!W1222+CLASSALLOC!W1398+CLASSALLOC!W1574","v":0},{"$f":"CLASSALLOC!X1222+CLASSALLOC!X1398+CLASSALLOC!X1574","v":0},{"$f":"CLASSALLOC!Y1222+CLASSALLOC!Y1398+CLASSALLOC!Y1574","v":0},{"$f":"CLASSALLOC!Z1222+CLASSALLOC!Z1398+CLASSALLOC!Z1574","v":0},{"$f":"CLASSALLOC!AA1222+CLASSALLOC!AA1398+CLASSALLOC!AA1574","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C91=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1223+CLASSALLOC!F1399+CLASSALLOC!F1575","v":0},0,{"$f":"CLASSALLOC!H1223+CLASSALLOC!H1399+CLASSALLOC!H1575","v":0},{"$f":"CLASSALLOC!I1223+CLASSALLOC!I1399+CLASSALLOC!I1575","v":0},{"$f":"CLASSALLOC!J1223+CLASSALLOC!J1399+CLASSALLOC!J1575","v":0},{"$f":"CLASSALLOC!K1223+CLASSALLOC!K1399+CLASSALLOC!K1575","v":0},{"$f":"CLASSALLOC!L1223+CLASSALLOC!L1399+CLASSALLOC!L1575","v":0},{"$f":"CLASSALLOC!M1223+CLASSALLOC!M1399+CLASSALLOC!M1575","v":0},{"$f":"CLASSALLOC!N1223+CLASSALLOC!N1399+CLASSALLOC!N1575","v":0},{"$f":"CLASSALLOC!O1223+CLASSALLOC!O1399+CLASSALLOC!O1575","v":0},{"$f":"CLASSALLOC!P1223+CLASSALLOC!P1399+CLASSALLOC!P1575","v":0},{"$f":"CLASSALLOC!Q1223+CLASSALLOC!Q1399+CLASSALLOC!Q1575","v":0},{"$f":"CLASSALLOC!R1223+CLASSALLOC!R1399+CLASSALLOC!R1575","v":0},{"$f":"CLASSALLOC!S1223+CLASSALLOC!S1399+CLASSALLOC!S1575","v":0},{"$f":"CLASSALLOC!T1223+CLASSALLOC!T1399+CLASSALLOC!T1575","v":0},{"$f":"CLASSALLOC!U1223+CLASSALLOC!U1399+CLASSALLOC!U1575","v":0},{"$f":"CLASSALLOC!V1223+CLASSALLOC!V1399+CLASSALLOC!V1575","v":0},{"$f":"CLASSALLOC!W1223+CLASSALLOC!W1399+CLASSALLOC!W1575","v":0},{"$f":"CLASSALLOC!X1223+CLASSALLOC!X1399+CLASSALLOC!X1575","v":0},{"$f":"CLASSALLOC!Y1223+CLASSALLOC!Y1399+CLASSALLOC!Y1575","v":0},{"$f":"CLASSALLOC!Z1223+CLASSALLOC!Z1399+CLASSALLOC!Z1575","v":0},{"$f":"CLASSALLOC!AA1223+CLASSALLOC!AA1399+CLASSALLOC!AA1575","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C92=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1224+CLASSALLOC!F1400+CLASSALLOC!F1576","v":0},0,{"$f":"CLASSALLOC!H1224+CLASSALLOC!H1400+CLASSALLOC!H1576","v":0},{"$f":"CLASSALLOC!I1224+CLASSALLOC!I1400+CLASSALLOC!I1576","v":0},{"$f":"CLASSALLOC!J1224+CLASSALLOC!J1400+CLASSALLOC!J1576","v":0},{"$f":"CLASSALLOC!K1224+CLASSALLOC!K1400+CLASSALLOC!K1576","v":0},{"$f":"CLASSALLOC!L1224+CLASSALLOC!L1400+CLASSALLOC!L1576","v":0},{"$f":"CLASSALLOC!M1224+CLASSALLOC!M1400+CLASSALLOC!M1576","v":0},{"$f":"CLASSALLOC!N1224+CLASSALLOC!N1400+CLASSALLOC!N1576","v":0},{"$f":"CLASSALLOC!O1224+CLASSALLOC!O1400+CLASSALLOC!O1576","v":0},{"$f":"CLASSALLOC!P1224+CLASSALLOC!P1400+CLASSALLOC!P1576","v":0},{"$f":"CLASSALLOC!Q1224+CLASSALLOC!Q1400+CLASSALLOC!Q1576","v":0},{"$f":"CLASSALLOC!R1224+CLASSALLOC!R1400+CLASSALLOC!R1576","v":0},{"$f":"CLASSALLOC!S1224+CLASSALLOC!S1400+CLASSALLOC!S1576","v":0},{"$f":"CLASSALLOC!T1224+CLASSALLOC!T1400+CLASSALLOC!T1576","v":0},{"$f":"CLASSALLOC!U1224+CLASSALLOC!U1400+CLASSALLOC!U1576","v":0},{"$f":"CLASSALLOC!V1224+CLASSALLOC!V1400+CLASSALLOC!V1576","v":0},{"$f":"CLASSALLOC!W1224+CLASSALLOC!W1400+CLASSALLOC!W1576","v":0},{"$f":"CLASSALLOC!X1224+CLASSALLOC!X1400+CLASSALLOC!X1576","v":0},{"$f":"CLASSALLOC!Y1224+CLASSALLOC!Y1400+CLASSALLOC!Y1576","v":0},{"$f":"CLASSALLOC!Z1224+CLASSALLOC!Z1400+CLASSALLOC!Z1576","v":0},{"$f":"CLASSALLOC!AA1224+CLASSALLOC!AA1400+CLASSALLOC!AA1576","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C93=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1225+CLASSALLOC!F1401+CLASSALLOC!F1577","v":0},0,{"$f":"CLASSALLOC!H1225+CLASSALLOC!H1401+CLASSALLOC!H1577","v":0},{"$f":"CLASSALLOC!I1225+CLASSALLOC!I1401+CLASSALLOC!I1577","v":0},{"$f":"CLASSALLOC!J1225+CLASSALLOC!J1401+CLASSALLOC!J1577","v":0},{"$f":"CLASSALLOC!K1225+CLASSALLOC!K1401+CLASSALLOC!K1577","v":0},{"$f":"CLASSALLOC!L1225+CLASSALLOC!L1401+CLASSALLOC!L1577","v":0},{"$f":"CLASSALLOC!M1225+CLASSALLOC!M1401+CLASSALLOC!M1577","v":0},{"$f":"CLASSALLOC!N1225+CLASSALLOC!N1401+CLASSALLOC!N1577","v":0},{"$f":"CLASSALLOC!O1225+CLASSALLOC!O1401+CLASSALLOC!O1577","v":0},{"$f":"CLASSALLOC!P1225+CLASSALLOC!P1401+CLASSALLOC!P1577","v":0},{"$f":"CLASSALLOC!Q1225+CLASSALLOC!Q1401+CLASSALLOC!Q1577","v":0},{"$f":"CLASSALLOC!R1225+CLASSALLOC!R1401+CLASSALLOC!R1577","v":0},{"$f":"CLASSALLOC!S1225+CLASSALLOC!S1401+CLASSALLOC!S1577","v":0},{"$f":"CLASSALLOC!T1225+CLASSALLOC!T1401+CLASSALLOC!T1577","v":0},{"$f":"CLASSALLOC!U1225+CLASSALLOC!U1401+CLASSALLOC!U1577","v":0},{"$f":"CLASSALLOC!V1225+CLASSALLOC!V1401+CLASSALLOC!V1577","v":0},{"$f":"CLASSALLOC!W1225+CLASSALLOC!W1401+CLASSALLOC!W1577","v":0},{"$f":"CLASSALLOC!X1225+CLASSALLOC!X1401+CLASSALLOC!X1577","v":0},{"$f":"CLASSALLOC!Y1225+CLASSALLOC!Y1401+CLASSALLOC!Y1577","v":0},{"$f":"CLASSALLOC!Z1225+CLASSALLOC!Z1401+CLASSALLOC!Z1577","v":0},{"$f":"CLASSALLOC!AA1225+CLASSALLOC!AA1401+CLASSALLOC!AA1577","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C94=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D88:D93)","v":0},0,{"$f":"SUM(F88:F93)","v":0},0,0,0,0,0,{"$f":"SUM(L88:L93)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V88:V93)","v":0},{"$f":"SUM(W88:W93)","v":0},{"$f":"SUM(X88:X93)","v":0},{"$f":"SUM(Y88:Y93)","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C95=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,{"$f":"ROUND((SUM(F96:Y96)-D96),1)","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C97=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F1229+CLASSALLOC!F1405+CLASSALLOC!F1581","v":418562873.73971367},0,{"$f":"CLASSALLOC!H1229+CLASSALLOC!H1405+CLASSALLOC!H1581","v":265276108.78038153},{"$f":"CLASSALLOC!I1229+CLASSALLOC!I1405+CLASSALLOC!I1581","v":46948343.20844236},{"$f":"CLASSALLOC!J1229+CLASSALLOC!J1405+CLASSALLOC!J1581","v":44780272.994072467},{"$f":"CLASSALLOC!K1229+CLASSALLOC!K1405+CLASSALLOC!K1581","v":25491178.101683732},{"$f":"CLASSALLOC!L1229+CLASSALLOC!L1405+CLASSALLOC!L1581","v":16837206.174021136},{"$f":"CLASSALLOC!M1229+CLASSALLOC!M1405+CLASSALLOC!M1581","v":107929.672683966},{"$f":"CLASSALLOC!N1229+CLASSALLOC!N1405+CLASSALLOC!N1581","v":1962210.3366367347},{"$f":"CLASSALLOC!O1229+CLASSALLOC!O1405+CLASSALLOC!O1581","v":8224399.0317436643},{"$f":"CLASSALLOC!P1229+CLASSALLOC!P1405+CLASSALLOC!P1581","v":5000470.9906692756},{"$f":"CLASSALLOC!Q1229+CLASSALLOC!Q1405+CLASSALLOC!Q1581","v":193075.40215367667},{"$f":"CLASSALLOC!R1229+CLASSALLOC!R1405+CLASSALLOC!R1581","v":1590436.7415409065},{"$f":"CLASSALLOC!S1229+CLASSALLOC!S1405+CLASSALLOC!S1581","v":1679179.481350312},{"$f":"CLASSALLOC!T1229+CLASSALLOC!T1405+CLASSALLOC!T1581","v":329159.96490713634},{"$f":"CLASSALLOC!U1229+CLASSALLOC!U1405+CLASSALLOC!U1581","v":142902.85942678971},{"$f":"CLASSALLOC!V1229+CLASSALLOC!V1405+CLASSALLOC!V1581","v":0},{"$f":"CLASSALLOC!W1229+CLASSALLOC!W1405+CLASSALLOC!W1581","v":0},{"$f":"CLASSALLOC!X1229+CLASSALLOC!X1405+CLASSALLOC!X1581","v":0},{"$f":"CLASSALLOC!Y1229+CLASSALLOC!Y1405+CLASSALLOC!Y1581","v":0},{"$f":"CLASSALLOC!Z1229+CLASSALLOC!Z1405+CLASSALLOC!Z1581","v":0},{"$f":"CLASSALLOC!AA1229+CLASSALLOC!AA1405+CLASSALLOC!AA1581","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C98=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F1230+CLASSALLOC!F1406+CLASSALLOC!F1582","v":1058024824.1873838},0,{"$f":"CLASSALLOC!H1230+CLASSALLOC!H1406+CLASSALLOC!H1582","v":537461878.29477417},{"$f":"CLASSALLOC!I1230+CLASSALLOC!I1406+CLASSALLOC!I1582","v":130111461.88221869},{"$f":"CLASSALLOC!J1230+CLASSALLOC!J1406+CLASSALLOC!J1582","v":146795485.72558311},{"$f":"CLASSALLOC!K1230+CLASSALLOC!K1406+CLASSALLOC!K1582","v":99452424.868154511},{"$f":"CLASSALLOC!L1230+CLASSALLOC!L1406+CLASSALLOC!L1582","v":63051769.541329533},{"$f":"CLASSALLOC!M1230+CLASSALLOC!M1406+CLASSALLOC!M1582","v":221544.14881606458},{"$f":"CLASSALLOC!N1230+CLASSALLOC!N1406+CLASSALLOC!N1582","v":7103252.2683045072},{"$f":"CLASSALLOC!O1230+CLASSALLOC!O1406+CLASSALLOC!O1582","v":36959986.110552624},{"$f":"CLASSALLOC!P1230+CLASSALLOC!P1406+CLASSALLOC!P1582","v":27336286.660365395},{"$f":"CLASSALLOC!Q1230+CLASSALLOC!Q1406+CLASSALLOC!Q1582","v":253371.41789657873},{"$f":"CLASSALLOC!R1230+CLASSALLOC!R1406+CLASSALLOC!R1582","v":4388576.8984606601},{"$f":"CLASSALLOC!S1230+CLASSALLOC!S1406+CLASSALLOC!S1582","v":4189468.7760122856},{"$f":"CLASSALLOC!T1230+CLASSALLOC!T1406+CLASSALLOC!T1582","v":348736.54491298919},{"$f":"CLASSALLOC!U1230+CLASSALLOC!U1406+CLASSALLOC!U1582","v":350581.05000248842},{"$f":"CLASSALLOC!V1230+CLASSALLOC!V1406+CLASSALLOC!V1582","v":0},{"$f":"CLASSALLOC!W1230+CLASSALLOC!W1406+CLASSALLOC!W1582","v":0},{"$f":"CLASSALLOC!X1230+CLASSALLOC!X1406+CLASSALLOC!X1582","v":0},{"$f":"CLASSALLOC!Y1230+CLASSALLOC!Y1406+CLASSALLOC!Y1582","v":0},{"$f":"CLASSALLOC!Z1230+CLASSALLOC!Z1406+CLASSALLOC!Z1582","v":0},{"$f":"CLASSALLOC!AA1230+CLASSALLOC!AA1406+CLASSALLOC!AA1582","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C99=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F1231+CLASSALLOC!F1407+CLASSALLOC!F1583","v":132642317.81290299},0,{"$f":"CLASSALLOC!H1231+CLASSALLOC!H1407+CLASSALLOC!H1583","v":96987634.513632417},{"$f":"CLASSALLOC!I1231+CLASSALLOC!I1407+CLASSALLOC!I1583","v":16784730.633972555},{"$f":"CLASSALLOC!J1231+CLASSALLOC!J1407+CLASSALLOC!J1583","v":5211118.1419796692},{"$f":"CLASSALLOC!K1231+CLASSALLOC!K1407+CLASSALLOC!K1583","v":1166233.9341334673},{"$f":"CLASSALLOC!L1231+CLASSALLOC!L1407+CLASSALLOC!L1583","v":1982347.5357167455},{"$f":"CLASSALLOC!M1231+CLASSALLOC!M1407+CLASSALLOC!M1583","v":3820.5506906089508},{"$f":"CLASSALLOC!N1231+CLASSALLOC!N1407+CLASSALLOC!N1583","v":642265.04106555018},{"$f":"CLASSALLOC!O1231+CLASSALLOC!O1407+CLASSALLOC!O1583","v":1115952.5654502881},{"$f":"CLASSALLOC!P1231+CLASSALLOC!P1407+CLASSALLOC!P1583","v":437276.62618093664},{"$f":"CLASSALLOC!Q1231+CLASSALLOC!Q1407+CLASSALLOC!Q1583","v":25411.191671268181},{"$f":"CLASSALLOC!R1231+CLASSALLOC!R1407+CLASSALLOC!R1583","v":166275.27679038054},{"$f":"CLASSALLOC!S1231+CLASSALLOC!S1407+CLASSALLOC!S1583","v":8036633.2724682679},{"$f":"CLASSALLOC!T1231+CLASSALLOC!T1407+CLASSALLOC!T1583","v":49857.707687699767},{"$f":"CLASSALLOC!U1231+CLASSALLOC!U1407+CLASSALLOC!U1583","v":32760.821463139968},{"$f":"CLASSALLOC!V1231+CLASSALLOC!V1407+CLASSALLOC!V1583","v":0},{"$f":"CLASSALLOC!W1231+CLASSALLOC!W1407+CLASSALLOC!W1583","v":0},{"$f":"CLASSALLOC!X1231+CLASSALLOC!X1407+CLASSALLOC!X1583","v":0},{"$f":"CLASSALLOC!Y1231+CLASSALLOC!Y1407+CLASSALLOC!Y1583","v":0},{"$f":"CLASSALLOC!Z1231+CLASSALLOC!Z1407+CLASSALLOC!Z1583","v":0},{"$f":"CLASSALLOC!AA1231+CLASSALLOC!AA1407+CLASSALLOC!AA1583","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C100=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F1232+CLASSALLOC!F1408+CLASSALLOC!F1584","v":0},0,{"$f":"CLASSALLOC!H1232+CLASSALLOC!H1408+CLASSALLOC!H1584","v":0},{"$f":"CLASSALLOC!I1232+CLASSALLOC!I1408+CLASSALLOC!I1584","v":0},{"$f":"CLASSALLOC!J1232+CLASSALLOC!J1408+CLASSALLOC!J1584","v":0},{"$f":"CLASSALLOC!K1232+CLASSALLOC!K1408+CLASSALLOC!K1584","v":0},{"$f":"CLASSALLOC!L1232+CLASSALLOC!L1408+CLASSALLOC!L1584","v":0},{"$f":"CLASSALLOC!M1232+CLASSALLOC!M1408+CLASSALLOC!M1584","v":0},{"$f":"CLASSALLOC!N1232+CLASSALLOC!N1408+CLASSALLOC!N1584","v":0},{"$f":"CLASSALLOC!O1232+CLASSALLOC!O1408+CLASSALLOC!O1584","v":0},{"$f":"CLASSALLOC!P1232+CLASSALLOC!P1408+CLASSALLOC!P1584","v":0},{"$f":"CLASSALLOC!Q1232+CLASSALLOC!Q1408+CLASSALLOC!Q1584","v":0},{"$f":"CLASSALLOC!R1232+CLASSALLOC!R1408+CLASSALLOC!R1584","v":0},{"$f":"CLASSALLOC!S1232+CLASSALLOC!S1408+CLASSALLOC!S1584","v":0},{"$f":"CLASSALLOC!T1232+CLASSALLOC!T1408+CLASSALLOC!T1584","v":0},{"$f":"CLASSALLOC!U1232+CLASSALLOC!U1408+CLASSALLOC!U1584","v":0},{"$f":"CLASSALLOC!V1232+CLASSALLOC!V1408+CLASSALLOC!V1584","v":0},{"$f":"CLASSALLOC!W1232+CLASSALLOC!W1408+CLASSALLOC!W1584","v":0},{"$f":"CLASSALLOC!X1232+CLASSALLOC!X1408+CLASSALLOC!X1584","v":0},{"$f":"CLASSALLOC!Y1232+CLASSALLOC!Y1408+CLASSALLOC!Y1584","v":0},{"$f":"CLASSALLOC!Z1232+CLASSALLOC!Z1408+CLASSALLOC!Z1584","v":0},{"$f":"CLASSALLOC!AA1232+CLASSALLOC!AA1408+CLASSALLOC!AA1584","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C101=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F1233+CLASSALLOC!F1409+CLASSALLOC!F1585","v":0},0,{"$f":"CLASSALLOC!H1233+CLASSALLOC!H1409+CLASSALLOC!H1585","v":0},{"$f":"CLASSALLOC!I1233+CLASSALLOC!I1409+CLASSALLOC!I1585","v":0},{"$f":"CLASSALLOC!J1233+CLASSALLOC!J1409+CLASSALLOC!J1585","v":0},{"$f":"CLASSALLOC!K1233+CLASSALLOC!K1409+CLASSALLOC!K1585","v":0},{"$f":"CLASSALLOC!L1233+CLASSALLOC!L1409+CLASSALLOC!L1585","v":0},{"$f":"CLASSALLOC!M1233+CLASSALLOC!M1409+CLASSALLOC!M1585","v":0},{"$f":"CLASSALLOC!N1233+CLASSALLOC!N1409+CLASSALLOC!N1585","v":0},{"$f":"CLASSALLOC!O1233+CLASSALLOC!O1409+CLASSALLOC!O1585","v":0},{"$f":"CLASSALLOC!P1233+CLASSALLOC!P1409+CLASSALLOC!P1585","v":0},{"$f":"CLASSALLOC!Q1233+CLASSALLOC!Q1409+CLASSALLOC!Q1585","v":0},{"$f":"CLASSALLOC!R1233+CLASSALLOC!R1409+CLASSALLOC!R1585","v":0},{"$f":"CLASSALLOC!S1233+CLASSALLOC!S1409+CLASSALLOC!S1585","v":0},{"$f":"CLASSALLOC!T1233+CLASSALLOC!T1409+CLASSALLOC!T1585","v":0},{"$f":"CLASSALLOC!U1233+CLASSALLOC!U1409+CLASSALLOC!U1585","v":0},{"$f":"CLASSALLOC!V1233+CLASSALLOC!V1409+CLASSALLOC!V1585","v":0},{"$f":"CLASSALLOC!W1233+CLASSALLOC!W1409+CLASSALLOC!W1585","v":0},{"$f":"CLASSALLOC!X1233+CLASSALLOC!X1409+CLASSALLOC!X1585","v":0},{"$f":"CLASSALLOC!Y1233+CLASSALLOC!Y1409+CLASSALLOC!Y1585","v":0},{"$f":"CLASSALLOC!Z1233+CLASSALLOC!Z1409+CLASSALLOC!Z1585","v":0},{"$f":"CLASSALLOC!AA1233+CLASSALLOC!AA1409+CLASSALLOC!AA1585","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F1234+CLASSALLOC!F1410+CLASSALLOC!F1586","v":0},0,{"$f":"CLASSALLOC!H1234+CLASSALLOC!H1410+CLASSALLOC!H1586","v":0},{"$f":"CLASSALLOC!I1234+CLASSALLOC!I1410+CLASSALLOC!I1586","v":0},{"$f":"CLASSALLOC!J1234+CLASSALLOC!J1410+CLASSALLOC!J1586","v":0},{"$f":"CLASSALLOC!K1234+CLASSALLOC!K1410+CLASSALLOC!K1586","v":0},{"$f":"CLASSALLOC!L1234+CLASSALLOC!L1410+CLASSALLOC!L1586","v":0},{"$f":"CLASSALLOC!M1234+CLASSALLOC!M1410+CLASSALLOC!M1586","v":0},{"$f":"CLASSALLOC!N1234+CLASSALLOC!N1410+CLASSALLOC!N1586","v":0},{"$f":"CLASSALLOC!O1234+CLASSALLOC!O1410+CLASSALLOC!O1586","v":0},{"$f":"CLASSALLOC!P1234+CLASSALLOC!P1410+CLASSALLOC!P1586","v":0},{"$f":"CLASSALLOC!Q1234+CLASSALLOC!Q1410+CLASSALLOC!Q1586","v":0},{"$f":"CLASSALLOC!R1234+CLASSALLOC!R1410+CLASSALLOC!R1586","v":0},{"$f":"CLASSALLOC!S1234+CLASSALLOC!S1410+CLASSALLOC!S1586","v":0},{"$f":"CLASSALLOC!T1234+CLASSALLOC!T1410+CLASSALLOC!T1586","v":0},{"$f":"CLASSALLOC!U1234+CLASSALLOC!U1410+CLASSALLOC!U1586","v":0},{"$f":"CLASSALLOC!V1234+CLASSALLOC!V1410+CLASSALLOC!V1586","v":0},{"$f":"CLASSALLOC!W1234+CLASSALLOC!W1410+CLASSALLOC!W1586","v":0},{"$f":"CLASSALLOC!X1234+CLASSALLOC!X1410+CLASSALLOC!X1586","v":0},{"$f":"CLASSALLOC!Y1234+CLASSALLOC!Y1410+CLASSALLOC!Y1586","v":0},{"$f":"CLASSALLOC!Z1234+CLASSALLOC!Z1410+CLASSALLOC!Z1586","v":0},{"$f":"CLASSALLOC!AA1234+CLASSALLOC!AA1410+CLASSALLOC!AA1586","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C103=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D97:D102)","v":1609230015.7400002},0,{"$f":"SUM(F97:F102)","v":899725621.58878815},193844535.7246336,196786876.86163524,126109836.90397172,81871323.251067415,333294.37219063955,{"$f":"SUM(L97:L102)","v":9707727.6460067909},46300337.707746573,32774034.277215607,471858.0117215236,6145288.9167919476,13905281.529830866,727754.21750782535,526244.73089241807,0,0,{"$f":"SUM(V97:V102)","v":0},{"$f":"SUM(W97:W102)","v":0},{"$f":"SUM(X97:X102)","v":0},{"$f":"SUM(Y97:Y102)","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C104=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A4)","v":"Total Expenses"},null,{"$f":"SUM(D97:D102)","v":1609230015.7400002},0,{"$f":"SUM(F97:F102)","v":899725621.58878815},193844535.7246336,196786876.86163524,126109836.90397172,81871323.251067415,333294.37219063955,{"$f":"SUM(L97:L102)","v":9707727.6460067909},46300337.707746573,32774034.277215607,471858.0117215236,6145288.9167919476,13905281.529830866,727754.21750782535,526244.73089241807,0,{"$f":"SUM(U97:U102)","v":0},{"$f":"SUM(V97:V102)","v":0},{"$f":"SUM(W97:W102)","v":0},{"$f":"SUM(X97:X102)","v":0},{"$f":"SUM(Y97:Y102)","v":0}]
[null,null,null,null,{"$f":"ROUND((SUM(F106:Y106)-D106),1)","v":0}]
["Allowed Return",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B109=\"~\"),(C110=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F82*ROR","v":35247250.247169696},0,{"$f":"CLASSALLOC!H82*ROR","v":22092891.952304859},{"$f":"CLASSALLOC!I82*ROR","v":3830010.0994384987},{"$f":"CLASSALLOC!J82*ROR","v":3888905.3812428005},{"$f":"CLASSALLOC!K82*ROR","v":2455163.9811718799},{"$f":"CLASSALLOC!L82*ROR","v":1434204.4166892949},{"$f":"CLASSALLOC!M82*ROR","v":34.564226565998986},{"$f":"CLASSALLOC!N82*ROR","v":0},{"$f":"CLASSALLOC!O82*ROR","v":836626.38394195214},{"$f":"CLASSALLOC!P82*ROR","v":600899.07884989236},{"$f":"CLASSALLOC!Q82*ROR","v":0},{"$f":"CLASSALLOC!R82*ROR","v":0},{"$f":"CLASSALLOC!S82*ROR","v":94541.800714648722},{"$f":"CLASSALLOC!T82*ROR","v":0},{"$f":"CLASSALLOC!U82*ROR","v":13972.588589305091},{"$f":"CLASSALLOC!V82*ROR","v":0},{"$f":"CLASSALLOC!W82*ROR","v":0},{"$f":"CLASSALLOC!X82*ROR","v":0},{"$f":"CLASSALLOC!Y82*ROR","v":0},{"$f":"CLASSALLOC!Z82*ROR","v":0},{"$f":"CLASSALLOC!AA82*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C111=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F83*ROR","v":150264593.15898663},0,{"$f":"CLASSALLOC!H83*ROR","v":76694085.656246766},{"$f":"CLASSALLOC!I83*ROR","v":18566488.164917707},{"$f":"CLASSALLOC!J83*ROR","v":20947244.838848859},{"$f":"CLASSALLOC!K83*ROR","v":14191541.948536836},{"$f":"CLASSALLOC!L83*ROR","v":8997285.2201593537},{"$f":"CLASSALLOC!M83*ROR","v":31613.639240513086},{"$f":"CLASSALLOC!N83*ROR","v":1013611.3088275418},{"$f":"CLASSALLOC!O83*ROR","v":5274071.4366754657},{"$f":"CLASSALLOC!P83*ROR","v":3900800.4015196855},{"$f":"CLASSALLOC!Q83*ROR","v":0},{"$f":"CLASSALLOC!R83*ROR","v":0},{"$f":"CLASSALLOC!S83*ROR","v":597823.75297217746},{"$f":"CLASSALLOC!T83*ROR","v":0},{"$f":"CLASSALLOC!U83*ROR","v":50026.791041728866},{"$f":"CLASSALLOC!V83*ROR","v":0},{"$f":"CLASSALLOC!W83*ROR","v":0},{"$f":"CLASSALLOC!X83*ROR","v":0},{"$f":"CLASSALLOC!Y83*ROR","v":0},{"$f":"CLASSALLOC!Z83*ROR","v":0},{"$f":"CLASSALLOC!AA83*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C112=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F84*ROR","v":0},0,{"$f":"CLASSALLOC!H84*ROR","v":0},{"$f":"CLASSALLOC!I84*ROR","v":0},{"$f":"CLASSALLOC!J84*ROR","v":0},{"$f":"CLASSALLOC!K84*ROR","v":0},{"$f":"CLASSALLOC!L84*ROR","v":0},{"$f":"CLASSALLOC!M84*ROR","v":0},{"$f":"CLASSALLOC!N84*ROR","v":0},{"$f":"CLASSALLOC!O84*ROR","v":0},{"$f":"CLASSALLOC!P84*ROR","v":0},{"$f":"CLASSALLOC!Q84*ROR","v":0},{"$f":"CLASSALLOC!R84*ROR","v":0},{"$f":"CLASSALLOC!S84*ROR","v":0},{"$f":"CLASSALLOC!T84*ROR","v":0},{"$f":"CLASSALLOC!U84*ROR","v":0},{"$f":"CLASSALLOC!V84*ROR","v":0},{"$f":"CLASSALLOC!W84*ROR","v":0},{"$f":"CLASSALLOC!X84*ROR","v":0},{"$f":"CLASSALLOC!Y84*ROR","v":0},{"$f":"CLASSALLOC!Z84*ROR","v":0},{"$f":"CLASSALLOC!AA84*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C113=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F85*ROR","v":0},0,{"$f":"CLASSALLOC!H85*ROR","v":0},{"$f":"CLASSALLOC!I85*ROR","v":0},{"$f":"CLASSALLOC!J85*ROR","v":0},{"$f":"CLASSALLOC!K85*ROR","v":0},{"$f":"CLASSALLOC!L85*ROR","v":0},{"$f":"CLASSALLOC!M85*ROR","v":0},{"$f":"CLASSALLOC!N85*ROR","v":0},{"$f":"CLASSALLOC!O85*ROR","v":0},{"$f":"CLASSALLOC!P85*ROR","v":0},{"$f":"CLASSALLOC!Q85*ROR","v":0},{"$f":"CLASSALLOC!R85*ROR","v":0},{"$f":"CLASSALLOC!S85*ROR","v":0},{"$f":"CLASSALLOC!T85*ROR","v":0},{"$f":"CLASSALLOC!U85*ROR","v":0},{"$f":"CLASSALLOC!V85*ROR","v":0},{"$f":"CLASSALLOC!W85*ROR","v":0},{"$f":"CLASSALLOC!X85*ROR","v":0},{"$f":"CLASSALLOC!Y85*ROR","v":0},{"$f":"CLASSALLOC!Z85*ROR","v":0},{"$f":"CLASSALLOC!AA85*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C114=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F86*ROR","v":0},0,{"$f":"CLASSALLOC!H86*ROR","v":0},{"$f":"CLASSALLOC!I86*ROR","v":0},{"$f":"CLASSALLOC!J86*ROR","v":0},{"$f":"CLASSALLOC!K86*ROR","v":0},{"$f":"CLASSALLOC!L86*ROR","v":0},{"$f":"CLASSALLOC!M86*ROR","v":0},{"$f":"CLASSALLOC!N86*ROR","v":0},{"$f":"CLASSALLOC!O86*ROR","v":0},{"$f":"CLASSALLOC!P86*ROR","v":0},{"$f":"CLASSALLOC!Q86*ROR","v":0},{"$f":"CLASSALLOC!R86*ROR","v":0},{"$f":"CLASSALLOC!S86*ROR","v":0},{"$f":"CLASSALLOC!T86*ROR","v":0},{"$f":"CLASSALLOC!U86*ROR","v":0},{"$f":"CLASSALLOC!V86*ROR","v":0},{"$f":"CLASSALLOC!W86*ROR","v":0},{"$f":"CLASSALLOC!X86*ROR","v":0},{"$f":"CLASSALLOC!Y86*ROR","v":0},{"$f":"CLASSALLOC!Z86*ROR","v":0},{"$f":"CLASSALLOC!AA86*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C115=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F87*ROR","v":0},0,{"$f":"CLASSALLOC!H87*ROR","v":0},{"$f":"CLASSALLOC!I87*ROR","v":0},{"$f":"CLASSALLOC!J87*ROR","v":0},{"$f":"CLASSALLOC!K87*ROR","v":0},{"$f":"CLASSALLOC!L87*ROR","v":0},{"$f":"CLASSALLOC!M87*ROR","v":0},{"$f":"CLASSALLOC!N87*ROR","v":0},{"$f":"CLASSALLOC!O87*ROR","v":0},{"$f":"CLASSALLOC!P87*ROR","v":0},{"$f":"CLASSALLOC!Q87*ROR","v":0},{"$f":"CLASSALLOC!R87*ROR","v":0},{"$f":"CLASSALLOC!S87*ROR","v":0},{"$f":"CLASSALLOC!T87*ROR","v":0},{"$f":"CLASSALLOC!U87*ROR","v":0},{"$f":"CLASSALLOC!V87*ROR","v":0},{"$f":"CLASSALLOC!W87*ROR","v":0},{"$f":"CLASSALLOC!X87*ROR","v":0},{"$f":"CLASSALLOC!Y87*ROR","v":0},{"$f":"CLASSALLOC!Z87*ROR","v":0},{"$f":"CLASSALLOC!AA87*ROR","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C116=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D110:D115)","v":185511843.40615633},0,{"$f":"SUM(F110:F115)","v":98786977.608551621},22396498.264356207,24836150.22009166,16646705.929708716,10431489.636848649,31648.203467079085,{"$f":"SUM(L110:L115)","v":1013611.3088275418},6110697.8206174178,4501699.4803695781,0,0,692365.55368682614,0,63999.379631033953,0,0,{"$f":"SUM(V110:V115)","v":0},{"$f":"SUM(W110:W115)","v":0},{"$f":"SUM(X110:X115)","v":0},{"$f":"SUM(Y110:Y115)","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C117=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B118=\"~\"),(C119=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F91*ROR","v":5724260.5237930566},{"$f":"ROUND((SUM(F119:Y119)-D119),1)","v":0},{"$f":"CLASSALLOC!H91*ROR","v":3513233.1236811643},{"$f":"CLASSALLOC!I91*ROR","v":609051.9237784507},{"$f":"CLASSALLOC!J91*ROR","v":618417.50866023544},{"$f":"CLASSALLOC!K91*ROR","v":390422.5594975627},{"$f":"CLASSALLOC!L91*ROR","v":228068.57851477375},{"$f":"CLASSALLOC!M91*ROR","v":5.4964368597937048},{"$f":"CLASSALLOC!N91*ROR","v":0},{"$f":"CLASSALLOC!O91*ROR","v":133041.13968220539},{"$f":"CLASSALLOC!P91*ROR","v":95555.554807513559},{"$f":"CLASSALLOC!Q91*ROR","v":5049.17247890826},{"$f":"CLASSALLOC!R91*ROR","v":106055.39890874663},{"$f":"CLASSALLOC!S91*ROR","v":15034.128920750733},{"$f":"CLASSALLOC!T91*ROR","v":8104.0038253137809},{"$f":"CLASSALLOC!U91*ROR","v":2221.9346005716052},{"$f":"CLASSALLOC!V91*ROR","v":0},{"$f":"CLASSALLOC!W91*ROR","v":0},{"$f":"CLASSALLOC!X91*ROR","v":0},{"$f":"CLASSALLOC!Y91*ROR","v":0},{"$f":"CLASSALLOC!Z91*ROR","v":0},{"$f":"CLASSALLOC!AA91*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C120=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F92*ROR","v":24403426.443538815},0,{"$f":"CLASSALLOC!H92*ROR","v":12081398.804654075},{"$f":"CLASSALLOC!I92*ROR","v":2924725.4987515551},{"$f":"CLASSALLOC!J92*ROR","v":3299759.2525083059},{"$f":"CLASSALLOC!K92*ROR","v":2235552.800012893},{"$f":"CLASSALLOC!L92*ROR","v":1417316.4719789752},{"$f":"CLASSALLOC!M92*ROR","v":4980.0056948718711},{"$f":"CLASSALLOC!N92*ROR","v":159671.27517160101},{"$f":"CLASSALLOC!O92*ROR","v":830809.30955099396},{"$f":"CLASSALLOC!P92*ROR","v":614481.87177488755},{"$f":"CLASSALLOC!Q92*ROR","v":37197.187539594386},{"$f":"CLASSALLOC!R92*ROR","v":644282.29229314718},{"$f":"CLASSALLOC!S92*ROR","v":94173.456958914772},{"$f":"CLASSALLOC!T92*ROR","v":51197.640091881105},{"$f":"CLASSALLOC!U92*ROR","v":7880.5765571180546},{"$f":"CLASSALLOC!V92*ROR","v":0},{"$f":"CLASSALLOC!W92*ROR","v":0},{"$f":"CLASSALLOC!X92*ROR","v":0},{"$f":"CLASSALLOC!Y92*ROR","v":0},{"$f":"CLASSALLOC!Z92*ROR","v":0},{"$f":"CLASSALLOC!AA92*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C121=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F93*ROR","v":0},0,{"$f":"CLASSALLOC!H93*ROR","v":0},{"$f":"CLASSALLOC!I93*ROR","v":0},{"$f":"CLASSALLOC!J93*ROR","v":0},{"$f":"CLASSALLOC!K93*ROR","v":0},{"$f":"CLASSALLOC!L93*ROR","v":0},{"$f":"CLASSALLOC!M93*ROR","v":0},{"$f":"CLASSALLOC!N93*ROR","v":0},{"$f":"CLASSALLOC!O93*ROR","v":0},{"$f":"CLASSALLOC!P93*ROR","v":0},{"$f":"CLASSALLOC!Q93*ROR","v":0},{"$f":"CLASSALLOC!R93*ROR","v":0},{"$f":"CLASSALLOC!S93*ROR","v":0},{"$f":"CLASSALLOC!T93*ROR","v":0},{"$f":"CLASSALLOC!U93*ROR","v":0},{"$f":"CLASSALLOC!V93*ROR","v":0},{"$f":"CLASSALLOC!W93*ROR","v":0},{"$f":"CLASSALLOC!X93*ROR","v":0},{"$f":"CLASSALLOC!Y93*ROR","v":0},{"$f":"CLASSALLOC!Z93*ROR","v":0},{"$f":"CLASSALLOC!AA93*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C122=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F94*ROR","v":0},0,{"$f":"CLASSALLOC!H94*ROR","v":0},{"$f":"CLASSALLOC!I94*ROR","v":0},{"$f":"CLASSALLOC!J94*ROR","v":0},{"$f":"CLASSALLOC!K94*ROR","v":0},{"$f":"CLASSALLOC!L94*ROR","v":0},{"$f":"CLASSALLOC!M94*ROR","v":0},{"$f":"CLASSALLOC!N94*ROR","v":0},{"$f":"CLASSALLOC!O94*ROR","v":0},{"$f":"CLASSALLOC!P94*ROR","v":0},{"$f":"CLASSALLOC!Q94*ROR","v":0},{"$f":"CLASSALLOC!R94*ROR","v":0},{"$f":"CLASSALLOC!S94*ROR","v":0},{"$f":"CLASSALLOC!T94*ROR","v":0},{"$f":"CLASSALLOC!U94*ROR","v":0},{"$f":"CLASSALLOC!V94*ROR","v":0},{"$f":"CLASSALLOC!W94*ROR","v":0},{"$f":"CLASSALLOC!X94*ROR","v":0},{"$f":"CLASSALLOC!Y94*ROR","v":0},{"$f":"CLASSALLOC!Z94*ROR","v":0},{"$f":"CLASSALLOC!AA94*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C123=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F95*ROR","v":0},0,{"$f":"CLASSALLOC!H95*ROR","v":0},{"$f":"CLASSALLOC!I95*ROR","v":0},{"$f":"CLASSALLOC!J95*ROR","v":0},{"$f":"CLASSALLOC!K95*ROR","v":0},{"$f":"CLASSALLOC!L95*ROR","v":0},{"$f":"CLASSALLOC!M95*ROR","v":0},{"$f":"CLASSALLOC!N95*ROR","v":0},{"$f":"CLASSALLOC!O95*ROR","v":0},{"$f":"CLASSALLOC!P95*ROR","v":0},{"$f":"CLASSALLOC!Q95*ROR","v":0},{"$f":"CLASSALLOC!R95*ROR","v":0},{"$f":"CLASSALLOC!S95*ROR","v":0},{"$f":"CLASSALLOC!T95*ROR","v":0},{"$f":"CLASSALLOC!U95*ROR","v":0},{"$f":"CLASSALLOC!V95*ROR","v":0},{"$f":"CLASSALLOC!W95*ROR","v":0},{"$f":"CLASSALLOC!X95*ROR","v":0},{"$f":"CLASSALLOC!Y95*ROR","v":0},{"$f":"CLASSALLOC!Z95*ROR","v":0},{"$f":"CLASSALLOC!AA95*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C124=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F96*ROR","v":0},0,{"$f":"CLASSALLOC!H96*ROR","v":0},{"$f":"CLASSALLOC!I96*ROR","v":0},{"$f":"CLASSALLOC!J96*ROR","v":0},{"$f":"CLASSALLOC!K96*ROR","v":0},{"$f":"CLASSALLOC!L96*ROR","v":0},{"$f":"CLASSALLOC!M96*ROR","v":0},{"$f":"CLASSALLOC!N96*ROR","v":0},{"$f":"CLASSALLOC!O96*ROR","v":0},{"$f":"CLASSALLOC!P96*ROR","v":0},{"$f":"CLASSALLOC!Q96*ROR","v":0},{"$f":"CLASSALLOC!R96*ROR","v":0},{"$f":"CLASSALLOC!S96*ROR","v":0},{"$f":"CLASSALLOC!T96*ROR","v":0},{"$f":"CLASSALLOC!U96*ROR","v":0},{"$f":"CLASSALLOC!V96*ROR","v":0},{"$f":"CLASSALLOC!W96*ROR","v":0},{"$f":"CLASSALLOC!X96*ROR","v":0},{"$f":"CLASSALLOC!Y96*ROR","v":0},{"$f":"CLASSALLOC!Z96*ROR","v":0},{"$f":"CLASSALLOC!AA96*ROR","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C125=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D119:D124)","v":30127686.967331871},{"$f":"ROUND((SUM(F125:Y125)-D125),1)","v":0},{"$f":"SUM(F119:F124)","v":15594631.928335238},3533777.4225300057,3918176.7611685414,2625975.3595104557,1645385.0504937489,4985.502131731665,{"$f":"SUM(L119:L124)","v":159671.27517160101},963850.44923319935,710037.42658240115,42246.360018502644,750337.69120189385,109207.58587966551,59301.643917194888,10102.51115768966,0,0,{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0},{"$f":"SUM(X119:X124)","v":0},{"$f":"SUM(Y119:Y124)","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C126=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F126:Y126)-D126),1)","v":0}]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"},null,null,{"$f":"ROUND((SUM(F127:Y127)-D127),1)","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C128=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F100*ROR","v":107839117.33460963},{"$f":"ROUND((SUM(F128:Y128)-D128),1)","v":0},{"$f":"CLASSALLOC!H100*ROR","v":68647602.050160095},{"$f":"CLASSALLOC!I100*ROR","v":12698001.305136925},{"$f":"CLASSALLOC!J100*ROR","v":11407843.41262983},{"$f":"CLASSALLOC!K100*ROR","v":5677405.2927683713},{"$f":"CLASSALLOC!L100*ROR","v":4395382.555409234},{"$f":"CLASSALLOC!M100*ROR","v":55143.748950949535},{"$f":"CLASSALLOC!N100*ROR","v":1178827.0886368915},{"$f":"CLASSALLOC!O100*ROR","v":1686816.7209770631},{"$f":"CLASSALLOC!P100*ROR","v":662715.12128382432},{"$f":"CLASSALLOC!Q100*ROR","v":111891.75593635901},{"$f":"CLASSALLOC!R100*ROR","v":549245.08086442237},{"$f":"CLASSALLOC!S100*ROR","v":644925.38625678991},{"$f":"CLASSALLOC!T100*ROR","v":97514.805661409788},{"$f":"CLASSALLOC!U100*ROR","v":25803.009937446179},{"$f":"CLASSALLOC!V100*ROR","v":0},{"$f":"CLASSALLOC!W100*ROR","v":0},{"$f":"CLASSALLOC!X100*ROR","v":0},{"$f":"CLASSALLOC!Y100*ROR","v":0},{"$f":"CLASSALLOC!Z100*ROR","v":0},{"$f":"CLASSALLOC!AA100*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C129=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F101*ROR","v":24858301.948504262},0,{"$f":"CLASSALLOC!H101*ROR","v":11584782.894361669},{"$f":"CLASSALLOC!I101*ROR","v":2804502.2332669003},{"$f":"CLASSALLOC!J101*ROR","v":3164119.9137672554},{"$f":"CLASSALLOC!K101*ROR","v":2143658.5494599305},{"$f":"CLASSALLOC!L101*ROR","v":1359056.5038010259},{"$f":"CLASSALLOC!M101*ROR","v":4775.2984336176987},{"$f":"CLASSALLOC!N101*ROR","v":153107.85507852808},{"$f":"CLASSALLOC!O101*ROR","v":796658.20435089653},{"$f":"CLASSALLOC!P101*ROR","v":589223.08518536517},{"$f":"CLASSALLOC!Q101*ROR","v":109689.1025333252},{"$f":"CLASSALLOC!R101*ROR","v":1899894.88706703},{"$f":"CLASSALLOC!S101*ROR","v":90302.378964616786},{"$f":"CLASSALLOC!T101*ROR","v":150974.4033073707},{"$f":"CLASSALLOC!U101*ROR","v":7556.6389267308723},{"$f":"CLASSALLOC!V101*ROR","v":0},{"$f":"CLASSALLOC!W101*ROR","v":0},{"$f":"CLASSALLOC!X101*ROR","v":0},{"$f":"CLASSALLOC!Y101*ROR","v":0},{"$f":"CLASSALLOC!Z101*ROR","v":0},{"$f":"CLASSALLOC!AA101*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C130=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F102*ROR","v":30216427.672050469},0,{"$f":"CLASSALLOC!H102*ROR","v":20337053.277081981},{"$f":"CLASSALLOC!I102*ROR","v":3691805.0668392605},{"$f":"CLASSALLOC!J102*ROR","v":2248173.187467169},{"$f":"CLASSALLOC!K102*ROR","v":494922.66462176031},{"$f":"CLASSALLOC!L102*ROR","v":641598.84521925403},{"$f":"CLASSALLOC!M102*ROR","v":1211.1793669706194},{"$f":"CLASSALLOC!N102*ROR","v":206388.09844394046},{"$f":"CLASSALLOC!O102*ROR","v":204641.27319910008},{"$f":"CLASSALLOC!P102*ROR","v":43338.322036884856},{"$f":"CLASSALLOC!Q102*ROR","v":3156.2647436190869},{"$f":"CLASSALLOC!R102*ROR","v":17927.293917658229},{"$f":"CLASSALLOC!S102*ROR","v":2309199.7045828491},{"$f":"CLASSALLOC!T102*ROR","v":5967.6735073457858},{"$f":"CLASSALLOC!U102*ROR","v":11044.821022681484},{"$f":"CLASSALLOC!V102*ROR","v":0},{"$f":"CLASSALLOC!W102*ROR","v":0},{"$f":"CLASSALLOC!X102*ROR","v":0},{"$f":"CLASSALLOC!Y102*ROR","v":0},{"$f":"CLASSALLOC!Z102*ROR","v":0},{"$f":"CLASSALLOC!AA102*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C131=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F103*ROR","v":0},0,{"$f":"CLASSALLOC!H103*ROR","v":0},{"$f":"CLASSALLOC!I103*ROR","v":0},{"$f":"CLASSALLOC!J103*ROR","v":0},{"$f":"CLASSALLOC!K103*ROR","v":0},{"$f":"CLASSALLOC!L103*ROR","v":0},{"$f":"CLASSALLOC!M103*ROR","v":0},{"$f":"CLASSALLOC!N103*ROR","v":0},{"$f":"CLASSALLOC!O103*ROR","v":0},{"$f":"CLASSALLOC!P103*ROR","v":0},{"$f":"CLASSALLOC!Q103*ROR","v":0},{"$f":"CLASSALLOC!R103*ROR","v":0},{"$f":"CLASSALLOC!S103*ROR","v":0},{"$f":"CLASSALLOC!T103*ROR","v":0},{"$f":"CLASSALLOC!U103*ROR","v":0},{"$f":"CLASSALLOC!V103*ROR","v":0},{"$f":"CLASSALLOC!W103*ROR","v":0},{"$f":"CLASSALLOC!X103*ROR","v":0},{"$f":"CLASSALLOC!Y103*ROR","v":0},{"$f":"CLASSALLOC!Z103*ROR","v":0},{"$f":"CLASSALLOC!AA103*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C132=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F104*ROR","v":0},0,{"$f":"CLASSALLOC!H104*ROR","v":0},{"$f":"CLASSALLOC!I104*ROR","v":0},{"$f":"CLASSALLOC!J104*ROR","v":0},{"$f":"CLASSALLOC!K104*ROR","v":0},{"$f":"CLASSALLOC!L104*ROR","v":0},{"$f":"CLASSALLOC!M104*ROR","v":0},{"$f":"CLASSALLOC!N104*ROR","v":0},{"$f":"CLASSALLOC!O104*ROR","v":0},{"$f":"CLASSALLOC!P104*ROR","v":0},{"$f":"CLASSALLOC!Q104*ROR","v":0},{"$f":"CLASSALLOC!R104*ROR","v":0},{"$f":"CLASSALLOC!S104*ROR","v":0},{"$f":"CLASSALLOC!T104*ROR","v":0},{"$f":"CLASSALLOC!U104*ROR","v":0},{"$f":"CLASSALLOC!V104*ROR","v":0},{"$f":"CLASSALLOC!W104*ROR","v":0},{"$f":"CLASSALLOC!X104*ROR","v":0},{"$f":"CLASSALLOC!Y104*ROR","v":0},{"$f":"CLASSALLOC!Z104*ROR","v":0},{"$f":"CLASSALLOC!AA104*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C133=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F105*ROR","v":0},0,{"$f":"CLASSALLOC!H105*ROR","v":0},{"$f":"CLASSALLOC!I105*ROR","v":0},{"$f":"CLASSALLOC!J105*ROR","v":0},{"$f":"CLASSALLOC!K105*ROR","v":0},{"$f":"CLASSALLOC!L105*ROR","v":0},{"$f":"CLASSALLOC!M105*ROR","v":0},{"$f":"CLASSALLOC!N105*ROR","v":0},{"$f":"CLASSALLOC!O105*ROR","v":0},{"$f":"CLASSALLOC!P105*ROR","v":0},{"$f":"CLASSALLOC!Q105*ROR","v":0},{"$f":"CLASSALLOC!R105*ROR","v":0},{"$f":"CLASSALLOC!S105*ROR","v":0},{"$f":"CLASSALLOC!T105*ROR","v":0},{"$f":"CLASSALLOC!U105*ROR","v":0},{"$f":"CLASSALLOC!V105*ROR","v":0},{"$f":"CLASSALLOC!W105*ROR","v":0},{"$f":"CLASSALLOC!X105*ROR","v":0},{"$f":"CLASSALLOC!Y105*ROR","v":0},{"$f":"CLASSALLOC!Z105*ROR","v":0},{"$f":"CLASSALLOC!AA105*ROR","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C134=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D128:D133)","v":162913846.95516437},{"$f":"ROUND((SUM(F134:Y134)-D134),1)","v":0},{"$f":"SUM(F128:F133)","v":100569438.22160375},19194308.605243083,16820136.513864256,8315986.5068500619,6396037.904429514,61130.226751537848,{"$f":"SUM(L128:L133)","v":1538323.0421593601},2688116.1985270595,1295276.5285060743,224737.12321330328,2467067.2618491105,3044427.4698042558,254456.88247612625,44404.469886858533,0,0,{"$f":"SUM(V128:V133)","v":0},{"$f":"SUM(W128:W133)","v":0},{"$f":"SUM(X128:X133)","v":0},{"$f":"SUM(Y128:Y133)","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C135=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F135:Y135)-D135),1)","v":0}]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,{"$f":"ROUND((SUM(F136:Y136)-D136),1)","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C137=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F109*ROR","v":0},{"$f":"ROUND((SUM(F137:Y137)-D137),1)","v":0},{"$f":"CLASSALLOC!H109*ROR","v":0},{"$f":"CLASSALLOC!I109*ROR","v":0},{"$f":"CLASSALLOC!J109*ROR","v":0},{"$f":"CLASSALLOC!K109*ROR","v":0},{"$f":"CLASSALLOC!L109*ROR","v":0},{"$f":"CLASSALLOC!M109*ROR","v":0},{"$f":"CLASSALLOC!N109*ROR","v":0},{"$f":"CLASSALLOC!O109*ROR","v":0},{"$f":"CLASSALLOC!P109*ROR","v":0},{"$f":"CLASSALLOC!Q109*ROR","v":0},{"$f":"CLASSALLOC!R109*ROR","v":0},{"$f":"CLASSALLOC!S109*ROR","v":0},{"$f":"CLASSALLOC!T109*ROR","v":0},{"$f":"CLASSALLOC!U109*ROR","v":0},{"$f":"CLASSALLOC!V109*ROR","v":0},{"$f":"CLASSALLOC!W109*ROR","v":0},{"$f":"CLASSALLOC!X109*ROR","v":0},{"$f":"CLASSALLOC!Y109*ROR","v":0},{"$f":"CLASSALLOC!Z109*ROR","v":0},{"$f":"CLASSALLOC!AA109*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F110*ROR","v":0},0,{"$f":"CLASSALLOC!H110*ROR","v":0},{"$f":"CLASSALLOC!I110*ROR","v":0},{"$f":"CLASSALLOC!J110*ROR","v":0},{"$f":"CLASSALLOC!K110*ROR","v":0},{"$f":"CLASSALLOC!L110*ROR","v":0},{"$f":"CLASSALLOC!M110*ROR","v":0},{"$f":"CLASSALLOC!N110*ROR","v":0},{"$f":"CLASSALLOC!O110*ROR","v":0},{"$f":"CLASSALLOC!P110*ROR","v":0},{"$f":"CLASSALLOC!Q110*ROR","v":0},{"$f":"CLASSALLOC!R110*ROR","v":0},{"$f":"CLASSALLOC!S110*ROR","v":0},{"$f":"CLASSALLOC!T110*ROR","v":0},{"$f":"CLASSALLOC!U110*ROR","v":0},{"$f":"CLASSALLOC!V110*ROR","v":0},{"$f":"CLASSALLOC!W110*ROR","v":0},{"$f":"CLASSALLOC!X110*ROR","v":0},{"$f":"CLASSALLOC!Y110*ROR","v":0},{"$f":"CLASSALLOC!Z110*ROR","v":0},{"$f":"CLASSALLOC!AA110*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C139=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F111*ROR","v":0},0,{"$f":"CLASSALLOC!H111*ROR","v":0},{"$f":"CLASSALLOC!I111*ROR","v":0},{"$f":"CLASSALLOC!J111*ROR","v":0},{"$f":"CLASSALLOC!K111*ROR","v":0},{"$f":"CLASSALLOC!L111*ROR","v":0},{"$f":"CLASSALLOC!M111*ROR","v":0},{"$f":"CLASSALLOC!N111*ROR","v":0},{"$f":"CLASSALLOC!O111*ROR","v":0},{"$f":"CLASSALLOC!P111*ROR","v":0},{"$f":"CLASSALLOC!Q111*ROR","v":0},{"$f":"CLASSALLOC!R111*ROR","v":0},{"$f":"CLASSALLOC!S111*ROR","v":0},{"$f":"CLASSALLOC!T111*ROR","v":0},{"$f":"CLASSALLOC!U111*ROR","v":0},{"$f":"CLASSALLOC!V111*ROR","v":0},{"$f":"CLASSALLOC!W111*ROR","v":0},{"$f":"CLASSALLOC!X111*ROR","v":0},{"$f":"CLASSALLOC!Y111*ROR","v":0},{"$f":"CLASSALLOC!Z111*ROR","v":0},{"$f":"CLASSALLOC!AA111*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C140=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F112*ROR","v":0},0,{"$f":"CLASSALLOC!H112*ROR","v":0},{"$f":"CLASSALLOC!I112*ROR","v":0},{"$f":"CLASSALLOC!J112*ROR","v":0},{"$f":"CLASSALLOC!K112*ROR","v":0},{"$f":"CLASSALLOC!L112*ROR","v":0},{"$f":"CLASSALLOC!M112*ROR","v":0},{"$f":"CLASSALLOC!N112*ROR","v":0},{"$f":"CLASSALLOC!O112*ROR","v":0},{"$f":"CLASSALLOC!P112*ROR","v":0},{"$f":"CLASSALLOC!Q112*ROR","v":0},{"$f":"CLASSALLOC!R112*ROR","v":0},{"$f":"CLASSALLOC!S112*ROR","v":0},{"$f":"CLASSALLOC!T112*ROR","v":0},{"$f":"CLASSALLOC!U112*ROR","v":0},{"$f":"CLASSALLOC!V112*ROR","v":0},{"$f":"CLASSALLOC!W112*ROR","v":0},{"$f":"CLASSALLOC!X112*ROR","v":0},{"$f":"CLASSALLOC!Y112*ROR","v":0},{"$f":"CLASSALLOC!Z112*ROR","v":0},{"$f":"CLASSALLOC!AA112*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C141=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F113*ROR","v":0},0,{"$f":"CLASSALLOC!H113*ROR","v":0},{"$f":"CLASSALLOC!I113*ROR","v":0},{"$f":"CLASSALLOC!J113*ROR","v":0},{"$f":"CLASSALLOC!K113*ROR","v":0},{"$f":"CLASSALLOC!L113*ROR","v":0},{"$f":"CLASSALLOC!M113*ROR","v":0},{"$f":"CLASSALLOC!N113*ROR","v":0},{"$f":"CLASSALLOC!O113*ROR","v":0},{"$f":"CLASSALLOC!P113*ROR","v":0},{"$f":"CLASSALLOC!Q113*ROR","v":0},{"$f":"CLASSALLOC!R113*ROR","v":0},{"$f":"CLASSALLOC!S113*ROR","v":0},{"$f":"CLASSALLOC!T113*ROR","v":0},{"$f":"CLASSALLOC!U113*ROR","v":0},{"$f":"CLASSALLOC!V113*ROR","v":0},{"$f":"CLASSALLOC!W113*ROR","v":0},{"$f":"CLASSALLOC!X113*ROR","v":0},{"$f":"CLASSALLOC!Y113*ROR","v":0},{"$f":"CLASSALLOC!Z113*ROR","v":0},{"$f":"CLASSALLOC!AA113*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F114*ROR","v":0},0,{"$f":"CLASSALLOC!H114*ROR","v":0},{"$f":"CLASSALLOC!I114*ROR","v":0},{"$f":"CLASSALLOC!J114*ROR","v":0},{"$f":"CLASSALLOC!K114*ROR","v":0},{"$f":"CLASSALLOC!L114*ROR","v":0},{"$f":"CLASSALLOC!M114*ROR","v":0},{"$f":"CLASSALLOC!N114*ROR","v":0},{"$f":"CLASSALLOC!O114*ROR","v":0},{"$f":"CLASSALLOC!P114*ROR","v":0},{"$f":"CLASSALLOC!Q114*ROR","v":0},{"$f":"CLASSALLOC!R114*ROR","v":0},{"$f":"CLASSALLOC!S114*ROR","v":0},{"$f":"CLASSALLOC!T114*ROR","v":0},{"$f":"CLASSALLOC!U114*ROR","v":0},{"$f":"CLASSALLOC!V114*ROR","v":0},{"$f":"CLASSALLOC!W114*ROR","v":0},{"$f":"CLASSALLOC!X114*ROR","v":0},{"$f":"CLASSALLOC!Y114*ROR","v":0},{"$f":"CLASSALLOC!Z114*ROR","v":0},{"$f":"CLASSALLOC!AA114*ROR","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C143=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D137:D142)","v":0},{"$f":"ROUND((SUM(F143:Y143)-D143),1)","v":0},{"$f":"SUM(F137:F142)","v":0},0,0,0,0,0,{"$f":"SUM(L137:L142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V137:V142)","v":0},{"$f":"SUM(W137:W142)","v":0},{"$f":"SUM(X137:X142)","v":0},{"$f":"SUM(Y137:Y142)","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C144=\"~\")),\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(F144:Y144)-D144),1)","v":0}]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,{"$f":"ROUND((SUM(F145:Y145)-D145),1)","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C146=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F118*ROR","v":0},{"$f":"ROUND((SUM(F146:Y146)-D146),1)","v":0},{"$f":"CLASSALLOC!H118*ROR","v":0},{"$f":"CLASSALLOC!I118*ROR","v":0},{"$f":"CLASSALLOC!J118*ROR","v":0},{"$f":"CLASSALLOC!K118*ROR","v":0},{"$f":"CLASSALLOC!L118*ROR","v":0},{"$f":"CLASSALLOC!M118*ROR","v":0},{"$f":"CLASSALLOC!N118*ROR","v":0},{"$f":"CLASSALLOC!O118*ROR","v":0},{"$f":"CLASSALLOC!P118*ROR","v":0},{"$f":"CLASSALLOC!Q118*ROR","v":0},{"$f":"CLASSALLOC!R118*ROR","v":0},{"$f":"CLASSALLOC!S118*ROR","v":0},{"$f":"CLASSALLOC!T118*ROR","v":0},{"$f":"CLASSALLOC!U118*ROR","v":0},{"$f":"CLASSALLOC!V118*ROR","v":0},{"$f":"CLASSALLOC!W118*ROR","v":0},{"$f":"CLASSALLOC!X118*ROR","v":0},{"$f":"CLASSALLOC!Y118*ROR","v":0},{"$f":"CLASSALLOC!Z118*ROR","v":0},{"$f":"CLASSALLOC!AA118*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C147=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F119*ROR","v":0},0,{"$f":"CLASSALLOC!H119*ROR","v":0},{"$f":"CLASSALLOC!I119*ROR","v":0},{"$f":"CLASSALLOC!J119*ROR","v":0},{"$f":"CLASSALLOC!K119*ROR","v":0},{"$f":"CLASSALLOC!L119*ROR","v":0},{"$f":"CLASSALLOC!M119*ROR","v":0},{"$f":"CLASSALLOC!N119*ROR","v":0},{"$f":"CLASSALLOC!O119*ROR","v":0},{"$f":"CLASSALLOC!P119*ROR","v":0},{"$f":"CLASSALLOC!Q119*ROR","v":0},{"$f":"CLASSALLOC!R119*ROR","v":0},{"$f":"CLASSALLOC!S119*ROR","v":0},{"$f":"CLASSALLOC!T119*ROR","v":0},{"$f":"CLASSALLOC!U119*ROR","v":0},{"$f":"CLASSALLOC!V119*ROR","v":0},{"$f":"CLASSALLOC!W119*ROR","v":0},{"$f":"CLASSALLOC!X119*ROR","v":0},{"$f":"CLASSALLOC!Y119*ROR","v":0},{"$f":"CLASSALLOC!Z119*ROR","v":0},{"$f":"CLASSALLOC!AA119*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C148=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F120*ROR","v":0},0,{"$f":"CLASSALLOC!H120*ROR","v":0},{"$f":"CLASSALLOC!I120*ROR","v":0},{"$f":"CLASSALLOC!J120*ROR","v":0},{"$f":"CLASSALLOC!K120*ROR","v":0},{"$f":"CLASSALLOC!L120*ROR","v":0},{"$f":"CLASSALLOC!M120*ROR","v":0},{"$f":"CLASSALLOC!N120*ROR","v":0},{"$f":"CLASSALLOC!O120*ROR","v":0},{"$f":"CLASSALLOC!P120*ROR","v":0},{"$f":"CLASSALLOC!Q120*ROR","v":0},{"$f":"CLASSALLOC!R120*ROR","v":0},{"$f":"CLASSALLOC!S120*ROR","v":0},{"$f":"CLASSALLOC!T120*ROR","v":0},{"$f":"CLASSALLOC!U120*ROR","v":0},{"$f":"CLASSALLOC!V120*ROR","v":0},{"$f":"CLASSALLOC!W120*ROR","v":0},{"$f":"CLASSALLOC!X120*ROR","v":0},{"$f":"CLASSALLOC!Y120*ROR","v":0},{"$f":"CLASSALLOC!Z120*ROR","v":0},{"$f":"CLASSALLOC!AA120*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C149=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F121*ROR","v":0},0,{"$f":"CLASSALLOC!H121*ROR","v":0},{"$f":"CLASSALLOC!I121*ROR","v":0},{"$f":"CLASSALLOC!J121*ROR","v":0},{"$f":"CLASSALLOC!K121*ROR","v":0},{"$f":"CLASSALLOC!L121*ROR","v":0},{"$f":"CLASSALLOC!M121*ROR","v":0},{"$f":"CLASSALLOC!N121*ROR","v":0},{"$f":"CLASSALLOC!O121*ROR","v":0},{"$f":"CLASSALLOC!P121*ROR","v":0},{"$f":"CLASSALLOC!Q121*ROR","v":0},{"$f":"CLASSALLOC!R121*ROR","v":0},{"$f":"CLASSALLOC!S121*ROR","v":0},{"$f":"CLASSALLOC!T121*ROR","v":0},{"$f":"CLASSALLOC!U121*ROR","v":0},{"$f":"CLASSALLOC!V121*ROR","v":0},{"$f":"CLASSALLOC!W121*ROR","v":0},{"$f":"CLASSALLOC!X121*ROR","v":0},{"$f":"CLASSALLOC!Y121*ROR","v":0},{"$f":"CLASSALLOC!Z121*ROR","v":0},{"$f":"CLASSALLOC!AA121*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C150=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F122*ROR","v":0},0,{"$f":"CLASSALLOC!H122*ROR","v":0},{"$f":"CLASSALLOC!I122*ROR","v":0},{"$f":"CLASSALLOC!J122*ROR","v":0},{"$f":"CLASSALLOC!K122*ROR","v":0},{"$f":"CLASSALLOC!L122*ROR","v":0},{"$f":"CLASSALLOC!M122*ROR","v":0},{"$f":"CLASSALLOC!N122*ROR","v":0},{"$f":"CLASSALLOC!O122*ROR","v":0},{"$f":"CLASSALLOC!P122*ROR","v":0},{"$f":"CLASSALLOC!Q122*ROR","v":0},{"$f":"CLASSALLOC!R122*ROR","v":0},{"$f":"CLASSALLOC!S122*ROR","v":0},{"$f":"CLASSALLOC!T122*ROR","v":0},{"$f":"CLASSALLOC!U122*ROR","v":0},{"$f":"CLASSALLOC!V122*ROR","v":0},{"$f":"CLASSALLOC!W122*ROR","v":0},{"$f":"CLASSALLOC!X122*ROR","v":0},{"$f":"CLASSALLOC!Y122*ROR","v":0},{"$f":"CLASSALLOC!Z122*ROR","v":0},{"$f":"CLASSALLOC!AA122*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C151=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F123*ROR","v":0},0,{"$f":"CLASSALLOC!H123*ROR","v":0},{"$f":"CLASSALLOC!I123*ROR","v":0},{"$f":"CLASSALLOC!J123*ROR","v":0},{"$f":"CLASSALLOC!K123*ROR","v":0},{"$f":"CLASSALLOC!L123*ROR","v":0},{"$f":"CLASSALLOC!M123*ROR","v":0},{"$f":"CLASSALLOC!N123*ROR","v":0},{"$f":"CLASSALLOC!O123*ROR","v":0},{"$f":"CLASSALLOC!P123*ROR","v":0},{"$f":"CLASSALLOC!Q123*ROR","v":0},{"$f":"CLASSALLOC!R123*ROR","v":0},{"$f":"CLASSALLOC!S123*ROR","v":0},{"$f":"CLASSALLOC!T123*ROR","v":0},{"$f":"CLASSALLOC!U123*ROR","v":0},{"$f":"CLASSALLOC!V123*ROR","v":0},{"$f":"CLASSALLOC!W123*ROR","v":0},{"$f":"CLASSALLOC!X123*ROR","v":0},{"$f":"CLASSALLOC!Y123*ROR","v":0},{"$f":"CLASSALLOC!Z123*ROR","v":0},{"$f":"CLASSALLOC!AA123*ROR","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C152=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D146:D151)","v":0},{"$f":"ROUND((SUM(F152:Y152)-D152),1)","v":0},{"$f":"SUM(F146:F151)","v":0},0,0,0,0,0,{"$f":"SUM(L146:L151)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V146:V151)","v":0},{"$f":"SUM(W146:W151)","v":0},{"$f":"SUM(X146:X151)","v":0},{"$f":"SUM(Y146:Y151)","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C153=\"~\")),\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(F153:Y153)-D153),1)","v":0}]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,{"$f":"ROUND((SUM(F154:Y154)-D154),1)","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C155=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F127*ROR","v":0},{"$f":"ROUND((SUM(F155:Y155)-D155),1)","v":0},{"$f":"CLASSALLOC!H127*ROR","v":0},{"$f":"CLASSALLOC!I127*ROR","v":0},{"$f":"CLASSALLOC!J127*ROR","v":0},{"$f":"CLASSALLOC!K127*ROR","v":0},{"$f":"CLASSALLOC!L127*ROR","v":0},{"$f":"CLASSALLOC!M127*ROR","v":0},{"$f":"CLASSALLOC!N127*ROR","v":0},{"$f":"CLASSALLOC!O127*ROR","v":0},{"$f":"CLASSALLOC!P127*ROR","v":0},{"$f":"CLASSALLOC!Q127*ROR","v":0},{"$f":"CLASSALLOC!R127*ROR","v":0},{"$f":"CLASSALLOC!S127*ROR","v":0},{"$f":"CLASSALLOC!T127*ROR","v":0},{"$f":"CLASSALLOC!U127*ROR","v":0},{"$f":"CLASSALLOC!V127*ROR","v":0},{"$f":"CLASSALLOC!W127*ROR","v":0},{"$f":"CLASSALLOC!X127*ROR","v":0},{"$f":"CLASSALLOC!Y127*ROR","v":0},{"$f":"CLASSALLOC!Z127*ROR","v":0},{"$f":"CLASSALLOC!AA127*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C156=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F128*ROR","v":0},0,{"$f":"CLASSALLOC!H128*ROR","v":0},{"$f":"CLASSALLOC!I128*ROR","v":0},{"$f":"CLASSALLOC!J128*ROR","v":0},{"$f":"CLASSALLOC!K128*ROR","v":0},{"$f":"CLASSALLOC!L128*ROR","v":0},{"$f":"CLASSALLOC!M128*ROR","v":0},{"$f":"CLASSALLOC!N128*ROR","v":0},{"$f":"CLASSALLOC!O128*ROR","v":0},{"$f":"CLASSALLOC!P128*ROR","v":0},{"$f":"CLASSALLOC!Q128*ROR","v":0},{"$f":"CLASSALLOC!R128*ROR","v":0},{"$f":"CLASSALLOC!S128*ROR","v":0},{"$f":"CLASSALLOC!T128*ROR","v":0},{"$f":"CLASSALLOC!U128*ROR","v":0},{"$f":"CLASSALLOC!V128*ROR","v":0},{"$f":"CLASSALLOC!W128*ROR","v":0},{"$f":"CLASSALLOC!X128*ROR","v":0},{"$f":"CLASSALLOC!Y128*ROR","v":0},{"$f":"CLASSALLOC!Z128*ROR","v":0},{"$f":"CLASSALLOC!AA128*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C157=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F129*ROR","v":0},0,{"$f":"CLASSALLOC!H129*ROR","v":0},{"$f":"CLASSALLOC!I129*ROR","v":0},{"$f":"CLASSALLOC!J129*ROR","v":0},{"$f":"CLASSALLOC!K129*ROR","v":0},{"$f":"CLASSALLOC!L129*ROR","v":0},{"$f":"CLASSALLOC!M129*ROR","v":0},{"$f":"CLASSALLOC!N129*ROR","v":0},{"$f":"CLASSALLOC!O129*ROR","v":0},{"$f":"CLASSALLOC!P129*ROR","v":0},{"$f":"CLASSALLOC!Q129*ROR","v":0},{"$f":"CLASSALLOC!R129*ROR","v":0},{"$f":"CLASSALLOC!S129*ROR","v":0},{"$f":"CLASSALLOC!T129*ROR","v":0},{"$f":"CLASSALLOC!U129*ROR","v":0},{"$f":"CLASSALLOC!V129*ROR","v":0},{"$f":"CLASSALLOC!W129*ROR","v":0},{"$f":"CLASSALLOC!X129*ROR","v":0},{"$f":"CLASSALLOC!Y129*ROR","v":0},{"$f":"CLASSALLOC!Z129*ROR","v":0},{"$f":"CLASSALLOC!AA129*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C158=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F130*ROR","v":0},0,{"$f":"CLASSALLOC!H130*ROR","v":0},{"$f":"CLASSALLOC!I130*ROR","v":0},{"$f":"CLASSALLOC!J130*ROR","v":0},{"$f":"CLASSALLOC!K130*ROR","v":0},{"$f":"CLASSALLOC!L130*ROR","v":0},{"$f":"CLASSALLOC!M130*ROR","v":0},{"$f":"CLASSALLOC!N130*ROR","v":0},{"$f":"CLASSALLOC!O130*ROR","v":0},{"$f":"CLASSALLOC!P130*ROR","v":0},{"$f":"CLASSALLOC!Q130*ROR","v":0},{"$f":"CLASSALLOC!R130*ROR","v":0},{"$f":"CLASSALLOC!S130*ROR","v":0},{"$f":"CLASSALLOC!T130*ROR","v":0},{"$f":"CLASSALLOC!U130*ROR","v":0},{"$f":"CLASSALLOC!V130*ROR","v":0},{"$f":"CLASSALLOC!W130*ROR","v":0},{"$f":"CLASSALLOC!X130*ROR","v":0},{"$f":"CLASSALLOC!Y130*ROR","v":0},{"$f":"CLASSALLOC!Z130*ROR","v":0},{"$f":"CLASSALLOC!AA130*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C159=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F131*ROR","v":0},0,{"$f":"CLASSALLOC!H131*ROR","v":0},{"$f":"CLASSALLOC!I131*ROR","v":0},{"$f":"CLASSALLOC!J131*ROR","v":0},{"$f":"CLASSALLOC!K131*ROR","v":0},{"$f":"CLASSALLOC!L131*ROR","v":0},{"$f":"CLASSALLOC!M131*ROR","v":0},{"$f":"CLASSALLOC!N131*ROR","v":0},{"$f":"CLASSALLOC!O131*ROR","v":0},{"$f":"CLASSALLOC!P131*ROR","v":0},{"$f":"CLASSALLOC!Q131*ROR","v":0},{"$f":"CLASSALLOC!R131*ROR","v":0},{"$f":"CLASSALLOC!S131*ROR","v":0},{"$f":"CLASSALLOC!T131*ROR","v":0},{"$f":"CLASSALLOC!U131*ROR","v":0},{"$f":"CLASSALLOC!V131*ROR","v":0},{"$f":"CLASSALLOC!W131*ROR","v":0},{"$f":"CLASSALLOC!X131*ROR","v":0},{"$f":"CLASSALLOC!Y131*ROR","v":0},{"$f":"CLASSALLOC!Z131*ROR","v":0},{"$f":"CLASSALLOC!AA131*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C160=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F132*ROR","v":0},0,{"$f":"CLASSALLOC!H132*ROR","v":0},{"$f":"CLASSALLOC!I132*ROR","v":0},{"$f":"CLASSALLOC!J132*ROR","v":0},{"$f":"CLASSALLOC!K132*ROR","v":0},{"$f":"CLASSALLOC!L132*ROR","v":0},{"$f":"CLASSALLOC!M132*ROR","v":0},{"$f":"CLASSALLOC!N132*ROR","v":0},{"$f":"CLASSALLOC!O132*ROR","v":0},{"$f":"CLASSALLOC!P132*ROR","v":0},{"$f":"CLASSALLOC!Q132*ROR","v":0},{"$f":"CLASSALLOC!R132*ROR","v":0},{"$f":"CLASSALLOC!S132*ROR","v":0},{"$f":"CLASSALLOC!T132*ROR","v":0},{"$f":"CLASSALLOC!U132*ROR","v":0},{"$f":"CLASSALLOC!V132*ROR","v":0},{"$f":"CLASSALLOC!W132*ROR","v":0},{"$f":"CLASSALLOC!X132*ROR","v":0},{"$f":"CLASSALLOC!Y132*ROR","v":0},{"$f":"CLASSALLOC!Z132*ROR","v":0},{"$f":"CLASSALLOC!AA132*ROR","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C161=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D155:D160)","v":0},{"$f":"ROUND((SUM(F161:Y161)-D161),1)","v":0},{"$f":"SUM(F155:F160)","v":0},0,0,0,0,0,{"$f":"SUM(L155:L160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V155:V160)","v":0},{"$f":"SUM(W155:W160)","v":0},{"$f":"SUM(X155:X160)","v":0},{"$f":"SUM(Y155:Y160)","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C162=\"~\")),\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(F162:Y162)-D162),1)","v":0}]
[null,{"$f":"INPUTS!$F$17","v":"~"},null,null,{"$f":"ROUND((SUM(F163:Y163)-D163),1)","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C164=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F136*ROR","v":0},{"$f":"ROUND((SUM(F164:Y164)-D164),1)","v":0},{"$f":"CLASSALLOC!H136*ROR","v":0},{"$f":"CLASSALLOC!I136*ROR","v":0},{"$f":"CLASSALLOC!J136*ROR","v":0},{"$f":"CLASSALLOC!K136*ROR","v":0},{"$f":"CLASSALLOC!L136*ROR","v":0},{"$f":"CLASSALLOC!M136*ROR","v":0},{"$f":"CLASSALLOC!N136*ROR","v":0},{"$f":"CLASSALLOC!O136*ROR","v":0},{"$f":"CLASSALLOC!P136*ROR","v":0},{"$f":"CLASSALLOC!Q136*ROR","v":0},{"$f":"CLASSALLOC!R136*ROR","v":0},{"$f":"CLASSALLOC!S136*ROR","v":0},{"$f":"CLASSALLOC!T136*ROR","v":0},{"$f":"CLASSALLOC!U136*ROR","v":0},{"$f":"CLASSALLOC!V136*ROR","v":0},{"$f":"CLASSALLOC!W136*ROR","v":0},{"$f":"CLASSALLOC!X136*ROR","v":0},{"$f":"CLASSALLOC!Y136*ROR","v":0},{"$f":"CLASSALLOC!Z136*ROR","v":0},{"$f":"CLASSALLOC!AA136*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C165=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F137*ROR","v":0},0,{"$f":"CLASSALLOC!H137*ROR","v":0},{"$f":"CLASSALLOC!I137*ROR","v":0},{"$f":"CLASSALLOC!J137*ROR","v":0},{"$f":"CLASSALLOC!K137*ROR","v":0},{"$f":"CLASSALLOC!L137*ROR","v":0},{"$f":"CLASSALLOC!M137*ROR","v":0},{"$f":"CLASSALLOC!N137*ROR","v":0},{"$f":"CLASSALLOC!O137*ROR","v":0},{"$f":"CLASSALLOC!P137*ROR","v":0},{"$f":"CLASSALLOC!Q137*ROR","v":0},{"$f":"CLASSALLOC!R137*ROR","v":0},{"$f":"CLASSALLOC!S137*ROR","v":0},{"$f":"CLASSALLOC!T137*ROR","v":0},{"$f":"CLASSALLOC!U137*ROR","v":0},{"$f":"CLASSALLOC!V137*ROR","v":0},{"$f":"CLASSALLOC!W137*ROR","v":0},{"$f":"CLASSALLOC!X137*ROR","v":0},{"$f":"CLASSALLOC!Y137*ROR","v":0},{"$f":"CLASSALLOC!Z137*ROR","v":0},{"$f":"CLASSALLOC!AA137*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C166=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F138*ROR","v":0},0,{"$f":"CLASSALLOC!H138*ROR","v":0},{"$f":"CLASSALLOC!I138*ROR","v":0},{"$f":"CLASSALLOC!J138*ROR","v":0},{"$f":"CLASSALLOC!K138*ROR","v":0},{"$f":"CLASSALLOC!L138*ROR","v":0},{"$f":"CLASSALLOC!M138*ROR","v":0},{"$f":"CLASSALLOC!N138*ROR","v":0},{"$f":"CLASSALLOC!O138*ROR","v":0},{"$f":"CLASSALLOC!P138*ROR","v":0},{"$f":"CLASSALLOC!Q138*ROR","v":0},{"$f":"CLASSALLOC!R138*ROR","v":0},{"$f":"CLASSALLOC!S138*ROR","v":0},{"$f":"CLASSALLOC!T138*ROR","v":0},{"$f":"CLASSALLOC!U138*ROR","v":0},{"$f":"CLASSALLOC!V138*ROR","v":0},{"$f":"CLASSALLOC!W138*ROR","v":0},{"$f":"CLASSALLOC!X138*ROR","v":0},{"$f":"CLASSALLOC!Y138*ROR","v":0},{"$f":"CLASSALLOC!Z138*ROR","v":0},{"$f":"CLASSALLOC!AA138*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C167=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F139*ROR","v":0},0,{"$f":"CLASSALLOC!H139*ROR","v":0},{"$f":"CLASSALLOC!I139*ROR","v":0},{"$f":"CLASSALLOC!J139*ROR","v":0},{"$f":"CLASSALLOC!K139*ROR","v":0},{"$f":"CLASSALLOC!L139*ROR","v":0},{"$f":"CLASSALLOC!M139*ROR","v":0},{"$f":"CLASSALLOC!N139*ROR","v":0},{"$f":"CLASSALLOC!O139*ROR","v":0},{"$f":"CLASSALLOC!P139*ROR","v":0},{"$f":"CLASSALLOC!Q139*ROR","v":0},{"$f":"CLASSALLOC!R139*ROR","v":0},{"$f":"CLASSALLOC!S139*ROR","v":0},{"$f":"CLASSALLOC!T139*ROR","v":0},{"$f":"CLASSALLOC!U139*ROR","v":0},{"$f":"CLASSALLOC!V139*ROR","v":0},{"$f":"CLASSALLOC!W139*ROR","v":0},{"$f":"CLASSALLOC!X139*ROR","v":0},{"$f":"CLASSALLOC!Y139*ROR","v":0},{"$f":"CLASSALLOC!Z139*ROR","v":0},{"$f":"CLASSALLOC!AA139*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C168=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F140*ROR","v":0},0,{"$f":"CLASSALLOC!H140*ROR","v":0},{"$f":"CLASSALLOC!I140*ROR","v":0},{"$f":"CLASSALLOC!J140*ROR","v":0},{"$f":"CLASSALLOC!K140*ROR","v":0},{"$f":"CLASSALLOC!L140*ROR","v":0},{"$f":"CLASSALLOC!M140*ROR","v":0},{"$f":"CLASSALLOC!N140*ROR","v":0},{"$f":"CLASSALLOC!O140*ROR","v":0},{"$f":"CLASSALLOC!P140*ROR","v":0},{"$f":"CLASSALLOC!Q140*ROR","v":0},{"$f":"CLASSALLOC!R140*ROR","v":0},{"$f":"CLASSALLOC!S140*ROR","v":0},{"$f":"CLASSALLOC!T140*ROR","v":0},{"$f":"CLASSALLOC!U140*ROR","v":0},{"$f":"CLASSALLOC!V140*ROR","v":0},{"$f":"CLASSALLOC!W140*ROR","v":0},{"$f":"CLASSALLOC!X140*ROR","v":0},{"$f":"CLASSALLOC!Y140*ROR","v":0},{"$f":"CLASSALLOC!Z140*ROR","v":0},{"$f":"CLASSALLOC!AA140*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C169=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F141*ROR","v":0},0,{"$f":"CLASSALLOC!H141*ROR","v":0},{"$f":"CLASSALLOC!I141*ROR","v":0},{"$f":"CLASSALLOC!J141*ROR","v":0},{"$f":"CLASSALLOC!K141*ROR","v":0},{"$f":"CLASSALLOC!L141*ROR","v":0},{"$f":"CLASSALLOC!M141*ROR","v":0},{"$f":"CLASSALLOC!N141*ROR","v":0},{"$f":"CLASSALLOC!O141*ROR","v":0},{"$f":"CLASSALLOC!P141*ROR","v":0},{"$f":"CLASSALLOC!Q141*ROR","v":0},{"$f":"CLASSALLOC!R141*ROR","v":0},{"$f":"CLASSALLOC!S141*ROR","v":0},{"$f":"CLASSALLOC!T141*ROR","v":0},{"$f":"CLASSALLOC!U141*ROR","v":0},{"$f":"CLASSALLOC!V141*ROR","v":0},{"$f":"CLASSALLOC!W141*ROR","v":0},{"$f":"CLASSALLOC!X141*ROR","v":0},{"$f":"CLASSALLOC!Y141*ROR","v":0},{"$f":"CLASSALLOC!Z141*ROR","v":0},{"$f":"CLASSALLOC!AA141*ROR","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C170=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D164:D169)","v":0},{"$f":"ROUND((SUM(F170:Y170)-D170),1)","v":0},{"$f":"SUM(F164:F169)","v":0},0,0,0,0,0,{"$f":"SUM(L164:L169)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V164:V169)","v":0},{"$f":"SUM(W164:W169)","v":0},{"$f":"SUM(X164:X169)","v":0},{"$f":"SUM(Y164:Y169)","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C171=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$18","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B172=\"~\"),(C173=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F145*ROR","v":0},0,{"$f":"CLASSALLOC!H145*ROR","v":0},{"$f":"CLASSALLOC!I145*ROR","v":0},{"$f":"CLASSALLOC!J145*ROR","v":0},{"$f":"CLASSALLOC!K145*ROR","v":0},{"$f":"CLASSALLOC!L145*ROR","v":0},{"$f":"CLASSALLOC!M145*ROR","v":0},{"$f":"CLASSALLOC!N145*ROR","v":0},{"$f":"CLASSALLOC!O145*ROR","v":0},{"$f":"CLASSALLOC!P145*ROR","v":0},{"$f":"CLASSALLOC!Q145*ROR","v":0},{"$f":"CLASSALLOC!R145*ROR","v":0},{"$f":"CLASSALLOC!S145*ROR","v":0},{"$f":"CLASSALLOC!T145*ROR","v":0},{"$f":"CLASSALLOC!U145*ROR","v":0},{"$f":"CLASSALLOC!V145*ROR","v":0},{"$f":"CLASSALLOC!W145*ROR","v":0},{"$f":"CLASSALLOC!X145*ROR","v":0},{"$f":"CLASSALLOC!Y145*ROR","v":0},{"$f":"CLASSALLOC!Z145*ROR","v":0},{"$f":"CLASSALLOC!AA145*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C174=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F146*ROR","v":0},0,{"$f":"CLASSALLOC!H146*ROR","v":0},{"$f":"CLASSALLOC!I146*ROR","v":0},{"$f":"CLASSALLOC!J146*ROR","v":0},{"$f":"CLASSALLOC!K146*ROR","v":0},{"$f":"CLASSALLOC!L146*ROR","v":0},{"$f":"CLASSALLOC!M146*ROR","v":0},{"$f":"CLASSALLOC!N146*ROR","v":0},{"$f":"CLASSALLOC!O146*ROR","v":0},{"$f":"CLASSALLOC!P146*ROR","v":0},{"$f":"CLASSALLOC!Q146*ROR","v":0},{"$f":"CLASSALLOC!R146*ROR","v":0},{"$f":"CLASSALLOC!S146*ROR","v":0},{"$f":"CLASSALLOC!T146*ROR","v":0},{"$f":"CLASSALLOC!U146*ROR","v":0},{"$f":"CLASSALLOC!V146*ROR","v":0},{"$f":"CLASSALLOC!W146*ROR","v":0},{"$f":"CLASSALLOC!X146*ROR","v":0},{"$f":"CLASSALLOC!Y146*ROR","v":0},{"$f":"CLASSALLOC!Z146*ROR","v":0},{"$f":"CLASSALLOC!AA146*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C175=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F147*ROR","v":0},0,{"$f":"CLASSALLOC!H147*ROR","v":0},{"$f":"CLASSALLOC!I147*ROR","v":0},{"$f":"CLASSALLOC!J147*ROR","v":0},{"$f":"CLASSALLOC!K147*ROR","v":0},{"$f":"CLASSALLOC!L147*ROR","v":0},{"$f":"CLASSALLOC!M147*ROR","v":0},{"$f":"CLASSALLOC!N147*ROR","v":0},{"$f":"CLASSALLOC!O147*ROR","v":0},{"$f":"CLASSALLOC!P147*ROR","v":0},{"$f":"CLASSALLOC!Q147*ROR","v":0},{"$f":"CLASSALLOC!R147*ROR","v":0},{"$f":"CLASSALLOC!S147*ROR","v":0},{"$f":"CLASSALLOC!T147*ROR","v":0},{"$f":"CLASSALLOC!U147*ROR","v":0},{"$f":"CLASSALLOC!V147*ROR","v":0},{"$f":"CLASSALLOC!W147*ROR","v":0},{"$f":"CLASSALLOC!X147*ROR","v":0},{"$f":"CLASSALLOC!Y147*ROR","v":0},{"$f":"CLASSALLOC!Z147*ROR","v":0},{"$f":"CLASSALLOC!AA147*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C176=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F148*ROR","v":0},0,{"$f":"CLASSALLOC!H148*ROR","v":0},{"$f":"CLASSALLOC!I148*ROR","v":0},{"$f":"CLASSALLOC!J148*ROR","v":0},{"$f":"CLASSALLOC!K148*ROR","v":0},{"$f":"CLASSALLOC!L148*ROR","v":0},{"$f":"CLASSALLOC!M148*ROR","v":0},{"$f":"CLASSALLOC!N148*ROR","v":0},{"$f":"CLASSALLOC!O148*ROR","v":0},{"$f":"CLASSALLOC!P148*ROR","v":0},{"$f":"CLASSALLOC!Q148*ROR","v":0},{"$f":"CLASSALLOC!R148*ROR","v":0},{"$f":"CLASSALLOC!S148*ROR","v":0},{"$f":"CLASSALLOC!T148*ROR","v":0},{"$f":"CLASSALLOC!U148*ROR","v":0},{"$f":"CLASSALLOC!V148*ROR","v":0},{"$f":"CLASSALLOC!W148*ROR","v":0},{"$f":"CLASSALLOC!X148*ROR","v":0},{"$f":"CLASSALLOC!Y148*ROR","v":0},{"$f":"CLASSALLOC!Z148*ROR","v":0},{"$f":"CLASSALLOC!AA148*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C177=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F149*ROR","v":0},0,{"$f":"CLASSALLOC!H149*ROR","v":0},{"$f":"CLASSALLOC!I149*ROR","v":0},{"$f":"CLASSALLOC!J149*ROR","v":0},{"$f":"CLASSALLOC!K149*ROR","v":0},{"$f":"CLASSALLOC!L149*ROR","v":0},{"$f":"CLASSALLOC!M149*ROR","v":0},{"$f":"CLASSALLOC!N149*ROR","v":0},{"$f":"CLASSALLOC!O149*ROR","v":0},{"$f":"CLASSALLOC!P149*ROR","v":0},{"$f":"CLASSALLOC!Q149*ROR","v":0},{"$f":"CLASSALLOC!R149*ROR","v":0},{"$f":"CLASSALLOC!S149*ROR","v":0},{"$f":"CLASSALLOC!T149*ROR","v":0},{"$f":"CLASSALLOC!U149*ROR","v":0},{"$f":"CLASSALLOC!V149*ROR","v":0},{"$f":"CLASSALLOC!W149*ROR","v":0},{"$f":"CLASSALLOC!X149*ROR","v":0},{"$f":"CLASSALLOC!Y149*ROR","v":0},{"$f":"CLASSALLOC!Z149*ROR","v":0},{"$f":"CLASSALLOC!AA149*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C178=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F150*ROR","v":0},0,{"$f":"CLASSALLOC!H150*ROR","v":0},{"$f":"CLASSALLOC!I150*ROR","v":0},{"$f":"CLASSALLOC!J150*ROR","v":0},{"$f":"CLASSALLOC!K150*ROR","v":0},{"$f":"CLASSALLOC!L150*ROR","v":0},{"$f":"CLASSALLOC!M150*ROR","v":0},{"$f":"CLASSALLOC!N150*ROR","v":0},{"$f":"CLASSALLOC!O150*ROR","v":0},{"$f":"CLASSALLOC!P150*ROR","v":0},{"$f":"CLASSALLOC!Q150*ROR","v":0},{"$f":"CLASSALLOC!R150*ROR","v":0},{"$f":"CLASSALLOC!S150*ROR","v":0},{"$f":"CLASSALLOC!T150*ROR","v":0},{"$f":"CLASSALLOC!U150*ROR","v":0},{"$f":"CLASSALLOC!V150*ROR","v":0},{"$f":"CLASSALLOC!W150*ROR","v":0},{"$f":"CLASSALLOC!X150*ROR","v":0},{"$f":"CLASSALLOC!Y150*ROR","v":0},{"$f":"CLASSALLOC!Z150*ROR","v":0},{"$f":"CLASSALLOC!AA150*ROR","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C179=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D173:D178)","v":0},0,{"$f":"SUM(F173:F178)","v":0},0,0,0,0,0,{"$f":"SUM(L173:L178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V173:V178)","v":0},{"$f":"SUM(W173:W178)","v":0},{"$f":"SUM(X173:X178)","v":0},{"$f":"SUM(Y173:Y178)","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C180=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$19","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B181=\"~\"),(C182=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F154*ROR","v":0},0,{"$f":"CLASSALLOC!H154*ROR","v":0},{"$f":"CLASSALLOC!I154*ROR","v":0},{"$f":"CLASSALLOC!J154*ROR","v":0},{"$f":"CLASSALLOC!K154*ROR","v":0},{"$f":"CLASSALLOC!L154*ROR","v":0},{"$f":"CLASSALLOC!M154*ROR","v":0},{"$f":"CLASSALLOC!N154*ROR","v":0},{"$f":"CLASSALLOC!O154*ROR","v":0},{"$f":"CLASSALLOC!P154*ROR","v":0},{"$f":"CLASSALLOC!Q154*ROR","v":0},{"$f":"CLASSALLOC!R154*ROR","v":0},{"$f":"CLASSALLOC!S154*ROR","v":0},{"$f":"CLASSALLOC!T154*ROR","v":0},{"$f":"CLASSALLOC!U154*ROR","v":0},{"$f":"CLASSALLOC!V154*ROR","v":0},{"$f":"CLASSALLOC!W154*ROR","v":0},{"$f":"CLASSALLOC!X154*ROR","v":0},{"$f":"CLASSALLOC!Y154*ROR","v":0},{"$f":"CLASSALLOC!Z154*ROR","v":0},{"$f":"CLASSALLOC!AA154*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C183=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F155*ROR","v":0},0,{"$f":"CLASSALLOC!H155*ROR","v":0},{"$f":"CLASSALLOC!I155*ROR","v":0},{"$f":"CLASSALLOC!J155*ROR","v":0},{"$f":"CLASSALLOC!K155*ROR","v":0},{"$f":"CLASSALLOC!L155*ROR","v":0},{"$f":"CLASSALLOC!M155*ROR","v":0},{"$f":"CLASSALLOC!N155*ROR","v":0},{"$f":"CLASSALLOC!O155*ROR","v":0},{"$f":"CLASSALLOC!P155*ROR","v":0},{"$f":"CLASSALLOC!Q155*ROR","v":0},{"$f":"CLASSALLOC!R155*ROR","v":0},{"$f":"CLASSALLOC!S155*ROR","v":0},{"$f":"CLASSALLOC!T155*ROR","v":0},{"$f":"CLASSALLOC!U155*ROR","v":0},{"$f":"CLASSALLOC!V155*ROR","v":0},{"$f":"CLASSALLOC!W155*ROR","v":0},{"$f":"CLASSALLOC!X155*ROR","v":0},{"$f":"CLASSALLOC!Y155*ROR","v":0},{"$f":"CLASSALLOC!Z155*ROR","v":0},{"$f":"CLASSALLOC!AA155*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C184=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F156*ROR","v":0},0,{"$f":"CLASSALLOC!H156*ROR","v":0},{"$f":"CLASSALLOC!I156*ROR","v":0},{"$f":"CLASSALLOC!J156*ROR","v":0},{"$f":"CLASSALLOC!K156*ROR","v":0},{"$f":"CLASSALLOC!L156*ROR","v":0},{"$f":"CLASSALLOC!M156*ROR","v":0},{"$f":"CLASSALLOC!N156*ROR","v":0},{"$f":"CLASSALLOC!O156*ROR","v":0},{"$f":"CLASSALLOC!P156*ROR","v":0},{"$f":"CLASSALLOC!Q156*ROR","v":0},{"$f":"CLASSALLOC!R156*ROR","v":0},{"$f":"CLASSALLOC!S156*ROR","v":0},{"$f":"CLASSALLOC!T156*ROR","v":0},{"$f":"CLASSALLOC!U156*ROR","v":0},{"$f":"CLASSALLOC!V156*ROR","v":0},{"$f":"CLASSALLOC!W156*ROR","v":0},{"$f":"CLASSALLOC!X156*ROR","v":0},{"$f":"CLASSALLOC!Y156*ROR","v":0},{"$f":"CLASSALLOC!Z156*ROR","v":0},{"$f":"CLASSALLOC!AA156*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C185=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F157*ROR","v":0},0,{"$f":"CLASSALLOC!H157*ROR","v":0},{"$f":"CLASSALLOC!I157*ROR","v":0},{"$f":"CLASSALLOC!J157*ROR","v":0},{"$f":"CLASSALLOC!K157*ROR","v":0},{"$f":"CLASSALLOC!L157*ROR","v":0},{"$f":"CLASSALLOC!M157*ROR","v":0},{"$f":"CLASSALLOC!N157*ROR","v":0},{"$f":"CLASSALLOC!O157*ROR","v":0},{"$f":"CLASSALLOC!P157*ROR","v":0},{"$f":"CLASSALLOC!Q157*ROR","v":0},{"$f":"CLASSALLOC!R157*ROR","v":0},{"$f":"CLASSALLOC!S157*ROR","v":0},{"$f":"CLASSALLOC!T157*ROR","v":0},{"$f":"CLASSALLOC!U157*ROR","v":0},{"$f":"CLASSALLOC!V157*ROR","v":0},{"$f":"CLASSALLOC!W157*ROR","v":0},{"$f":"CLASSALLOC!X157*ROR","v":0},{"$f":"CLASSALLOC!Y157*ROR","v":0},{"$f":"CLASSALLOC!Z157*ROR","v":0},{"$f":"CLASSALLOC!AA157*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C186=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F158*ROR","v":0},0,{"$f":"CLASSALLOC!H158*ROR","v":0},{"$f":"CLASSALLOC!I158*ROR","v":0},{"$f":"CLASSALLOC!J158*ROR","v":0},{"$f":"CLASSALLOC!K158*ROR","v":0},{"$f":"CLASSALLOC!L158*ROR","v":0},{"$f":"CLASSALLOC!M158*ROR","v":0},{"$f":"CLASSALLOC!N158*ROR","v":0},{"$f":"CLASSALLOC!O158*ROR","v":0},{"$f":"CLASSALLOC!P158*ROR","v":0},{"$f":"CLASSALLOC!Q158*ROR","v":0},{"$f":"CLASSALLOC!R158*ROR","v":0},{"$f":"CLASSALLOC!S158*ROR","v":0},{"$f":"CLASSALLOC!T158*ROR","v":0},{"$f":"CLASSALLOC!U158*ROR","v":0},{"$f":"CLASSALLOC!V158*ROR","v":0},{"$f":"CLASSALLOC!W158*ROR","v":0},{"$f":"CLASSALLOC!X158*ROR","v":0},{"$f":"CLASSALLOC!Y158*ROR","v":0},{"$f":"CLASSALLOC!Z158*ROR","v":0},{"$f":"CLASSALLOC!AA158*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C187=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F159*ROR","v":0},0,{"$f":"CLASSALLOC!H159*ROR","v":0},{"$f":"CLASSALLOC!I159*ROR","v":0},{"$f":"CLASSALLOC!J159*ROR","v":0},{"$f":"CLASSALLOC!K159*ROR","v":0},{"$f":"CLASSALLOC!L159*ROR","v":0},{"$f":"CLASSALLOC!M159*ROR","v":0},{"$f":"CLASSALLOC!N159*ROR","v":0},{"$f":"CLASSALLOC!O159*ROR","v":0},{"$f":"CLASSALLOC!P159*ROR","v":0},{"$f":"CLASSALLOC!Q159*ROR","v":0},{"$f":"CLASSALLOC!R159*ROR","v":0},{"$f":"CLASSALLOC!S159*ROR","v":0},{"$f":"CLASSALLOC!T159*ROR","v":0},{"$f":"CLASSALLOC!U159*ROR","v":0},{"$f":"CLASSALLOC!V159*ROR","v":0},{"$f":"CLASSALLOC!W159*ROR","v":0},{"$f":"CLASSALLOC!X159*ROR","v":0},{"$f":"CLASSALLOC!Y159*ROR","v":0},{"$f":"CLASSALLOC!Z159*ROR","v":0},{"$f":"CLASSALLOC!AA159*ROR","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C188=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D182:D187)","v":0},0,{"$f":"SUM(F182:F187)","v":0},0,0,0,0,0,{"$f":"SUM(L182:L187)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V182:V187)","v":0},{"$f":"SUM(W182:W187)","v":0},{"$f":"SUM(X182:X187)","v":0},{"$f":"SUM(Y182:Y187)","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C189=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B190=\"~\"),(C191=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"CLASSALLOC!F163*ROR","v":0},0,{"$f":"CLASSALLOC!H163*ROR","v":0},{"$f":"CLASSALLOC!I163*ROR","v":0},{"$f":"CLASSALLOC!J163*ROR","v":0},{"$f":"CLASSALLOC!K163*ROR","v":0},{"$f":"CLASSALLOC!L163*ROR","v":0},{"$f":"CLASSALLOC!M163*ROR","v":0},{"$f":"CLASSALLOC!N163*ROR","v":0},{"$f":"CLASSALLOC!O163*ROR","v":0},{"$f":"CLASSALLOC!P163*ROR","v":0},{"$f":"CLASSALLOC!Q163*ROR","v":0},{"$f":"CLASSALLOC!R163*ROR","v":0},{"$f":"CLASSALLOC!S163*ROR","v":0},{"$f":"CLASSALLOC!T163*ROR","v":0},{"$f":"CLASSALLOC!U163*ROR","v":0},{"$f":"CLASSALLOC!V163*ROR","v":0},{"$f":"CLASSALLOC!W163*ROR","v":0},{"$f":"CLASSALLOC!X163*ROR","v":0},{"$f":"CLASSALLOC!Y163*ROR","v":0},{"$f":"CLASSALLOC!Z163*ROR","v":0},{"$f":"CLASSALLOC!AA163*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C192=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$43)","v":"~"},{"$f":"CLASSALLOC!F164*ROR","v":0},0,{"$f":"CLASSALLOC!H164*ROR","v":0},{"$f":"CLASSALLOC!I164*ROR","v":0},{"$f":"CLASSALLOC!J164*ROR","v":0},{"$f":"CLASSALLOC!K164*ROR","v":0},{"$f":"CLASSALLOC!L164*ROR","v":0},{"$f":"CLASSALLOC!M164*ROR","v":0},{"$f":"CLASSALLOC!N164*ROR","v":0},{"$f":"CLASSALLOC!O164*ROR","v":0},{"$f":"CLASSALLOC!P164*ROR","v":0},{"$f":"CLASSALLOC!Q164*ROR","v":0},{"$f":"CLASSALLOC!R164*ROR","v":0},{"$f":"CLASSALLOC!S164*ROR","v":0},{"$f":"CLASSALLOC!T164*ROR","v":0},{"$f":"CLASSALLOC!U164*ROR","v":0},{"$f":"CLASSALLOC!V164*ROR","v":0},{"$f":"CLASSALLOC!W164*ROR","v":0},{"$f":"CLASSALLOC!X164*ROR","v":0},{"$f":"CLASSALLOC!Y164*ROR","v":0},{"$f":"CLASSALLOC!Z164*ROR","v":0},{"$f":"CLASSALLOC!AA164*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C193=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$44)","v":"~"},{"$f":"CLASSALLOC!F165*ROR","v":0},0,{"$f":"CLASSALLOC!H165*ROR","v":0},{"$f":"CLASSALLOC!I165*ROR","v":0},{"$f":"CLASSALLOC!J165*ROR","v":0},{"$f":"CLASSALLOC!K165*ROR","v":0},{"$f":"CLASSALLOC!L165*ROR","v":0},{"$f":"CLASSALLOC!M165*ROR","v":0},{"$f":"CLASSALLOC!N165*ROR","v":0},{"$f":"CLASSALLOC!O165*ROR","v":0},{"$f":"CLASSALLOC!P165*ROR","v":0},{"$f":"CLASSALLOC!Q165*ROR","v":0},{"$f":"CLASSALLOC!R165*ROR","v":0},{"$f":"CLASSALLOC!S165*ROR","v":0},{"$f":"CLASSALLOC!T165*ROR","v":0},{"$f":"CLASSALLOC!U165*ROR","v":0},{"$f":"CLASSALLOC!V165*ROR","v":0},{"$f":"CLASSALLOC!W165*ROR","v":0},{"$f":"CLASSALLOC!X165*ROR","v":0},{"$f":"CLASSALLOC!Y165*ROR","v":0},{"$f":"CLASSALLOC!Z165*ROR","v":0},{"$f":"CLASSALLOC!AA165*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C194=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F166*ROR","v":0},0,{"$f":"CLASSALLOC!H166*ROR","v":0},{"$f":"CLASSALLOC!I166*ROR","v":0},{"$f":"CLASSALLOC!J166*ROR","v":0},{"$f":"CLASSALLOC!K166*ROR","v":0},{"$f":"CLASSALLOC!L166*ROR","v":0},{"$f":"CLASSALLOC!M166*ROR","v":0},{"$f":"CLASSALLOC!N166*ROR","v":0},{"$f":"CLASSALLOC!O166*ROR","v":0},{"$f":"CLASSALLOC!P166*ROR","v":0},{"$f":"CLASSALLOC!Q166*ROR","v":0},{"$f":"CLASSALLOC!R166*ROR","v":0},{"$f":"CLASSALLOC!S166*ROR","v":0},{"$f":"CLASSALLOC!T166*ROR","v":0},{"$f":"CLASSALLOC!U166*ROR","v":0},{"$f":"CLASSALLOC!V166*ROR","v":0},{"$f":"CLASSALLOC!W166*ROR","v":0},{"$f":"CLASSALLOC!X166*ROR","v":0},{"$f":"CLASSALLOC!Y166*ROR","v":0},{"$f":"CLASSALLOC!Z166*ROR","v":0},{"$f":"CLASSALLOC!AA166*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C195=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F167*ROR","v":0},0,{"$f":"CLASSALLOC!H167*ROR","v":0},{"$f":"CLASSALLOC!I167*ROR","v":0},{"$f":"CLASSALLOC!J167*ROR","v":0},{"$f":"CLASSALLOC!K167*ROR","v":0},{"$f":"CLASSALLOC!L167*ROR","v":0},{"$f":"CLASSALLOC!M167*ROR","v":0},{"$f":"CLASSALLOC!N167*ROR","v":0},{"$f":"CLASSALLOC!O167*ROR","v":0},{"$f":"CLASSALLOC!P167*ROR","v":0},{"$f":"CLASSALLOC!Q167*ROR","v":0},{"$f":"CLASSALLOC!R167*ROR","v":0},{"$f":"CLASSALLOC!S167*ROR","v":0},{"$f":"CLASSALLOC!T167*ROR","v":0},{"$f":"CLASSALLOC!U167*ROR","v":0},{"$f":"CLASSALLOC!V167*ROR","v":0},{"$f":"CLASSALLOC!W167*ROR","v":0},{"$f":"CLASSALLOC!X167*ROR","v":0},{"$f":"CLASSALLOC!Y167*ROR","v":0},{"$f":"CLASSALLOC!Z167*ROR","v":0},{"$f":"CLASSALLOC!AA167*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C196=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F168*ROR","v":0},0,{"$f":"CLASSALLOC!H168*ROR","v":0},{"$f":"CLASSALLOC!I168*ROR","v":0},{"$f":"CLASSALLOC!J168*ROR","v":0},{"$f":"CLASSALLOC!K168*ROR","v":0},{"$f":"CLASSALLOC!L168*ROR","v":0},{"$f":"CLASSALLOC!M168*ROR","v":0},{"$f":"CLASSALLOC!N168*ROR","v":0},{"$f":"CLASSALLOC!O168*ROR","v":0},{"$f":"CLASSALLOC!P168*ROR","v":0},{"$f":"CLASSALLOC!Q168*ROR","v":0},{"$f":"CLASSALLOC!R168*ROR","v":0},{"$f":"CLASSALLOC!S168*ROR","v":0},{"$f":"CLASSALLOC!T168*ROR","v":0},{"$f":"CLASSALLOC!U168*ROR","v":0},{"$f":"CLASSALLOC!V168*ROR","v":0},{"$f":"CLASSALLOC!W168*ROR","v":0},{"$f":"CLASSALLOC!X168*ROR","v":0},{"$f":"CLASSALLOC!Y168*ROR","v":0},{"$f":"CLASSALLOC!Z168*ROR","v":0},{"$f":"CLASSALLOC!AA168*ROR","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C197=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D191:D196)","v":0},0,{"$f":"SUM(F191:F196)","v":0},0,0,0,0,0,{"$f":"SUM(L191:L196)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V191:V196)","v":0},{"$f":"SUM(W191:W196)","v":0},{"$f":"SUM(X191:X196)","v":0},{"$f":"SUM(Y191:Y196)","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C198=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,{"$f":"ROUND((SUM(F199:Y199)-D199),1)","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C200=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"CLASSALLOC!F172*ROR","v":148810628.10557237},0,{"$f":"CLASSALLOC!H172*ROR","v":94253727.126146108},{"$f":"CLASSALLOC!I172*ROR","v":17137063.328353874},{"$f":"CLASSALLOC!J172*ROR","v":15915166.302532865},{"$f":"CLASSALLOC!K172*ROR","v":8522991.8334378134},{"$f":"CLASSALLOC!L172*ROR","v":6057655.5506133027},{"$f":"CLASSALLOC!M172*ROR","v":55183.809614375328},{"$f":"CLASSALLOC!N172*ROR","v":1178827.0886368915},{"$f":"CLASSALLOC!O172*ROR","v":2656484.2446012208},{"$f":"CLASSALLOC!P172*ROR","v":1359169.7549412302},{"$f":"CLASSALLOC!Q172*ROR","v":116940.92841526726},{"$f":"CLASSALLOC!R172*ROR","v":655300.47977316903},{"$f":"CLASSALLOC!S172*ROR","v":754501.31589218939},{"$f":"CLASSALLOC!T172*ROR","v":105618.80948672356},{"$f":"CLASSALLOC!U172*ROR","v":41997.533127322873},{"$f":"CLASSALLOC!V172*ROR","v":0},{"$f":"CLASSALLOC!W172*ROR","v":0},{"$f":"CLASSALLOC!X172*ROR","v":0},{"$f":"CLASSALLOC!Y172*ROR","v":0},{"$f":"CLASSALLOC!Z172*ROR","v":0},{"$f":"CLASSALLOC!AA172*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C201=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F173*ROR","v":199526321.55102971},0,{"$f":"CLASSALLOC!H173*ROR","v":100360267.35526252},{"$f":"CLASSALLOC!I173*ROR","v":24295715.896936163},{"$f":"CLASSALLOC!J173*ROR","v":27411124.00512442},{"$f":"CLASSALLOC!K173*ROR","v":18570753.29800966},{"$f":"CLASSALLOC!L173*ROR","v":11773658.195939356},{"$f":"CLASSALLOC!M173*ROR","v":41368.943369002656},{"$f":"CLASSALLOC!N173*ROR","v":1326390.4390776709},{"$f":"CLASSALLOC!O173*ROR","v":6901538.9505773559},{"$f":"CLASSALLOC!P173*ROR","v":5104505.3584799385},{"$f":"CLASSALLOC!Q173*ROR","v":146886.2900729196},{"$f":"CLASSALLOC!R173*ROR","v":2544177.1793601769},{"$f":"CLASSALLOC!S173*ROR","v":782299.58889570914},{"$f":"CLASSALLOC!T173*ROR","v":202172.04339925179},{"$f":"CLASSALLOC!U173*ROR","v":65464.006525577788},{"$f":"CLASSALLOC!V173*ROR","v":0},{"$f":"CLASSALLOC!W173*ROR","v":0},{"$f":"CLASSALLOC!X173*ROR","v":0},{"$f":"CLASSALLOC!Y173*ROR","v":0},{"$f":"CLASSALLOC!Z173*ROR","v":0},{"$f":"CLASSALLOC!AA173*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C202=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},{"$f":"CLASSALLOC!F174*ROR","v":30216427.672050469},0,{"$f":"CLASSALLOC!H174*ROR","v":20337053.277081981},{"$f":"CLASSALLOC!I174*ROR","v":3691805.0668392605},{"$f":"CLASSALLOC!J174*ROR","v":2248173.187467169},{"$f":"CLASSALLOC!K174*ROR","v":494922.66462176031},{"$f":"CLASSALLOC!L174*ROR","v":641598.84521925403},{"$f":"CLASSALLOC!M174*ROR","v":1211.1793669706194},{"$f":"CLASSALLOC!N174*ROR","v":206388.09844394046},{"$f":"CLASSALLOC!O174*ROR","v":204641.27319910008},{"$f":"CLASSALLOC!P174*ROR","v":43338.322036884856},{"$f":"CLASSALLOC!Q174*ROR","v":3156.2647436190869},{"$f":"CLASSALLOC!R174*ROR","v":17927.293917658229},{"$f":"CLASSALLOC!S174*ROR","v":2309199.7045828491},{"$f":"CLASSALLOC!T174*ROR","v":5967.6735073457858},{"$f":"CLASSALLOC!U174*ROR","v":11044.821022681484},{"$f":"CLASSALLOC!V174*ROR","v":0},{"$f":"CLASSALLOC!W174*ROR","v":0},{"$f":"CLASSALLOC!X174*ROR","v":0},{"$f":"CLASSALLOC!Y174*ROR","v":0},{"$f":"CLASSALLOC!Z174*ROR","v":0},{"$f":"CLASSALLOC!AA174*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C203=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$45)","v":"~"},{"$f":"CLASSALLOC!F175*ROR","v":0},0,{"$f":"CLASSALLOC!H175*ROR","v":0},{"$f":"CLASSALLOC!I175*ROR","v":0},{"$f":"CLASSALLOC!J175*ROR","v":0},{"$f":"CLASSALLOC!K175*ROR","v":0},{"$f":"CLASSALLOC!L175*ROR","v":0},{"$f":"CLASSALLOC!M175*ROR","v":0},{"$f":"CLASSALLOC!N175*ROR","v":0},{"$f":"CLASSALLOC!O175*ROR","v":0},{"$f":"CLASSALLOC!P175*ROR","v":0},{"$f":"CLASSALLOC!Q175*ROR","v":0},{"$f":"CLASSALLOC!R175*ROR","v":0},{"$f":"CLASSALLOC!S175*ROR","v":0},{"$f":"CLASSALLOC!T175*ROR","v":0},{"$f":"CLASSALLOC!U175*ROR","v":0},{"$f":"CLASSALLOC!V175*ROR","v":0},{"$f":"CLASSALLOC!W175*ROR","v":0},{"$f":"CLASSALLOC!X175*ROR","v":0},{"$f":"CLASSALLOC!Y175*ROR","v":0},{"$f":"CLASSALLOC!Z175*ROR","v":0},{"$f":"CLASSALLOC!AA175*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C204=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$46)","v":"~"},{"$f":"CLASSALLOC!F176*ROR","v":0},0,{"$f":"CLASSALLOC!H176*ROR","v":0},{"$f":"CLASSALLOC!I176*ROR","v":0},{"$f":"CLASSALLOC!J176*ROR","v":0},{"$f":"CLASSALLOC!K176*ROR","v":0},{"$f":"CLASSALLOC!L176*ROR","v":0},{"$f":"CLASSALLOC!M176*ROR","v":0},{"$f":"CLASSALLOC!N176*ROR","v":0},{"$f":"CLASSALLOC!O176*ROR","v":0},{"$f":"CLASSALLOC!P176*ROR","v":0},{"$f":"CLASSALLOC!Q176*ROR","v":0},{"$f":"CLASSALLOC!R176*ROR","v":0},{"$f":"CLASSALLOC!S176*ROR","v":0},{"$f":"CLASSALLOC!T176*ROR","v":0},{"$f":"CLASSALLOC!U176*ROR","v":0},{"$f":"CLASSALLOC!V176*ROR","v":0},{"$f":"CLASSALLOC!W176*ROR","v":0},{"$f":"CLASSALLOC!X176*ROR","v":0},{"$f":"CLASSALLOC!Y176*ROR","v":0},{"$f":"CLASSALLOC!Z176*ROR","v":0},{"$f":"CLASSALLOC!AA176*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C205=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$47)","v":"~"},{"$f":"CLASSALLOC!F177*ROR","v":0},0,{"$f":"CLASSALLOC!H177*ROR","v":0},{"$f":"CLASSALLOC!I177*ROR","v":0},{"$f":"CLASSALLOC!J177*ROR","v":0},{"$f":"CLASSALLOC!K177*ROR","v":0},{"$f":"CLASSALLOC!L177*ROR","v":0},{"$f":"CLASSALLOC!M177*ROR","v":0},{"$f":"CLASSALLOC!N177*ROR","v":0},{"$f":"CLASSALLOC!O177*ROR","v":0},{"$f":"CLASSALLOC!P177*ROR","v":0},{"$f":"CLASSALLOC!Q177*ROR","v":0},{"$f":"CLASSALLOC!R177*ROR","v":0},{"$f":"CLASSALLOC!S177*ROR","v":0},{"$f":"CLASSALLOC!T177*ROR","v":0},{"$f":"CLASSALLOC!U177*ROR","v":0},{"$f":"CLASSALLOC!V177*ROR","v":0},{"$f":"CLASSALLOC!W177*ROR","v":0},{"$f":"CLASSALLOC!X177*ROR","v":0},{"$f":"CLASSALLOC!Y177*ROR","v":0},{"$f":"CLASSALLOC!Z177*ROR","v":0},{"$f":"CLASSALLOC!AA177*ROR","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C206=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D200:D205)","v":378553377.32865256},0,{"$f":"SUM(F200:F205)","v":214951047.75849062},45124584.292129301,45574463.495124459,27588667.796069231,18472912.591771916,97763.932350348608,{"$f":"SUM(L200:L205)","v":2711605.6261585029},9762664.4683776759,6507013.4354580529,266983.48323180591,3217404.9530510041,3846000.6093707476,313758.52639332117,118506.36067558214,0,0,{"$f":"SUM(V200:V205)","v":0},{"$f":"SUM(W200:W205)","v":0},{"$f":"SUM(X200:X205)","v":0},{"$f":"SUM(Y200:Y205)","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C207=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A107)","v":"Total Allowed Return"},null,{"$f":"SUM(D200:D205)","v":378553377.32865256},0,{"$f":"SUM(F200:F205)","v":214951047.75849062},45124584.292129301,45574463.495124459,27588667.796069231,18472912.591771916,97763.932350348608,{"$f":"SUM(L200:L205)","v":2711605.6261585029},9762664.4683776759,6507013.4354580529,266983.48323180591,3217404.9530510041,3846000.6093707476,313758.52639332117,118506.36067558214,0,{"$f":"SUM(U200:U205)","v":0},{"$f":"SUM(V200:V205)","v":0},{"$f":"SUM(W200:W205)","v":0},{"$f":"SUM(X200:X205)","v":0},{"$f":"SUM(Y200:Y205)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
["Income Taxes",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B213=\"~\"),(C214=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"SUM(F214:Y214)","v":10152500.789371828},0,{"$f":"+CLASSALLOC!H1668","v":6363563.1549241869},{"$f":"+CLASSALLOC!I1668","v":1103183.3770060907},{"$f":"+CLASSALLOC!J1668","v":1120147.3781924376},{"$f":"+CLASSALLOC!K1668","v":707177.27147768962},{"$f":"+CLASSALLOC!L1668","v":413103.47248230618},{"$f":"+CLASSALLOC!M1668","v":9.9557649188111981},{"$f":"+CLASSALLOC!N1668","v":0},{"$f":"+CLASSALLOC!O1668","v":240979.08244805591},{"$f":"+CLASSALLOC!P1668","v":173080.97311353267},{"$f":"+CLASSALLOC!Q1668","v":0},{"$f":"+CLASSALLOC!R1668","v":0},{"$f":"+CLASSALLOC!S1668","v":27231.505994178329},{"$f":"+CLASSALLOC!T1668","v":0},{"$f":"+CLASSALLOC!U1668","v":4024.617968429427},{"$f":"+CLASSALLOC!V1668","v":0},{"$f":"+CLASSALLOC!W1668","v":0},{"$f":"+CLASSALLOC!X1668","v":0},{"$f":"+CLASSALLOC!Y1668","v":0},{"$f":"+CLASSALLOC!Z1668","v":0},{"$f":"+CLASSALLOC!AA1668","v":0},null,null,null,null,{"$f":"(1/((1-EffTax)*(1-ResUnc))-1)","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C215=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},43281713.891532533,{"$f":"ROUND((SUM(F215:Y215)-D215),1)","v":0},{"$f":"+CLASSALLOC!H1669","v":22090709.479605984},{"$f":"+CLASSALLOC!I1669","v":5347829.5307681682},{"$f":"+CLASSALLOC!J1669","v":6033574.7688191598},{"$f":"+CLASSALLOC!K1669","v":4087684.5661596828},{"$f":"+CLASSALLOC!L1669","v":2591548.1252954248},{"$f":"+CLASSALLOC!M1669","v":9105.887554164532},{"$f":"+CLASSALLOC!N1669","v":291957.23186418373},{"$f":"+CLASSALLOC!O1669","v":1519126.0041157582},{"$f":"+CLASSALLOC!P1669","v":1123573.5802905818},{"$f":"+CLASSALLOC!Q1669","v":0},{"$f":"+CLASSALLOC!R1669","v":0},{"$f":"+CLASSALLOC!S1669","v":172195.16647096819},{"$f":"+CLASSALLOC!T1669","v":0},{"$f":"+CLASSALLOC!U1669","v":14409.550588465414},{"$f":"+CLASSALLOC!V1669","v":0},{"$f":"+CLASSALLOC!W1669","v":0},{"$f":"+CLASSALLOC!X1669","v":0},{"$f":"+CLASSALLOC!Y1669","v":0},{"$f":"+CLASSALLOC!Z1669","v":0},{"$f":"+CLASSALLOC!AA1669","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C216=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},0,{"$f":"ROUND((SUM(F216:Y216)-D216),1)","v":0},{"$f":"+CLASSALLOC!H1670","v":0},{"$f":"+CLASSALLOC!I1670","v":0},{"$f":"+CLASSALLOC!J1670","v":0},{"$f":"+CLASSALLOC!K1670","v":0},{"$f":"+CLASSALLOC!L1670","v":0},{"$f":"+CLASSALLOC!M1670","v":0},{"$f":"+CLASSALLOC!N1670","v":0},{"$f":"+CLASSALLOC!O1670","v":0},{"$f":"+CLASSALLOC!P1670","v":0},{"$f":"+CLASSALLOC!Q1670","v":0},{"$f":"+CLASSALLOC!R1670","v":0},{"$f":"+CLASSALLOC!S1670","v":0},{"$f":"+CLASSALLOC!T1670","v":0},{"$f":"+CLASSALLOC!U1670","v":0},{"$f":"+CLASSALLOC!V1670","v":0},{"$f":"+CLASSALLOC!W1670","v":0},{"$f":"+CLASSALLOC!X1670","v":0},{"$f":"+CLASSALLOC!Y1670","v":0},{"$f":"+CLASSALLOC!Z1670","v":0},{"$f":"+CLASSALLOC!AA1670","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C217=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,{"$f":"ROUND((SUM(F217:Y217)-D217),1)","v":0},{"$f":"+CLASSALLOC!H1671","v":0},{"$f":"+CLASSALLOC!I1671","v":0},{"$f":"+CLASSALLOC!J1671","v":0},{"$f":"+CLASSALLOC!K1671","v":0},{"$f":"+CLASSALLOC!L1671","v":0},{"$f":"+CLASSALLOC!M1671","v":0},{"$f":"+CLASSALLOC!N1671","v":0},{"$f":"+CLASSALLOC!O1671","v":0},{"$f":"+CLASSALLOC!P1671","v":0},{"$f":"+CLASSALLOC!Q1671","v":0},{"$f":"+CLASSALLOC!R1671","v":0},{"$f":"+CLASSALLOC!S1671","v":0},{"$f":"+CLASSALLOC!T1671","v":0},{"$f":"+CLASSALLOC!U1671","v":0},{"$f":"+CLASSALLOC!V1671","v":0},{"$f":"+CLASSALLOC!W1671","v":0},{"$f":"+CLASSALLOC!X1671","v":0},{"$f":"+CLASSALLOC!Y1671","v":0},{"$f":"+CLASSALLOC!Z1671","v":0},{"$f":"+CLASSALLOC!AA1671","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C218=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,{"$f":"ROUND((SUM(F218:Y218)-D218),1)","v":0},{"$f":"+CLASSALLOC!H1672","v":0},{"$f":"+CLASSALLOC!I1672","v":0},{"$f":"+CLASSALLOC!J1672","v":0},{"$f":"+CLASSALLOC!K1672","v":0},{"$f":"+CLASSALLOC!L1672","v":0},{"$f":"+CLASSALLOC!M1672","v":0},{"$f":"+CLASSALLOC!N1672","v":0},{"$f":"+CLASSALLOC!O1672","v":0},{"$f":"+CLASSALLOC!P1672","v":0},{"$f":"+CLASSALLOC!Q1672","v":0},{"$f":"+CLASSALLOC!R1672","v":0},{"$f":"+CLASSALLOC!S1672","v":0},{"$f":"+CLASSALLOC!T1672","v":0},{"$f":"+CLASSALLOC!U1672","v":0},{"$f":"+CLASSALLOC!V1672","v":0},{"$f":"+CLASSALLOC!W1672","v":0},{"$f":"+CLASSALLOC!X1672","v":0},{"$f":"+CLASSALLOC!Y1672","v":0},{"$f":"+CLASSALLOC!Z1672","v":0},{"$f":"+CLASSALLOC!AA1672","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C219=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,{"$f":"ROUND((SUM(F219:Y219)-D219),1)","v":0},{"$f":"+CLASSALLOC!H1673","v":0},{"$f":"+CLASSALLOC!I1673","v":0},{"$f":"+CLASSALLOC!J1673","v":0},{"$f":"+CLASSALLOC!K1673","v":0},{"$f":"+CLASSALLOC!L1673","v":0},{"$f":"+CLASSALLOC!M1673","v":0},{"$f":"+CLASSALLOC!N1673","v":0},{"$f":"+CLASSALLOC!O1673","v":0},{"$f":"+CLASSALLOC!P1673","v":0},{"$f":"+CLASSALLOC!Q1673","v":0},{"$f":"+CLASSALLOC!R1673","v":0},{"$f":"+CLASSALLOC!S1673","v":0},{"$f":"+CLASSALLOC!T1673","v":0},{"$f":"+CLASSALLOC!U1673","v":0},{"$f":"+CLASSALLOC!V1673","v":0},{"$f":"+CLASSALLOC!W1673","v":0},{"$f":"+CLASSALLOC!X1673","v":0},{"$f":"+CLASSALLOC!Y1673","v":0},{"$f":"+CLASSALLOC!Z1673","v":0},{"$f":"+CLASSALLOC!AA1673","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C220=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D214:D219)","v":53434214.680904359},0,{"$f":"SUM(F214:F219)","v":28454272.634530172},6451012.9077742584,7153722.1470115976,4794861.8376373723,3004651.5977777308,9115.8433190833439,{"$f":"SUM(L214:L219)","v":291957.23186418373},1760105.0865638142,1296654.5534041144,0,0,199426.67246514652,0,18434.168556894841,0,0,{"$f":"SUM(V214:V219)","v":0},{"$f":"SUM(W214:W219)","v":0},{"$f":"SUM(X214:X219)","v":0},{"$f":"SUM(Y214:Y219)","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C221=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B222=\"~\"),(C223=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"SUM(F223:Y223)","v":1648796.9722133309},{"$f":"ROUND((SUM(F223:Y223)-D223),1)","v":0},{"$f":"+CLASSALLOC!H1677","v":1011939.9899651564},{"$f":"+CLASSALLOC!I1677","v":175429.29146439349},{"$f":"+CLASSALLOC!J1677","v":178126.92339989133},{"$f":"+CLASSALLOC!K1677","v":112456.01616273195},{"$f":"+CLASSALLOC!L1677","v":65692.115190973767},{"$f":"+CLASSALLOC!M1677","v":1.5831754013852142},{"$f":"+CLASSALLOC!N1677","v":0},{"$f":"+CLASSALLOC!O1677","v":38320.72760770825},{"$f":"+CLASSALLOC!P1677","v":27523.504353081946},{"$f":"+CLASSALLOC!Q1677","v":1454.346855948198},{"$f":"+CLASSALLOC!R1677","v":30547.844543551408},{"$f":"+CLASSALLOC!S1677","v":4330.3805166389066},{"$f":"+CLASSALLOC!T1677","v":2334.2503218439592},{"$f":"+CLASSALLOC!U1677","v":639.99865600997282},{"$f":"+CLASSALLOC!V1677","v":0},{"$f":"+CLASSALLOC!W1677","v":0},{"$f":"+CLASSALLOC!X1677","v":0},{"$f":"+CLASSALLOC!Y1677","v":0},{"$f":"+CLASSALLOC!Z1677","v":0},{"$f":"+CLASSALLOC!AA1677","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C224=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},7029081.8289094632,0,{"$f":"+CLASSALLOC!H1678","v":3479885.9497079626},{"$f":"+CLASSALLOC!I1678","v":842428.21004612674},{"$f":"+CLASSALLOC!J1678","v":950451.68576001551},{"$f":"+CLASSALLOC!K1678","v":643921.19690629723},{"$f":"+CLASSALLOC!L1678","v":408239.12502824748},{"$f":"+CLASSALLOC!M1678","v":1434.424285404298},{"$f":"+CLASSALLOC!N1678","v":45991.18330797604},{"$f":"+CLASSALLOC!O1678","v":239303.55167808384},{"$f":"+CLASSALLOC!P1678","v":176993.31563460518},{"$f":"+CLASSALLOC!Q1678","v":10714.154244939094},{"$f":"+CLASSALLOC!R1678","v":185576.92969566336},{"$f":"+CLASSALLOC!S1678","v":27125.409483255477},{"$f":"+CLASSALLOC!T1678","v":14746.798056638057},{"$f":"+CLASSALLOC!U1678","v":2269.8950742482571},{"$f":"+CLASSALLOC!V1678","v":0},{"$f":"+CLASSALLOC!W1678","v":0},{"$f":"+CLASSALLOC!X1678","v":0},{"$f":"+CLASSALLOC!Y1678","v":0},{"$f":"+CLASSALLOC!Z1678","v":0},{"$f":"+CLASSALLOC!AA1678","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C225=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},0,0,{"$f":"+CLASSALLOC!H1679","v":0},{"$f":"+CLASSALLOC!I1679","v":0},{"$f":"+CLASSALLOC!J1679","v":0},{"$f":"+CLASSALLOC!K1679","v":0},{"$f":"+CLASSALLOC!L1679","v":0},{"$f":"+CLASSALLOC!M1679","v":0},{"$f":"+CLASSALLOC!N1679","v":0},{"$f":"+CLASSALLOC!O1679","v":0},{"$f":"+CLASSALLOC!P1679","v":0},{"$f":"+CLASSALLOC!Q1679","v":0},{"$f":"+CLASSALLOC!R1679","v":0},{"$f":"+CLASSALLOC!S1679","v":0},{"$f":"+CLASSALLOC!T1679","v":0},{"$f":"+CLASSALLOC!U1679","v":0},{"$f":"+CLASSALLOC!V1679","v":0},{"$f":"+CLASSALLOC!W1679","v":0},{"$f":"+CLASSALLOC!X1679","v":0},{"$f":"+CLASSALLOC!Y1679","v":0},{"$f":"+CLASSALLOC!Z1679","v":0},{"$f":"+CLASSALLOC!AA1679","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C226=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1680","v":0},{"$f":"+CLASSALLOC!I1680","v":0},{"$f":"+CLASSALLOC!J1680","v":0},{"$f":"+CLASSALLOC!K1680","v":0},{"$f":"+CLASSALLOC!L1680","v":0},{"$f":"+CLASSALLOC!M1680","v":0},{"$f":"+CLASSALLOC!N1680","v":0},{"$f":"+CLASSALLOC!O1680","v":0},{"$f":"+CLASSALLOC!P1680","v":0},{"$f":"+CLASSALLOC!Q1680","v":0},{"$f":"+CLASSALLOC!R1680","v":0},{"$f":"+CLASSALLOC!S1680","v":0},{"$f":"+CLASSALLOC!T1680","v":0},{"$f":"+CLASSALLOC!U1680","v":0},{"$f":"+CLASSALLOC!V1680","v":0},{"$f":"+CLASSALLOC!W1680","v":0},{"$f":"+CLASSALLOC!X1680","v":0},{"$f":"+CLASSALLOC!Y1680","v":0},{"$f":"+CLASSALLOC!Z1680","v":0},{"$f":"+CLASSALLOC!AA1680","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C227=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1681","v":0},{"$f":"+CLASSALLOC!I1681","v":0},{"$f":"+CLASSALLOC!J1681","v":0},{"$f":"+CLASSALLOC!K1681","v":0},{"$f":"+CLASSALLOC!L1681","v":0},{"$f":"+CLASSALLOC!M1681","v":0},{"$f":"+CLASSALLOC!N1681","v":0},{"$f":"+CLASSALLOC!O1681","v":0},{"$f":"+CLASSALLOC!P1681","v":0},{"$f":"+CLASSALLOC!Q1681","v":0},{"$f":"+CLASSALLOC!R1681","v":0},{"$f":"+CLASSALLOC!S1681","v":0},{"$f":"+CLASSALLOC!T1681","v":0},{"$f":"+CLASSALLOC!U1681","v":0},{"$f":"+CLASSALLOC!V1681","v":0},{"$f":"+CLASSALLOC!W1681","v":0},{"$f":"+CLASSALLOC!X1681","v":0},{"$f":"+CLASSALLOC!Y1681","v":0},{"$f":"+CLASSALLOC!Z1681","v":0},{"$f":"+CLASSALLOC!AA1681","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C228=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1682","v":0},{"$f":"+CLASSALLOC!I1682","v":0},{"$f":"+CLASSALLOC!J1682","v":0},{"$f":"+CLASSALLOC!K1682","v":0},{"$f":"+CLASSALLOC!L1682","v":0},{"$f":"+CLASSALLOC!M1682","v":0},{"$f":"+CLASSALLOC!N1682","v":0},{"$f":"+CLASSALLOC!O1682","v":0},{"$f":"+CLASSALLOC!P1682","v":0},{"$f":"+CLASSALLOC!Q1682","v":0},{"$f":"+CLASSALLOC!R1682","v":0},{"$f":"+CLASSALLOC!S1682","v":0},{"$f":"+CLASSALLOC!T1682","v":0},{"$f":"+CLASSALLOC!U1682","v":0},{"$f":"+CLASSALLOC!V1682","v":0},{"$f":"+CLASSALLOC!W1682","v":0},{"$f":"+CLASSALLOC!X1682","v":0},{"$f":"+CLASSALLOC!Y1682","v":0},{"$f":"+CLASSALLOC!Z1682","v":0},{"$f":"+CLASSALLOC!AA1682","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C229=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D223:D228)","v":8677878.8011227939},0,{"$f":"SUM(F223:F228)","v":4491825.9396731192},1017857.5015105202,1128578.6091599069,756377.21306902915,473931.24021922122,1436.0074608056832,{"$f":"SUM(L223:L228)","v":45991.18330797604},277624.27928579209,204516.81998768714,12168.501100887293,216124.77423921478,31455.789999894383,17081.048378482017,2909.8937302582299,0,0,{"$f":"SUM(V223:V228)","v":0},{"$f":"SUM(W223:W228)","v":0},{"$f":"SUM(X223:X228)","v":0},{"$f":"SUM(Y223:Y228)","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C230=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B231=\"~\"),(C232=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"SUM(F232:Y232)","v":31061620.869352743},0,{"$f":"+CLASSALLOC!H1686","v":19773027.090494722},{"$f":"+CLASSALLOC!I1686","v":3657490.0841860399},{"$f":"+CLASSALLOC!J1686","v":3285877.2936778115},{"$f":"+CLASSALLOC!K1686","v":1635300.9472290128},{"$f":"+CLASSALLOC!L1686","v":1266031.379766047},{"$f":"+CLASSALLOC!M1686","v":15883.422134422863},{"$f":"+CLASSALLOC!N1686","v":339545.43585651612},{"$f":"+CLASSALLOC!O1686","v":485865.08085465105},{"$f":"+CLASSALLOC!P1686","v":190886.26048220415},{"$f":"+CLASSALLOC!Q1686","v":32228.929420084394},{"$f":"+CLASSALLOC!R1686","v":158202.72724628789},{"$f":"+CLASSALLOC!S1686","v":185762.16434312495},{"$f":"+CLASSALLOC!T1686","v":28087.840455934569},{"$f":"+CLASSALLOC!U1686","v":7432.213205883394},{"$f":"+CLASSALLOC!V1686","v":0},{"$f":"+CLASSALLOC!W1686","v":0},{"$f":"+CLASSALLOC!X1686","v":0},{"$f":"+CLASSALLOC!Y1686","v":0},{"$f":"+CLASSALLOC!Z1686","v":0},{"$f":"+CLASSALLOC!AA1686","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C233=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},7160102.6572249569,0,{"$f":"+CLASSALLOC!H1687","v":3336842.3537989995},{"$f":"+CLASSALLOC!I1687","v":807799.50031204429},{"$f":"+CLASSALLOC!J1687","v":911382.58153254562},{"$f":"+CLASSALLOC!K1687","v":617452.28245948604},{"$f":"+CLASSALLOC!L1687","v":391458.11746687326},{"$f":"+CLASSALLOC!M1687","v":1375.4610863774462},{"$f":"+CLASSALLOC!N1687","v":44100.677603030948},{"$f":"+CLASSALLOC!O1687","v":229466.7808641748},{"$f":"+CLASSALLOC!P1687","v":169717.85871270555},{"$f":"+CLASSALLOC!Q1687","v":31594.484456117065},{"$f":"+CLASSALLOC!R1687","v":547239.40748315176},{"$f":"+CLASSALLOC!S1687","v":26010.397046335358},{"$f":"+CLASSALLOC!T1687","v":43486.165247063516},{"$f":"+CLASSALLOC!U1687","v":2176.5891560517821},{"$f":"+CLASSALLOC!V1687","v":0},{"$f":"+CLASSALLOC!W1687","v":0},{"$f":"+CLASSALLOC!X1687","v":0},{"$f":"+CLASSALLOC!Y1687","v":0},{"$f":"+CLASSALLOC!Z1687","v":0},{"$f":"+CLASSALLOC!AA1687","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C234=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},8703439.3787107542,0,{"$f":"+CLASSALLOC!H1688","v":5857817.2198170582},{"$f":"+CLASSALLOC!I1688","v":1063375.2588487996},{"$f":"+CLASSALLOC!J1688","v":647556.33135489153},{"$f":"+CLASSALLOC!K1688","v":142555.87905481804},{"$f":"+CLASSALLOC!L1688","v":184803.99852103571},{"$f":"+CLASSALLOC!M1688","v":348.86407855964501},{"$f":"+CLASSALLOC!N1688","v":59447.341783414966},{"$f":"+CLASSALLOC!O1688","v":58944.192046832046},{"$f":"+CLASSALLOC!P1688","v":12483.0262106717},{"$f":"+CLASSALLOC!Q1688","v":909.1200044358726},{"$f":"+CLASSALLOC!R1688","v":5163.7181446499008},{"$f":"+CLASSALLOC!S1688","v":665134.2064754992},{"$f":"+CLASSALLOC!T1688","v":1718.9088388222972},{"$f":"+CLASSALLOC!U1688","v":3181.3135312661252},{"$f":"+CLASSALLOC!V1688","v":0},{"$f":"+CLASSALLOC!W1688","v":0},{"$f":"+CLASSALLOC!X1688","v":0},{"$f":"+CLASSALLOC!Y1688","v":0},{"$f":"+CLASSALLOC!Z1688","v":0},{"$f":"+CLASSALLOC!AA1688","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C235=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1689","v":0},{"$f":"+CLASSALLOC!I1689","v":0},{"$f":"+CLASSALLOC!J1689","v":0},{"$f":"+CLASSALLOC!K1689","v":0},{"$f":"+CLASSALLOC!L1689","v":0},{"$f":"+CLASSALLOC!M1689","v":0},{"$f":"+CLASSALLOC!N1689","v":0},{"$f":"+CLASSALLOC!O1689","v":0},{"$f":"+CLASSALLOC!P1689","v":0},{"$f":"+CLASSALLOC!Q1689","v":0},{"$f":"+CLASSALLOC!R1689","v":0},{"$f":"+CLASSALLOC!S1689","v":0},{"$f":"+CLASSALLOC!T1689","v":0},{"$f":"+CLASSALLOC!U1689","v":0},{"$f":"+CLASSALLOC!V1689","v":0},{"$f":"+CLASSALLOC!W1689","v":0},{"$f":"+CLASSALLOC!X1689","v":0},{"$f":"+CLASSALLOC!Y1689","v":0},{"$f":"+CLASSALLOC!Z1689","v":0},{"$f":"+CLASSALLOC!AA1689","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C236=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1690","v":0},{"$f":"+CLASSALLOC!I1690","v":0},{"$f":"+CLASSALLOC!J1690","v":0},{"$f":"+CLASSALLOC!K1690","v":0},{"$f":"+CLASSALLOC!L1690","v":0},{"$f":"+CLASSALLOC!M1690","v":0},{"$f":"+CLASSALLOC!N1690","v":0},{"$f":"+CLASSALLOC!O1690","v":0},{"$f":"+CLASSALLOC!P1690","v":0},{"$f":"+CLASSALLOC!Q1690","v":0},{"$f":"+CLASSALLOC!R1690","v":0},{"$f":"+CLASSALLOC!S1690","v":0},{"$f":"+CLASSALLOC!T1690","v":0},{"$f":"+CLASSALLOC!U1690","v":0},{"$f":"+CLASSALLOC!V1690","v":0},{"$f":"+CLASSALLOC!W1690","v":0},{"$f":"+CLASSALLOC!X1690","v":0},{"$f":"+CLASSALLOC!Y1690","v":0},{"$f":"+CLASSALLOC!Z1690","v":0},{"$f":"+CLASSALLOC!AA1690","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C237=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1691","v":0},{"$f":"+CLASSALLOC!I1691","v":0},{"$f":"+CLASSALLOC!J1691","v":0},{"$f":"+CLASSALLOC!K1691","v":0},{"$f":"+CLASSALLOC!L1691","v":0},{"$f":"+CLASSALLOC!M1691","v":0},{"$f":"+CLASSALLOC!N1691","v":0},{"$f":"+CLASSALLOC!O1691","v":0},{"$f":"+CLASSALLOC!P1691","v":0},{"$f":"+CLASSALLOC!Q1691","v":0},{"$f":"+CLASSALLOC!R1691","v":0},{"$f":"+CLASSALLOC!S1691","v":0},{"$f":"+CLASSALLOC!T1691","v":0},{"$f":"+CLASSALLOC!U1691","v":0},{"$f":"+CLASSALLOC!V1691","v":0},{"$f":"+CLASSALLOC!W1691","v":0},{"$f":"+CLASSALLOC!X1691","v":0},{"$f":"+CLASSALLOC!Y1691","v":0},{"$f":"+CLASSALLOC!Z1691","v":0},{"$f":"+CLASSALLOC!AA1691","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C238=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D232:D237)","v":46925162.90528845},0,{"$f":"SUM(F232:F237)","v":28967686.66411078},5528664.8433468835,4844816.2065652488,2395309.108743317,1842293.495753956,17607.747299359951,{"$f":"SUM(L232:L237)","v":443093.45524296199},774276.05376565794,373087.1454055814,64732.533880637333,710605.8528740895,876906.76786495955,73292.914541820384,12790.115893201302,0,0,{"$f":"SUM(V232:V237)","v":0},{"$f":"SUM(W232:W237)","v":0},{"$f":"SUM(X232:X237)","v":0},{"$f":"SUM(Y232:Y237)","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C239=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B240=\"~\"),(C241=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F241:Y241)","v":0},{"$f":"ROUND((SUM(F241:Y241)-D241),1)","v":0},{"$f":"+CLASSALLOC!H1695","v":0},{"$f":"+CLASSALLOC!I1695","v":0},{"$f":"+CLASSALLOC!J1695","v":0},{"$f":"+CLASSALLOC!K1695","v":0},{"$f":"+CLASSALLOC!L1695","v":0},{"$f":"+CLASSALLOC!M1695","v":0},{"$f":"+CLASSALLOC!N1695","v":0},{"$f":"+CLASSALLOC!O1695","v":0},{"$f":"+CLASSALLOC!P1695","v":0},{"$f":"+CLASSALLOC!Q1695","v":0},{"$f":"+CLASSALLOC!R1695","v":0},{"$f":"+CLASSALLOC!S1695","v":0},{"$f":"+CLASSALLOC!T1695","v":0},{"$f":"+CLASSALLOC!U1695","v":0},{"$f":"+CLASSALLOC!V1695","v":0},{"$f":"+CLASSALLOC!W1695","v":0},{"$f":"+CLASSALLOC!X1695","v":0},{"$f":"+CLASSALLOC!Y1695","v":0},{"$f":"+CLASSALLOC!Z1695","v":0},{"$f":"+CLASSALLOC!AA1695","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1696","v":0},{"$f":"+CLASSALLOC!I1696","v":0},{"$f":"+CLASSALLOC!J1696","v":0},{"$f":"+CLASSALLOC!K1696","v":0},{"$f":"+CLASSALLOC!L1696","v":0},{"$f":"+CLASSALLOC!M1696","v":0},{"$f":"+CLASSALLOC!N1696","v":0},{"$f":"+CLASSALLOC!O1696","v":0},{"$f":"+CLASSALLOC!P1696","v":0},{"$f":"+CLASSALLOC!Q1696","v":0},{"$f":"+CLASSALLOC!R1696","v":0},{"$f":"+CLASSALLOC!S1696","v":0},{"$f":"+CLASSALLOC!T1696","v":0},{"$f":"+CLASSALLOC!U1696","v":0},{"$f":"+CLASSALLOC!V1696","v":0},{"$f":"+CLASSALLOC!W1696","v":0},{"$f":"+CLASSALLOC!X1696","v":0},{"$f":"+CLASSALLOC!Y1696","v":0},{"$f":"+CLASSALLOC!Z1696","v":0},{"$f":"+CLASSALLOC!AA1696","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C243=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1697","v":0},{"$f":"+CLASSALLOC!I1697","v":0},{"$f":"+CLASSALLOC!J1697","v":0},{"$f":"+CLASSALLOC!K1697","v":0},{"$f":"+CLASSALLOC!L1697","v":0},{"$f":"+CLASSALLOC!M1697","v":0},{"$f":"+CLASSALLOC!N1697","v":0},{"$f":"+CLASSALLOC!O1697","v":0},{"$f":"+CLASSALLOC!P1697","v":0},{"$f":"+CLASSALLOC!Q1697","v":0},{"$f":"+CLASSALLOC!R1697","v":0},{"$f":"+CLASSALLOC!S1697","v":0},{"$f":"+CLASSALLOC!T1697","v":0},{"$f":"+CLASSALLOC!U1697","v":0},{"$f":"+CLASSALLOC!V1697","v":0},{"$f":"+CLASSALLOC!W1697","v":0},{"$f":"+CLASSALLOC!X1697","v":0},{"$f":"+CLASSALLOC!Y1697","v":0},{"$f":"+CLASSALLOC!Z1697","v":0},{"$f":"+CLASSALLOC!AA1697","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C244=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1698","v":0},{"$f":"+CLASSALLOC!I1698","v":0},{"$f":"+CLASSALLOC!J1698","v":0},{"$f":"+CLASSALLOC!K1698","v":0},{"$f":"+CLASSALLOC!L1698","v":0},{"$f":"+CLASSALLOC!M1698","v":0},{"$f":"+CLASSALLOC!N1698","v":0},{"$f":"+CLASSALLOC!O1698","v":0},{"$f":"+CLASSALLOC!P1698","v":0},{"$f":"+CLASSALLOC!Q1698","v":0},{"$f":"+CLASSALLOC!R1698","v":0},{"$f":"+CLASSALLOC!S1698","v":0},{"$f":"+CLASSALLOC!T1698","v":0},{"$f":"+CLASSALLOC!U1698","v":0},{"$f":"+CLASSALLOC!V1698","v":0},{"$f":"+CLASSALLOC!W1698","v":0},{"$f":"+CLASSALLOC!X1698","v":0},{"$f":"+CLASSALLOC!Y1698","v":0},{"$f":"+CLASSALLOC!Z1698","v":0},{"$f":"+CLASSALLOC!AA1698","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1699","v":0},{"$f":"+CLASSALLOC!I1699","v":0},{"$f":"+CLASSALLOC!J1699","v":0},{"$f":"+CLASSALLOC!K1699","v":0},{"$f":"+CLASSALLOC!L1699","v":0},{"$f":"+CLASSALLOC!M1699","v":0},{"$f":"+CLASSALLOC!N1699","v":0},{"$f":"+CLASSALLOC!O1699","v":0},{"$f":"+CLASSALLOC!P1699","v":0},{"$f":"+CLASSALLOC!Q1699","v":0},{"$f":"+CLASSALLOC!R1699","v":0},{"$f":"+CLASSALLOC!S1699","v":0},{"$f":"+CLASSALLOC!T1699","v":0},{"$f":"+CLASSALLOC!U1699","v":0},{"$f":"+CLASSALLOC!V1699","v":0},{"$f":"+CLASSALLOC!W1699","v":0},{"$f":"+CLASSALLOC!X1699","v":0},{"$f":"+CLASSALLOC!Y1699","v":0},{"$f":"+CLASSALLOC!Z1699","v":0},{"$f":"+CLASSALLOC!AA1699","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C246=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1700","v":0},{"$f":"+CLASSALLOC!I1700","v":0},{"$f":"+CLASSALLOC!J1700","v":0},{"$f":"+CLASSALLOC!K1700","v":0},{"$f":"+CLASSALLOC!L1700","v":0},{"$f":"+CLASSALLOC!M1700","v":0},{"$f":"+CLASSALLOC!N1700","v":0},{"$f":"+CLASSALLOC!O1700","v":0},{"$f":"+CLASSALLOC!P1700","v":0},{"$f":"+CLASSALLOC!Q1700","v":0},{"$f":"+CLASSALLOC!R1700","v":0},{"$f":"+CLASSALLOC!S1700","v":0},{"$f":"+CLASSALLOC!T1700","v":0},{"$f":"+CLASSALLOC!U1700","v":0},{"$f":"+CLASSALLOC!V1700","v":0},{"$f":"+CLASSALLOC!W1700","v":0},{"$f":"+CLASSALLOC!X1700","v":0},{"$f":"+CLASSALLOC!Y1700","v":0},{"$f":"+CLASSALLOC!Z1700","v":0},{"$f":"+CLASSALLOC!AA1700","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C247=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D241:D246)","v":0},0,{"$f":"SUM(F241:F246)","v":0},0,0,0,0,0,{"$f":"SUM(L241:L246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V241:V246)","v":0},{"$f":"SUM(W241:W246)","v":0},{"$f":"SUM(X241:X246)","v":0},{"$f":"SUM(Y241:Y246)","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C248=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B249=\"~\"),(C250=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F250:Y250)","v":0},0,{"$f":"+CLASSALLOC!H1704","v":0},{"$f":"+CLASSALLOC!I1704","v":0},{"$f":"+CLASSALLOC!J1704","v":0},{"$f":"+CLASSALLOC!K1704","v":0},{"$f":"+CLASSALLOC!L1704","v":0},{"$f":"+CLASSALLOC!M1704","v":0},{"$f":"+CLASSALLOC!N1704","v":0},{"$f":"+CLASSALLOC!O1704","v":0},{"$f":"+CLASSALLOC!P1704","v":0},{"$f":"+CLASSALLOC!Q1704","v":0},{"$f":"+CLASSALLOC!R1704","v":0},{"$f":"+CLASSALLOC!S1704","v":0},{"$f":"+CLASSALLOC!T1704","v":0},{"$f":"+CLASSALLOC!U1704","v":0},{"$f":"+CLASSALLOC!V1704","v":0},{"$f":"+CLASSALLOC!W1704","v":0},{"$f":"+CLASSALLOC!X1704","v":0},{"$f":"+CLASSALLOC!Y1704","v":0},{"$f":"+CLASSALLOC!Z1704","v":0},{"$f":"+CLASSALLOC!AA1704","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C251=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1705","v":0},{"$f":"+CLASSALLOC!I1705","v":0},{"$f":"+CLASSALLOC!J1705","v":0},{"$f":"+CLASSALLOC!K1705","v":0},{"$f":"+CLASSALLOC!L1705","v":0},{"$f":"+CLASSALLOC!M1705","v":0},{"$f":"+CLASSALLOC!N1705","v":0},{"$f":"+CLASSALLOC!O1705","v":0},{"$f":"+CLASSALLOC!P1705","v":0},{"$f":"+CLASSALLOC!Q1705","v":0},{"$f":"+CLASSALLOC!R1705","v":0},{"$f":"+CLASSALLOC!S1705","v":0},{"$f":"+CLASSALLOC!T1705","v":0},{"$f":"+CLASSALLOC!U1705","v":0},{"$f":"+CLASSALLOC!V1705","v":0},{"$f":"+CLASSALLOC!W1705","v":0},{"$f":"+CLASSALLOC!X1705","v":0},{"$f":"+CLASSALLOC!Y1705","v":0},{"$f":"+CLASSALLOC!Z1705","v":0},{"$f":"+CLASSALLOC!AA1705","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C252=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1706","v":0},{"$f":"+CLASSALLOC!I1706","v":0},{"$f":"+CLASSALLOC!J1706","v":0},{"$f":"+CLASSALLOC!K1706","v":0},{"$f":"+CLASSALLOC!L1706","v":0},{"$f":"+CLASSALLOC!M1706","v":0},{"$f":"+CLASSALLOC!N1706","v":0},{"$f":"+CLASSALLOC!O1706","v":0},{"$f":"+CLASSALLOC!P1706","v":0},{"$f":"+CLASSALLOC!Q1706","v":0},{"$f":"+CLASSALLOC!R1706","v":0},{"$f":"+CLASSALLOC!S1706","v":0},{"$f":"+CLASSALLOC!T1706","v":0},{"$f":"+CLASSALLOC!U1706","v":0},{"$f":"+CLASSALLOC!V1706","v":0},{"$f":"+CLASSALLOC!W1706","v":0},{"$f":"+CLASSALLOC!X1706","v":0},{"$f":"+CLASSALLOC!Y1706","v":0},{"$f":"+CLASSALLOC!Z1706","v":0},{"$f":"+CLASSALLOC!AA1706","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C253=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1707","v":0},{"$f":"+CLASSALLOC!I1707","v":0},{"$f":"+CLASSALLOC!J1707","v":0},{"$f":"+CLASSALLOC!K1707","v":0},{"$f":"+CLASSALLOC!L1707","v":0},{"$f":"+CLASSALLOC!M1707","v":0},{"$f":"+CLASSALLOC!N1707","v":0},{"$f":"+CLASSALLOC!O1707","v":0},{"$f":"+CLASSALLOC!P1707","v":0},{"$f":"+CLASSALLOC!Q1707","v":0},{"$f":"+CLASSALLOC!R1707","v":0},{"$f":"+CLASSALLOC!S1707","v":0},{"$f":"+CLASSALLOC!T1707","v":0},{"$f":"+CLASSALLOC!U1707","v":0},{"$f":"+CLASSALLOC!V1707","v":0},{"$f":"+CLASSALLOC!W1707","v":0},{"$f":"+CLASSALLOC!X1707","v":0},{"$f":"+CLASSALLOC!Y1707","v":0},{"$f":"+CLASSALLOC!Z1707","v":0},{"$f":"+CLASSALLOC!AA1707","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1708","v":0},{"$f":"+CLASSALLOC!I1708","v":0},{"$f":"+CLASSALLOC!J1708","v":0},{"$f":"+CLASSALLOC!K1708","v":0},{"$f":"+CLASSALLOC!L1708","v":0},{"$f":"+CLASSALLOC!M1708","v":0},{"$f":"+CLASSALLOC!N1708","v":0},{"$f":"+CLASSALLOC!O1708","v":0},{"$f":"+CLASSALLOC!P1708","v":0},{"$f":"+CLASSALLOC!Q1708","v":0},{"$f":"+CLASSALLOC!R1708","v":0},{"$f":"+CLASSALLOC!S1708","v":0},{"$f":"+CLASSALLOC!T1708","v":0},{"$f":"+CLASSALLOC!U1708","v":0},{"$f":"+CLASSALLOC!V1708","v":0},{"$f":"+CLASSALLOC!W1708","v":0},{"$f":"+CLASSALLOC!X1708","v":0},{"$f":"+CLASSALLOC!Y1708","v":0},{"$f":"+CLASSALLOC!Z1708","v":0},{"$f":"+CLASSALLOC!AA1708","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C255=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1709","v":0},{"$f":"+CLASSALLOC!I1709","v":0},{"$f":"+CLASSALLOC!J1709","v":0},{"$f":"+CLASSALLOC!K1709","v":0},{"$f":"+CLASSALLOC!L1709","v":0},{"$f":"+CLASSALLOC!M1709","v":0},{"$f":"+CLASSALLOC!N1709","v":0},{"$f":"+CLASSALLOC!O1709","v":0},{"$f":"+CLASSALLOC!P1709","v":0},{"$f":"+CLASSALLOC!Q1709","v":0},{"$f":"+CLASSALLOC!R1709","v":0},{"$f":"+CLASSALLOC!S1709","v":0},{"$f":"+CLASSALLOC!T1709","v":0},{"$f":"+CLASSALLOC!U1709","v":0},{"$f":"+CLASSALLOC!V1709","v":0},{"$f":"+CLASSALLOC!W1709","v":0},{"$f":"+CLASSALLOC!X1709","v":0},{"$f":"+CLASSALLOC!Y1709","v":0},{"$f":"+CLASSALLOC!Z1709","v":0},{"$f":"+CLASSALLOC!AA1709","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C256=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D250:D255)","v":0},{"$f":"ROUND((SUM(F256:Y256)-D256),1)","v":0},{"$f":"SUM(F250:F255)","v":0},0,0,0,0,0,{"$f":"SUM(L250:L255)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V250:V255)","v":0},{"$f":"SUM(W250:W255)","v":0},{"$f":"SUM(X250:X255)","v":0},{"$f":"SUM(Y250:Y255)","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C257=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B258=\"~\"),(C259=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F259:Y259)","v":0},0,{"$f":"+CLASSALLOC!H1713","v":0},{"$f":"+CLASSALLOC!I1713","v":0},{"$f":"+CLASSALLOC!J1713","v":0},{"$f":"+CLASSALLOC!K1713","v":0},{"$f":"+CLASSALLOC!L1713","v":0},{"$f":"+CLASSALLOC!M1713","v":0},{"$f":"+CLASSALLOC!N1713","v":0},{"$f":"+CLASSALLOC!O1713","v":0},{"$f":"+CLASSALLOC!P1713","v":0},{"$f":"+CLASSALLOC!Q1713","v":0},{"$f":"+CLASSALLOC!R1713","v":0},{"$f":"+CLASSALLOC!S1713","v":0},{"$f":"+CLASSALLOC!T1713","v":0},{"$f":"+CLASSALLOC!U1713","v":0},{"$f":"+CLASSALLOC!V1713","v":0},{"$f":"+CLASSALLOC!W1713","v":0},{"$f":"+CLASSALLOC!X1713","v":0},{"$f":"+CLASSALLOC!Y1713","v":0},{"$f":"+CLASSALLOC!Z1713","v":0},{"$f":"+CLASSALLOC!AA1713","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C260=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1714","v":0},{"$f":"+CLASSALLOC!I1714","v":0},{"$f":"+CLASSALLOC!J1714","v":0},{"$f":"+CLASSALLOC!K1714","v":0},{"$f":"+CLASSALLOC!L1714","v":0},{"$f":"+CLASSALLOC!M1714","v":0},{"$f":"+CLASSALLOC!N1714","v":0},{"$f":"+CLASSALLOC!O1714","v":0},{"$f":"+CLASSALLOC!P1714","v":0},{"$f":"+CLASSALLOC!Q1714","v":0},{"$f":"+CLASSALLOC!R1714","v":0},{"$f":"+CLASSALLOC!S1714","v":0},{"$f":"+CLASSALLOC!T1714","v":0},{"$f":"+CLASSALLOC!U1714","v":0},{"$f":"+CLASSALLOC!V1714","v":0},{"$f":"+CLASSALLOC!W1714","v":0},{"$f":"+CLASSALLOC!X1714","v":0},{"$f":"+CLASSALLOC!Y1714","v":0},{"$f":"+CLASSALLOC!Z1714","v":0},{"$f":"+CLASSALLOC!AA1714","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1715","v":0},{"$f":"+CLASSALLOC!I1715","v":0},{"$f":"+CLASSALLOC!J1715","v":0},{"$f":"+CLASSALLOC!K1715","v":0},{"$f":"+CLASSALLOC!L1715","v":0},{"$f":"+CLASSALLOC!M1715","v":0},{"$f":"+CLASSALLOC!N1715","v":0},{"$f":"+CLASSALLOC!O1715","v":0},{"$f":"+CLASSALLOC!P1715","v":0},{"$f":"+CLASSALLOC!Q1715","v":0},{"$f":"+CLASSALLOC!R1715","v":0},{"$f":"+CLASSALLOC!S1715","v":0},{"$f":"+CLASSALLOC!T1715","v":0},{"$f":"+CLASSALLOC!U1715","v":0},{"$f":"+CLASSALLOC!V1715","v":0},{"$f":"+CLASSALLOC!W1715","v":0},{"$f":"+CLASSALLOC!X1715","v":0},{"$f":"+CLASSALLOC!Y1715","v":0},{"$f":"+CLASSALLOC!Z1715","v":0},{"$f":"+CLASSALLOC!AA1715","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C262=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1716","v":0},{"$f":"+CLASSALLOC!I1716","v":0},{"$f":"+CLASSALLOC!J1716","v":0},{"$f":"+CLASSALLOC!K1716","v":0},{"$f":"+CLASSALLOC!L1716","v":0},{"$f":"+CLASSALLOC!M1716","v":0},{"$f":"+CLASSALLOC!N1716","v":0},{"$f":"+CLASSALLOC!O1716","v":0},{"$f":"+CLASSALLOC!P1716","v":0},{"$f":"+CLASSALLOC!Q1716","v":0},{"$f":"+CLASSALLOC!R1716","v":0},{"$f":"+CLASSALLOC!S1716","v":0},{"$f":"+CLASSALLOC!T1716","v":0},{"$f":"+CLASSALLOC!U1716","v":0},{"$f":"+CLASSALLOC!V1716","v":0},{"$f":"+CLASSALLOC!W1716","v":0},{"$f":"+CLASSALLOC!X1716","v":0},{"$f":"+CLASSALLOC!Y1716","v":0},{"$f":"+CLASSALLOC!Z1716","v":0},{"$f":"+CLASSALLOC!AA1716","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C263=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1717","v":0},{"$f":"+CLASSALLOC!I1717","v":0},{"$f":"+CLASSALLOC!J1717","v":0},{"$f":"+CLASSALLOC!K1717","v":0},{"$f":"+CLASSALLOC!L1717","v":0},{"$f":"+CLASSALLOC!M1717","v":0},{"$f":"+CLASSALLOC!N1717","v":0},{"$f":"+CLASSALLOC!O1717","v":0},{"$f":"+CLASSALLOC!P1717","v":0},{"$f":"+CLASSALLOC!Q1717","v":0},{"$f":"+CLASSALLOC!R1717","v":0},{"$f":"+CLASSALLOC!S1717","v":0},{"$f":"+CLASSALLOC!T1717","v":0},{"$f":"+CLASSALLOC!U1717","v":0},{"$f":"+CLASSALLOC!V1717","v":0},{"$f":"+CLASSALLOC!W1717","v":0},{"$f":"+CLASSALLOC!X1717","v":0},{"$f":"+CLASSALLOC!Y1717","v":0},{"$f":"+CLASSALLOC!Z1717","v":0},{"$f":"+CLASSALLOC!AA1717","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C264=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1718","v":0},{"$f":"+CLASSALLOC!I1718","v":0},{"$f":"+CLASSALLOC!J1718","v":0},{"$f":"+CLASSALLOC!K1718","v":0},{"$f":"+CLASSALLOC!L1718","v":0},{"$f":"+CLASSALLOC!M1718","v":0},{"$f":"+CLASSALLOC!N1718","v":0},{"$f":"+CLASSALLOC!O1718","v":0},{"$f":"+CLASSALLOC!P1718","v":0},{"$f":"+CLASSALLOC!Q1718","v":0},{"$f":"+CLASSALLOC!R1718","v":0},{"$f":"+CLASSALLOC!S1718","v":0},{"$f":"+CLASSALLOC!T1718","v":0},{"$f":"+CLASSALLOC!U1718","v":0},{"$f":"+CLASSALLOC!V1718","v":0},{"$f":"+CLASSALLOC!W1718","v":0},{"$f":"+CLASSALLOC!X1718","v":0},{"$f":"+CLASSALLOC!Y1718","v":0},{"$f":"+CLASSALLOC!Z1718","v":0},{"$f":"+CLASSALLOC!AA1718","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C265=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D259:D264)","v":0},0,{"$f":"SUM(F259:F264)","v":0},0,0,0,0,0,{"$f":"SUM(L259:L264)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V259:V264)","v":0},{"$f":"SUM(W259:W264)","v":0},{"$f":"SUM(X259:X264)","v":0},{"$f":"SUM(Y259:Y264)","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C266=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$17","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B267=\"~\"),(C268=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F268:Y268)","v":0},{"$f":"ROUND((SUM(F268:Y268)-D268),1)","v":0},{"$f":"+CLASSALLOC!H1722","v":0},{"$f":"+CLASSALLOC!I1722","v":0},{"$f":"+CLASSALLOC!J1722","v":0},{"$f":"+CLASSALLOC!K1722","v":0},{"$f":"+CLASSALLOC!L1722","v":0},{"$f":"+CLASSALLOC!M1722","v":0},{"$f":"+CLASSALLOC!N1722","v":0},{"$f":"+CLASSALLOC!O1722","v":0},{"$f":"+CLASSALLOC!P1722","v":0},{"$f":"+CLASSALLOC!Q1722","v":0},{"$f":"+CLASSALLOC!R1722","v":0},{"$f":"+CLASSALLOC!S1722","v":0},{"$f":"+CLASSALLOC!T1722","v":0},{"$f":"+CLASSALLOC!U1722","v":0},{"$f":"+CLASSALLOC!V1722","v":0},{"$f":"+CLASSALLOC!W1722","v":0},{"$f":"+CLASSALLOC!X1722","v":0},{"$f":"+CLASSALLOC!Y1722","v":0},{"$f":"+CLASSALLOC!Z1722","v":0},{"$f":"+CLASSALLOC!AA1722","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C269=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1723","v":0},{"$f":"+CLASSALLOC!I1723","v":0},{"$f":"+CLASSALLOC!J1723","v":0},{"$f":"+CLASSALLOC!K1723","v":0},{"$f":"+CLASSALLOC!L1723","v":0},{"$f":"+CLASSALLOC!M1723","v":0},{"$f":"+CLASSALLOC!N1723","v":0},{"$f":"+CLASSALLOC!O1723","v":0},{"$f":"+CLASSALLOC!P1723","v":0},{"$f":"+CLASSALLOC!Q1723","v":0},{"$f":"+CLASSALLOC!R1723","v":0},{"$f":"+CLASSALLOC!S1723","v":0},{"$f":"+CLASSALLOC!T1723","v":0},{"$f":"+CLASSALLOC!U1723","v":0},{"$f":"+CLASSALLOC!V1723","v":0},{"$f":"+CLASSALLOC!W1723","v":0},{"$f":"+CLASSALLOC!X1723","v":0},{"$f":"+CLASSALLOC!Y1723","v":0},{"$f":"+CLASSALLOC!Z1723","v":0},{"$f":"+CLASSALLOC!AA1723","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C270=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1724","v":0},{"$f":"+CLASSALLOC!I1724","v":0},{"$f":"+CLASSALLOC!J1724","v":0},{"$f":"+CLASSALLOC!K1724","v":0},{"$f":"+CLASSALLOC!L1724","v":0},{"$f":"+CLASSALLOC!M1724","v":0},{"$f":"+CLASSALLOC!N1724","v":0},{"$f":"+CLASSALLOC!O1724","v":0},{"$f":"+CLASSALLOC!P1724","v":0},{"$f":"+CLASSALLOC!Q1724","v":0},{"$f":"+CLASSALLOC!R1724","v":0},{"$f":"+CLASSALLOC!S1724","v":0},{"$f":"+CLASSALLOC!T1724","v":0},{"$f":"+CLASSALLOC!U1724","v":0},{"$f":"+CLASSALLOC!V1724","v":0},{"$f":"+CLASSALLOC!W1724","v":0},{"$f":"+CLASSALLOC!X1724","v":0},{"$f":"+CLASSALLOC!Y1724","v":0},{"$f":"+CLASSALLOC!Z1724","v":0},{"$f":"+CLASSALLOC!AA1724","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C271=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1725","v":0},{"$f":"+CLASSALLOC!I1725","v":0},{"$f":"+CLASSALLOC!J1725","v":0},{"$f":"+CLASSALLOC!K1725","v":0},{"$f":"+CLASSALLOC!L1725","v":0},{"$f":"+CLASSALLOC!M1725","v":0},{"$f":"+CLASSALLOC!N1725","v":0},{"$f":"+CLASSALLOC!O1725","v":0},{"$f":"+CLASSALLOC!P1725","v":0},{"$f":"+CLASSALLOC!Q1725","v":0},{"$f":"+CLASSALLOC!R1725","v":0},{"$f":"+CLASSALLOC!S1725","v":0},{"$f":"+CLASSALLOC!T1725","v":0},{"$f":"+CLASSALLOC!U1725","v":0},{"$f":"+CLASSALLOC!V1725","v":0},{"$f":"+CLASSALLOC!W1725","v":0},{"$f":"+CLASSALLOC!X1725","v":0},{"$f":"+CLASSALLOC!Y1725","v":0},{"$f":"+CLASSALLOC!Z1725","v":0},{"$f":"+CLASSALLOC!AA1725","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C272=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1726","v":0},{"$f":"+CLASSALLOC!I1726","v":0},{"$f":"+CLASSALLOC!J1726","v":0},{"$f":"+CLASSALLOC!K1726","v":0},{"$f":"+CLASSALLOC!L1726","v":0},{"$f":"+CLASSALLOC!M1726","v":0},{"$f":"+CLASSALLOC!N1726","v":0},{"$f":"+CLASSALLOC!O1726","v":0},{"$f":"+CLASSALLOC!P1726","v":0},{"$f":"+CLASSALLOC!Q1726","v":0},{"$f":"+CLASSALLOC!R1726","v":0},{"$f":"+CLASSALLOC!S1726","v":0},{"$f":"+CLASSALLOC!T1726","v":0},{"$f":"+CLASSALLOC!U1726","v":0},{"$f":"+CLASSALLOC!V1726","v":0},{"$f":"+CLASSALLOC!W1726","v":0},{"$f":"+CLASSALLOC!X1726","v":0},{"$f":"+CLASSALLOC!Y1726","v":0},{"$f":"+CLASSALLOC!Z1726","v":0},{"$f":"+CLASSALLOC!AA1726","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C273=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B267=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1727","v":0},{"$f":"+CLASSALLOC!I1727","v":0},{"$f":"+CLASSALLOC!J1727","v":0},{"$f":"+CLASSALLOC!K1727","v":0},{"$f":"+CLASSALLOC!L1727","v":0},{"$f":"+CLASSALLOC!M1727","v":0},{"$f":"+CLASSALLOC!N1727","v":0},{"$f":"+CLASSALLOC!O1727","v":0},{"$f":"+CLASSALLOC!P1727","v":0},{"$f":"+CLASSALLOC!Q1727","v":0},{"$f":"+CLASSALLOC!R1727","v":0},{"$f":"+CLASSALLOC!S1727","v":0},{"$f":"+CLASSALLOC!T1727","v":0},{"$f":"+CLASSALLOC!U1727","v":0},{"$f":"+CLASSALLOC!V1727","v":0},{"$f":"+CLASSALLOC!W1727","v":0},{"$f":"+CLASSALLOC!X1727","v":0},{"$f":"+CLASSALLOC!Y1727","v":0},{"$f":"+CLASSALLOC!Z1727","v":0},{"$f":"+CLASSALLOC!AA1727","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C274=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D268:D273)","v":0},0,{"$f":"SUM(F268:F273)","v":0},0,0,0,0,0,{"$f":"SUM(L268:L273)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V268:V273)","v":0},{"$f":"SUM(W268:W273)","v":0},{"$f":"SUM(X268:X273)","v":0},{"$f":"SUM(Y268:Y273)","v":0}]
[null,{"$f":"IF(OR((B267=\"~\"),(C275=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$18","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B276=\"~\"),(C277=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F277:Y277)","v":0},0,{"$f":"+CLASSALLOC!H1731","v":0},{"$f":"+CLASSALLOC!I1731","v":0},{"$f":"+CLASSALLOC!J1731","v":0},{"$f":"+CLASSALLOC!K1731","v":0},{"$f":"+CLASSALLOC!L1731","v":0},{"$f":"+CLASSALLOC!M1731","v":0},{"$f":"+CLASSALLOC!N1731","v":0},{"$f":"+CLASSALLOC!O1731","v":0},{"$f":"+CLASSALLOC!P1731","v":0},{"$f":"+CLASSALLOC!Q1731","v":0},{"$f":"+CLASSALLOC!R1731","v":0},{"$f":"+CLASSALLOC!S1731","v":0},{"$f":"+CLASSALLOC!T1731","v":0},{"$f":"+CLASSALLOC!U1731","v":0},{"$f":"+CLASSALLOC!V1731","v":0},{"$f":"+CLASSALLOC!W1731","v":0},{"$f":"+CLASSALLOC!X1731","v":0},{"$f":"+CLASSALLOC!Y1731","v":0},{"$f":"+CLASSALLOC!Z1731","v":0},{"$f":"+CLASSALLOC!AA1731","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C278=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1732","v":0},{"$f":"+CLASSALLOC!I1732","v":0},{"$f":"+CLASSALLOC!J1732","v":0},{"$f":"+CLASSALLOC!K1732","v":0},{"$f":"+CLASSALLOC!L1732","v":0},{"$f":"+CLASSALLOC!M1732","v":0},{"$f":"+CLASSALLOC!N1732","v":0},{"$f":"+CLASSALLOC!O1732","v":0},{"$f":"+CLASSALLOC!P1732","v":0},{"$f":"+CLASSALLOC!Q1732","v":0},{"$f":"+CLASSALLOC!R1732","v":0},{"$f":"+CLASSALLOC!S1732","v":0},{"$f":"+CLASSALLOC!T1732","v":0},{"$f":"+CLASSALLOC!U1732","v":0},{"$f":"+CLASSALLOC!V1732","v":0},{"$f":"+CLASSALLOC!W1732","v":0},{"$f":"+CLASSALLOC!X1732","v":0},{"$f":"+CLASSALLOC!Y1732","v":0},{"$f":"+CLASSALLOC!Z1732","v":0},{"$f":"+CLASSALLOC!AA1732","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C279=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1733","v":0},{"$f":"+CLASSALLOC!I1733","v":0},{"$f":"+CLASSALLOC!J1733","v":0},{"$f":"+CLASSALLOC!K1733","v":0},{"$f":"+CLASSALLOC!L1733","v":0},{"$f":"+CLASSALLOC!M1733","v":0},{"$f":"+CLASSALLOC!N1733","v":0},{"$f":"+CLASSALLOC!O1733","v":0},{"$f":"+CLASSALLOC!P1733","v":0},{"$f":"+CLASSALLOC!Q1733","v":0},{"$f":"+CLASSALLOC!R1733","v":0},{"$f":"+CLASSALLOC!S1733","v":0},{"$f":"+CLASSALLOC!T1733","v":0},{"$f":"+CLASSALLOC!U1733","v":0},{"$f":"+CLASSALLOC!V1733","v":0},{"$f":"+CLASSALLOC!W1733","v":0},{"$f":"+CLASSALLOC!X1733","v":0},{"$f":"+CLASSALLOC!Y1733","v":0},{"$f":"+CLASSALLOC!Z1733","v":0},{"$f":"+CLASSALLOC!AA1733","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C280=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1734","v":0},{"$f":"+CLASSALLOC!I1734","v":0},{"$f":"+CLASSALLOC!J1734","v":0},{"$f":"+CLASSALLOC!K1734","v":0},{"$f":"+CLASSALLOC!L1734","v":0},{"$f":"+CLASSALLOC!M1734","v":0},{"$f":"+CLASSALLOC!N1734","v":0},{"$f":"+CLASSALLOC!O1734","v":0},{"$f":"+CLASSALLOC!P1734","v":0},{"$f":"+CLASSALLOC!Q1734","v":0},{"$f":"+CLASSALLOC!R1734","v":0},{"$f":"+CLASSALLOC!S1734","v":0},{"$f":"+CLASSALLOC!T1734","v":0},{"$f":"+CLASSALLOC!U1734","v":0},{"$f":"+CLASSALLOC!V1734","v":0},{"$f":"+CLASSALLOC!W1734","v":0},{"$f":"+CLASSALLOC!X1734","v":0},{"$f":"+CLASSALLOC!Y1734","v":0},{"$f":"+CLASSALLOC!Z1734","v":0},{"$f":"+CLASSALLOC!AA1734","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C281=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1735","v":0},{"$f":"+CLASSALLOC!I1735","v":0},{"$f":"+CLASSALLOC!J1735","v":0},{"$f":"+CLASSALLOC!K1735","v":0},{"$f":"+CLASSALLOC!L1735","v":0},{"$f":"+CLASSALLOC!M1735","v":0},{"$f":"+CLASSALLOC!N1735","v":0},{"$f":"+CLASSALLOC!O1735","v":0},{"$f":"+CLASSALLOC!P1735","v":0},{"$f":"+CLASSALLOC!Q1735","v":0},{"$f":"+CLASSALLOC!R1735","v":0},{"$f":"+CLASSALLOC!S1735","v":0},{"$f":"+CLASSALLOC!T1735","v":0},{"$f":"+CLASSALLOC!U1735","v":0},{"$f":"+CLASSALLOC!V1735","v":0},{"$f":"+CLASSALLOC!W1735","v":0},{"$f":"+CLASSALLOC!X1735","v":0},{"$f":"+CLASSALLOC!Y1735","v":0},{"$f":"+CLASSALLOC!Z1735","v":0},{"$f":"+CLASSALLOC!AA1735","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C282=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B276=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1736","v":0},{"$f":"+CLASSALLOC!I1736","v":0},{"$f":"+CLASSALLOC!J1736","v":0},{"$f":"+CLASSALLOC!K1736","v":0},{"$f":"+CLASSALLOC!L1736","v":0},{"$f":"+CLASSALLOC!M1736","v":0},{"$f":"+CLASSALLOC!N1736","v":0},{"$f":"+CLASSALLOC!O1736","v":0},{"$f":"+CLASSALLOC!P1736","v":0},{"$f":"+CLASSALLOC!Q1736","v":0},{"$f":"+CLASSALLOC!R1736","v":0},{"$f":"+CLASSALLOC!S1736","v":0},{"$f":"+CLASSALLOC!T1736","v":0},{"$f":"+CLASSALLOC!U1736","v":0},{"$f":"+CLASSALLOC!V1736","v":0},{"$f":"+CLASSALLOC!W1736","v":0},{"$f":"+CLASSALLOC!X1736","v":0},{"$f":"+CLASSALLOC!Y1736","v":0},{"$f":"+CLASSALLOC!Z1736","v":0},{"$f":"+CLASSALLOC!AA1736","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C283=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D277:D282)","v":0},0,{"$f":"SUM(F277:F282)","v":0},0,0,0,0,0,{"$f":"SUM(L277:L282)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V277:V282)","v":0},{"$f":"SUM(W277:W282)","v":0},{"$f":"SUM(X277:X282)","v":0},{"$f":"SUM(Y277:Y282)","v":0}]
[null,{"$f":"IF(OR((B276=\"~\"),(C284=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$19","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B285=\"~\"),(C286=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F286:Y286)","v":0},{"$f":"ROUND((SUM(F286:Y286)-D286),1)","v":0},{"$f":"+CLASSALLOC!H1740","v":0},{"$f":"+CLASSALLOC!I1740","v":0},{"$f":"+CLASSALLOC!J1740","v":0},{"$f":"+CLASSALLOC!K1740","v":0},{"$f":"+CLASSALLOC!L1740","v":0},{"$f":"+CLASSALLOC!M1740","v":0},{"$f":"+CLASSALLOC!N1740","v":0},{"$f":"+CLASSALLOC!O1740","v":0},{"$f":"+CLASSALLOC!P1740","v":0},{"$f":"+CLASSALLOC!Q1740","v":0},{"$f":"+CLASSALLOC!R1740","v":0},{"$f":"+CLASSALLOC!S1740","v":0},{"$f":"+CLASSALLOC!T1740","v":0},{"$f":"+CLASSALLOC!U1740","v":0},{"$f":"+CLASSALLOC!V1740","v":0},{"$f":"+CLASSALLOC!W1740","v":0},{"$f":"+CLASSALLOC!X1740","v":0},{"$f":"+CLASSALLOC!Y1740","v":0},{"$f":"+CLASSALLOC!Z1740","v":0},{"$f":"+CLASSALLOC!AA1740","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C287=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1741","v":0},{"$f":"+CLASSALLOC!I1741","v":0},{"$f":"+CLASSALLOC!J1741","v":0},{"$f":"+CLASSALLOC!K1741","v":0},{"$f":"+CLASSALLOC!L1741","v":0},{"$f":"+CLASSALLOC!M1741","v":0},{"$f":"+CLASSALLOC!N1741","v":0},{"$f":"+CLASSALLOC!O1741","v":0},{"$f":"+CLASSALLOC!P1741","v":0},{"$f":"+CLASSALLOC!Q1741","v":0},{"$f":"+CLASSALLOC!R1741","v":0},{"$f":"+CLASSALLOC!S1741","v":0},{"$f":"+CLASSALLOC!T1741","v":0},{"$f":"+CLASSALLOC!U1741","v":0},{"$f":"+CLASSALLOC!V1741","v":0},{"$f":"+CLASSALLOC!W1741","v":0},{"$f":"+CLASSALLOC!X1741","v":0},{"$f":"+CLASSALLOC!Y1741","v":0},{"$f":"+CLASSALLOC!Z1741","v":0},{"$f":"+CLASSALLOC!AA1741","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C288=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1742","v":0},{"$f":"+CLASSALLOC!I1742","v":0},{"$f":"+CLASSALLOC!J1742","v":0},{"$f":"+CLASSALLOC!K1742","v":0},{"$f":"+CLASSALLOC!L1742","v":0},{"$f":"+CLASSALLOC!M1742","v":0},{"$f":"+CLASSALLOC!N1742","v":0},{"$f":"+CLASSALLOC!O1742","v":0},{"$f":"+CLASSALLOC!P1742","v":0},{"$f":"+CLASSALLOC!Q1742","v":0},{"$f":"+CLASSALLOC!R1742","v":0},{"$f":"+CLASSALLOC!S1742","v":0},{"$f":"+CLASSALLOC!T1742","v":0},{"$f":"+CLASSALLOC!U1742","v":0},{"$f":"+CLASSALLOC!V1742","v":0},{"$f":"+CLASSALLOC!W1742","v":0},{"$f":"+CLASSALLOC!X1742","v":0},{"$f":"+CLASSALLOC!Y1742","v":0},{"$f":"+CLASSALLOC!Z1742","v":0},{"$f":"+CLASSALLOC!AA1742","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C289=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1743","v":0},{"$f":"+CLASSALLOC!I1743","v":0},{"$f":"+CLASSALLOC!J1743","v":0},{"$f":"+CLASSALLOC!K1743","v":0},{"$f":"+CLASSALLOC!L1743","v":0},{"$f":"+CLASSALLOC!M1743","v":0},{"$f":"+CLASSALLOC!N1743","v":0},{"$f":"+CLASSALLOC!O1743","v":0},{"$f":"+CLASSALLOC!P1743","v":0},{"$f":"+CLASSALLOC!Q1743","v":0},{"$f":"+CLASSALLOC!R1743","v":0},{"$f":"+CLASSALLOC!S1743","v":0},{"$f":"+CLASSALLOC!T1743","v":0},{"$f":"+CLASSALLOC!U1743","v":0},{"$f":"+CLASSALLOC!V1743","v":0},{"$f":"+CLASSALLOC!W1743","v":0},{"$f":"+CLASSALLOC!X1743","v":0},{"$f":"+CLASSALLOC!Y1743","v":0},{"$f":"+CLASSALLOC!Z1743","v":0},{"$f":"+CLASSALLOC!AA1743","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C290=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1744","v":0},{"$f":"+CLASSALLOC!I1744","v":0},{"$f":"+CLASSALLOC!J1744","v":0},{"$f":"+CLASSALLOC!K1744","v":0},{"$f":"+CLASSALLOC!L1744","v":0},{"$f":"+CLASSALLOC!M1744","v":0},{"$f":"+CLASSALLOC!N1744","v":0},{"$f":"+CLASSALLOC!O1744","v":0},{"$f":"+CLASSALLOC!P1744","v":0},{"$f":"+CLASSALLOC!Q1744","v":0},{"$f":"+CLASSALLOC!R1744","v":0},{"$f":"+CLASSALLOC!S1744","v":0},{"$f":"+CLASSALLOC!T1744","v":0},{"$f":"+CLASSALLOC!U1744","v":0},{"$f":"+CLASSALLOC!V1744","v":0},{"$f":"+CLASSALLOC!W1744","v":0},{"$f":"+CLASSALLOC!X1744","v":0},{"$f":"+CLASSALLOC!Y1744","v":0},{"$f":"+CLASSALLOC!Z1744","v":0},{"$f":"+CLASSALLOC!AA1744","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C291=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B285=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1745","v":0},{"$f":"+CLASSALLOC!I1745","v":0},{"$f":"+CLASSALLOC!J1745","v":0},{"$f":"+CLASSALLOC!K1745","v":0},{"$f":"+CLASSALLOC!L1745","v":0},{"$f":"+CLASSALLOC!M1745","v":0},{"$f":"+CLASSALLOC!N1745","v":0},{"$f":"+CLASSALLOC!O1745","v":0},{"$f":"+CLASSALLOC!P1745","v":0},{"$f":"+CLASSALLOC!Q1745","v":0},{"$f":"+CLASSALLOC!R1745","v":0},{"$f":"+CLASSALLOC!S1745","v":0},{"$f":"+CLASSALLOC!T1745","v":0},{"$f":"+CLASSALLOC!U1745","v":0},{"$f":"+CLASSALLOC!V1745","v":0},{"$f":"+CLASSALLOC!W1745","v":0},{"$f":"+CLASSALLOC!X1745","v":0},{"$f":"+CLASSALLOC!Y1745","v":0},{"$f":"+CLASSALLOC!Z1745","v":0},{"$f":"+CLASSALLOC!AA1745","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C292=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D286:D291)","v":0},0,{"$f":"SUM(F286:F291)","v":0},0,0,0,0,0,{"$f":"SUM(L286:L291)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V286:V291)","v":0},{"$f":"SUM(W286:W291)","v":0},{"$f":"SUM(X286:X291)","v":0},{"$f":"SUM(Y286:Y291)","v":0}]
[null,{"$f":"IF(OR((B285=\"~\"),(C293=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B294=\"~\"),(C295=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"SUM(F295:Y295)","v":0},0,{"$f":"+CLASSALLOC!H1749","v":0},{"$f":"+CLASSALLOC!I1749","v":0},{"$f":"+CLASSALLOC!J1749","v":0},{"$f":"+CLASSALLOC!K1749","v":0},{"$f":"+CLASSALLOC!L1749","v":0},{"$f":"+CLASSALLOC!M1749","v":0},{"$f":"+CLASSALLOC!N1749","v":0},{"$f":"+CLASSALLOC!O1749","v":0},{"$f":"+CLASSALLOC!P1749","v":0},{"$f":"+CLASSALLOC!Q1749","v":0},{"$f":"+CLASSALLOC!R1749","v":0},{"$f":"+CLASSALLOC!S1749","v":0},{"$f":"+CLASSALLOC!T1749","v":0},{"$f":"+CLASSALLOC!U1749","v":0},{"$f":"+CLASSALLOC!V1749","v":0},{"$f":"+CLASSALLOC!W1749","v":0},{"$f":"+CLASSALLOC!X1749","v":0},{"$f":"+CLASSALLOC!Y1749","v":0},{"$f":"+CLASSALLOC!Z1749","v":0},{"$f":"+CLASSALLOC!AA1749","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C296=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1750","v":0},{"$f":"+CLASSALLOC!I1750","v":0},{"$f":"+CLASSALLOC!J1750","v":0},{"$f":"+CLASSALLOC!K1750","v":0},{"$f":"+CLASSALLOC!L1750","v":0},{"$f":"+CLASSALLOC!M1750","v":0},{"$f":"+CLASSALLOC!N1750","v":0},{"$f":"+CLASSALLOC!O1750","v":0},{"$f":"+CLASSALLOC!P1750","v":0},{"$f":"+CLASSALLOC!Q1750","v":0},{"$f":"+CLASSALLOC!R1750","v":0},{"$f":"+CLASSALLOC!S1750","v":0},{"$f":"+CLASSALLOC!T1750","v":0},{"$f":"+CLASSALLOC!U1750","v":0},{"$f":"+CLASSALLOC!V1750","v":0},{"$f":"+CLASSALLOC!W1750","v":0},{"$f":"+CLASSALLOC!X1750","v":0},{"$f":"+CLASSALLOC!Y1750","v":0},{"$f":"+CLASSALLOC!Z1750","v":0},{"$f":"+CLASSALLOC!AA1750","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C297=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1751","v":0},{"$f":"+CLASSALLOC!I1751","v":0},{"$f":"+CLASSALLOC!J1751","v":0},{"$f":"+CLASSALLOC!K1751","v":0},{"$f":"+CLASSALLOC!L1751","v":0},{"$f":"+CLASSALLOC!M1751","v":0},{"$f":"+CLASSALLOC!N1751","v":0},{"$f":"+CLASSALLOC!O1751","v":0},{"$f":"+CLASSALLOC!P1751","v":0},{"$f":"+CLASSALLOC!Q1751","v":0},{"$f":"+CLASSALLOC!R1751","v":0},{"$f":"+CLASSALLOC!S1751","v":0},{"$f":"+CLASSALLOC!T1751","v":0},{"$f":"+CLASSALLOC!U1751","v":0},{"$f":"+CLASSALLOC!V1751","v":0},{"$f":"+CLASSALLOC!W1751","v":0},{"$f":"+CLASSALLOC!X1751","v":0},{"$f":"+CLASSALLOC!Y1751","v":0},{"$f":"+CLASSALLOC!Z1751","v":0},{"$f":"+CLASSALLOC!AA1751","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C298=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1752","v":0},{"$f":"+CLASSALLOC!I1752","v":0},{"$f":"+CLASSALLOC!J1752","v":0},{"$f":"+CLASSALLOC!K1752","v":0},{"$f":"+CLASSALLOC!L1752","v":0},{"$f":"+CLASSALLOC!M1752","v":0},{"$f":"+CLASSALLOC!N1752","v":0},{"$f":"+CLASSALLOC!O1752","v":0},{"$f":"+CLASSALLOC!P1752","v":0},{"$f":"+CLASSALLOC!Q1752","v":0},{"$f":"+CLASSALLOC!R1752","v":0},{"$f":"+CLASSALLOC!S1752","v":0},{"$f":"+CLASSALLOC!T1752","v":0},{"$f":"+CLASSALLOC!U1752","v":0},{"$f":"+CLASSALLOC!V1752","v":0},{"$f":"+CLASSALLOC!W1752","v":0},{"$f":"+CLASSALLOC!X1752","v":0},{"$f":"+CLASSALLOC!Y1752","v":0},{"$f":"+CLASSALLOC!Z1752","v":0},{"$f":"+CLASSALLOC!AA1752","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C299=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1753","v":0},{"$f":"+CLASSALLOC!I1753","v":0},{"$f":"+CLASSALLOC!J1753","v":0},{"$f":"+CLASSALLOC!K1753","v":0},{"$f":"+CLASSALLOC!L1753","v":0},{"$f":"+CLASSALLOC!M1753","v":0},{"$f":"+CLASSALLOC!N1753","v":0},{"$f":"+CLASSALLOC!O1753","v":0},{"$f":"+CLASSALLOC!P1753","v":0},{"$f":"+CLASSALLOC!Q1753","v":0},{"$f":"+CLASSALLOC!R1753","v":0},{"$f":"+CLASSALLOC!S1753","v":0},{"$f":"+CLASSALLOC!T1753","v":0},{"$f":"+CLASSALLOC!U1753","v":0},{"$f":"+CLASSALLOC!V1753","v":0},{"$f":"+CLASSALLOC!W1753","v":0},{"$f":"+CLASSALLOC!X1753","v":0},{"$f":"+CLASSALLOC!Y1753","v":0},{"$f":"+CLASSALLOC!Z1753","v":0},{"$f":"+CLASSALLOC!AA1753","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C300=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B294=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1754","v":0},{"$f":"+CLASSALLOC!I1754","v":0},{"$f":"+CLASSALLOC!J1754","v":0},{"$f":"+CLASSALLOC!K1754","v":0},{"$f":"+CLASSALLOC!L1754","v":0},{"$f":"+CLASSALLOC!M1754","v":0},{"$f":"+CLASSALLOC!N1754","v":0},{"$f":"+CLASSALLOC!O1754","v":0},{"$f":"+CLASSALLOC!P1754","v":0},{"$f":"+CLASSALLOC!Q1754","v":0},{"$f":"+CLASSALLOC!R1754","v":0},{"$f":"+CLASSALLOC!S1754","v":0},{"$f":"+CLASSALLOC!T1754","v":0},{"$f":"+CLASSALLOC!U1754","v":0},{"$f":"+CLASSALLOC!V1754","v":0},{"$f":"+CLASSALLOC!W1754","v":0},{"$f":"+CLASSALLOC!X1754","v":0},{"$f":"+CLASSALLOC!Y1754","v":0},{"$f":"+CLASSALLOC!Z1754","v":0},{"$f":"+CLASSALLOC!AA1754","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C301=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D295:D300)","v":0},0,{"$f":"SUM(F295:F300)","v":0},0,0,0,0,0,{"$f":"SUM(L295:L300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V295:V300)","v":0},{"$f":"SUM(W295:W300)","v":0},{"$f":"SUM(X295:X300)","v":0},{"$f":"SUM(Y295:Y300)","v":0}]
[null,{"$f":"IF(OR((B294=\"~\"),(C302=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,{"$f":"ROUND((SUM(F303:Y303)-D303),1)","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C304=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"SUM(F304:Y304)","v":42862918.630937897},0,{"$f":"+CLASSALLOC!H1758","v":27148530.235384066},{"$f":"+CLASSALLOC!I1758","v":4936102.7526565241},{"$f":"+CLASSALLOC!J1758","v":4584151.5952701401},{"$f":"+CLASSALLOC!K1758","v":2454934.2348694345},{"$f":"+CLASSALLOC!L1758","v":1744826.9674393269},{"$f":"+CLASSALLOC!M1758","v":15894.96107474306},{"$f":"+CLASSALLOC!N1758","v":339545.43585651612},{"$f":"+CLASSALLOC!O1758","v":765164.89091041521},{"$f":"+CLASSALLOC!P1758","v":391490.73794881877},{"$f":"+CLASSALLOC!Q1758","v":33683.276276032593},{"$f":"+CLASSALLOC!R1758","v":188750.5717898393},{"$f":"+CLASSALLOC!S1758","v":217324.0508539422},{"$f":"+CLASSALLOC!T1758","v":30422.090777778529},{"$f":"+CLASSALLOC!U1758","v":12096.829830322793},{"$f":"+CLASSALLOC!V1758","v":0},{"$f":"+CLASSALLOC!W1758","v":0},{"$f":"+CLASSALLOC!X1758","v":0},{"$f":"+CLASSALLOC!Y1758","v":0},{"$f":"+CLASSALLOC!Z1758","v":0},{"$f":"+CLASSALLOC!AA1758","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C305=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},57470898.37766695,0,{"$f":"+CLASSALLOC!H1759","v":28907437.783112947},{"$f":"+CLASSALLOC!I1759","v":6998057.241126339},{"$f":"+CLASSALLOC!J1759","v":7895409.0361117208},{"$f":"+CLASSALLOC!K1759","v":5349058.0455254661},{"$f":"+CLASSALLOC!L1759","v":3391245.3677905453},{"$f":"+CLASSALLOC!M1759","v":11915.772925946278},{"$f":"+CLASSALLOC!N1759","v":382049.09277519071},{"$f":"+CLASSALLOC!O1759","v":1987896.3366580168},{"$f":"+CLASSALLOC!P1759","v":1470284.7546378926},{"$f":"+CLASSALLOC!Q1759","v":42308.638701056159},{"$f":"+CLASSALLOC!R1759","v":732816.33717881516},{"$f":"+CLASSALLOC!S1759","v":225330.97300055902},{"$f":"+CLASSALLOC!T1759","v":58232.963303701574},{"$f":"+CLASSALLOC!U1759","v":18856.034818765453},{"$f":"+CLASSALLOC!V1759","v":0},{"$f":"+CLASSALLOC!W1759","v":0},{"$f":"+CLASSALLOC!X1759","v":0},{"$f":"+CLASSALLOC!Y1759","v":0},{"$f":"+CLASSALLOC!Z1759","v":0},{"$f":"+CLASSALLOC!AA1759","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C306=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},8703439.3787107542,0,{"$f":"+CLASSALLOC!H1760","v":5857817.2198170582},{"$f":"+CLASSALLOC!I1760","v":1063375.2588487996},{"$f":"+CLASSALLOC!J1760","v":647556.33135489153},{"$f":"+CLASSALLOC!K1760","v":142555.87905481804},{"$f":"+CLASSALLOC!L1760","v":184803.99852103571},{"$f":"+CLASSALLOC!M1760","v":348.86407855964501},{"$f":"+CLASSALLOC!N1760","v":59447.341783414966},{"$f":"+CLASSALLOC!O1760","v":58944.192046832046},{"$f":"+CLASSALLOC!P1760","v":12483.0262106717},{"$f":"+CLASSALLOC!Q1760","v":909.1200044358726},{"$f":"+CLASSALLOC!R1760","v":5163.7181446499008},{"$f":"+CLASSALLOC!S1760","v":665134.2064754992},{"$f":"+CLASSALLOC!T1760","v":1718.9088388222972},{"$f":"+CLASSALLOC!U1760","v":3181.3135312661252},{"$f":"+CLASSALLOC!V1760","v":0},{"$f":"+CLASSALLOC!W1760","v":0},{"$f":"+CLASSALLOC!X1760","v":0},{"$f":"+CLASSALLOC!Y1760","v":0},{"$f":"+CLASSALLOC!Z1760","v":0},{"$f":"+CLASSALLOC!AA1760","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C307=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1761","v":0},{"$f":"+CLASSALLOC!I1761","v":0},{"$f":"+CLASSALLOC!J1761","v":0},{"$f":"+CLASSALLOC!K1761","v":0},{"$f":"+CLASSALLOC!L1761","v":0},{"$f":"+CLASSALLOC!M1761","v":0},{"$f":"+CLASSALLOC!N1761","v":0},{"$f":"+CLASSALLOC!O1761","v":0},{"$f":"+CLASSALLOC!P1761","v":0},{"$f":"+CLASSALLOC!Q1761","v":0},{"$f":"+CLASSALLOC!R1761","v":0},{"$f":"+CLASSALLOC!S1761","v":0},{"$f":"+CLASSALLOC!T1761","v":0},{"$f":"+CLASSALLOC!U1761","v":0},{"$f":"+CLASSALLOC!V1761","v":0},{"$f":"+CLASSALLOC!W1761","v":0},{"$f":"+CLASSALLOC!X1761","v":0},{"$f":"+CLASSALLOC!Y1761","v":0},{"$f":"+CLASSALLOC!Z1761","v":0},{"$f":"+CLASSALLOC!AA1761","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C308=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1762","v":0},{"$f":"+CLASSALLOC!I1762","v":0},{"$f":"+CLASSALLOC!J1762","v":0},{"$f":"+CLASSALLOC!K1762","v":0},{"$f":"+CLASSALLOC!L1762","v":0},{"$f":"+CLASSALLOC!M1762","v":0},{"$f":"+CLASSALLOC!N1762","v":0},{"$f":"+CLASSALLOC!O1762","v":0},{"$f":"+CLASSALLOC!P1762","v":0},{"$f":"+CLASSALLOC!Q1762","v":0},{"$f":"+CLASSALLOC!R1762","v":0},{"$f":"+CLASSALLOC!S1762","v":0},{"$f":"+CLASSALLOC!T1762","v":0},{"$f":"+CLASSALLOC!U1762","v":0},{"$f":"+CLASSALLOC!V1762","v":0},{"$f":"+CLASSALLOC!W1762","v":0},{"$f":"+CLASSALLOC!X1762","v":0},{"$f":"+CLASSALLOC!Y1762","v":0},{"$f":"+CLASSALLOC!Z1762","v":0},{"$f":"+CLASSALLOC!AA1762","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C309=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"+CLASSALLOC!H1763","v":0},{"$f":"+CLASSALLOC!I1763","v":0},{"$f":"+CLASSALLOC!J1763","v":0},{"$f":"+CLASSALLOC!K1763","v":0},{"$f":"+CLASSALLOC!L1763","v":0},{"$f":"+CLASSALLOC!M1763","v":0},{"$f":"+CLASSALLOC!N1763","v":0},{"$f":"+CLASSALLOC!O1763","v":0},{"$f":"+CLASSALLOC!P1763","v":0},{"$f":"+CLASSALLOC!Q1763","v":0},{"$f":"+CLASSALLOC!R1763","v":0},{"$f":"+CLASSALLOC!S1763","v":0},{"$f":"+CLASSALLOC!T1763","v":0},{"$f":"+CLASSALLOC!U1763","v":0},{"$f":"+CLASSALLOC!V1763","v":0},{"$f":"+CLASSALLOC!W1763","v":0},{"$f":"+CLASSALLOC!X1763","v":0},{"$f":"+CLASSALLOC!Y1763","v":0},{"$f":"+CLASSALLOC!Z1763","v":0},{"$f":"+CLASSALLOC!AA1763","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C310=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D304:D309)","v":109037256.3873156},0,{"$f":"SUM(F304:F309)","v":61913785.23831407},12997535.252631662,13127116.962736754,7946548.1594497189,5320876.3337509073,28159.598079248979,{"$f":"SUM(L304:L309)","v":781041.87041512178},2812005.4196152636,1874258.5187973832,76901.034981524615,926730.62711330433,1107789.2303300004,90373.962920302409,34134.178180354371,0,0,{"$f":"SUM(V304:V309)","v":0},{"$f":"SUM(W304:W309)","v":0},{"$f":"SUM(X304:X309)","v":0},{"$f":"SUM(Y304:Y309)","v":0}]
[null,{"$f":"IF(OR((B303=\"~\"),(C311=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A211)","v":"Total Income Taxes"},null,{"$f":"SUM(D304:D309)","v":109037256.3873156},0,{"$f":"SUM(F304:F309)","v":61913785.23831407},12997535.252631662,13127116.962736754,7946548.1594497189,5320876.3337509073,28159.598079248979,{"$f":"SUM(L304:L309)","v":781041.87041512178},2812005.4196152636,1874258.5187973832,76901.034981524615,926730.62711330433,1107789.2303300004,90373.962920302409,34134.178180354371,0,{"$f":"SUM(U304:U309)","v":0},{"$f":"SUM(V304:V309)","v":0},{"$f":"SUM(W304:W309)","v":0},{"$f":"SUM(X304:X309)","v":0},{"$f":"SUM(Y304:Y309)","v":0}]
[null,null,null,null,{"$f":"ROUND((SUM(F313:Y313)-D313),1)","v":0}]
[null,null,null,null,{"$f":"ROUND((SUM(F314:Y314)-D314),1)","v":0}]
["Revenue Requirement",null,null,null,{"$f":"ROUND((SUM(F315:Y315)-D315),1)","v":0}]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C318=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D7+D110+D214","v":276524476.58073807},0,{"$f":"F7+F110+F214","v":173016827.33412468},{"$f":"G7+G110+G214","v":29994090.293524131},30455318.946827095,19227210.431500856,11231734.553351818,270.68402057174433,0,6551901.078688642,4705841.6976397745,37394.898584943927,406394.47163052933,740388.46726886358,47679.708260032086,109424.01531612764,0,0,{"$f":"V7+V110+V214","v":0},0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C319=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},1176773607.1145754,0,{"$f":"F8+F111+F215","v":600616744.50645328},145400308.03043002,164044800.76703614,111138657.58646937,70460715.609144077,247576.86228562368,7937925.3210164197,41302997.349606983,30548457.786319405,96.027628298004743,1663.2682354669068,4681755.4864419131,132.17095908783307,391776.34254956996,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C320=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},0,0,{"$f":"F9+F112+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C321=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F10+F113+F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C322=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F11+F114+F218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C323=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F12+F115+F219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C324=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D318:D323)","v":1453298083.6953135},0,773633571.84057796,175394398.32395416,194500119.71386322,130365868.01797022,81692450.162495896,247847.54630619541,{"$f":"SUM(L318:L323)","v":7937925.3210164197},47854898.428295627,35254299.483959183,37490.926213241932,408057.73986599623,5422143.9537107768,47811.879219119917,501200.35786569759,0,0,{"$f":"SUM(V318:V323)","v":0},{"$f":"SUM(W318:W323)","v":0},{"$f":"SUM(X318:X323)","v":0},{"$f":"SUM(Y318:Y323)","v":0}]
[null,{"$f":"IF(OR((B317=\"~\"),(C325=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C327=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D16+D119+D223","v":14105472.243806295},{"$f":"ROUND((SUM(F327:Y327)-D327),1)","v":0},{"$f":"F16+F119+F223","v":8630248.8083309457},{"$f":"G16+G119+G223","v":1496134.6014787448},1519141.1384547637,959072.08836709824,560249.92041589518,13.501984066914945,0,326815.2430483416,234731.99300331637,14260.152955634407,299527.53971608338,36931.301919029109,22887.77707332516,5458.1770590503675,0,0,{"$f":"V16+V119+V223","v":0},0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C328=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},60133855.355174199,0,{"$f":"F17+F120+F224","v":29635793.714307725},7174381.2908971058,8094342.8898765203,5483833.6760394787,3476691.670444529,12216.004442502655,391675.25628432579,2037983.6566850815,1507330.2593145941,105054.36010550511,1819617.78352511,231008.44438000876,144595.21470647113,19331.134165241816,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C329=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},0,0,{"$f":"F18+F121+F225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C330=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F19+F122+F226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C331=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F20+F123+F227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C332=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F21+F124+F228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C333=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D327:D332)","v":74239327.598980486},{"$f":"ROUND((SUM(F333:Y333)-D333),1)","v":0},38266042.522638671,8670515.8923758511,9613484.0283312835,6442905.7644065768,4036941.5908604241,12229.506426569571,{"$f":"SUM(L327:L332)","v":391675.25628432579},2364798.8997334233,1742062.2523179105,119314.51306113951,2119145.3232411933,267939.74629903788,167482.99177979628,24789.311224292185,0,0,{"$f":"SUM(V327:V332)","v":0},{"$f":"SUM(W327:W332)","v":0},{"$f":"SUM(X327:X332)","v":0},{"$f":"SUM(Y327:Y332)","v":0}]
[null,{"$f":"IF(OR((B326=\"~\"),(C334=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C336=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D25+D128+D232","v":319606471.65167964},0,{"$f":"F25+F128+F232","v":205031289.99945611},{"$f":"G25+G128+G232","v":37531284.394449882},33305130.806593616,16282821.650123022,12847704.218306053,178724.25736844572,3480582.8611301421,4767331.8455183152,1810557.7929162337,292044.55530439824,1728565.7817573023,1873685.0789085508,394633.37983828125,82115.030009257374,0,0,{"$f":"V25+V128+V232","v":0},0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C337=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},78114581.646330446,0,{"$f":"F26+F129+F233","v":36477045.212388687},8830545.6989540383,9962875.1099065933,6749744.9491807679,4279265.8254708285,15035.998382887228,482091.22285662452,2508440.3914959389,1855288.7278492243,337415.95893675141,5844289.363239076,284335.40708663262,464414.16595038364,23793.614632019959,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C338=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},171562184.86366421,0,{"$f":"F27+F130+F234","v":123182505.01053146},21539910.959660616,8106847.6608017301,1803712.4778100457,2808750.3794570351,5380.5941361392161,908100.48129290564,1379538.0306962202,493097.97442849318,29476.576419323141,189366.28885268865,11010967.183526617,57544.290033867852,46986.956017087577,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C339=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F28+F131+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C340=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F29+F132+F236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C341=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F30+F133+F237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C342=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D336:D341)","v":569283238.16167426},0,364690840.22237623,67901741.05306454,51374853.577301942,24836279.077113837,19935720.423233915,199140.84988747214,{"$f":"SUM(L336:L341)","v":4870774.5652796719},8655310.2677104753,4158944.4951939513,658937.09066047275,7762221.4338490674,13168987.669521799,916591.83582253265,152895.60065836491,0,0,{"$f":"SUM(V336:V341)","v":0},{"$f":"SUM(W336:W341)","v":0},{"$f":"SUM(X336:X341)","v":0},{"$f":"SUM(Y336:Y341)","v":0}]
[null,{"$f":"IF(OR((B335=\"~\"),(C343=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D34+D137+D241","v":0},0,{"$f":"F34+F137+F241","v":0},{"$f":"G34+G137+G241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C346=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F35+F138+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C347=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F36+F139+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C348=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F37+F140+F244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C349=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F38+F141+F245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C350=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F39+F142+F246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C351=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D345:D350)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L345:L350)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V345:V350)","v":0},{"$f":"SUM(W345:W350)","v":0},{"$f":"SUM(X345:X350)","v":0},{"$f":"SUM(Y345:Y350)","v":0}]
[null,{"$f":"IF(OR((B344=\"~\"),(C352=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C354=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D43+D146+D250","v":0},{"$f":"ROUND((SUM(F354:Y354)-D354),1)","v":0},{"$f":"F43+F146+F250","v":0},{"$f":"G43+G146+G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C355=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F44+F147+F251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C356=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F45+F148+F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F46+F149+F253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C358=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F47+F150+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C359=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F48+F151+F255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C360=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D354:D359)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L354:L359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V354:V359)","v":0},{"$f":"SUM(W354:W359)","v":0},{"$f":"SUM(X354:X359)","v":0},{"$f":"SUM(Y354:Y359)","v":0}]
[null,{"$f":"IF(OR((B353=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C363=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D52+D155+D259","v":0},0,{"$f":"F52+F155+F259","v":0},{"$f":"G52+G155+G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C364=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F53+F156+F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C365=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F54+F157+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C366=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F55+F158+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C367=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F56+F159+F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C368=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B362=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F57+F160+F264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B362=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D363:D368)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L363:L368)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V363:V368)","v":0},{"$f":"SUM(W363:W368)","v":0},{"$f":"SUM(X363:X368)","v":0},{"$f":"SUM(Y363:Y368)","v":0}]
[null,{"$f":"IF(OR((B362=\"~\"),(C370=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$17","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C372=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D61+D164+D268","v":0},{"$f":"ROUND((SUM(F372:Y372)-D372),1)","v":0},{"$f":"F61+F164+F268","v":0},{"$f":"G61+G164+G268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C373=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F62+F165+F269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C374=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F63+F166+F270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C375=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F64+F167+F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C376=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F65+F168+F272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C377=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B371=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F66+F169+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B371=\"~\"),(C378=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D372:D377)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L372:L377)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V372:V377)","v":0},{"$f":"SUM(W372:W377)","v":0},{"$f":"SUM(X372:X377)","v":0},{"$f":"SUM(Y372:Y377)","v":0}]
[null,{"$f":"IF(OR((B371=\"~\"),(C379=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$18","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C381=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D70+D173+D277","v":0},0,{"$f":"F70+F173+F277","v":0},{"$f":"G70+G173+G277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C382=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F71+F174+F278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C383=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F72+F175+F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C384=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F73+F176+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C385=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F74+F177+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C386=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B380=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F75+F178+F282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B380=\"~\"),(C387=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D381:D386)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L381:L386)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V381:V386)","v":0},{"$f":"SUM(W381:W386)","v":0},{"$f":"SUM(X381:X386)","v":0},{"$f":"SUM(Y381:Y386)","v":0}]
[null,{"$f":"IF(OR((B380=\"~\"),(C388=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$19","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C390=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D79+D182+D286","v":0},{"$f":"ROUND((SUM(F390:Y390)-D390),1)","v":0},{"$f":"F79+F182+F286","v":0},{"$f":"G79+G182+G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C391=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F80+F183+F287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C392=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F81+F184+F288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C393=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F82+F185+F289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C394=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F83+F186+F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C395=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B389=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F84+F187+F291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B389=\"~\"),(C396=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D390:D395)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L390:L395)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V390:V395)","v":0},{"$f":"SUM(W390:W395)","v":0},{"$f":"SUM(X390:X395)","v":0},{"$f":"SUM(Y390:Y395)","v":0}]
[null,{"$f":"IF(OR((B389=\"~\"),(C397=\"~\")),\"~\",\"\")","v":"~"},null,null,{"$f":"ROUND((SUM(F397:Y397)-D397),1)","v":0}]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C399=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D88+D191+D295","v":0},0,{"$f":"F88+F191+F295","v":0},{"$f":"G88+G191+G295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C400=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F89+F192+F296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C401=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F90+F193+F297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C402=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F91+F194+F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C403=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F92+F195+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C404=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B398=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F93+F196+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B398=\"~\"),(C405=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D399:D404)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L399:L404)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(V399:V404)","v":0},{"$f":"SUM(W399:W404)","v":0},{"$f":"SUM(X399:X404)","v":0},{"$f":"SUM(Y399:Y404)","v":0}]
[null,{"$f":"IF(OR((B398=\"~\"),(C406=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C408=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D97+D200+D304","v":610236420.47622395},0,{"$f":"F97+F200+F304","v":386678366.14191169},{"$f":"G97+G200+G304","v":69021509.289452761},65279590.891875476,36469104.169990979,24639688.692073766,179008.44337308439,3480582.8611301421,11646048.167255299,6751131.4835593244,343699.60684497654,2434487.7931039147,2651004.8480964433,465200.86517163843,196997.22238443539,0,0,{"$f":"V97+V200+V304","v":0},0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C409=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},1315022044.1160805,0,{"$f":"F98+F201+F305","v":666729583.4331497},161405235.02028117,182102018.76681924,123372236.21168964,78216673.105059445,274828.86511101353,8811691.8001573682,45849421.397787996,33911076.773483224,442566.34667055449,7665570.4149996527,5197099.3379085539,609141.55161594262,434901.0913468317,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C410=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},171562184.86366421,0,{"$f":"F99+F202+F306","v":123182505.01053146},21539910.959660616,8106847.6608017301,1803712.4778100457,2808750.3794570351,5380.5941361392161,908100.48129290564,1379538.0306962202,493097.97442849318,29476.576419323141,189366.28885268865,11010967.183526617,57544.290033867852,46986.956017087577,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C411=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F100+F203+F307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C412=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F101+F204+F308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C413=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B407=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F102+F205+F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B407=\"~\"),(C414=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D408:D413)","v":2096820649.4559686},0,1176590454.5855927,251966655.26939455,255488457.31949645,161645052.85949066,105665112.17659025,459217.90262023715,{"$f":"SUM(L408:L413)","v":13200375.142580416},58875007.595739514,41155306.231471039,815742.52993485413,10289424.496956255,18859071.369531613,1131886.7068214489,678885.26974835468,0,0,{"$f":"SUM(V408:V413)","v":0},{"$f":"SUM(W408:W413)","v":0},{"$f":"SUM(X408:X413)","v":0},{"$f":"SUM(Y408:Y413)","v":0}]
[null,{"$f":"IF(OR((B407=\"~\"),(C415=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A315)","v":"Total Revenue Requirement"},null,{"$f":"SUM(D408:D413)","v":2096820649.4559686},{"$f":"ROUND((SUM(F416:Y416)-D416),1)","v":0},{"$f":"SUM(F408:F413)","v":1176590454.5855927},251966655.26939455,255488457.31949645,161645052.85949066,105665112.17659025,459217.90262023715,{"$f":"SUM(L408:L413)","v":13200375.142580416},58875007.595739514,41155306.231471039,815742.52993485413,10289424.496956255,18859071.369531613,1131886.7068214489,678885.26974835468,0,{"$f":"SUM(U408:U413)","v":0},{"$f":"SUM(V408:V413)","v":0},{"$f":"SUM(W408:W413)","v":0},{"$f":"SUM(X408:X413)","v":0},{"$f":"SUM(Y408:Y413)","v":0}]
[null,null,null,null,"END"]

{"sheet":"SUMMARY","index":12,"n_rows":403,"n_cols":20,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
[]
["Line No.",null,"Description",null,"Total Company",null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)"]
[]
[null,null,"Rate Base"]
[1,null,"Plant in Service",null,{"$f":"CLASSALLOC!F355","v":7629582517.4841652},null,{"$f":"CLASSALLOC!H355","v":4412476260.0149164},{"$f":"CLASSALLOC!I355","v":918986590.18923259},{"$f":"CLASSALLOC!J355","v":883239532.77283108},{"$f":"CLASSALLOC!K355","v":525320851.05245376},{"$f":"CLASSALLOC!L355","v":354117906.41651809},{"$f":"CLASSALLOC!M355","v":2009922.807965453},{"$f":"CLASSALLOC!N355","v":54256289.007128567},{"$f":"CLASSALLOC!O355","v":187021087.44513461},{"$f":"CLASSALLOC!P355","v":121871394.57655327},{"$f":"CLASSALLOC!Q355","v":5289042.7695026184},{"$f":"CLASSALLOC!R355","v":66387630.456577972},{"$f":"CLASSALLOC!S355","v":88622997.829034269},{"$f":"CLASSALLOC!T355","v":7690096.2646888541},{"$f":"CLASSALLOC!U355","v":2292915.8816272495}]
[{"$f":"A10+1","v":2},null,"Accumulated Reserve",null,{"$f":"CLASSALLOC!F531","v":-2699587026.0649986},null,{"$f":"CLASSALLOC!H531","v":-1579345697.5746882},{"$f":"CLASSALLOC!I531","v":-319980901.8013553},{"$f":"CLASSALLOC!J531","v":-306085662.61723715},{"$f":"CLASSALLOC!K531","v":-181588395.8424288},{"$f":"CLASSALLOC!L531","v":-122119405.17671143},{"$f":"CLASSALLOC!M531","v":-715531.89883566496},{"$f":"CLASSALLOC!N531","v":-18785035.672240619},{"$f":"CLASSALLOC!O531","v":-65957562.201089121},{"$f":"CLASSALLOC!P531","v":-42398552.513200752},{"$f":"CLASSALLOC!Q531","v":-1554879.134171711},{"$f":"CLASSALLOC!R531","v":-21238706.695061103},{"$f":"CLASSALLOC!S531","v":-35804949.615018271},{"$f":"CLASSALLOC!T531","v":-3215397.9302646136},{"$f":"CLASSALLOC!U531","v":-796347.39269501716}]
[{"$f":"A11+1","v":3},null,"Construction Work in Progress",null,{"$f":"CLASSALLOC!F707","v":0},null,{"$f":"CLASSALLOC!H707","v":0},{"$f":"CLASSALLOC!I707","v":0},{"$f":"CLASSALLOC!J707","v":0},{"$f":"CLASSALLOC!K707","v":0},{"$f":"CLASSALLOC!L707","v":0},{"$f":"CLASSALLOC!M707","v":0},{"$f":"CLASSALLOC!N707","v":0},{"$f":"CLASSALLOC!O707","v":0},{"$f":"CLASSALLOC!P707","v":0},{"$f":"CLASSALLOC!Q707","v":0},{"$f":"CLASSALLOC!R707","v":0},{"$f":"CLASSALLOC!S707","v":0},{"$f":"CLASSALLOC!T707","v":0},{"$f":"CLASSALLOC!U707","v":0}]
[{"$f":"A12+1","v":4},null,"Working Capital Assets",null,{"$f":"CLASSALLOC!F883","v":203573761.00000003},null,{"$f":"CLASSALLOC!H883","v":117734408.86391394},{"$f":"CLASSALLOC!I883","v":24520549.590317227},{"$f":"CLASSALLOC!J883","v":23566740.793274492},{"$f":"CLASSALLOC!K883","v":14016696.344183788},{"$f":"CLASSALLOC!L883","v":9448631.5445773359},{"$f":"CLASSALLOC!M883","v":53629.087096121992},{"$f":"CLASSALLOC!N883","v":1447675.1232158153},{"$f":"CLASSALLOC!O883","v":4990127.0574461631},{"$f":"CLASSALLOC!P883","v":3251792.361562259},{"$f":"CLASSALLOC!Q883","v":141123.09896512487},{"$f":"CLASSALLOC!R883","v":1771365.5478465406},{"$f":"CLASSALLOC!S883","v":2364653.2346700951},{"$f":"CLASSALLOC!T883","v":205188.39864005847},{"$f":"CLASSALLOC!U883","v":61179.954291051923}]
[{"$f":"A13+1","v":5},null,"Other Items",null,{"$f":"CLASSALLOC!F1059","v":-280320825.12875003},null,{"$f":"CLASSALLOC!H1059","v":-195082307.73374975},{"$f":"CLASSALLOC!I1059","v":-45005926.540639564},{"$f":"CLASSALLOC!J1059","v":-16432617.42163177},{"$f":"CLASSALLOC!K1059","v":-4048282.3738340433},{"$f":"CLASSALLOC!L1059","v":-4614920.0693595745},{"$f":"CLASSALLOC!M1059","v":-94636.248144517464},{"$f":"CLASSALLOC!N1059","v":-2154753.7637639791},{"$f":"CLASSALLOC!O1059","v":-891287.32229068526},{"$f":"CLASSALLOC!P1059","v":698614.74762435479},{"$f":"CLASSALLOC!Q1059","v":-452421.56465749413},{"$f":"CLASSALLOC!R1059","v":-5671507.8599915542},{"$f":"CLASSALLOC!S1059","v":-5875001.328548301},{"$f":"CLASSALLOC!T1059","v":-657341.52289351507},{"$f":"CLASSALLOC!U1059","v":-38436.126869666958}]
[{"$f":"A14+1","v":6},null,"TOTAL RATE BASE",null,{"$f":"SUM(E10:E14)","v":4853248427.2904167},null,{"$f":"SUM(G10:G14)","v":2755782663.5703926},578520311.43755496,584287993.52723658,353700869.18037474,236832212.71502441,1253383.7480813928,34764174.694339789,125162364.97920097,83423249.17253913,3422865.1696385378,41248781.449371859,49307700.120137796,4022545.2101707845,1519312.3163536175]
[]
[null,null,"Revenue"]
[{"$f":"A15+1","v":7},null,"Firm Sales",null,{"$f":"SUM(CLASSALLOC!F1766:F1771)","v":1978331284},null,{"$f":"SUM(CLASSALLOC!H1766:H1771)","v":1080571965.1437359},{"$f":"SUM(CLASSALLOC!I1766:I1771)","v":245101490.49680227},{"$f":"SUM(CLASSALLOC!J1766:J1771)","v":259205761.44296864},{"$f":"SUM(CLASSALLOC!K1766:K1771)","v":162542635.24997696},{"$f":"SUM(CLASSALLOC!L1766:L1771)","v":103590110.44349608},{"$f":"SUM(CLASSALLOC!M1766:M1771)","v":255711.91244506725},{"$f":"SUM(CLASSALLOC!N1766:N1771)","v":12654071.426965442},{"$f":"SUM(CLASSALLOC!O1766:O1771)","v":52879481.72778073},{"$f":"SUM(CLASSALLOC!P1766:P1771)","v":36345929.051001646},{"$f":"SUM(CLASSALLOC!Q1766:Q1771)","v":881563.99051499693},{"$f":"SUM(CLASSALLOC!R1766:R1771)","v":6151955.005128677},{"$f":"SUM(CLASSALLOC!S1766:S1771)","v":16932861.109183475},{"$f":"SUM(CLASSALLOC!T1766:T1771)","v":879870},{"$f":"SUM(CLASSALLOC!U1766:U1771)","v":337877}]
[{"$f":"+A18+1","v":8},null,"Non-Firm Sales",null,{"$f":"+ACCOUNTALLOC!C630","v":40163723},null,{"$f":"+ACCOUNTALLOC!K630","v":21387598.397102669},{"$f":"+ACCOUNTALLOC!S630","v":4848891.2402761029},{"$f":"+ACCOUNTALLOC!AA630","v":5377081.2661389755},{"$f":"+ACCOUNTALLOC!AI630","v":3604048.5262144217},{"$f":"+ACCOUNTALLOC!AQ630","v":2258440.4993188484},{"$f":"+ACCOUNTALLOC!AY630","v":6851.9058091426486},{"$f":"+ACCOUNTALLOC!BG630","v":219449.08254879562},{"$f":"+ACCOUNTALLOC!BO630","v":1322979.5472769097},{"$f":"+ACCOUNTALLOC!BW630","v":974627.86008199153},{"$f":"+ACCOUNTALLOC!CE630","v":0},{"$f":"+ACCOUNTALLOC!CM630","v":0},{"$f":"+ACCOUNTALLOC!CU630","v":149898.66847550549},{"$f":"+ACCOUNTALLOC!DC630","v":0},{"$f":"+ACCOUNTALLOC!DK630","v":13856.006756641329}]
[{"$f":"+A19+1","v":9},null,"Other Operating Revenue",null,{"$f":"SUM(+SUM(ACCOUNTALLOC!C627))","v":39020207.729999997},null,{"$f":"SUM(SUM(ACCOUNTALLOC!K627))","v":21832182.673694342},{"$f":"+SUM(ACCOUNTALLOC!S627)","v":4141810.6354227727},{"$f":"+SUM(ACCOUNTALLOC!AA627)","v":2837687.0791321243},{"$f":"SUM(ACCOUNTALLOC!AI627)","v":1628690.2163056252},{"$f":"+SUM(ACCOUNTALLOC!AQ627)","v":1555678.1062224973},{"$f":"SUM(ACCOUNTALLOC!AY627)","v":9388.0203417153843},{"$f":"SUM(ACCOUNTALLOC!BG627)","v":174506.7485409501},{"$f":"+SUM(ACCOUNTALLOC!BO627)","v":585443.817938808},{"$f":"SUM(ACCOUNTALLOC!BW627)","v":2914273.6048482652},{"$f":"SUM(ACCOUNTALLOC!CE627)","v":335778.4652405128},{"$f":"SUM(ACCOUNTALLOC!CM627)","v":2759334.3302551722},{"$f":"SUM(ACCOUNTALLOC!CU627)","v":163512.80902025825},{"$f":"SUM(ACCOUNTALLOC!DC627)","v":70952.719319564232},{"$f":"+SUM(ACCOUNTALLOC!DK627)","v":10968.503717394353}]
[{"$f":"A20+1","v":10},null,"TOTAL REVENUE",null,{"$f":"SUM(E18:E20)","v":2057515214.73},null,{"$f":"SUM(G18:G20)","v":1123791746.2145329},254092192.37250113,267420529.78823972,167775373.992497,107404229.04903743,271951.83859592525,13048027.258055188,54787905.092996441,40234830.515931904,1217342.4557555097,8911289.3353838492,17246272.586679239,950822.71931956429,362701.51047403569]
[]
[null,null,"Expense"]
[{"$f":"A21+1","v":11},null,"Operation and Maintenance",null,{"$f":"CLASSALLOC!F$1235","v":1208402816.0000002},null,{"$f":"CLASSALLOC!H$1235","v":667814295.87632072},{"$f":"CLASSALLOC!I$1235","v":145610406.19621667},{"$f":"CLASSALLOC!J$1235","v":150431164.94546372},{"$f":"CLASSALLOC!K$1235","v":98187720.174692407},{"$f":"CLASSALLOC!L$1235","v":63183135.232652783},{"$f":"CLASSALLOC!M$1235","v":232847.75422846142},{"$f":"CLASSALLOC!N$1235","v":6959272.9696406815},{"$f":"CLASSALLOC!O$1235","v":36254881.258308016},{"$f":"CLASSALLOC!P$1235","v":26132512.043204773},{"$f":"CLASSALLOC!Q$1235","v":227938.62800788798},{"$f":"CLASSALLOC!R$1235","v":3117131.5134379002},{"$f":"CLASSALLOC!S$1235","v":9472801.8035507165},{"$f":"CLASSALLOC!T$1235","v":373362.68783330271},{"$f":"CLASSALLOC!U$1235","v":405344.91644217743}]
[{"$f":"A24+1","v":12},null,"Depreciation Expense",null,{"$f":"CLASSALLOC!F$1411","v":276612250},null,{"$f":"CLASSALLOC!H$1411","v":161270483.66902757},{"$f":"CLASSALLOC!I$1411","v":33295022.709127285},{"$f":"CLASSALLOC!J$1411","v":31566090.601914529},{"$f":"CLASSALLOC!K$1411","v":18736083.922192492},{"$f":"CLASSALLOC!L$1411","v":12631773.601128098},{"$f":"CLASSALLOC!M$1411","v":71779.988928208302},{"$f":"CLASSALLOC!N$1411","v":1940880.8009613231},{"$f":"CLASSALLOC!O$1411","v":6709475.9029687811},{"$f":"CLASSALLOC!P$1411","v":4356955.7329006456},{"$f":"CLASSALLOC!Q$1411","v":184709.68822702047},{"$f":"CLASSALLOC!R$1411","v":2282679.2217721506},{"$f":"CLASSALLOC!S$1411","v":3214923.8427103106},{"$f":"CLASSALLOC!T$1411","v":269454.56787388446},{"$f":"CLASSALLOC!U$1411","v":81935.75026773788}]
[{"$f":"A25+1","v":13},null,"Taxes Other Than Income",null,{"$f":"CLASSALLOC!F$1587","v":124214949.74000004},null,{"$f":"CLASSALLOC!H$1587","v":70640842.043439835},{"$f":"CLASSALLOC!I$1587","v":14939106.819289623},{"$f":"CLASSALLOC!J$1587","v":14789621.314257009},{"$f":"CLASSALLOC!K$1587","v":9186032.8070868161},{"$f":"CLASSALLOC!L$1587","v":6056414.4172865329},{"$f":"CLASSALLOC!M$1587","v":28666.629033969813},{"$f":"CLASSALLOC!N$1587","v":807573.87540478702},{"$f":"CLASSALLOC!O$1587","v":3335980.5464697769},{"$f":"CLASSALLOC!P$1587","v":2284566.5011101887},{"$f":"CLASSALLOC!Q$1587","v":59209.69548661515},{"$f":"CLASSALLOC!R$1587","v":745478.18158189696},{"$f":"CLASSALLOC!S$1587","v":1217555.8835698389},{"$f":"CLASSALLOC!T$1587","v":84936.961800638208},{"$f":"CLASSALLOC!U$1587","v":38964.064182502821}]
[{"$f":"A26+1","v":14},null,"Income Taxes",null,{"$f":"CLASSALLOC!F$1764","v":109037256.38731563},null,{"$f":"CLASSALLOC!H$1764","v":61913785.23831407},{"$f":"CLASSALLOC!I$1764","v":12997535.252631662},{"$f":"CLASSALLOC!J$1764","v":13127116.962736754},{"$f":"CLASSALLOC!K$1764","v":7946548.1594497189},{"$f":"CLASSALLOC!L$1764","v":5320876.3337509073},{"$f":"CLASSALLOC!M$1764","v":28159.598079248979},{"$f":"CLASSALLOC!N$1764","v":781041.87041512178},{"$f":"CLASSALLOC!O$1764","v":2812005.4196152636},{"$f":"CLASSALLOC!P$1764","v":1874258.5187973832},{"$f":"CLASSALLOC!Q$1764","v":76901.034981524615},{"$f":"CLASSALLOC!R$1764","v":926730.62711330433},{"$f":"CLASSALLOC!S$1764","v":1107789.2303300004},{"$f":"CLASSALLOC!T$1764","v":90373.962920302409},{"$f":"CLASSALLOC!U$1764","v":34134.178180354371}]
[{"$f":"A27+1","v":15},null,"TOTAL EXPENSES",null,{"$f":"SUM(E24:E27)","v":1718267272.127316},null,{"$f":"SUM(G24:G27)","v":961639406.82710218},206842070.97726524,209913993.82437199,134056385.06342143,87192199.584818318,361453.97026988852,10488769.516421912,49112343.127361834,34648292.79601299,548759.04670304817,7072019.5439052517,15013070.760160865,818128.18042812776,560378.9090727726]
[]
[{"$f":"A28+1","v":16},null,"Operating Income",null,{"$f":"E21-E28","v":339247942.60268402},null,{"$f":"G21-G28","v":162152339.38743067},47250121.395235896,57506535.963867724,33718988.929075569,20212029.464219108,-89502.131673963275,{"$f":"M21-M28","v":2559257.7416332755},{"$f":"N21-N28","v":5675561.9656346068},5586537.7199189141,668583.4090524615,1839269.7914785976,2233201.8265183736,132694.53889143653,-197677.39859873691]
[{"$f":"A30+1","v":17},null,"Present Rate of Return",null,{"$f":"IF(E15=0, 0, E30/E15)","v":6.9901211051767068E-2},null,{"$f":"IF(G15=0, 0, G30/G15)","v":5.884075748460732E-2},{"$f":"IF(H15=0, 0, H30/H15)","v":8.1674092440808005E-2},9.8421560259541865E-2,9.5331936862954367E-2,8.5343244622469699E-2,-7.140840290211832E-2,7.3617675786503481E-2,{"$f":"IF(N15=0, 0, N30/N15)","v":4.5345595431803727E-2},6.6966196777646772E-2,0.1953285846556046,4.4589675788025154E-2,4.5291137511528544E-2,3.2987706031476209E-2,-0.1301097848486919]
[]
[null,null,"Cost of Service"]
[{"$f":"A31+1","v":18},null,"Required Return",null,{"$f":"ROR","v":7.8E-2},null,{"$f":"ROR","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[{"$f":"A34+1","v":19},null,"Required Operating Income",null,{"$f":"E34*E15","v":378553377.3286525},null,{"$f":"G34*G15","v":214951047.75849062},45124584.292129286,45574463.495124452,27588667.796069231,18472912.591771904,97763.932350348638,2711605.6261585033,9762664.4683776759,6507013.435458052,266983.48323180596,3217404.953051005,3846000.609370748,313758.52639332117,118506.36067558217]
[20,null,"Operating Income Deficiency",null,{"$f":"E35-E30","v":39305434.72596848},null,{"$f":"G35-G30","v":52798708.371059954},{"$f":"H35-H30","v":-2125537.1031066105},-11932072.468743272,-6130321.133006338,-1739116.8724472038,187266.0640243119,152347.88452522783,4087102.5027430691,920475.71553913783,-401599.92582065554,1378135.1615724075,1612798.7828523745,181063.98750188464,316183.75927431905]
[21,null,"Revenue Conversion Factor",null,{"$f":"+E36/E38","v":0.62074899855797983}]
[22,null,"Revenue Deficiency",null,{"$f":"SUM(G38:T38)","v":63319368.725968607},null,{"$f":"SUM(G36,G398:G401)","v":66498733.710182711},{"$f":"SUM(H36,H398:H401)","v":727653.45213406067},-9060097.703809157,-4385616.0922659058,-574554.50455553818,193284.13471105736,319913.45796914364,4705980.4800193002,1335866.6392805025,-385763.36274140456,1569582.4981673476,1850847.917937811,199890.59260976306,323647.5063289135]
[23,null,"Revenue Requirement",null,{"$f":"E38+E21","v":2120834583.4559686},null,{"$f":"G38+G21","v":1190290479.9247155},254819845.82463521,258360432.08443058,163389757.90023109,106829674.54448189,465235.9733069826,13367940.716024332,59493885.573015742,41570697.15521241,831579.09301410511,10480871.833551196,19097120.50461705,1150713.3119293274,686349.01680294913]
[24,null,"Revenues Other Than Rate Sch. Rev.",null,{"$f":"SUM(E19:E20)","v":79183930.729999989},null,{"$f":"SUM(G19:G20)","v":43219781.070797011},8990701.8756988756,8214768.3452710994,5232738.7425200474,3814118.6055413457,16239.926150858033,393955.83108974574,1908423.3652157178,3888901.4649302568,335778.4652405128,2759334.3302551722,313411.47749576374,70952.719319564232,24824.510474035684]
[25,null,"Rate Schedule Revenue Requirement",null,{"$f":"E39-E40","v":2041650652.7259686},null,{"$f":"G39-G40","v":1147070698.8539186},245829143.94893634,250145663.73915946,158157019.15771106,103015555.93894054,448996.04715612455,12973984.884934586,57585462.207800023,37681795.690282151,495800.62777359231,7721537.5032960242,18783709.027121287,1079760.5926097631,661524.5063289135]
[26,null,"Percentage Increase",null,{"$f":"IF(E18=0,0,(E41/E18)-1)","v":3.2006453741126206E-2},null,{"$f":"IF(G18=0,0,(G41/G18)-1)","v":6.1540309998082465E-2},2.9687842805818931E-3,-3.4953303712744077E-2,-2.6981327609960304E-2,-5.546422357266767E-3,0.75586675983497309,2.5281464532231013E-2,8.8994451652255169E-2,3.6754230092893803E-2,-0.43758974605581069,0.25513556208698529,0.10930509061661242,0.22718196166452209,0.95788558063707652]
[]
[null,null,"Proposed Revenue Requirement"]
[{"$f":"A42+1","v":27},null,"Proposed Rate of Return",null,{"$f":"E46/E15","v":7.7999999999999986E-2},null,{"$f":"ROR","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[{"$f":"A45+1","v":28},null,"Proposed Operating Income",null,{"$f":"SUM(G46:T46)","v":378553377.32865244},null,{"$f":"G45*G15","v":214951047.75849062},45124584.292129286,45574463.495124452,27588667.796069231,18472912.591771904,97763.932350348638,2711605.6261585033,9762664.4683776759,6507013.435458052,266983.48323180596,3217404.953051005,3846000.609370748,313758.52639332117,118506.36067558217]
[29,null,"Operating Income Deficiency",null,{"$f":"SUM(G47:T47)","v":39305434.725968592},null,{"$f":"G46-G30","v":52798708.371059954},{"$f":"H46-H30","v":-2125537.1031066105},-11932072.468743272,-6130321.133006338,-1739116.8724472038,187266.0640243119,152347.88452522783,4087102.5027430691,920475.71553913783,-401599.92582065554,1378135.1615724075,1612798.7828523745,181063.98750188464,316183.75927431905]
[30,null,"Revenue Conversion Factor",null,{"$f":"E49/E47","v":1.6109570894564949}]
[31,null,"Revenue Deficiency",null,{"$f":"SUM(G49:T49)","v":63319368.725968607},null,{"$f":"+G38","v":66498733.710182711},{"$f":"+H38","v":727653.45213406067},-9060097.703809157,-4385616.0922659058,-574554.50455553818,193284.13471105736,319913.45796914364,4705980.4800193002,1335866.6392805025,-385763.36274140456,1569582.4981673476,1850847.917937811,199890.59260976306,323647.5063289135]
[32,null,"Percentage Increase",null,{"$f":"IF(E18=0,0,(E51-E18)/E18)","v":3.2006453741126102E-2},null,{"$f":"IF(G18=0,0,(G51-G18)/G18)","v":6.1540309998082465E-2},2.9687842805817869E-3,-3.4953303712743966E-2,-2.6981327609960266E-2,-5.5464223572667479E-3,0.7558667598349732,{"$f":"IF(M18=0,0,(M51-M18)/M18)","v":2.5281464532230957E-2},8.8994451652255321E-2,3.675423009289374E-2,-0.43758974605581069,0.25513556208698523,0.10930509061661238,0.2271819616645222,0.95788558063707652]
[33,null,"Rate Schedule Revenue Requirement",null,{"$f":"SUM(G51:T51)","v":2041650652.7259686},null,{"$f":"G49+G21-G20-G19","v":1147070698.8539186},{"$f":"H49+H21-H20-H19","v":245829143.94893634},250145663.73915949,158157019.15771106,103015555.93894054,448996.04715612461,12973984.884934586,57585462.207800031,37681795.690282151,495800.62777359231,7721537.5032960242,18783709.027121287,1079760.5926097631,661524.5063289135]
[]
[{"$f":"A51+1","v":34},null,"Revenue to Revenue Requirement",null,{"$f":"+E18/E51","v":0.96898618838564476},null,{"$f":"+G18/G51","v":0.9420273451526362},0.99704000331105891,1.0362192874678675,1.0277295065095571,1.005577356733347,0.56951929546976898,0.97534192764933558,0.91827832408399301,0.96454875318946076,1.7780614648950459,0.7967266884998806,0.90146525825834389,0.81487508066336167,0.51075507674693121]
[{"$f":"A53+1","v":35},null,"Adjusted Revenue to Revenue Requirement",null,{"$f":"+E53/$E$53","v":1},null,{"$f":"+G53/$E$53","v":0.97217829979813986},1.0289517180550865,1.0693849921578704,1.0606234834180455,1.0377623218847567,0.58774758845490083,1.0065591639384248,0.94766915678526609,0.99542053823948007,1.8349709069200881,0.82222708439967263,0.93031796434602188,0.84095634223741,0.5271025354838772]
[]
[]
[]
[{"$f":"A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"}]
[]
[null,{"$f":"INPUTS!$F$11","v":"Production"}]
[null,{"$f":"IF(OR((B65=\"~\"),(C66=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G66:T66)","v":451887823.6816628},null,{"$f":"CLASSALLOC!H82","v":283242204.51672894},{"$f":"CLASSALLOC!I82","v":49102693.582544856},{"$f":"CLASSALLOC!J82","v":49857761.297984622},{"$f":"CLASSALLOC!K82","v":31476461.297075383},{"$f":"CLASSALLOC!L82","v":18387236.111401215},{"$f":"CLASSALLOC!M82","v":443.13110982049983},{"$f":"CLASSALLOC!N82","v":0},{"$f":"CLASSALLOC!O82","v":10725979.281307079},{"$f":"CLASSALLOC!P82","v":7703834.344229389},{"$f":"CLASSALLOC!Q82","v":0},{"$f":"CLASSALLOC!R82","v":0},{"$f":"CLASSALLOC!S82","v":1212074.3681365221},{"$f":"CLASSALLOC!T82","v":0},{"$f":"CLASSALLOC!U82","v":179135.75114493706}]
[null,{"$f":"IF(OR((B65=\"~\"),(C67=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,1926469143.0639315,null,{"$f":"CLASSALLOC!H83","v":983257508.41342008},{"$f":"CLASSALLOC!I83","v":238031899.55022702},{"$f":"CLASSALLOC!J83","v":268554421.01088279},{"$f":"CLASSALLOC!K83","v":181942845.49406201},{"$f":"CLASSALLOC!L83","v":115349810.51486352},{"$f":"CLASSALLOC!M83","v":405303.06718606519},{"$f":"CLASSALLOC!N83","v":12995016.779840279},{"$f":"CLASSALLOC!O83","v":67616300.470198274},{"$f":"CLASSALLOC!P83","v":50010261.557944685},{"$f":"CLASSALLOC!Q83","v":0},{"$f":"CLASSALLOC!R83","v":0},{"$f":"CLASSALLOC!S83","v":7664407.0893868906},{"$f":"CLASSALLOC!T83","v":0},{"$f":"CLASSALLOC!U83","v":641369.11591960082}]
[null,{"$f":"IF(OR((B65=\"~\"),(C68=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H84","v":0},{"$f":"CLASSALLOC!I84","v":0},{"$f":"CLASSALLOC!J84","v":0},{"$f":"CLASSALLOC!K84","v":0},{"$f":"CLASSALLOC!L84","v":0},{"$f":"CLASSALLOC!M84","v":0},{"$f":"CLASSALLOC!N84","v":0},{"$f":"CLASSALLOC!O84","v":0},{"$f":"CLASSALLOC!P84","v":0},{"$f":"CLASSALLOC!Q84","v":0},{"$f":"CLASSALLOC!R84","v":0},{"$f":"CLASSALLOC!S84","v":0},{"$f":"CLASSALLOC!T84","v":0},{"$f":"CLASSALLOC!U84","v":0}]
[null,{"$f":"IF(OR((B65=\"~\"),(C69=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H85","v":0},{"$f":"CLASSALLOC!I85","v":0},{"$f":"CLASSALLOC!J85","v":0},{"$f":"CLASSALLOC!K85","v":0},{"$f":"CLASSALLOC!L85","v":0},{"$f":"CLASSALLOC!M85","v":0},{"$f":"CLASSALLOC!N85","v":0},{"$f":"CLASSALLOC!O85","v":0},{"$f":"CLASSALLOC!P85","v":0},{"$f":"CLASSALLOC!Q85","v":0},{"$f":"CLASSALLOC!R85","v":0},{"$f":"CLASSALLOC!S85","v":0},{"$f":"CLASSALLOC!T85","v":0},{"$f":"CLASSALLOC!U85","v":0}]
[null,{"$f":"IF(OR((B65=\"~\"),(C70=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H86","v":0},{"$f":"CLASSALLOC!I86","v":0},{"$f":"CLASSALLOC!J86","v":0},{"$f":"CLASSALLOC!K86","v":0},{"$f":"CLASSALLOC!L86","v":0},{"$f":"CLASSALLOC!M86","v":0},{"$f":"CLASSALLOC!N86","v":0},{"$f":"CLASSALLOC!O86","v":0},{"$f":"CLASSALLOC!P86","v":0},{"$f":"CLASSALLOC!Q86","v":0},{"$f":"CLASSALLOC!R86","v":0},{"$f":"CLASSALLOC!S86","v":0},{"$f":"CLASSALLOC!T86","v":0},{"$f":"CLASSALLOC!U86","v":0}]
[null,{"$f":"IF(OR((B65=\"~\"),(C71=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H87","v":0},{"$f":"CLASSALLOC!I87","v":0},{"$f":"CLASSALLOC!J87","v":0},{"$f":"CLASSALLOC!K87","v":0},{"$f":"CLASSALLOC!L87","v":0},{"$f":"CLASSALLOC!M87","v":0},{"$f":"CLASSALLOC!N87","v":0},{"$f":"CLASSALLOC!O87","v":0},{"$f":"CLASSALLOC!P87","v":0},{"$f":"CLASSALLOC!Q87","v":0},{"$f":"CLASSALLOC!R87","v":0},{"$f":"CLASSALLOC!S87","v":0},{"$f":"CLASSALLOC!T87","v":0},{"$f":"CLASSALLOC!U87","v":0}]
[null,{"$f":"IF(OR((B65=\"~\"),(C72=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E66:E71)","v":2378356966.745594},null,{"$f":"SUM(G66:G71)","v":1266499712.9301491},287134593.13277185,318412182.30886739,213419306.7911374,133737046.62626474,405746.1982958857,12995016.779840279,78342279.751505345,57714095.90217407,0,0,8876481.457523413,0,820504.86706453795]
[null,{"$f":"IF(OR((B65=\"~\"),(C73=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[null,{"$f":"IF(OR((B74=\"~\"),(C75=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G75:T75)","v":73387955.433244303},null,{"$f":"CLASSALLOC!H91","v":45041450.30360467},{"$f":"CLASSALLOC!I91","v":7808357.9971596245},{"$f":"CLASSALLOC!J91","v":7928429.5982081471},{"$f":"CLASSALLOC!K91","v":5005417.4294559322},{"$f":"CLASSALLOC!L91","v":2923956.1348047918},{"$f":"CLASSALLOC!M91","v":70.467139228124424},{"$f":"CLASSALLOC!N91","v":0},{"$f":"CLASSALLOC!O91","v":1705655.6369513511},{"$f":"CLASSALLOC!P91","v":1225071.215480943},{"$f":"CLASSALLOC!Q91","v":64732.980498823847},{"$f":"CLASSALLOC!R91","v":1359684.6013941877},{"$f":"CLASSALLOC!S91","v":192745.24257372733},{"$f":"CLASSALLOC!T91","v":103897.48493992026},{"$f":"CLASSALLOC!U91","v":28486.341032969296}]
[null,{"$f":"IF(OR((B74=\"~\"),(C76=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,312864441.58383089,null,{"$f":"CLASSALLOC!H92","v":154889728.26479584},{"$f":"CLASSALLOC!I92","v":37496480.753225066},{"$f":"CLASSALLOC!J92","v":42304605.801388539},{"$f":"CLASSALLOC!K92","v":28660933.333498627},{"$f":"CLASSALLOC!L92","v":18170723.999730453},{"$f":"CLASSALLOC!M92","v":63846.226857331676},{"$f":"CLASSALLOC!N92","v":2047067.6304051413},{"$f":"CLASSALLOC!O92","v":10651401.404499922},{"$f":"CLASSALLOC!P92","v":7877972.7150626602},{"$f":"CLASSALLOC!Q92","v":476887.01973838959},{"$f":"CLASSALLOC!R92","v":8260029.3883736813},{"$f":"CLASSALLOC!S92","v":1207352.0122937791},{"$f":"CLASSALLOC!T92","v":656380.00117796287},{"$f":"CLASSALLOC!U92","v":101033.03278356481}]
[null,{"$f":"IF(OR((B74=\"~\"),(C77=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H93","v":0},{"$f":"CLASSALLOC!I93","v":0},{"$f":"CLASSALLOC!J93","v":0},{"$f":"CLASSALLOC!K93","v":0},{"$f":"CLASSALLOC!L93","v":0},{"$f":"CLASSALLOC!M93","v":0},{"$f":"CLASSALLOC!N93","v":0},{"$f":"CLASSALLOC!O93","v":0},{"$f":"CLASSALLOC!P93","v":0},{"$f":"CLASSALLOC!Q93","v":0},{"$f":"CLASSALLOC!R93","v":0},{"$f":"CLASSALLOC!S93","v":0},{"$f":"CLASSALLOC!T93","v":0},{"$f":"CLASSALLOC!U93","v":0}]
[null,{"$f":"IF(OR((B74=\"~\"),(C78=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H94","v":0},{"$f":"CLASSALLOC!I94","v":0},{"$f":"CLASSALLOC!J94","v":0},{"$f":"CLASSALLOC!K94","v":0},{"$f":"CLASSALLOC!L94","v":0},{"$f":"CLASSALLOC!M94","v":0},{"$f":"CLASSALLOC!N94","v":0},{"$f":"CLASSALLOC!O94","v":0},{"$f":"CLASSALLOC!P94","v":0},{"$f":"CLASSALLOC!Q94","v":0},{"$f":"CLASSALLOC!R94","v":0},{"$f":"CLASSALLOC!S94","v":0},{"$f":"CLASSALLOC!T94","v":0},{"$f":"CLASSALLOC!U94","v":0}]
[null,{"$f":"IF(OR((B74=\"~\"),(C79=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H95","v":0},{"$f":"CLASSALLOC!I95","v":0},{"$f":"CLASSALLOC!J95","v":0},{"$f":"CLASSALLOC!K95","v":0},{"$f":"CLASSALLOC!L95","v":0},{"$f":"CLASSALLOC!M95","v":0},{"$f":"CLASSALLOC!N95","v":0},{"$f":"CLASSALLOC!O95","v":0},{"$f":"CLASSALLOC!P95","v":0},{"$f":"CLASSALLOC!Q95","v":0},{"$f":"CLASSALLOC!R95","v":0},{"$f":"CLASSALLOC!S95","v":0},{"$f":"CLASSALLOC!T95","v":0},{"$f":"CLASSALLOC!U95","v":0}]
[null,{"$f":"IF(OR((B74=\"~\"),(C80=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H96","v":0},{"$f":"CLASSALLOC!I96","v":0},{"$f":"CLASSALLOC!J96","v":0},{"$f":"CLASSALLOC!K96","v":0},{"$f":"CLASSALLOC!L96","v":0},{"$f":"CLASSALLOC!M96","v":0},{"$f":"CLASSALLOC!N96","v":0},{"$f":"CLASSALLOC!O96","v":0},{"$f":"CLASSALLOC!P96","v":0},{"$f":"CLASSALLOC!Q96","v":0},{"$f":"CLASSALLOC!R96","v":0},{"$f":"CLASSALLOC!S96","v":0},{"$f":"CLASSALLOC!T96","v":0},{"$f":"CLASSALLOC!U96","v":0}]
[null,{"$f":"IF(OR((B74=\"~\"),(C81=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E75:E80)","v":386252397.01707518},null,{"$f":"SUM(G75:G80)","v":199931178.5684005},45304838.750384688,50233035.399596684,33666350.762954563,21094680.134535246,63916.693996559799,2047067.6304051413,12357057.041451273,9103043.9305436034,541620.00023721345,9619713.9897678681,1400097.2548675064,760277.48611788312,129519.37381653411]
[null,{"$f":"IF(OR((B74=\"~\"),(C82=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[null,{"$f":"IF(OR((B83=\"~\"),(C84=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G84:T84)","v":1382552786.3411491},null,{"$f":"CLASSALLOC!H100","v":880097462.18153965},{"$f":"CLASSALLOC!I100","v":162794888.52739647},{"$f":"CLASSALLOC!J100","v":146254402.72602347},{"$f":"CLASSALLOC!K100","v":72787247.343184248},{"$f":"CLASSALLOC!L100","v":56351058.402682483},{"$f":"CLASSALLOC!M100","v":706971.14039678895},{"$f":"CLASSALLOC!N100","v":15113167.80303707},{"$f":"CLASSALLOC!O100","v":21625855.397141833},{"$f":"CLASSALLOC!P100","v":8496347.7087669782},{"$f":"CLASSALLOC!Q100","v":1434509.6914917822},{"$f":"CLASSALLOC!R100","v":7041603.6008259282},{"$f":"CLASSALLOC!S100","v":8268274.1827793578},{"$f":"CLASSALLOC!T100","v":1250189.8161719204},{"$f":"CLASSALLOC!U100","v":330807.81971084845}]
[null,{"$f":"IF(OR((B83=\"~\"),(C85=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,318696178.82697785,null,{"$f":"CLASSALLOC!H101","v":148522857.6200214},{"$f":"CLASSALLOC!I101","v":35955156.836755134},{"$f":"CLASSALLOC!J101","v":40565639.920093015},{"$f":"CLASSALLOC!K101","v":27482801.916152954},{"$f":"CLASSALLOC!L101","v":17423801.330782384},{"$f":"CLASSALLOC!M101","v":61221.774789970499},{"$f":"CLASSALLOC!N101","v":1962921.2189554882},{"$f":"CLASSALLOC!O101","v":10213566.722447392},{"$f":"CLASSALLOC!P101","v":7554142.1177610913},{"$f":"CLASSALLOC!Q101","v":1406270.5452990411},{"$f":"CLASSALLOC!R101","v":24357626.757269613},{"$f":"CLASSALLOC!S101","v":1157722.8072386768},{"$f":"CLASSALLOC!T101","v":1935569.2731714193},{"$f":"CLASSALLOC!U101","v":96879.986240139391}]
[null,{"$f":"IF(OR((B83=\"~\"),(C86=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,387390098.35962141,null,{"$f":"CLASSALLOC!H102","v":260731452.27028179},{"$f":"CLASSALLOC!I102","v":47330834.190246932},{"$f":"CLASSALLOC!J102","v":28822733.172656011},{"$f":"CLASSALLOC!K102","v":6345162.3669456448},{"$f":"CLASSALLOC!L102","v":8225626.2207596665},{"$f":"CLASSALLOC!M102","v":15527.940602187429},{"$f":"CLASSALLOC!N102","v":2646001.2621018006},{"$f":"CLASSALLOC!O102","v":2623606.0666551292},{"$f":"CLASSALLOC!P102","v":555619.51329339563},{"$f":"CLASSALLOC!Q102","v":40464.932610501113},{"$f":"CLASSALLOC!R102","v":229837.10150843885},{"$f":"CLASSALLOC!S102","v":29605124.417728834},{"$f":"CLASSALLOC!T102","v":76508.63470956136},{"$f":"CLASSALLOC!U102","v":141600.26952155749}]
[null,{"$f":"IF(OR((B83=\"~\"),(C87=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H103","v":0},{"$f":"CLASSALLOC!I103","v":0},{"$f":"CLASSALLOC!J103","v":0},{"$f":"CLASSALLOC!K103","v":0},{"$f":"CLASSALLOC!L103","v":0},{"$f":"CLASSALLOC!M103","v":0},{"$f":"CLASSALLOC!N103","v":0},{"$f":"CLASSALLOC!O103","v":0},{"$f":"CLASSALLOC!P103","v":0},{"$f":"CLASSALLOC!Q103","v":0},{"$f":"CLASSALLOC!R103","v":0},{"$f":"CLASSALLOC!S103","v":0},{"$f":"CLASSALLOC!T103","v":0},{"$f":"CLASSALLOC!U103","v":0}]
[null,{"$f":"IF(OR((B83=\"~\"),(C88=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H104","v":0},{"$f":"CLASSALLOC!I104","v":0},{"$f":"CLASSALLOC!J104","v":0},{"$f":"CLASSALLOC!K104","v":0},{"$f":"CLASSALLOC!L104","v":0},{"$f":"CLASSALLOC!M104","v":0},{"$f":"CLASSALLOC!N104","v":0},{"$f":"CLASSALLOC!O104","v":0},{"$f":"CLASSALLOC!P104","v":0},{"$f":"CLASSALLOC!Q104","v":0},{"$f":"CLASSALLOC!R104","v":0},{"$f":"CLASSALLOC!S104","v":0},{"$f":"CLASSALLOC!T104","v":0},{"$f":"CLASSALLOC!U104","v":0}]
[null,{"$f":"IF(OR((B83=\"~\"),(C89=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H105","v":0},{"$f":"CLASSALLOC!I105","v":0},{"$f":"CLASSALLOC!J105","v":0},{"$f":"CLASSALLOC!K105","v":0},{"$f":"CLASSALLOC!L105","v":0},{"$f":"CLASSALLOC!M105","v":0},{"$f":"CLASSALLOC!N105","v":0},{"$f":"CLASSALLOC!O105","v":0},{"$f":"CLASSALLOC!P105","v":0},{"$f":"CLASSALLOC!Q105","v":0},{"$f":"CLASSALLOC!R105","v":0},{"$f":"CLASSALLOC!S105","v":0},{"$f":"CLASSALLOC!T105","v":0},{"$f":"CLASSALLOC!U105","v":0}]
[null,{"$f":"IF(OR((B83=\"~\"),(C90=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E84:E89)","v":2088639063.5277486},null,{"$f":"SUM(G84:G89)","v":1289351772.0718429},246080879.55439854,215642775.81877249,106615211.62628284,82000485.954224527,783720.85578894685,19722090.284094356,34463028.186244354,16606109.339821463,2881245.1694013244,31629067.45960398,39031121.407746866,3262267.7240529009,569288.07547254534]
[null,{"$f":"IF(OR((B83=\"~\"),(C91=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B92=\"~\"),(C93=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G93:T93)","v":0},null,{"$f":"CLASSALLOC!H109","v":0},{"$f":"CLASSALLOC!I109","v":0},{"$f":"CLASSALLOC!J109","v":0},{"$f":"CLASSALLOC!K109","v":0},{"$f":"CLASSALLOC!L109","v":0},{"$f":"CLASSALLOC!M109","v":0},{"$f":"CLASSALLOC!N109","v":0},{"$f":"CLASSALLOC!O109","v":0},{"$f":"CLASSALLOC!P109","v":0},{"$f":"CLASSALLOC!Q109","v":0},{"$f":"CLASSALLOC!R109","v":0},{"$f":"CLASSALLOC!S109","v":0},{"$f":"CLASSALLOC!T109","v":0},{"$f":"CLASSALLOC!U109","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C94=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H110","v":0},{"$f":"CLASSALLOC!I110","v":0},{"$f":"CLASSALLOC!J110","v":0},{"$f":"CLASSALLOC!K110","v":0},{"$f":"CLASSALLOC!L110","v":0},{"$f":"CLASSALLOC!M110","v":0},{"$f":"CLASSALLOC!N110","v":0},{"$f":"CLASSALLOC!O110","v":0},{"$f":"CLASSALLOC!P110","v":0},{"$f":"CLASSALLOC!Q110","v":0},{"$f":"CLASSALLOC!R110","v":0},{"$f":"CLASSALLOC!S110","v":0},{"$f":"CLASSALLOC!T110","v":0},{"$f":"CLASSALLOC!U110","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C95=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H111","v":0},{"$f":"CLASSALLOC!I111","v":0},{"$f":"CLASSALLOC!J111","v":0},{"$f":"CLASSALLOC!K111","v":0},{"$f":"CLASSALLOC!L111","v":0},{"$f":"CLASSALLOC!M111","v":0},{"$f":"CLASSALLOC!N111","v":0},{"$f":"CLASSALLOC!O111","v":0},{"$f":"CLASSALLOC!P111","v":0},{"$f":"CLASSALLOC!Q111","v":0},{"$f":"CLASSALLOC!R111","v":0},{"$f":"CLASSALLOC!S111","v":0},{"$f":"CLASSALLOC!T111","v":0},{"$f":"CLASSALLOC!U111","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C96=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H112","v":0},{"$f":"CLASSALLOC!I112","v":0},{"$f":"CLASSALLOC!J112","v":0},{"$f":"CLASSALLOC!K112","v":0},{"$f":"CLASSALLOC!L112","v":0},{"$f":"CLASSALLOC!M112","v":0},{"$f":"CLASSALLOC!N112","v":0},{"$f":"CLASSALLOC!O112","v":0},{"$f":"CLASSALLOC!P112","v":0},{"$f":"CLASSALLOC!Q112","v":0},{"$f":"CLASSALLOC!R112","v":0},{"$f":"CLASSALLOC!S112","v":0},{"$f":"CLASSALLOC!T112","v":0},{"$f":"CLASSALLOC!U112","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C97=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H113","v":0},{"$f":"CLASSALLOC!I113","v":0},{"$f":"CLASSALLOC!J113","v":0},{"$f":"CLASSALLOC!K113","v":0},{"$f":"CLASSALLOC!L113","v":0},{"$f":"CLASSALLOC!M113","v":0},{"$f":"CLASSALLOC!N113","v":0},{"$f":"CLASSALLOC!O113","v":0},{"$f":"CLASSALLOC!P113","v":0},{"$f":"CLASSALLOC!Q113","v":0},{"$f":"CLASSALLOC!R113","v":0},{"$f":"CLASSALLOC!S113","v":0},{"$f":"CLASSALLOC!T113","v":0},{"$f":"CLASSALLOC!U113","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C98=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H114","v":0},{"$f":"CLASSALLOC!I114","v":0},{"$f":"CLASSALLOC!J114","v":0},{"$f":"CLASSALLOC!K114","v":0},{"$f":"CLASSALLOC!L114","v":0},{"$f":"CLASSALLOC!M114","v":0},{"$f":"CLASSALLOC!N114","v":0},{"$f":"CLASSALLOC!O114","v":0},{"$f":"CLASSALLOC!P114","v":0},{"$f":"CLASSALLOC!Q114","v":0},{"$f":"CLASSALLOC!R114","v":0},{"$f":"CLASSALLOC!S114","v":0},{"$f":"CLASSALLOC!T114","v":0},{"$f":"CLASSALLOC!U114","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C99=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E93:E98)","v":0},null,{"$f":"SUM(G93:G98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B92=\"~\"),(C100=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B101=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G102:T102)","v":0},null,{"$f":"CLASSALLOC!H118","v":0},{"$f":"CLASSALLOC!I118","v":0},{"$f":"CLASSALLOC!J118","v":0},{"$f":"CLASSALLOC!K118","v":0},{"$f":"CLASSALLOC!L118","v":0},{"$f":"CLASSALLOC!M118","v":0},{"$f":"CLASSALLOC!N118","v":0},{"$f":"CLASSALLOC!O118","v":0},{"$f":"CLASSALLOC!P118","v":0},{"$f":"CLASSALLOC!Q118","v":0},{"$f":"CLASSALLOC!R118","v":0},{"$f":"CLASSALLOC!S118","v":0},{"$f":"CLASSALLOC!T118","v":0},{"$f":"CLASSALLOC!U118","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C103=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H119","v":0},{"$f":"CLASSALLOC!I119","v":0},{"$f":"CLASSALLOC!J119","v":0},{"$f":"CLASSALLOC!K119","v":0},{"$f":"CLASSALLOC!L119","v":0},{"$f":"CLASSALLOC!M119","v":0},{"$f":"CLASSALLOC!N119","v":0},{"$f":"CLASSALLOC!O119","v":0},{"$f":"CLASSALLOC!P119","v":0},{"$f":"CLASSALLOC!Q119","v":0},{"$f":"CLASSALLOC!R119","v":0},{"$f":"CLASSALLOC!S119","v":0},{"$f":"CLASSALLOC!T119","v":0},{"$f":"CLASSALLOC!U119","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C104=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H120","v":0},{"$f":"CLASSALLOC!I120","v":0},{"$f":"CLASSALLOC!J120","v":0},{"$f":"CLASSALLOC!K120","v":0},{"$f":"CLASSALLOC!L120","v":0},{"$f":"CLASSALLOC!M120","v":0},{"$f":"CLASSALLOC!N120","v":0},{"$f":"CLASSALLOC!O120","v":0},{"$f":"CLASSALLOC!P120","v":0},{"$f":"CLASSALLOC!Q120","v":0},{"$f":"CLASSALLOC!R120","v":0},{"$f":"CLASSALLOC!S120","v":0},{"$f":"CLASSALLOC!T120","v":0},{"$f":"CLASSALLOC!U120","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C105=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H121","v":0},{"$f":"CLASSALLOC!I121","v":0},{"$f":"CLASSALLOC!J121","v":0},{"$f":"CLASSALLOC!K121","v":0},{"$f":"CLASSALLOC!L121","v":0},{"$f":"CLASSALLOC!M121","v":0},{"$f":"CLASSALLOC!N121","v":0},{"$f":"CLASSALLOC!O121","v":0},{"$f":"CLASSALLOC!P121","v":0},{"$f":"CLASSALLOC!Q121","v":0},{"$f":"CLASSALLOC!R121","v":0},{"$f":"CLASSALLOC!S121","v":0},{"$f":"CLASSALLOC!T121","v":0},{"$f":"CLASSALLOC!U121","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C106=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H122","v":0},{"$f":"CLASSALLOC!I122","v":0},{"$f":"CLASSALLOC!J122","v":0},{"$f":"CLASSALLOC!K122","v":0},{"$f":"CLASSALLOC!L122","v":0},{"$f":"CLASSALLOC!M122","v":0},{"$f":"CLASSALLOC!N122","v":0},{"$f":"CLASSALLOC!O122","v":0},{"$f":"CLASSALLOC!P122","v":0},{"$f":"CLASSALLOC!Q122","v":0},{"$f":"CLASSALLOC!R122","v":0},{"$f":"CLASSALLOC!S122","v":0},{"$f":"CLASSALLOC!T122","v":0},{"$f":"CLASSALLOC!U122","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C107=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H123","v":0},{"$f":"CLASSALLOC!I123","v":0},{"$f":"CLASSALLOC!J123","v":0},{"$f":"CLASSALLOC!K123","v":0},{"$f":"CLASSALLOC!L123","v":0},{"$f":"CLASSALLOC!M123","v":0},{"$f":"CLASSALLOC!N123","v":0},{"$f":"CLASSALLOC!O123","v":0},{"$f":"CLASSALLOC!P123","v":0},{"$f":"CLASSALLOC!Q123","v":0},{"$f":"CLASSALLOC!R123","v":0},{"$f":"CLASSALLOC!S123","v":0},{"$f":"CLASSALLOC!T123","v":0},{"$f":"CLASSALLOC!U123","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C108=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E102:E107)","v":0},null,{"$f":"SUM(G102:G107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B101=\"~\"),(C109=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B110=\"~\"),(C111=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G111:T111)","v":0},null,{"$f":"CLASSALLOC!H127","v":0},{"$f":"CLASSALLOC!I127","v":0},{"$f":"CLASSALLOC!J127","v":0},{"$f":"CLASSALLOC!K127","v":0},{"$f":"CLASSALLOC!L127","v":0},{"$f":"CLASSALLOC!M127","v":0},{"$f":"CLASSALLOC!N127","v":0},{"$f":"CLASSALLOC!O127","v":0},{"$f":"CLASSALLOC!P127","v":0},{"$f":"CLASSALLOC!Q127","v":0},{"$f":"CLASSALLOC!R127","v":0},{"$f":"CLASSALLOC!S127","v":0},{"$f":"CLASSALLOC!T127","v":0},{"$f":"CLASSALLOC!U127","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C112=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H128","v":0},{"$f":"CLASSALLOC!I128","v":0},{"$f":"CLASSALLOC!J128","v":0},{"$f":"CLASSALLOC!K128","v":0},{"$f":"CLASSALLOC!L128","v":0},{"$f":"CLASSALLOC!M128","v":0},{"$f":"CLASSALLOC!N128","v":0},{"$f":"CLASSALLOC!O128","v":0},{"$f":"CLASSALLOC!P128","v":0},{"$f":"CLASSALLOC!Q128","v":0},{"$f":"CLASSALLOC!R128","v":0},{"$f":"CLASSALLOC!S128","v":0},{"$f":"CLASSALLOC!T128","v":0},{"$f":"CLASSALLOC!U128","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C113=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H129","v":0},{"$f":"CLASSALLOC!I129","v":0},{"$f":"CLASSALLOC!J129","v":0},{"$f":"CLASSALLOC!K129","v":0},{"$f":"CLASSALLOC!L129","v":0},{"$f":"CLASSALLOC!M129","v":0},{"$f":"CLASSALLOC!N129","v":0},{"$f":"CLASSALLOC!O129","v":0},{"$f":"CLASSALLOC!P129","v":0},{"$f":"CLASSALLOC!Q129","v":0},{"$f":"CLASSALLOC!R129","v":0},{"$f":"CLASSALLOC!S129","v":0},{"$f":"CLASSALLOC!T129","v":0},{"$f":"CLASSALLOC!U129","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C114=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H130","v":0},{"$f":"CLASSALLOC!I130","v":0},{"$f":"CLASSALLOC!J130","v":0},{"$f":"CLASSALLOC!K130","v":0},{"$f":"CLASSALLOC!L130","v":0},{"$f":"CLASSALLOC!M130","v":0},{"$f":"CLASSALLOC!N130","v":0},{"$f":"CLASSALLOC!O130","v":0},{"$f":"CLASSALLOC!P130","v":0},{"$f":"CLASSALLOC!Q130","v":0},{"$f":"CLASSALLOC!R130","v":0},{"$f":"CLASSALLOC!S130","v":0},{"$f":"CLASSALLOC!T130","v":0},{"$f":"CLASSALLOC!U130","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C115=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H131","v":0},{"$f":"CLASSALLOC!I131","v":0},{"$f":"CLASSALLOC!J131","v":0},{"$f":"CLASSALLOC!K131","v":0},{"$f":"CLASSALLOC!L131","v":0},{"$f":"CLASSALLOC!M131","v":0},{"$f":"CLASSALLOC!N131","v":0},{"$f":"CLASSALLOC!O131","v":0},{"$f":"CLASSALLOC!P131","v":0},{"$f":"CLASSALLOC!Q131","v":0},{"$f":"CLASSALLOC!R131","v":0},{"$f":"CLASSALLOC!S131","v":0},{"$f":"CLASSALLOC!T131","v":0},{"$f":"CLASSALLOC!U131","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C116=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H132","v":0},{"$f":"CLASSALLOC!I132","v":0},{"$f":"CLASSALLOC!J132","v":0},{"$f":"CLASSALLOC!K132","v":0},{"$f":"CLASSALLOC!L132","v":0},{"$f":"CLASSALLOC!M132","v":0},{"$f":"CLASSALLOC!N132","v":0},{"$f":"CLASSALLOC!O132","v":0},{"$f":"CLASSALLOC!P132","v":0},{"$f":"CLASSALLOC!Q132","v":0},{"$f":"CLASSALLOC!R132","v":0},{"$f":"CLASSALLOC!S132","v":0},{"$f":"CLASSALLOC!T132","v":0},{"$f":"CLASSALLOC!U132","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C117=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E111:E116)","v":0},null,{"$f":"SUM(G111:G116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B110=\"~\"),(C118=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B119=\"~\"),(C120=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G120:T120)","v":0},null,{"$f":"CLASSALLOC!H136","v":0},{"$f":"CLASSALLOC!I136","v":0},{"$f":"CLASSALLOC!J136","v":0},{"$f":"CLASSALLOC!K136","v":0},{"$f":"CLASSALLOC!L136","v":0},{"$f":"CLASSALLOC!M136","v":0},{"$f":"CLASSALLOC!N136","v":0},{"$f":"CLASSALLOC!O136","v":0},{"$f":"CLASSALLOC!P136","v":0},{"$f":"CLASSALLOC!Q136","v":0},{"$f":"CLASSALLOC!R136","v":0},{"$f":"CLASSALLOC!S136","v":0},{"$f":"CLASSALLOC!T136","v":0},{"$f":"CLASSALLOC!U136","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C121=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H137","v":0},{"$f":"CLASSALLOC!I137","v":0},{"$f":"CLASSALLOC!J137","v":0},{"$f":"CLASSALLOC!K137","v":0},{"$f":"CLASSALLOC!L137","v":0},{"$f":"CLASSALLOC!M137","v":0},{"$f":"CLASSALLOC!N137","v":0},{"$f":"CLASSALLOC!O137","v":0},{"$f":"CLASSALLOC!P137","v":0},{"$f":"CLASSALLOC!Q137","v":0},{"$f":"CLASSALLOC!R137","v":0},{"$f":"CLASSALLOC!S137","v":0},{"$f":"CLASSALLOC!T137","v":0},{"$f":"CLASSALLOC!U137","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C122=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H138","v":0},{"$f":"CLASSALLOC!I138","v":0},{"$f":"CLASSALLOC!J138","v":0},{"$f":"CLASSALLOC!K138","v":0},{"$f":"CLASSALLOC!L138","v":0},{"$f":"CLASSALLOC!M138","v":0},{"$f":"CLASSALLOC!N138","v":0},{"$f":"CLASSALLOC!O138","v":0},{"$f":"CLASSALLOC!P138","v":0},{"$f":"CLASSALLOC!Q138","v":0},{"$f":"CLASSALLOC!R138","v":0},{"$f":"CLASSALLOC!S138","v":0},{"$f":"CLASSALLOC!T138","v":0},{"$f":"CLASSALLOC!U138","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C123=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H139","v":0},{"$f":"CLASSALLOC!I139","v":0},{"$f":"CLASSALLOC!J139","v":0},{"$f":"CLASSALLOC!K139","v":0},{"$f":"CLASSALLOC!L139","v":0},{"$f":"CLASSALLOC!M139","v":0},{"$f":"CLASSALLOC!N139","v":0},{"$f":"CLASSALLOC!O139","v":0},{"$f":"CLASSALLOC!P139","v":0},{"$f":"CLASSALLOC!Q139","v":0},{"$f":"CLASSALLOC!R139","v":0},{"$f":"CLASSALLOC!S139","v":0},{"$f":"CLASSALLOC!T139","v":0},{"$f":"CLASSALLOC!U139","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C124=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H140","v":0},{"$f":"CLASSALLOC!I140","v":0},{"$f":"CLASSALLOC!J140","v":0},{"$f":"CLASSALLOC!K140","v":0},{"$f":"CLASSALLOC!L140","v":0},{"$f":"CLASSALLOC!M140","v":0},{"$f":"CLASSALLOC!N140","v":0},{"$f":"CLASSALLOC!O140","v":0},{"$f":"CLASSALLOC!P140","v":0},{"$f":"CLASSALLOC!Q140","v":0},{"$f":"CLASSALLOC!R140","v":0},{"$f":"CLASSALLOC!S140","v":0},{"$f":"CLASSALLOC!T140","v":0},{"$f":"CLASSALLOC!U140","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C125=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H141","v":0},{"$f":"CLASSALLOC!I141","v":0},{"$f":"CLASSALLOC!J141","v":0},{"$f":"CLASSALLOC!K141","v":0},{"$f":"CLASSALLOC!L141","v":0},{"$f":"CLASSALLOC!M141","v":0},{"$f":"CLASSALLOC!N141","v":0},{"$f":"CLASSALLOC!O141","v":0},{"$f":"CLASSALLOC!P141","v":0},{"$f":"CLASSALLOC!Q141","v":0},{"$f":"CLASSALLOC!R141","v":0},{"$f":"CLASSALLOC!S141","v":0},{"$f":"CLASSALLOC!T141","v":0},{"$f":"CLASSALLOC!U141","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C126=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E120:E125)","v":0},null,{"$f":"SUM(G120:G125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B119=\"~\"),(C127=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B128=\"~\"),(C129=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G129:T129)","v":0},null,{"$f":"CLASSALLOC!H145","v":0},{"$f":"CLASSALLOC!I145","v":0},{"$f":"CLASSALLOC!J145","v":0},{"$f":"CLASSALLOC!K145","v":0},{"$f":"CLASSALLOC!L145","v":0},{"$f":"CLASSALLOC!M145","v":0},{"$f":"CLASSALLOC!N145","v":0},{"$f":"CLASSALLOC!O145","v":0},{"$f":"CLASSALLOC!P145","v":0},{"$f":"CLASSALLOC!Q145","v":0},{"$f":"CLASSALLOC!R145","v":0},{"$f":"CLASSALLOC!S145","v":0},{"$f":"CLASSALLOC!T145","v":0},{"$f":"CLASSALLOC!U145","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C130=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H146","v":0},{"$f":"CLASSALLOC!I146","v":0},{"$f":"CLASSALLOC!J146","v":0},{"$f":"CLASSALLOC!K146","v":0},{"$f":"CLASSALLOC!L146","v":0},{"$f":"CLASSALLOC!M146","v":0},{"$f":"CLASSALLOC!N146","v":0},{"$f":"CLASSALLOC!O146","v":0},{"$f":"CLASSALLOC!P146","v":0},{"$f":"CLASSALLOC!Q146","v":0},{"$f":"CLASSALLOC!R146","v":0},{"$f":"CLASSALLOC!S146","v":0},{"$f":"CLASSALLOC!T146","v":0},{"$f":"CLASSALLOC!U146","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C131=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H147","v":0},{"$f":"CLASSALLOC!I147","v":0},{"$f":"CLASSALLOC!J147","v":0},{"$f":"CLASSALLOC!K147","v":0},{"$f":"CLASSALLOC!L147","v":0},{"$f":"CLASSALLOC!M147","v":0},{"$f":"CLASSALLOC!N147","v":0},{"$f":"CLASSALLOC!O147","v":0},{"$f":"CLASSALLOC!P147","v":0},{"$f":"CLASSALLOC!Q147","v":0},{"$f":"CLASSALLOC!R147","v":0},{"$f":"CLASSALLOC!S147","v":0},{"$f":"CLASSALLOC!T147","v":0},{"$f":"CLASSALLOC!U147","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C132=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H148","v":0},{"$f":"CLASSALLOC!I148","v":0},{"$f":"CLASSALLOC!J148","v":0},{"$f":"CLASSALLOC!K148","v":0},{"$f":"CLASSALLOC!L148","v":0},{"$f":"CLASSALLOC!M148","v":0},{"$f":"CLASSALLOC!N148","v":0},{"$f":"CLASSALLOC!O148","v":0},{"$f":"CLASSALLOC!P148","v":0},{"$f":"CLASSALLOC!Q148","v":0},{"$f":"CLASSALLOC!R148","v":0},{"$f":"CLASSALLOC!S148","v":0},{"$f":"CLASSALLOC!T148","v":0},{"$f":"CLASSALLOC!U148","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C133=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H149","v":0},{"$f":"CLASSALLOC!I149","v":0},{"$f":"CLASSALLOC!J149","v":0},{"$f":"CLASSALLOC!K149","v":0},{"$f":"CLASSALLOC!L149","v":0},{"$f":"CLASSALLOC!M149","v":0},{"$f":"CLASSALLOC!N149","v":0},{"$f":"CLASSALLOC!O149","v":0},{"$f":"CLASSALLOC!P149","v":0},{"$f":"CLASSALLOC!Q149","v":0},{"$f":"CLASSALLOC!R149","v":0},{"$f":"CLASSALLOC!S149","v":0},{"$f":"CLASSALLOC!T149","v":0},{"$f":"CLASSALLOC!U149","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C134=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H150","v":0},{"$f":"CLASSALLOC!I150","v":0},{"$f":"CLASSALLOC!J150","v":0},{"$f":"CLASSALLOC!K150","v":0},{"$f":"CLASSALLOC!L150","v":0},{"$f":"CLASSALLOC!M150","v":0},{"$f":"CLASSALLOC!N150","v":0},{"$f":"CLASSALLOC!O150","v":0},{"$f":"CLASSALLOC!P150","v":0},{"$f":"CLASSALLOC!Q150","v":0},{"$f":"CLASSALLOC!R150","v":0},{"$f":"CLASSALLOC!S150","v":0},{"$f":"CLASSALLOC!T150","v":0},{"$f":"CLASSALLOC!U150","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C135=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E129:E134)","v":0},null,{"$f":"SUM(G129:G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B128=\"~\"),(C136=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B137=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G138:T138)","v":0},null,{"$f":"CLASSALLOC!H154","v":0},{"$f":"CLASSALLOC!I154","v":0},{"$f":"CLASSALLOC!J154","v":0},{"$f":"CLASSALLOC!K154","v":0},{"$f":"CLASSALLOC!L154","v":0},{"$f":"CLASSALLOC!M154","v":0},{"$f":"CLASSALLOC!N154","v":0},{"$f":"CLASSALLOC!O154","v":0},{"$f":"CLASSALLOC!P154","v":0},{"$f":"CLASSALLOC!Q154","v":0},{"$f":"CLASSALLOC!R154","v":0},{"$f":"CLASSALLOC!S154","v":0},{"$f":"CLASSALLOC!T154","v":0},{"$f":"CLASSALLOC!U154","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C139=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H155","v":0},{"$f":"CLASSALLOC!I155","v":0},{"$f":"CLASSALLOC!J155","v":0},{"$f":"CLASSALLOC!K155","v":0},{"$f":"CLASSALLOC!L155","v":0},{"$f":"CLASSALLOC!M155","v":0},{"$f":"CLASSALLOC!N155","v":0},{"$f":"CLASSALLOC!O155","v":0},{"$f":"CLASSALLOC!P155","v":0},{"$f":"CLASSALLOC!Q155","v":0},{"$f":"CLASSALLOC!R155","v":0},{"$f":"CLASSALLOC!S155","v":0},{"$f":"CLASSALLOC!T155","v":0},{"$f":"CLASSALLOC!U155","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C140=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H156","v":0},{"$f":"CLASSALLOC!I156","v":0},{"$f":"CLASSALLOC!J156","v":0},{"$f":"CLASSALLOC!K156","v":0},{"$f":"CLASSALLOC!L156","v":0},{"$f":"CLASSALLOC!M156","v":0},{"$f":"CLASSALLOC!N156","v":0},{"$f":"CLASSALLOC!O156","v":0},{"$f":"CLASSALLOC!P156","v":0},{"$f":"CLASSALLOC!Q156","v":0},{"$f":"CLASSALLOC!R156","v":0},{"$f":"CLASSALLOC!S156","v":0},{"$f":"CLASSALLOC!T156","v":0},{"$f":"CLASSALLOC!U156","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C141=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H157","v":0},{"$f":"CLASSALLOC!I157","v":0},{"$f":"CLASSALLOC!J157","v":0},{"$f":"CLASSALLOC!K157","v":0},{"$f":"CLASSALLOC!L157","v":0},{"$f":"CLASSALLOC!M157","v":0},{"$f":"CLASSALLOC!N157","v":0},{"$f":"CLASSALLOC!O157","v":0},{"$f":"CLASSALLOC!P157","v":0},{"$f":"CLASSALLOC!Q157","v":0},{"$f":"CLASSALLOC!R157","v":0},{"$f":"CLASSALLOC!S157","v":0},{"$f":"CLASSALLOC!T157","v":0},{"$f":"CLASSALLOC!U157","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H158","v":0},{"$f":"CLASSALLOC!I158","v":0},{"$f":"CLASSALLOC!J158","v":0},{"$f":"CLASSALLOC!K158","v":0},{"$f":"CLASSALLOC!L158","v":0},{"$f":"CLASSALLOC!M158","v":0},{"$f":"CLASSALLOC!N158","v":0},{"$f":"CLASSALLOC!O158","v":0},{"$f":"CLASSALLOC!P158","v":0},{"$f":"CLASSALLOC!Q158","v":0},{"$f":"CLASSALLOC!R158","v":0},{"$f":"CLASSALLOC!S158","v":0},{"$f":"CLASSALLOC!T158","v":0},{"$f":"CLASSALLOC!U158","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C143=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H159","v":0},{"$f":"CLASSALLOC!I159","v":0},{"$f":"CLASSALLOC!J159","v":0},{"$f":"CLASSALLOC!K159","v":0},{"$f":"CLASSALLOC!L159","v":0},{"$f":"CLASSALLOC!M159","v":0},{"$f":"CLASSALLOC!N159","v":0},{"$f":"CLASSALLOC!O159","v":0},{"$f":"CLASSALLOC!P159","v":0},{"$f":"CLASSALLOC!Q159","v":0},{"$f":"CLASSALLOC!R159","v":0},{"$f":"CLASSALLOC!S159","v":0},{"$f":"CLASSALLOC!T159","v":0},{"$f":"CLASSALLOC!U159","v":0}]
[null,{"$f":"IF(OR((B137=\"~\"),(C144=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E138:E143)","v":0},null,{"$f":"SUM(G138:G143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B137=\"~\"),(C145=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B146=\"~\"),(C147=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G147:T147)","v":0},null,{"$f":"CLASSALLOC!H163","v":0},{"$f":"CLASSALLOC!I163","v":0},{"$f":"CLASSALLOC!J163","v":0},{"$f":"CLASSALLOC!K163","v":0},{"$f":"CLASSALLOC!L163","v":0},{"$f":"CLASSALLOC!M163","v":0},{"$f":"CLASSALLOC!N163","v":0},{"$f":"CLASSALLOC!O163","v":0},{"$f":"CLASSALLOC!P163","v":0},{"$f":"CLASSALLOC!Q163","v":0},{"$f":"CLASSALLOC!R163","v":0},{"$f":"CLASSALLOC!S163","v":0},{"$f":"CLASSALLOC!T163","v":0},{"$f":"CLASSALLOC!U163","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C148=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H164","v":0},{"$f":"CLASSALLOC!I164","v":0},{"$f":"CLASSALLOC!J164","v":0},{"$f":"CLASSALLOC!K164","v":0},{"$f":"CLASSALLOC!L164","v":0},{"$f":"CLASSALLOC!M164","v":0},{"$f":"CLASSALLOC!N164","v":0},{"$f":"CLASSALLOC!O164","v":0},{"$f":"CLASSALLOC!P164","v":0},{"$f":"CLASSALLOC!Q164","v":0},{"$f":"CLASSALLOC!R164","v":0},{"$f":"CLASSALLOC!S164","v":0},{"$f":"CLASSALLOC!T164","v":0},{"$f":"CLASSALLOC!U164","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C149=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H165","v":0},{"$f":"CLASSALLOC!I165","v":0},{"$f":"CLASSALLOC!J165","v":0},{"$f":"CLASSALLOC!K165","v":0},{"$f":"CLASSALLOC!L165","v":0},{"$f":"CLASSALLOC!M165","v":0},{"$f":"CLASSALLOC!N165","v":0},{"$f":"CLASSALLOC!O165","v":0},{"$f":"CLASSALLOC!P165","v":0},{"$f":"CLASSALLOC!Q165","v":0},{"$f":"CLASSALLOC!R165","v":0},{"$f":"CLASSALLOC!S165","v":0},{"$f":"CLASSALLOC!T165","v":0},{"$f":"CLASSALLOC!U165","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C150=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H166","v":0},{"$f":"CLASSALLOC!I166","v":0},{"$f":"CLASSALLOC!J166","v":0},{"$f":"CLASSALLOC!K166","v":0},{"$f":"CLASSALLOC!L166","v":0},{"$f":"CLASSALLOC!M166","v":0},{"$f":"CLASSALLOC!N166","v":0},{"$f":"CLASSALLOC!O166","v":0},{"$f":"CLASSALLOC!P166","v":0},{"$f":"CLASSALLOC!Q166","v":0},{"$f":"CLASSALLOC!R166","v":0},{"$f":"CLASSALLOC!S166","v":0},{"$f":"CLASSALLOC!T166","v":0},{"$f":"CLASSALLOC!U166","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C151=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H167","v":0},{"$f":"CLASSALLOC!I167","v":0},{"$f":"CLASSALLOC!J167","v":0},{"$f":"CLASSALLOC!K167","v":0},{"$f":"CLASSALLOC!L167","v":0},{"$f":"CLASSALLOC!M167","v":0},{"$f":"CLASSALLOC!N167","v":0},{"$f":"CLASSALLOC!O167","v":0},{"$f":"CLASSALLOC!P167","v":0},{"$f":"CLASSALLOC!Q167","v":0},{"$f":"CLASSALLOC!R167","v":0},{"$f":"CLASSALLOC!S167","v":0},{"$f":"CLASSALLOC!T167","v":0},{"$f":"CLASSALLOC!U167","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C152=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H168","v":0},{"$f":"CLASSALLOC!I168","v":0},{"$f":"CLASSALLOC!J168","v":0},{"$f":"CLASSALLOC!K168","v":0},{"$f":"CLASSALLOC!L168","v":0},{"$f":"CLASSALLOC!M168","v":0},{"$f":"CLASSALLOC!N168","v":0},{"$f":"CLASSALLOC!O168","v":0},{"$f":"CLASSALLOC!P168","v":0},{"$f":"CLASSALLOC!Q168","v":0},{"$f":"CLASSALLOC!R168","v":0},{"$f":"CLASSALLOC!S168","v":0},{"$f":"CLASSALLOC!T168","v":0},{"$f":"CLASSALLOC!U168","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C153=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E147:E152)","v":0},null,{"$f":"SUM(G147:G152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B146=\"~\"),(C154=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B156=\"~\"),(C157=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G157:T157)","v":1907828565.4560564},null,{"$f":"CLASSALLOC!H172","v":1208381117.0018733},{"$f":"CLASSALLOC!I172","v":219705940.10710096},{"$f":"CLASSALLOC!J172","v":204040593.62221622},{"$f":"CLASSALLOC!K172","v":109269126.06971556},{"$f":"CLASSALLOC!L172","v":77662250.648888499},{"$f":"CLASSALLOC!M172","v":707484.73864583753},{"$f":"CLASSALLOC!N172","v":15113167.80303707},{"$f":"CLASSALLOC!O172","v":34057490.315400265},{"$f":"CLASSALLOC!P172","v":17425253.268477309},{"$f":"CLASSALLOC!Q172","v":1499242.671990606},{"$f":"CLASSALLOC!R172","v":8401288.2022201158},{"$f":"CLASSALLOC!S172","v":9673093.7934896071},{"$f":"CLASSALLOC!T172","v":1354087.3011118406},{"$f":"CLASSALLOC!U172","v":538429.91188875481}]
[null,{"$f":"IF(OR((B156=\"~\"),(C158=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2558029763.47474,null,{"$f":"CLASSALLOC!H173","v":1286670094.2982373},{"$f":"CLASSALLOC!I173","v":311483537.14020723},{"$f":"CLASSALLOC!J173","v":351424666.73236436},{"$f":"CLASSALLOC!K173","v":238086580.74371359},{"$f":"CLASSALLOC!L173","v":150944335.84537637},{"$f":"CLASSALLOC!M173","v":530371.06883336743},{"$f":"CLASSALLOC!N173","v":17005005.629200909},{"$f":"CLASSALLOC!O173","v":88481268.597145587},{"$f":"CLASSALLOC!P173","v":65442376.390768439},{"$f":"CLASSALLOC!Q173","v":1883157.5650374307},{"$f":"CLASSALLOC!R173","v":32617656.145643294},{"$f":"CLASSALLOC!S173","v":10029481.908919347},{"$f":"CLASSALLOC!T173","v":2591949.2743493821},{"$f":"CLASSALLOC!U173","v":839282.13494330493}]
[null,{"$f":"IF(OR((B156=\"~\"),(C159=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,387390098.35962141,null,{"$f":"CLASSALLOC!H174","v":260731452.27028179},{"$f":"CLASSALLOC!I174","v":47330834.190246932},{"$f":"CLASSALLOC!J174","v":28822733.172656011},{"$f":"CLASSALLOC!K174","v":6345162.3669456448},{"$f":"CLASSALLOC!L174","v":8225626.2207596665},{"$f":"CLASSALLOC!M174","v":15527.940602187429},{"$f":"CLASSALLOC!N174","v":2646001.2621018006},{"$f":"CLASSALLOC!O174","v":2623606.0666551292},{"$f":"CLASSALLOC!P174","v":555619.51329339563},{"$f":"CLASSALLOC!Q174","v":40464.932610501113},{"$f":"CLASSALLOC!R174","v":229837.10150843885},{"$f":"CLASSALLOC!S174","v":29605124.417728834},{"$f":"CLASSALLOC!T174","v":76508.63470956136},{"$f":"CLASSALLOC!U174","v":141600.26952155749}]
[null,{"$f":"IF(OR((B156=\"~\"),(C160=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H175","v":0},{"$f":"CLASSALLOC!I175","v":0},{"$f":"CLASSALLOC!J175","v":0},{"$f":"CLASSALLOC!K175","v":0},{"$f":"CLASSALLOC!L175","v":0},{"$f":"CLASSALLOC!M175","v":0},{"$f":"CLASSALLOC!N175","v":0},{"$f":"CLASSALLOC!O175","v":0},{"$f":"CLASSALLOC!P175","v":0},{"$f":"CLASSALLOC!Q175","v":0},{"$f":"CLASSALLOC!R175","v":0},{"$f":"CLASSALLOC!S175","v":0},{"$f":"CLASSALLOC!T175","v":0},{"$f":"CLASSALLOC!U175","v":0}]
[null,{"$f":"IF(OR((B156=\"~\"),(C161=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H176","v":0},{"$f":"CLASSALLOC!I176","v":0},{"$f":"CLASSALLOC!J176","v":0},{"$f":"CLASSALLOC!K176","v":0},{"$f":"CLASSALLOC!L176","v":0},{"$f":"CLASSALLOC!M176","v":0},{"$f":"CLASSALLOC!N176","v":0},{"$f":"CLASSALLOC!O176","v":0},{"$f":"CLASSALLOC!P176","v":0},{"$f":"CLASSALLOC!Q176","v":0},{"$f":"CLASSALLOC!R176","v":0},{"$f":"CLASSALLOC!S176","v":0},{"$f":"CLASSALLOC!T176","v":0},{"$f":"CLASSALLOC!U176","v":0}]
[null,{"$f":"IF(OR((B156=\"~\"),(C162=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H177","v":0},{"$f":"CLASSALLOC!I177","v":0},{"$f":"CLASSALLOC!J177","v":0},{"$f":"CLASSALLOC!K177","v":0},{"$f":"CLASSALLOC!L177","v":0},{"$f":"CLASSALLOC!M177","v":0},{"$f":"CLASSALLOC!N177","v":0},{"$f":"CLASSALLOC!O177","v":0},{"$f":"CLASSALLOC!P177","v":0},{"$f":"CLASSALLOC!Q177","v":0},{"$f":"CLASSALLOC!R177","v":0},{"$f":"CLASSALLOC!S177","v":0},{"$f":"CLASSALLOC!T177","v":0},{"$f":"CLASSALLOC!U177","v":0}]
[]
[null,{"$f":"IF(OR((B156=\"~\"),(C164=\"~\")),\"~\",\"\")","v":""}]
[null,null,"TOTAL RATE BASE",null,{"$f":"SUM(G165:T165)","v":4853248427.2904186},null,{"$f":"SUM(G157:G162)","v":2755782663.5703926},578520311.43755507,584287993.5272367,353700869.18037474,236832212.71502453,1253383.7480813926,{"$f":"SUM(M157:M162)","v":34764174.694339782},125162364.97920099,83423249.172539145,3422865.1696385378,41248781.449371845,49307700.120137788,4022545.210170784,1519312.3163536172]
[]
[{"$f":"A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Functional Revenue Requirement"]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"}]
[]
[null,{"$f":"INPUTS!$F$11","v":"Production"}]
[null,{"$f":"IF(OR((B174=\"~\"),(C175=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D318","v":276524476.58073807},null,{"$f":"'REV REQ'!F318","v":173016827.33412468},{"$f":"'REV REQ'!G318","v":29994090.293524131},{"$f":"'REV REQ'!H318","v":30455318.946827095},{"$f":"'REV REQ'!I318","v":19227210.431500856},{"$f":"'REV REQ'!J318","v":11231734.553351818},{"$f":"'REV REQ'!K318","v":270.68402057174433},{"$f":"'REV REQ'!L318","v":0},{"$f":"'REV REQ'!M318","v":6551901.078688642},{"$f":"'REV REQ'!N318","v":4705841.6976397745},{"$f":"'REV REQ'!O318","v":37394.898584943927},{"$f":"'REV REQ'!P318","v":406394.47163052933},{"$f":"'REV REQ'!Q318","v":740388.46726886358},{"$f":"'REV REQ'!R318","v":47679.708260032086},{"$f":"'REV REQ'!S318","v":109424.01531612764}]
[null,{"$f":"IF(OR((B174=\"~\"),(C176=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D319","v":1176773607.1145754},null,{"$f":"'REV REQ'!F319","v":600616744.50645328},{"$f":"'REV REQ'!G319","v":145400308.03043002},{"$f":"'REV REQ'!H319","v":164044800.76703614},{"$f":"'REV REQ'!I319","v":111138657.58646937},{"$f":"'REV REQ'!J319","v":70460715.609144077},{"$f":"'REV REQ'!K319","v":247576.86228562368},{"$f":"'REV REQ'!L319","v":7937925.3210164197},{"$f":"'REV REQ'!M319","v":41302997.349606983},{"$f":"'REV REQ'!N319","v":30548457.786319405},{"$f":"'REV REQ'!O319","v":96.027628298004743},{"$f":"'REV REQ'!P319","v":1663.2682354669068},{"$f":"'REV REQ'!Q319","v":4681755.4864419131},{"$f":"'REV REQ'!R319","v":132.17095908783307},{"$f":"'REV REQ'!S319","v":391776.34254956996}]
[null,{"$f":"IF(OR((B174=\"~\"),(C177=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D320","v":0},null,{"$f":"'REV REQ'!F320","v":0},{"$f":"'REV REQ'!G320","v":0},{"$f":"'REV REQ'!H320","v":0},{"$f":"'REV REQ'!I320","v":0},{"$f":"'REV REQ'!J320","v":0},{"$f":"'REV REQ'!K320","v":0},{"$f":"'REV REQ'!L320","v":0},{"$f":"'REV REQ'!M320","v":0},{"$f":"'REV REQ'!N320","v":0},{"$f":"'REV REQ'!O320","v":0},{"$f":"'REV REQ'!P320","v":0},{"$f":"'REV REQ'!Q320","v":0},{"$f":"'REV REQ'!R320","v":0},{"$f":"'REV REQ'!S320","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C178=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D321","v":0},null,{"$f":"'REV REQ'!F321","v":0},{"$f":"'REV REQ'!G321","v":0},{"$f":"'REV REQ'!H321","v":0},{"$f":"'REV REQ'!I321","v":0},{"$f":"'REV REQ'!J321","v":0},{"$f":"'REV REQ'!K321","v":0},{"$f":"'REV REQ'!L321","v":0},{"$f":"'REV REQ'!M321","v":0},{"$f":"'REV REQ'!N321","v":0},{"$f":"'REV REQ'!O321","v":0},{"$f":"'REV REQ'!P321","v":0},{"$f":"'REV REQ'!Q321","v":0},{"$f":"'REV REQ'!R321","v":0},{"$f":"'REV REQ'!S321","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C179=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D322","v":0},null,{"$f":"'REV REQ'!F322","v":0},{"$f":"'REV REQ'!G322","v":0},{"$f":"'REV REQ'!H322","v":0},{"$f":"'REV REQ'!I322","v":0},{"$f":"'REV REQ'!J322","v":0},{"$f":"'REV REQ'!K322","v":0},{"$f":"'REV REQ'!L322","v":0},{"$f":"'REV REQ'!M322","v":0},{"$f":"'REV REQ'!N322","v":0},{"$f":"'REV REQ'!O322","v":0},{"$f":"'REV REQ'!P322","v":0},{"$f":"'REV REQ'!Q322","v":0},{"$f":"'REV REQ'!R322","v":0},{"$f":"'REV REQ'!S322","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C180=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D323","v":0},null,{"$f":"'REV REQ'!F323","v":0},{"$f":"'REV REQ'!G323","v":0},{"$f":"'REV REQ'!H323","v":0},{"$f":"'REV REQ'!I323","v":0},{"$f":"'REV REQ'!J323","v":0},{"$f":"'REV REQ'!K323","v":0},{"$f":"'REV REQ'!L323","v":0},{"$f":"'REV REQ'!M323","v":0},{"$f":"'REV REQ'!N323","v":0},{"$f":"'REV REQ'!O323","v":0},{"$f":"'REV REQ'!P323","v":0},{"$f":"'REV REQ'!Q323","v":0},{"$f":"'REV REQ'!R323","v":0},{"$f":"'REV REQ'!S323","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C181=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B174=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E175:E180)","v":1453298083.6953135},null,{"$f":"SUM(G175:G180)","v":773633571.84057796},175394398.32395416,194500119.71386322,130365868.01797022,81692450.162495896,247847.54630619541,7937925.3210164197,47854898.428295627,35254299.483959183,37490.926213241932,408057.73986599623,5422143.9537107768,47811.879219119917,501200.35786569759]
[null,{"$f":"IF(OR((B174=\"~\"),(C182=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[null,{"$f":"IF(OR((B183=\"~\"),(C184=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D327","v":14105472.243806295},null,{"$f":"'REV REQ'!F327","v":8630248.8083309457},{"$f":"'REV REQ'!G327","v":1496134.6014787448},{"$f":"'REV REQ'!H327","v":1519141.1384547637},{"$f":"'REV REQ'!I327","v":959072.08836709824},{"$f":"'REV REQ'!J327","v":560249.92041589518},{"$f":"'REV REQ'!K327","v":13.501984066914945},{"$f":"'REV REQ'!L327","v":0},{"$f":"'REV REQ'!M327","v":326815.2430483416},{"$f":"'REV REQ'!N327","v":234731.99300331637},{"$f":"'REV REQ'!O327","v":14260.152955634407},{"$f":"'REV REQ'!P327","v":299527.53971608338},{"$f":"'REV REQ'!Q327","v":36931.301919029109},{"$f":"'REV REQ'!R327","v":22887.77707332516},{"$f":"'REV REQ'!S327","v":5458.1770590503675}]
[null,{"$f":"IF(OR((B183=\"~\"),(C185=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D328","v":60133855.355174199},null,{"$f":"'REV REQ'!F328","v":29635793.714307725},{"$f":"'REV REQ'!G328","v":7174381.2908971058},{"$f":"'REV REQ'!H328","v":8094342.8898765203},{"$f":"'REV REQ'!I328","v":5483833.6760394787},{"$f":"'REV REQ'!J328","v":3476691.670444529},{"$f":"'REV REQ'!K328","v":12216.004442502655},{"$f":"'REV REQ'!L328","v":391675.25628432579},{"$f":"'REV REQ'!M328","v":2037983.6566850815},{"$f":"'REV REQ'!N328","v":1507330.2593145941},{"$f":"'REV REQ'!O328","v":105054.36010550511},{"$f":"'REV REQ'!P328","v":1819617.78352511},{"$f":"'REV REQ'!Q328","v":231008.44438000876},{"$f":"'REV REQ'!R328","v":144595.21470647113},{"$f":"'REV REQ'!S328","v":19331.134165241816}]
[null,{"$f":"IF(OR((B183=\"~\"),(C186=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D329","v":0},null,{"$f":"'REV REQ'!F329","v":0},{"$f":"'REV REQ'!G329","v":0},{"$f":"'REV REQ'!H329","v":0},{"$f":"'REV REQ'!I329","v":0},{"$f":"'REV REQ'!J329","v":0},{"$f":"'REV REQ'!K329","v":0},{"$f":"'REV REQ'!L329","v":0},{"$f":"'REV REQ'!M329","v":0},{"$f":"'REV REQ'!N329","v":0},{"$f":"'REV REQ'!O329","v":0},{"$f":"'REV REQ'!P329","v":0},{"$f":"'REV REQ'!Q329","v":0},{"$f":"'REV REQ'!R329","v":0},{"$f":"'REV REQ'!S329","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C187=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D330","v":0},null,{"$f":"'REV REQ'!F330","v":0},{"$f":"'REV REQ'!G330","v":0},{"$f":"'REV REQ'!H330","v":0},{"$f":"'REV REQ'!I330","v":0},{"$f":"'REV REQ'!J330","v":0},{"$f":"'REV REQ'!K330","v":0},{"$f":"'REV REQ'!L330","v":0},{"$f":"'REV REQ'!M330","v":0},{"$f":"'REV REQ'!N330","v":0},{"$f":"'REV REQ'!O330","v":0},{"$f":"'REV REQ'!P330","v":0},{"$f":"'REV REQ'!Q330","v":0},{"$f":"'REV REQ'!R330","v":0},{"$f":"'REV REQ'!S330","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C188=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D331","v":0},null,{"$f":"'REV REQ'!F331","v":0},{"$f":"'REV REQ'!G331","v":0},{"$f":"'REV REQ'!H331","v":0},{"$f":"'REV REQ'!I331","v":0},{"$f":"'REV REQ'!J331","v":0},{"$f":"'REV REQ'!K331","v":0},{"$f":"'REV REQ'!L331","v":0},{"$f":"'REV REQ'!M331","v":0},{"$f":"'REV REQ'!N331","v":0},{"$f":"'REV REQ'!O331","v":0},{"$f":"'REV REQ'!P331","v":0},{"$f":"'REV REQ'!Q331","v":0},{"$f":"'REV REQ'!R331","v":0},{"$f":"'REV REQ'!S331","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C189=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D332","v":0},null,{"$f":"'REV REQ'!F332","v":0},{"$f":"'REV REQ'!G332","v":0},{"$f":"'REV REQ'!H332","v":0},{"$f":"'REV REQ'!I332","v":0},{"$f":"'REV REQ'!J332","v":0},{"$f":"'REV REQ'!K332","v":0},{"$f":"'REV REQ'!L332","v":0},{"$f":"'REV REQ'!M332","v":0},{"$f":"'REV REQ'!N332","v":0},{"$f":"'REV REQ'!O332","v":0},{"$f":"'REV REQ'!P332","v":0},{"$f":"'REV REQ'!Q332","v":0},{"$f":"'REV REQ'!R332","v":0},{"$f":"'REV REQ'!S332","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C190=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E184:E189)","v":74239327.598980486},null,{"$f":"SUM(G184:G189)","v":38266042.522638671},8670515.8923758511,9613484.0283312835,6442905.7644065768,4036941.5908604241,12229.506426569571,391675.25628432579,2364798.8997334233,1742062.2523179105,119314.51306113951,2119145.3232411933,267939.74629903788,167482.99177979628,24789.311224292185]
[null,{"$f":"IF(OR((B183=\"~\"),(C191=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[null,{"$f":"IF(OR((B192=\"~\"),(C193=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D336","v":319606471.65167964},null,{"$f":"'REV REQ'!F336","v":205031289.99945611},{"$f":"'REV REQ'!G336","v":37531284.394449882},{"$f":"'REV REQ'!H336","v":33305130.806593616},{"$f":"'REV REQ'!I336","v":16282821.650123022},{"$f":"'REV REQ'!J336","v":12847704.218306053},{"$f":"'REV REQ'!K336","v":178724.25736844572},{"$f":"'REV REQ'!L336","v":3480582.8611301421},{"$f":"'REV REQ'!M336","v":4767331.8455183152},{"$f":"'REV REQ'!N336","v":1810557.7929162337},{"$f":"'REV REQ'!O336","v":292044.55530439824},{"$f":"'REV REQ'!P336","v":1728565.7817573023},{"$f":"'REV REQ'!Q336","v":1873685.0789085508},{"$f":"'REV REQ'!R336","v":394633.37983828125},{"$f":"'REV REQ'!S336","v":82115.030009257374}]
[null,{"$f":"IF(OR((B192=\"~\"),(C194=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D337","v":78114581.646330446},null,{"$f":"'REV REQ'!F337","v":36477045.212388687},{"$f":"'REV REQ'!G337","v":8830545.6989540383},{"$f":"'REV REQ'!H337","v":9962875.1099065933},{"$f":"'REV REQ'!I337","v":6749744.9491807679},{"$f":"'REV REQ'!J337","v":4279265.8254708285},{"$f":"'REV REQ'!K337","v":15035.998382887228},{"$f":"'REV REQ'!L337","v":482091.22285662452},{"$f":"'REV REQ'!M337","v":2508440.3914959389},{"$f":"'REV REQ'!N337","v":1855288.7278492243},{"$f":"'REV REQ'!O337","v":337415.95893675141},{"$f":"'REV REQ'!P337","v":5844289.363239076},{"$f":"'REV REQ'!Q337","v":284335.40708663262},{"$f":"'REV REQ'!R337","v":464414.16595038364},{"$f":"'REV REQ'!S337","v":23793.614632019959}]
[null,{"$f":"IF(OR((B192=\"~\"),(C195=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D338","v":171562184.86366421},null,{"$f":"'REV REQ'!F338","v":123182505.01053146},{"$f":"'REV REQ'!G338","v":21539910.959660616},{"$f":"'REV REQ'!H338","v":8106847.6608017301},{"$f":"'REV REQ'!I338","v":1803712.4778100457},{"$f":"'REV REQ'!J338","v":2808750.3794570351},{"$f":"'REV REQ'!K338","v":5380.5941361392161},{"$f":"'REV REQ'!L338","v":908100.48129290564},{"$f":"'REV REQ'!M338","v":1379538.0306962202},{"$f":"'REV REQ'!N338","v":493097.97442849318},{"$f":"'REV REQ'!O338","v":29476.576419323141},{"$f":"'REV REQ'!P338","v":189366.28885268865},{"$f":"'REV REQ'!Q338","v":11010967.183526617},{"$f":"'REV REQ'!R338","v":57544.290033867852},{"$f":"'REV REQ'!S338","v":46986.956017087577}]
[null,{"$f":"IF(OR((B192=\"~\"),(C196=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D339","v":0},null,{"$f":"'REV REQ'!F339","v":0},{"$f":"'REV REQ'!G339","v":0},{"$f":"'REV REQ'!H339","v":0},{"$f":"'REV REQ'!I339","v":0},{"$f":"'REV REQ'!J339","v":0},{"$f":"'REV REQ'!K339","v":0},{"$f":"'REV REQ'!L339","v":0},{"$f":"'REV REQ'!M339","v":0},{"$f":"'REV REQ'!N339","v":0},{"$f":"'REV REQ'!O339","v":0},{"$f":"'REV REQ'!P339","v":0},{"$f":"'REV REQ'!Q339","v":0},{"$f":"'REV REQ'!R339","v":0},{"$f":"'REV REQ'!S339","v":0}]
[null,{"$f":"IF(OR((B192=\"~\"),(C197=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D340","v":0},null,{"$f":"'REV REQ'!F340","v":0},{"$f":"'REV REQ'!G340","v":0},{"$f":"'REV REQ'!H340","v":0},{"$f":"'REV REQ'!I340","v":0},{"$f":"'REV REQ'!J340","v":0},{"$f":"'REV REQ'!K340","v":0},{"$f":"'REV REQ'!L340","v":0},{"$f":"'REV REQ'!M340","v":0},{"$f":"'REV REQ'!N340","v":0},{"$f":"'REV REQ'!O340","v":0},{"$f":"'REV REQ'!P340","v":0},{"$f":"'REV REQ'!Q340","v":0},{"$f":"'REV REQ'!R340","v":0},{"$f":"'REV REQ'!S340","v":0}]
[null,{"$f":"IF(OR((B192=\"~\"),(C198=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D341","v":0},null,{"$f":"'REV REQ'!F341","v":0},{"$f":"'REV REQ'!G341","v":0},{"$f":"'REV REQ'!H341","v":0},{"$f":"'REV REQ'!I341","v":0},{"$f":"'REV REQ'!J341","v":0},{"$f":"'REV REQ'!K341","v":0},{"$f":"'REV REQ'!L341","v":0},{"$f":"'REV REQ'!M341","v":0},{"$f":"'REV REQ'!N341","v":0},{"$f":"'REV REQ'!O341","v":0},{"$f":"'REV REQ'!P341","v":0},{"$f":"'REV REQ'!Q341","v":0},{"$f":"'REV REQ'!R341","v":0},{"$f":"'REV REQ'!S341","v":0}]
[null,{"$f":"IF(OR((B192=\"~\"),(C199=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E193:E198)","v":569283238.16167426},null,{"$f":"SUM(G193:G198)","v":364690840.22237623},67901741.05306454,51374853.577301942,24836279.077113837,19935720.423233915,199140.84988747214,4870774.5652796719,8655310.2677104753,4158944.4951939513,658937.09066047275,7762221.4338490674,13168987.669521799,916591.83582253265,152895.60065836491]
[null,{"$f":"IF(OR((B192=\"~\"),(C200=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B201=\"~\"),(C202=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D345","v":0},null,{"$f":"'REV REQ'!F345","v":0},{"$f":"'REV REQ'!G345","v":0},{"$f":"'REV REQ'!H345","v":0},{"$f":"'REV REQ'!I345","v":0},{"$f":"'REV REQ'!J345","v":0},{"$f":"'REV REQ'!K345","v":0},{"$f":"'REV REQ'!L345","v":0},{"$f":"'REV REQ'!M345","v":0},{"$f":"'REV REQ'!N345","v":0},{"$f":"'REV REQ'!O345","v":0},{"$f":"'REV REQ'!P345","v":0},{"$f":"'REV REQ'!Q345","v":0},{"$f":"'REV REQ'!R345","v":0},{"$f":"'REV REQ'!S345","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C203=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D346","v":0},null,{"$f":"'REV REQ'!F346","v":0},{"$f":"'REV REQ'!G346","v":0},{"$f":"'REV REQ'!H346","v":0},{"$f":"'REV REQ'!I346","v":0},{"$f":"'REV REQ'!J346","v":0},{"$f":"'REV REQ'!K346","v":0},{"$f":"'REV REQ'!L346","v":0},{"$f":"'REV REQ'!M346","v":0},{"$f":"'REV REQ'!N346","v":0},{"$f":"'REV REQ'!O346","v":0},{"$f":"'REV REQ'!P346","v":0},{"$f":"'REV REQ'!Q346","v":0},{"$f":"'REV REQ'!R346","v":0},{"$f":"'REV REQ'!S346","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C204=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D347","v":0},null,{"$f":"'REV REQ'!F347","v":0},{"$f":"'REV REQ'!G347","v":0},{"$f":"'REV REQ'!H347","v":0},{"$f":"'REV REQ'!I347","v":0},{"$f":"'REV REQ'!J347","v":0},{"$f":"'REV REQ'!K347","v":0},{"$f":"'REV REQ'!L347","v":0},{"$f":"'REV REQ'!M347","v":0},{"$f":"'REV REQ'!N347","v":0},{"$f":"'REV REQ'!O347","v":0},{"$f":"'REV REQ'!P347","v":0},{"$f":"'REV REQ'!Q347","v":0},{"$f":"'REV REQ'!R347","v":0},{"$f":"'REV REQ'!S347","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C205=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D348","v":0},null,{"$f":"'REV REQ'!F348","v":0},{"$f":"'REV REQ'!G348","v":0},{"$f":"'REV REQ'!H348","v":0},{"$f":"'REV REQ'!I348","v":0},{"$f":"'REV REQ'!J348","v":0},{"$f":"'REV REQ'!K348","v":0},{"$f":"'REV REQ'!L348","v":0},{"$f":"'REV REQ'!M348","v":0},{"$f":"'REV REQ'!N348","v":0},{"$f":"'REV REQ'!O348","v":0},{"$f":"'REV REQ'!P348","v":0},{"$f":"'REV REQ'!Q348","v":0},{"$f":"'REV REQ'!R348","v":0},{"$f":"'REV REQ'!S348","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C206=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D349","v":0},null,{"$f":"'REV REQ'!F349","v":0},{"$f":"'REV REQ'!G349","v":0},{"$f":"'REV REQ'!H349","v":0},{"$f":"'REV REQ'!I349","v":0},{"$f":"'REV REQ'!J349","v":0},{"$f":"'REV REQ'!K349","v":0},{"$f":"'REV REQ'!L349","v":0},{"$f":"'REV REQ'!M349","v":0},{"$f":"'REV REQ'!N349","v":0},{"$f":"'REV REQ'!O349","v":0},{"$f":"'REV REQ'!P349","v":0},{"$f":"'REV REQ'!Q349","v":0},{"$f":"'REV REQ'!R349","v":0},{"$f":"'REV REQ'!S349","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C207=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D350","v":0},null,{"$f":"'REV REQ'!F350","v":0},{"$f":"'REV REQ'!G350","v":0},{"$f":"'REV REQ'!H350","v":0},{"$f":"'REV REQ'!I350","v":0},{"$f":"'REV REQ'!J350","v":0},{"$f":"'REV REQ'!K350","v":0},{"$f":"'REV REQ'!L350","v":0},{"$f":"'REV REQ'!M350","v":0},{"$f":"'REV REQ'!N350","v":0},{"$f":"'REV REQ'!O350","v":0},{"$f":"'REV REQ'!P350","v":0},{"$f":"'REV REQ'!Q350","v":0},{"$f":"'REV REQ'!R350","v":0},{"$f":"'REV REQ'!S350","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C208=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E202:E207)","v":0},null,{"$f":"SUM(G202:G207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B201=\"~\"),(C209=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B210=\"~\"),(C211=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D354","v":0},null,{"$f":"'REV REQ'!F354","v":0},{"$f":"'REV REQ'!G354","v":0},{"$f":"'REV REQ'!H354","v":0},{"$f":"'REV REQ'!I354","v":0},{"$f":"'REV REQ'!J354","v":0},{"$f":"'REV REQ'!K354","v":0},{"$f":"'REV REQ'!L354","v":0},{"$f":"'REV REQ'!M354","v":0},{"$f":"'REV REQ'!N354","v":0},{"$f":"'REV REQ'!O354","v":0},{"$f":"'REV REQ'!P354","v":0},{"$f":"'REV REQ'!Q354","v":0},{"$f":"'REV REQ'!R354","v":0},{"$f":"'REV REQ'!S354","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C212=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D355","v":0},null,{"$f":"'REV REQ'!F355","v":0},{"$f":"'REV REQ'!G355","v":0},{"$f":"'REV REQ'!H355","v":0},{"$f":"'REV REQ'!I355","v":0},{"$f":"'REV REQ'!J355","v":0},{"$f":"'REV REQ'!K355","v":0},{"$f":"'REV REQ'!L355","v":0},{"$f":"'REV REQ'!M355","v":0},{"$f":"'REV REQ'!N355","v":0},{"$f":"'REV REQ'!O355","v":0},{"$f":"'REV REQ'!P355","v":0},{"$f":"'REV REQ'!Q355","v":0},{"$f":"'REV REQ'!R355","v":0},{"$f":"'REV REQ'!S355","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C213=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D356","v":0},null,{"$f":"'REV REQ'!F356","v":0},{"$f":"'REV REQ'!G356","v":0},{"$f":"'REV REQ'!H356","v":0},{"$f":"'REV REQ'!I356","v":0},{"$f":"'REV REQ'!J356","v":0},{"$f":"'REV REQ'!K356","v":0},{"$f":"'REV REQ'!L356","v":0},{"$f":"'REV REQ'!M356","v":0},{"$f":"'REV REQ'!N356","v":0},{"$f":"'REV REQ'!O356","v":0},{"$f":"'REV REQ'!P356","v":0},{"$f":"'REV REQ'!Q356","v":0},{"$f":"'REV REQ'!R356","v":0},{"$f":"'REV REQ'!S356","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C214=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D357","v":0},null,{"$f":"'REV REQ'!F357","v":0},{"$f":"'REV REQ'!G357","v":0},{"$f":"'REV REQ'!H357","v":0},{"$f":"'REV REQ'!I357","v":0},{"$f":"'REV REQ'!J357","v":0},{"$f":"'REV REQ'!K357","v":0},{"$f":"'REV REQ'!L357","v":0},{"$f":"'REV REQ'!M357","v":0},{"$f":"'REV REQ'!N357","v":0},{"$f":"'REV REQ'!O357","v":0},{"$f":"'REV REQ'!P357","v":0},{"$f":"'REV REQ'!Q357","v":0},{"$f":"'REV REQ'!R357","v":0},{"$f":"'REV REQ'!S357","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C215=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D358","v":0},null,{"$f":"'REV REQ'!F358","v":0},{"$f":"'REV REQ'!G358","v":0},{"$f":"'REV REQ'!H358","v":0},{"$f":"'REV REQ'!I358","v":0},{"$f":"'REV REQ'!J358","v":0},{"$f":"'REV REQ'!K358","v":0},{"$f":"'REV REQ'!L358","v":0},{"$f":"'REV REQ'!M358","v":0},{"$f":"'REV REQ'!N358","v":0},{"$f":"'REV REQ'!O358","v":0},{"$f":"'REV REQ'!P358","v":0},{"$f":"'REV REQ'!Q358","v":0},{"$f":"'REV REQ'!R358","v":0},{"$f":"'REV REQ'!S358","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C216=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D359","v":0},null,{"$f":"'REV REQ'!F359","v":0},{"$f":"'REV REQ'!G359","v":0},{"$f":"'REV REQ'!H359","v":0},{"$f":"'REV REQ'!I359","v":0},{"$f":"'REV REQ'!J359","v":0},{"$f":"'REV REQ'!K359","v":0},{"$f":"'REV REQ'!L359","v":0},{"$f":"'REV REQ'!M359","v":0},{"$f":"'REV REQ'!N359","v":0},{"$f":"'REV REQ'!O359","v":0},{"$f":"'REV REQ'!P359","v":0},{"$f":"'REV REQ'!Q359","v":0},{"$f":"'REV REQ'!R359","v":0},{"$f":"'REV REQ'!S359","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C217=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E211:E216)","v":0},null,{"$f":"SUM(G211:G216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B210=\"~\"),(C218=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B219=\"~\"),(C220=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D363","v":0},null,{"$f":"'REV REQ'!F363","v":0},{"$f":"'REV REQ'!G363","v":0},{"$f":"'REV REQ'!H363","v":0},{"$f":"'REV REQ'!I363","v":0},{"$f":"'REV REQ'!J363","v":0},{"$f":"'REV REQ'!K363","v":0},{"$f":"'REV REQ'!L363","v":0},{"$f":"'REV REQ'!M363","v":0},{"$f":"'REV REQ'!N363","v":0},{"$f":"'REV REQ'!O363","v":0},{"$f":"'REV REQ'!P363","v":0},{"$f":"'REV REQ'!Q363","v":0},{"$f":"'REV REQ'!R363","v":0},{"$f":"'REV REQ'!S363","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C221=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D364","v":0},null,{"$f":"'REV REQ'!F364","v":0},{"$f":"'REV REQ'!G364","v":0},{"$f":"'REV REQ'!H364","v":0},{"$f":"'REV REQ'!I364","v":0},{"$f":"'REV REQ'!J364","v":0},{"$f":"'REV REQ'!K364","v":0},{"$f":"'REV REQ'!L364","v":0},{"$f":"'REV REQ'!M364","v":0},{"$f":"'REV REQ'!N364","v":0},{"$f":"'REV REQ'!O364","v":0},{"$f":"'REV REQ'!P364","v":0},{"$f":"'REV REQ'!Q364","v":0},{"$f":"'REV REQ'!R364","v":0},{"$f":"'REV REQ'!S364","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C222=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D365","v":0},null,{"$f":"'REV REQ'!F365","v":0},{"$f":"'REV REQ'!G365","v":0},{"$f":"'REV REQ'!H365","v":0},{"$f":"'REV REQ'!I365","v":0},{"$f":"'REV REQ'!J365","v":0},{"$f":"'REV REQ'!K365","v":0},{"$f":"'REV REQ'!L365","v":0},{"$f":"'REV REQ'!M365","v":0},{"$f":"'REV REQ'!N365","v":0},{"$f":"'REV REQ'!O365","v":0},{"$f":"'REV REQ'!P365","v":0},{"$f":"'REV REQ'!Q365","v":0},{"$f":"'REV REQ'!R365","v":0},{"$f":"'REV REQ'!S365","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C223=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D366","v":0},null,{"$f":"'REV REQ'!F366","v":0},{"$f":"'REV REQ'!G366","v":0},{"$f":"'REV REQ'!H366","v":0},{"$f":"'REV REQ'!I366","v":0},{"$f":"'REV REQ'!J366","v":0},{"$f":"'REV REQ'!K366","v":0},{"$f":"'REV REQ'!L366","v":0},{"$f":"'REV REQ'!M366","v":0},{"$f":"'REV REQ'!N366","v":0},{"$f":"'REV REQ'!O366","v":0},{"$f":"'REV REQ'!P366","v":0},{"$f":"'REV REQ'!Q366","v":0},{"$f":"'REV REQ'!R366","v":0},{"$f":"'REV REQ'!S366","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C224=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D367","v":0},null,{"$f":"'REV REQ'!F367","v":0},{"$f":"'REV REQ'!G367","v":0},{"$f":"'REV REQ'!H367","v":0},{"$f":"'REV REQ'!I367","v":0},{"$f":"'REV REQ'!J367","v":0},{"$f":"'REV REQ'!K367","v":0},{"$f":"'REV REQ'!L367","v":0},{"$f":"'REV REQ'!M367","v":0},{"$f":"'REV REQ'!N367","v":0},{"$f":"'REV REQ'!O367","v":0},{"$f":"'REV REQ'!P367","v":0},{"$f":"'REV REQ'!Q367","v":0},{"$f":"'REV REQ'!R367","v":0},{"$f":"'REV REQ'!S367","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C225=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D368","v":0},null,{"$f":"'REV REQ'!F368","v":0},{"$f":"'REV REQ'!G368","v":0},{"$f":"'REV REQ'!H368","v":0},{"$f":"'REV REQ'!I368","v":0},{"$f":"'REV REQ'!J368","v":0},{"$f":"'REV REQ'!K368","v":0},{"$f":"'REV REQ'!L368","v":0},{"$f":"'REV REQ'!M368","v":0},{"$f":"'REV REQ'!N368","v":0},{"$f":"'REV REQ'!O368","v":0},{"$f":"'REV REQ'!P368","v":0},{"$f":"'REV REQ'!Q368","v":0},{"$f":"'REV REQ'!R368","v":0},{"$f":"'REV REQ'!S368","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C226=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E220:E225)","v":0},null,{"$f":"SUM(G220:G225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B219=\"~\"),(C227=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B228=\"~\"),(C229=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D372","v":0},null,{"$f":"'REV REQ'!F372","v":0},{"$f":"'REV REQ'!G372","v":0},{"$f":"'REV REQ'!H372","v":0},{"$f":"'REV REQ'!I372","v":0},{"$f":"'REV REQ'!J372","v":0},{"$f":"'REV REQ'!K372","v":0},{"$f":"'REV REQ'!L372","v":0},{"$f":"'REV REQ'!M372","v":0},{"$f":"'REV REQ'!N372","v":0},{"$f":"'REV REQ'!O372","v":0},{"$f":"'REV REQ'!P372","v":0},{"$f":"'REV REQ'!Q372","v":0},{"$f":"'REV REQ'!R372","v":0},{"$f":"'REV REQ'!S372","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C230=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D373","v":0},null,{"$f":"'REV REQ'!F373","v":0},{"$f":"'REV REQ'!G373","v":0},{"$f":"'REV REQ'!H373","v":0},{"$f":"'REV REQ'!I373","v":0},{"$f":"'REV REQ'!J373","v":0},{"$f":"'REV REQ'!K373","v":0},{"$f":"'REV REQ'!L373","v":0},{"$f":"'REV REQ'!M373","v":0},{"$f":"'REV REQ'!N373","v":0},{"$f":"'REV REQ'!O373","v":0},{"$f":"'REV REQ'!P373","v":0},{"$f":"'REV REQ'!Q373","v":0},{"$f":"'REV REQ'!R373","v":0},{"$f":"'REV REQ'!S373","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C231=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D374","v":0},null,{"$f":"'REV REQ'!F374","v":0},{"$f":"'REV REQ'!G374","v":0},{"$f":"'REV REQ'!H374","v":0},{"$f":"'REV REQ'!I374","v":0},{"$f":"'REV REQ'!J374","v":0},{"$f":"'REV REQ'!K374","v":0},{"$f":"'REV REQ'!L374","v":0},{"$f":"'REV REQ'!M374","v":0},{"$f":"'REV REQ'!N374","v":0},{"$f":"'REV REQ'!O374","v":0},{"$f":"'REV REQ'!P374","v":0},{"$f":"'REV REQ'!Q374","v":0},{"$f":"'REV REQ'!R374","v":0},{"$f":"'REV REQ'!S374","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C232=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D375","v":0},null,{"$f":"'REV REQ'!F375","v":0},{"$f":"'REV REQ'!G375","v":0},{"$f":"'REV REQ'!H375","v":0},{"$f":"'REV REQ'!I375","v":0},{"$f":"'REV REQ'!J375","v":0},{"$f":"'REV REQ'!K375","v":0},{"$f":"'REV REQ'!L375","v":0},{"$f":"'REV REQ'!M375","v":0},{"$f":"'REV REQ'!N375","v":0},{"$f":"'REV REQ'!O375","v":0},{"$f":"'REV REQ'!P375","v":0},{"$f":"'REV REQ'!Q375","v":0},{"$f":"'REV REQ'!R375","v":0},{"$f":"'REV REQ'!S375","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C233=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D376","v":0},null,{"$f":"'REV REQ'!F376","v":0},{"$f":"'REV REQ'!G376","v":0},{"$f":"'REV REQ'!H376","v":0},{"$f":"'REV REQ'!I376","v":0},{"$f":"'REV REQ'!J376","v":0},{"$f":"'REV REQ'!K376","v":0},{"$f":"'REV REQ'!L376","v":0},{"$f":"'REV REQ'!M376","v":0},{"$f":"'REV REQ'!N376","v":0},{"$f":"'REV REQ'!O376","v":0},{"$f":"'REV REQ'!P376","v":0},{"$f":"'REV REQ'!Q376","v":0},{"$f":"'REV REQ'!R376","v":0},{"$f":"'REV REQ'!S376","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C234=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D377","v":0},null,{"$f":"'REV REQ'!F377","v":0},{"$f":"'REV REQ'!G377","v":0},{"$f":"'REV REQ'!H377","v":0},{"$f":"'REV REQ'!I377","v":0},{"$f":"'REV REQ'!J377","v":0},{"$f":"'REV REQ'!K377","v":0},{"$f":"'REV REQ'!L377","v":0},{"$f":"'REV REQ'!M377","v":0},{"$f":"'REV REQ'!N377","v":0},{"$f":"'REV REQ'!O377","v":0},{"$f":"'REV REQ'!P377","v":0},{"$f":"'REV REQ'!Q377","v":0},{"$f":"'REV REQ'!R377","v":0},{"$f":"'REV REQ'!S377","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C235=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E229:E234)","v":0},null,{"$f":"SUM(G229:G234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B228=\"~\"),(C236=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B237=\"~\"),(C238=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D381","v":0},null,{"$f":"'REV REQ'!F381","v":0},{"$f":"'REV REQ'!G381","v":0},{"$f":"'REV REQ'!H381","v":0},{"$f":"'REV REQ'!I381","v":0},{"$f":"'REV REQ'!J381","v":0},{"$f":"'REV REQ'!K381","v":0},{"$f":"'REV REQ'!L381","v":0},{"$f":"'REV REQ'!M381","v":0},{"$f":"'REV REQ'!N381","v":0},{"$f":"'REV REQ'!O381","v":0},{"$f":"'REV REQ'!P381","v":0},{"$f":"'REV REQ'!Q381","v":0},{"$f":"'REV REQ'!R381","v":0},{"$f":"'REV REQ'!S381","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C239=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D382","v":0},null,{"$f":"'REV REQ'!F382","v":0},{"$f":"'REV REQ'!G382","v":0},{"$f":"'REV REQ'!H382","v":0},{"$f":"'REV REQ'!I382","v":0},{"$f":"'REV REQ'!J382","v":0},{"$f":"'REV REQ'!K382","v":0},{"$f":"'REV REQ'!L382","v":0},{"$f":"'REV REQ'!M382","v":0},{"$f":"'REV REQ'!N382","v":0},{"$f":"'REV REQ'!O382","v":0},{"$f":"'REV REQ'!P382","v":0},{"$f":"'REV REQ'!Q382","v":0},{"$f":"'REV REQ'!R382","v":0},{"$f":"'REV REQ'!S382","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C240=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D383","v":0},null,{"$f":"'REV REQ'!F383","v":0},{"$f":"'REV REQ'!G383","v":0},{"$f":"'REV REQ'!H383","v":0},{"$f":"'REV REQ'!I383","v":0},{"$f":"'REV REQ'!J383","v":0},{"$f":"'REV REQ'!K383","v":0},{"$f":"'REV REQ'!L383","v":0},{"$f":"'REV REQ'!M383","v":0},{"$f":"'REV REQ'!N383","v":0},{"$f":"'REV REQ'!O383","v":0},{"$f":"'REV REQ'!P383","v":0},{"$f":"'REV REQ'!Q383","v":0},{"$f":"'REV REQ'!R383","v":0},{"$f":"'REV REQ'!S383","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C241=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D384","v":0},null,{"$f":"'REV REQ'!F384","v":0},{"$f":"'REV REQ'!G384","v":0},{"$f":"'REV REQ'!H384","v":0},{"$f":"'REV REQ'!I384","v":0},{"$f":"'REV REQ'!J384","v":0},{"$f":"'REV REQ'!K384","v":0},{"$f":"'REV REQ'!L384","v":0},{"$f":"'REV REQ'!M384","v":0},{"$f":"'REV REQ'!N384","v":0},{"$f":"'REV REQ'!O384","v":0},{"$f":"'REV REQ'!P384","v":0},{"$f":"'REV REQ'!Q384","v":0},{"$f":"'REV REQ'!R384","v":0},{"$f":"'REV REQ'!S384","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D385","v":0},null,{"$f":"'REV REQ'!F385","v":0},{"$f":"'REV REQ'!G385","v":0},{"$f":"'REV REQ'!H385","v":0},{"$f":"'REV REQ'!I385","v":0},{"$f":"'REV REQ'!J385","v":0},{"$f":"'REV REQ'!K385","v":0},{"$f":"'REV REQ'!L385","v":0},{"$f":"'REV REQ'!M385","v":0},{"$f":"'REV REQ'!N385","v":0},{"$f":"'REV REQ'!O385","v":0},{"$f":"'REV REQ'!P385","v":0},{"$f":"'REV REQ'!Q385","v":0},{"$f":"'REV REQ'!R385","v":0},{"$f":"'REV REQ'!S385","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C243=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D386","v":0},null,{"$f":"'REV REQ'!F386","v":0},{"$f":"'REV REQ'!G386","v":0},{"$f":"'REV REQ'!H386","v":0},{"$f":"'REV REQ'!I386","v":0},{"$f":"'REV REQ'!J386","v":0},{"$f":"'REV REQ'!K386","v":0},{"$f":"'REV REQ'!L386","v":0},{"$f":"'REV REQ'!M386","v":0},{"$f":"'REV REQ'!N386","v":0},{"$f":"'REV REQ'!O386","v":0},{"$f":"'REV REQ'!P386","v":0},{"$f":"'REV REQ'!Q386","v":0},{"$f":"'REV REQ'!R386","v":0},{"$f":"'REV REQ'!S386","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C244=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E238:E243)","v":0},null,{"$f":"SUM(G238:G243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B237=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B246=\"~\"),(C247=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D390","v":0},null,{"$f":"'REV REQ'!F390","v":0},{"$f":"'REV REQ'!G390","v":0},{"$f":"'REV REQ'!H390","v":0},{"$f":"'REV REQ'!I390","v":0},{"$f":"'REV REQ'!J390","v":0},{"$f":"'REV REQ'!K390","v":0},{"$f":"'REV REQ'!L390","v":0},{"$f":"'REV REQ'!M390","v":0},{"$f":"'REV REQ'!N390","v":0},{"$f":"'REV REQ'!O390","v":0},{"$f":"'REV REQ'!P390","v":0},{"$f":"'REV REQ'!Q390","v":0},{"$f":"'REV REQ'!R390","v":0},{"$f":"'REV REQ'!S390","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C248=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D391","v":0},null,{"$f":"'REV REQ'!F391","v":0},{"$f":"'REV REQ'!G391","v":0},{"$f":"'REV REQ'!H391","v":0},{"$f":"'REV REQ'!I391","v":0},{"$f":"'REV REQ'!J391","v":0},{"$f":"'REV REQ'!K391","v":0},{"$f":"'REV REQ'!L391","v":0},{"$f":"'REV REQ'!M391","v":0},{"$f":"'REV REQ'!N391","v":0},{"$f":"'REV REQ'!O391","v":0},{"$f":"'REV REQ'!P391","v":0},{"$f":"'REV REQ'!Q391","v":0},{"$f":"'REV REQ'!R391","v":0},{"$f":"'REV REQ'!S391","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C249=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D392","v":0},null,{"$f":"'REV REQ'!F392","v":0},{"$f":"'REV REQ'!G392","v":0},{"$f":"'REV REQ'!H392","v":0},{"$f":"'REV REQ'!I392","v":0},{"$f":"'REV REQ'!J392","v":0},{"$f":"'REV REQ'!K392","v":0},{"$f":"'REV REQ'!L392","v":0},{"$f":"'REV REQ'!M392","v":0},{"$f":"'REV REQ'!N392","v":0},{"$f":"'REV REQ'!O392","v":0},{"$f":"'REV REQ'!P392","v":0},{"$f":"'REV REQ'!Q392","v":0},{"$f":"'REV REQ'!R392","v":0},{"$f":"'REV REQ'!S392","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C250=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D393","v":0},null,{"$f":"'REV REQ'!F393","v":0},{"$f":"'REV REQ'!G393","v":0},{"$f":"'REV REQ'!H393","v":0},{"$f":"'REV REQ'!I393","v":0},{"$f":"'REV REQ'!J393","v":0},{"$f":"'REV REQ'!K393","v":0},{"$f":"'REV REQ'!L393","v":0},{"$f":"'REV REQ'!M393","v":0},{"$f":"'REV REQ'!N393","v":0},{"$f":"'REV REQ'!O393","v":0},{"$f":"'REV REQ'!P393","v":0},{"$f":"'REV REQ'!Q393","v":0},{"$f":"'REV REQ'!R393","v":0},{"$f":"'REV REQ'!S393","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C251=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D394","v":0},null,{"$f":"'REV REQ'!F394","v":0},{"$f":"'REV REQ'!G394","v":0},{"$f":"'REV REQ'!H394","v":0},{"$f":"'REV REQ'!I394","v":0},{"$f":"'REV REQ'!J394","v":0},{"$f":"'REV REQ'!K394","v":0},{"$f":"'REV REQ'!L394","v":0},{"$f":"'REV REQ'!M394","v":0},{"$f":"'REV REQ'!N394","v":0},{"$f":"'REV REQ'!O394","v":0},{"$f":"'REV REQ'!P394","v":0},{"$f":"'REV REQ'!Q394","v":0},{"$f":"'REV REQ'!R394","v":0},{"$f":"'REV REQ'!S394","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C252=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D395","v":0},null,{"$f":"'REV REQ'!F395","v":0},{"$f":"'REV REQ'!G395","v":0},{"$f":"'REV REQ'!H395","v":0},{"$f":"'REV REQ'!I395","v":0},{"$f":"'REV REQ'!J395","v":0},{"$f":"'REV REQ'!K395","v":0},{"$f":"'REV REQ'!L395","v":0},{"$f":"'REV REQ'!M395","v":0},{"$f":"'REV REQ'!N395","v":0},{"$f":"'REV REQ'!O395","v":0},{"$f":"'REV REQ'!P395","v":0},{"$f":"'REV REQ'!Q395","v":0},{"$f":"'REV REQ'!R395","v":0},{"$f":"'REV REQ'!S395","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C253=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E247:E252)","v":0},null,{"$f":"SUM(G247:G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B246=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B255=\"~\"),(C256=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D399","v":0},null,{"$f":"'REV REQ'!F399","v":0},{"$f":"'REV REQ'!G399","v":0},{"$f":"'REV REQ'!H399","v":0},{"$f":"'REV REQ'!I399","v":0},{"$f":"'REV REQ'!J399","v":0},{"$f":"'REV REQ'!K399","v":0},{"$f":"'REV REQ'!L399","v":0},{"$f":"'REV REQ'!M399","v":0},{"$f":"'REV REQ'!N399","v":0},{"$f":"'REV REQ'!O399","v":0},{"$f":"'REV REQ'!P399","v":0},{"$f":"'REV REQ'!Q399","v":0},{"$f":"'REV REQ'!R399","v":0},{"$f":"'REV REQ'!S399","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C257=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D400","v":0},null,{"$f":"'REV REQ'!F400","v":0},{"$f":"'REV REQ'!G400","v":0},{"$f":"'REV REQ'!H400","v":0},{"$f":"'REV REQ'!I400","v":0},{"$f":"'REV REQ'!J400","v":0},{"$f":"'REV REQ'!K400","v":0},{"$f":"'REV REQ'!L400","v":0},{"$f":"'REV REQ'!M400","v":0},{"$f":"'REV REQ'!N400","v":0},{"$f":"'REV REQ'!O400","v":0},{"$f":"'REV REQ'!P400","v":0},{"$f":"'REV REQ'!Q400","v":0},{"$f":"'REV REQ'!R400","v":0},{"$f":"'REV REQ'!S400","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C258=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D401","v":0},null,{"$f":"'REV REQ'!F401","v":0},{"$f":"'REV REQ'!G401","v":0},{"$f":"'REV REQ'!H401","v":0},{"$f":"'REV REQ'!I401","v":0},{"$f":"'REV REQ'!J401","v":0},{"$f":"'REV REQ'!K401","v":0},{"$f":"'REV REQ'!L401","v":0},{"$f":"'REV REQ'!M401","v":0},{"$f":"'REV REQ'!N401","v":0},{"$f":"'REV REQ'!O401","v":0},{"$f":"'REV REQ'!P401","v":0},{"$f":"'REV REQ'!Q401","v":0},{"$f":"'REV REQ'!R401","v":0},{"$f":"'REV REQ'!S401","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C259=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D402","v":0},null,{"$f":"'REV REQ'!F402","v":0},{"$f":"'REV REQ'!G402","v":0},{"$f":"'REV REQ'!H402","v":0},{"$f":"'REV REQ'!I402","v":0},{"$f":"'REV REQ'!J402","v":0},{"$f":"'REV REQ'!K402","v":0},{"$f":"'REV REQ'!L402","v":0},{"$f":"'REV REQ'!M402","v":0},{"$f":"'REV REQ'!N402","v":0},{"$f":"'REV REQ'!O402","v":0},{"$f":"'REV REQ'!P402","v":0},{"$f":"'REV REQ'!Q402","v":0},{"$f":"'REV REQ'!R402","v":0},{"$f":"'REV REQ'!S402","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C260=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D403","v":0},null,{"$f":"'REV REQ'!F403","v":0},{"$f":"'REV REQ'!G403","v":0},{"$f":"'REV REQ'!H403","v":0},{"$f":"'REV REQ'!I403","v":0},{"$f":"'REV REQ'!J403","v":0},{"$f":"'REV REQ'!K403","v":0},{"$f":"'REV REQ'!L403","v":0},{"$f":"'REV REQ'!M403","v":0},{"$f":"'REV REQ'!N403","v":0},{"$f":"'REV REQ'!O403","v":0},{"$f":"'REV REQ'!P403","v":0},{"$f":"'REV REQ'!Q403","v":0},{"$f":"'REV REQ'!R403","v":0},{"$f":"'REV REQ'!S403","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D404","v":0},null,{"$f":"'REV REQ'!F404","v":0},{"$f":"'REV REQ'!G404","v":0},{"$f":"'REV REQ'!H404","v":0},{"$f":"'REV REQ'!I404","v":0},{"$f":"'REV REQ'!J404","v":0},{"$f":"'REV REQ'!K404","v":0},{"$f":"'REV REQ'!L404","v":0},{"$f":"'REV REQ'!M404","v":0},{"$f":"'REV REQ'!N404","v":0},{"$f":"'REV REQ'!O404","v":0},{"$f":"'REV REQ'!P404","v":0},{"$f":"'REV REQ'!Q404","v":0},{"$f":"'REV REQ'!R404","v":0},{"$f":"'REV REQ'!S404","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C262=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E256:E261)","v":0},null,{"$f":"SUM(G256:G261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B255=\"~\"),(C263=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B265=\"~\"),(C266=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D408","v":610236420.47622395},null,{"$f":"'REV REQ'!F408","v":386678366.14191169},{"$f":"'REV REQ'!G408","v":69021509.289452761},{"$f":"'REV REQ'!H408","v":65279590.891875476},{"$f":"'REV REQ'!I408","v":36469104.169990979},{"$f":"'REV REQ'!J408","v":24639688.692073766},{"$f":"'REV REQ'!K408","v":179008.44337308439},{"$f":"'REV REQ'!L408","v":3480582.8611301421},{"$f":"'REV REQ'!M408","v":11646048.167255299},{"$f":"'REV REQ'!N408","v":6751131.4835593244},{"$f":"'REV REQ'!O408","v":343699.60684497654},{"$f":"'REV REQ'!P408","v":2434487.7931039147},{"$f":"'REV REQ'!Q408","v":2651004.8480964433},{"$f":"'REV REQ'!R408","v":465200.86517163843},{"$f":"'REV REQ'!S408","v":196997.22238443539}]
[null,{"$f":"IF(OR((B265=\"~\"),(C267=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D409","v":1315022044.1160805},null,{"$f":"'REV REQ'!F409","v":666729583.4331497},{"$f":"'REV REQ'!G409","v":161405235.02028117},{"$f":"'REV REQ'!H409","v":182102018.76681924},{"$f":"'REV REQ'!I409","v":123372236.21168964},{"$f":"'REV REQ'!J409","v":78216673.105059445},{"$f":"'REV REQ'!K409","v":274828.86511101353},{"$f":"'REV REQ'!L409","v":8811691.8001573682},{"$f":"'REV REQ'!M409","v":45849421.397787996},{"$f":"'REV REQ'!N409","v":33911076.773483224},{"$f":"'REV REQ'!O409","v":442566.34667055449},{"$f":"'REV REQ'!P409","v":7665570.4149996527},{"$f":"'REV REQ'!Q409","v":5197099.3379085539},{"$f":"'REV REQ'!R409","v":609141.55161594262},{"$f":"'REV REQ'!S409","v":434901.0913468317}]
[null,{"$f":"IF(OR((B265=\"~\"),(C268=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D410","v":171562184.86366421},null,{"$f":"'REV REQ'!F410","v":123182505.01053146},{"$f":"'REV REQ'!G410","v":21539910.959660616},{"$f":"'REV REQ'!H410","v":8106847.6608017301},{"$f":"'REV REQ'!I410","v":1803712.4778100457},{"$f":"'REV REQ'!J410","v":2808750.3794570351},{"$f":"'REV REQ'!K410","v":5380.5941361392161},{"$f":"'REV REQ'!L410","v":908100.48129290564},{"$f":"'REV REQ'!M410","v":1379538.0306962202},{"$f":"'REV REQ'!N410","v":493097.97442849318},{"$f":"'REV REQ'!O410","v":29476.576419323141},{"$f":"'REV REQ'!P410","v":189366.28885268865},{"$f":"'REV REQ'!Q410","v":11010967.183526617},{"$f":"'REV REQ'!R410","v":57544.290033867852},{"$f":"'REV REQ'!S410","v":46986.956017087577}]
[null,{"$f":"IF(OR((B265=\"~\"),(C269=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D411","v":0},null,{"$f":"'REV REQ'!F411","v":0},{"$f":"'REV REQ'!G411","v":0},{"$f":"'REV REQ'!H411","v":0},{"$f":"'REV REQ'!I411","v":0},{"$f":"'REV REQ'!J411","v":0},{"$f":"'REV REQ'!K411","v":0},{"$f":"'REV REQ'!L411","v":0},{"$f":"'REV REQ'!M411","v":0},{"$f":"'REV REQ'!N411","v":0},{"$f":"'REV REQ'!O411","v":0},{"$f":"'REV REQ'!P411","v":0},{"$f":"'REV REQ'!Q411","v":0},{"$f":"'REV REQ'!R411","v":0},{"$f":"'REV REQ'!S411","v":0}]
[null,{"$f":"IF(OR((B265=\"~\"),(C270=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D412","v":0},null,{"$f":"'REV REQ'!F412","v":0},{"$f":"'REV REQ'!G412","v":0},{"$f":"'REV REQ'!H412","v":0},{"$f":"'REV REQ'!I412","v":0},{"$f":"'REV REQ'!J412","v":0},{"$f":"'REV REQ'!K412","v":0},{"$f":"'REV REQ'!L412","v":0},{"$f":"'REV REQ'!M412","v":0},{"$f":"'REV REQ'!N412","v":0},{"$f":"'REV REQ'!O412","v":0},{"$f":"'REV REQ'!P412","v":0},{"$f":"'REV REQ'!Q412","v":0},{"$f":"'REV REQ'!R412","v":0},{"$f":"'REV REQ'!S412","v":0}]
[null,{"$f":"IF(OR((B265=\"~\"),(C271=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D413","v":0},null,{"$f":"'REV REQ'!F413","v":0},{"$f":"'REV REQ'!G413","v":0},{"$f":"'REV REQ'!H413","v":0},{"$f":"'REV REQ'!I413","v":0},{"$f":"'REV REQ'!J413","v":0},{"$f":"'REV REQ'!K413","v":0},{"$f":"'REV REQ'!L413","v":0},{"$f":"'REV REQ'!M413","v":0},{"$f":"'REV REQ'!N413","v":0},{"$f":"'REV REQ'!O413","v":0},{"$f":"'REV REQ'!P413","v":0},{"$f":"'REV REQ'!Q413","v":0},{"$f":"'REV REQ'!R413","v":0},{"$f":"'REV REQ'!S413","v":0}]
[]
[null,{"$f":"IF(OR((B265=\"~\"),(C273=\"~\")),\"~\",\"\")","v":""}]
[null,null,"TOTAL REVENUE REQUIREMENT",null,{"$f":"SUM(G274:T274)","v":2096820649.4559689},null,{"$f":"SUM(G266:G271)","v":1176590454.5855927},251966655.26939455,255488457.31949645,161645052.85949066,105665112.17659025,459217.90262023715,{"$f":"SUM(M266:M271)","v":13200375.142580416},58875007.595739514,41155306.231471039,815742.52993485413,10289424.496956255,18859071.369531613,1131886.7068214489,678885.26974835468]
[]
[{"$f":"A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Unit Costs (per kWh)"]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"}]
[]
[null,{"$f":"INPUTS!$F$11","v":"Production"}]
[null,{"$f":"IF(OR((B283=\"~\"),(C284=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C284=0,0,E175/E$383),6)","v":1.1051999999999999E-2},null,{"$f":"ROUND(IF($C284=0,0,G175/G$383),6)","v":1.4838E-2},1.0625000000000001E-2,9.5630000000000003E-3,8.9110000000000005E-3,8.2109999999999995E-3,5.5999999999999999E-5,0,8.1709999999999994E-3,7.9349999999999993E-3,3.39E-4,2.13E-4,8.1460000000000005E-3,3.1399999999999999E-4,1.4385999999999999E-2]
[null,{"$f":"IF(OR((B283=\"~\"),(C285=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"ROUND(IF($C285=0,0,E176/E$383),6)","v":4.7031000000000003E-2},null,{"$f":"ROUND(IF($C285=0,0,G176/G$383),6)","v":5.1507999999999998E-2},5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,9.9999999999999995E-7,9.9999999999999995E-7,5.1507999999999998E-2,9.9999999999999995E-7,5.1507999999999998E-2]
[null,{"$f":"IF(OR((B283=\"~\"),(C286=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C287=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C288=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C289=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C290=\"~\")),\"~\",\"\")","v":""},"Total",null,5.8083000000000003E-2,null,{"$f":"ROUND(IF($C290=0,0,G181/G$383),6)","v":6.6346000000000002E-2},6.2134000000000002E-2,6.1071E-2,6.0419E-2,5.9719000000000001E-2,5.1563999999999999E-2,5.1507999999999998E-2,5.9679000000000003E-2,5.9443000000000003E-2,3.4000000000000002E-4,2.13E-4,5.9653999999999999E-2,3.1500000000000001E-4,6.5893999999999994E-2]
[null,{"$f":"IF(OR((B283=\"~\"),(C291=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[null,{"$f":"IF(OR((B292=\"~\"),(C293=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C293=0,0,E184/E$383),6)","v":5.6400000000000005E-4},null,{"$f":"ROUND(IF($C293=0,0,G184/G$383),6)","v":7.3999999999999999E-4},5.2999999999999998E-4,4.7699999999999999E-4,4.44E-4,4.0999999999999999E-4,3.0000000000000001E-6,0,4.08E-4,3.9599999999999998E-4,1.2899999999999999E-4,1.5699999999999999E-4,4.06E-4,1.5100000000000001E-4,7.18E-4]
[null,{"$f":"IF(OR((B292=\"~\"),(C294=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2.4030000000000002E-3,null,{"$f":"ROUND(IF($C294=0,0,G185/G$383),6)","v":2.542E-3},2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,9.5200000000000005E-4,9.5200000000000005E-4,2.542E-3,9.5200000000000005E-4,2.542E-3]
[null,{"$f":"IF(OR((B292=\"~\"),(C295=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C296=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C297=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C298=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C299=\"~\")),\"~\",\"\")","v":""},"Total",null,2.967E-3,null,{"$f":"ROUND(IF($C299=0,0,G190/G$383),6)","v":3.2820000000000002E-3},3.0720000000000001E-3,3.019E-3,2.9859999999999999E-3,2.9510000000000001E-3,2.5439999999999998E-3,2.542E-3,2.9489999999999998E-3,2.9369999999999999E-3,1.0809999999999999E-3,1.108E-3,2.9480000000000001E-3,1.1019999999999999E-3,3.2590000000000002E-3]
[null,{"$f":"IF(OR((B292=\"~\"),(C300=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[null,{"$f":"IF(OR((B301=\"~\"),(C302=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C302=0,0,E193/E$383),6)","v":1.2774000000000001E-2},null,{"$f":"ROUND(IF($C302=0,0,G193/G$383),6)","v":1.7583000000000001E-2},1.3295E-2,1.0456999999999999E-2,7.5459999999999998E-3,9.3919999999999993E-3,3.7183000000000001E-2,2.2585000000000001E-2,5.9449999999999998E-3,3.0530000000000002E-3,2.6450000000000002E-3,9.0399999999999996E-4,2.0614E-2,2.5969999999999999E-3,1.0796E-2]
[null,{"$f":"IF(OR((B301=\"~\"),(C303=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,3.1220000000000002E-3,null,{"$f":"ROUND(IF($C303=0,0,G194/G$383),6)","v":3.1280000000000001E-3},3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.0560000000000001E-3,3.0560000000000001E-3,3.1280000000000001E-3,3.0560000000000001E-3,3.1280000000000001E-3]
[null,{"$f":"IF(OR((B301=\"~\"),(C304=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,6.8570000000000002E-3,null,1.0564E-2,7.6309999999999998E-3,2.545E-3,8.3600000000000005E-4,2.0530000000000001E-3,1.119E-3,5.8929999999999998E-3,1.72E-3,8.3100000000000003E-4,2.6699999999999998E-4,9.8999999999999994E-5,0.121141,3.79E-4,6.1780000000000003E-3]
[null,{"$f":"IF(OR((B301=\"~\"),(C305=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B301=\"~\"),(C306=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B301=\"~\"),(C307=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B301=\"~\"),(C308=\"~\")),\"~\",\"\")","v":""},"Total",null,2.2752000000000001E-2,null,{"$f":"ROUND(IF($C308=0,0,G199/G$383),6)","v":3.1274999999999997E-2},2.4053999999999999E-2,1.6131E-2,1.1511E-2,1.4572999999999999E-2,4.1431000000000003E-2,3.1606000000000002E-2,1.0794E-2,7.012E-3,5.9680000000000002E-3,4.0590000000000001E-3,0.14488400000000001,6.032E-3,2.0101999999999998E-2]
[null,{"$f":"IF(OR((B301=\"~\"),(C309=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B310=\"~\"),(C311=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C311=0,0,E202/E$383),6)","v":0},null,{"$f":"ROUND(IF($C311=0,0,G202/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C312=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C312=0,0,G203/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C313=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C314=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C314=0,0,G205/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C315=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C315=0,0,G206/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C316=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C316=0,0,G207/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C317=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",\"\")","v":"~"}]
[null,{"$f":"IF(OR((B310=\"~\"),(C318=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B319=\"~\"),(C320=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C320=0,0,E211/E$383),6)","v":0},null,{"$f":"ROUND(IF($C320=0,0,G211/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C321=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C321=0,0,G212/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C322=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C323=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C323=0,0,G214/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C324=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C324=0,0,G215/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C325=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C325=0,0,G216/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C326=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B319=\"~\"),(C327=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B328=\"~\"),(C329=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C329=0,0,E220/E$383),6)","v":0},null,{"$f":"ROUND(IF($C329=0,0,G220/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C330=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C330=0,0,G221/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C331=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C332=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C332=0,0,G223/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C333=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C333=0,0,G224/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C334=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C334=0,0,G225/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C335=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B328=\"~\"),(C336=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B337=\"~\"),(C338=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C338=0,0,E229/E$383),6)","v":0},null,{"$f":"ROUND(IF($C338=0,0,G229/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C339=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C339=0,0,G230/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C340=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C341=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C341=0,0,G232/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C342=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C342=0,0,G233/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C343=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C343=0,0,G234/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C344=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B337=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B346=\"~\"),(C347=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C347=0,0,E238/E$383),6)","v":0},null,{"$f":"ROUND(IF($C347=0,0,G238/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C348=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C348=0,0,G239/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C349=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C350=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C350=0,0,G241/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C351=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C351=0,0,G242/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C352=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C352=0,0,G243/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C353=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B346=\"~\"),(C354=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B355=\"~\"),(C356=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C356=0,0,E247/E$383),6)","v":0},null,{"$f":"ROUND(IF($C356=0,0,G247/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C357=0,0,G248/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C358=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C359=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C359=0,0,G250/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C360=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C360=0,0,G251/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C361=0,0,G252/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C362=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B355=\"~\"),(C363=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B364=\"~\"),(C365=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C365=0,0,E256/E$383),6)","v":0},null,{"$f":"ROUND(IF($C365=0,0,G256/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C366=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C366=0,0,G257/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C367=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C368=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C368=0,0,G259/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C369=0,0,G260/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C370=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C370=0,0,G261/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C371=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B364=\"~\"),(C372=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B374=\"~\"),(C375=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C375=0,0,E266/E$383),6)","v":2.4389000000000001E-2},null,{"$f":"ROUND(IF($C375=0,0,G266/G$383),6)","v":3.3161000000000003E-2},2.4451000000000001E-2,2.0497000000000001E-2,1.6902E-2,1.8012E-2,3.7242999999999998E-2,2.2585000000000001E-2,1.4524E-2,1.1383000000000001E-2,3.1129999999999999E-3,1.273E-3,2.9166000000000001E-2,3.0609999999999999E-3,2.5899999999999999E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C376=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,5.2557E-2,null,{"$f":"ROUND(IF($C376=0,0,G267/G$383),6)","v":5.7178E-2},5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,4.0080000000000003E-3,4.0080000000000003E-3,5.7178E-2,4.0080000000000003E-3,5.7178E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C377=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,6.8570000000000002E-3,null,{"$f":"ROUND(IF($C377=0,0,G268/G$383),6)","v":1.0564E-2},7.6309999999999998E-3,2.545E-3,8.3600000000000005E-4,2.0530000000000001E-3,1.119E-3,5.8929999999999998E-3,1.72E-3,8.3100000000000003E-4,2.6699999999999998E-4,9.8999999999999994E-5,0.121141,3.79E-4,6.1780000000000003E-3]
[null,{"$f":"IF(OR((B374=\"~\"),(C378=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C378=0,0,G269/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B374=\"~\"),(C379=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C379=0,0,G270/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B374=\"~\"),(C380=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C380=0,0,G271/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"ROUND(IF($C381=0,0,E274/E$383),6)","v":8.3802000000000001E-2},null,{"$f":"ROUND(IF($C381=0,0,G274/G$383),6)","v":0.10090300000000001},8.9259000000000005E-2,8.022E-2,7.4915999999999996E-2,7.7243000000000006E-2,9.554E-2,8.5654999999999995E-2,7.3422000000000001E-2,6.9391999999999995E-2,7.3879999999999996E-3,5.3810000000000004E-3,0.207485,7.4479999999999998E-3,8.9255000000000001E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C382=\"~\")),\"~\",\"\")","v":""}]
[null,null,"kWh",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!H$2-1)","v":25021032008},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!I$2-1)","v":11660620432},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!J$2-1)","v":2822861364},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!K$2-1)","v":3184833212},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!L$2-1)","v":2157691595},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!M$2-1)","v":1367953304},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!N$2-1)","v":4806559},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!O$2-1)","v":154110146},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!P$2-1)","v":801873373},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!Q$2-1)","v":593080320},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!R$2-1)","v":110407161},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!S$2-1)","v":1912332181},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!T$2-1)","v":90893526},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!U$2-1)","v":151962728},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!V$2-1)","v":7606107}]
[]
[null,null,"Allocate Deficiency to Cost"]
[null,null,"Uncollectible Expense",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$321,0)","v":281391}]
[null,null,"Regulatory Exp",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$348,0)","v":126639}]
[null,null,"Utility Tax",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$574,0)","v":2441468}]
[null,null,"FIT",null,{"$f":"+IF(CASE<>3,+ACCOUNTS!$F$635,0)","v":21164436}]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E386:E389)","v":24013934}]
[]
[null,null,"Allocation to Class"]
[null,null,{"$f":"+'Expense Summary'!C54","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G393:T393)","v":8650360},null,{"$f":"+ACCOUNTALLOC!K321","v":7586885.8432418574},{"$f":"+ACCOUNTALLOC!S321","v":661708.50528451113},{"$f":"+ACCOUNTALLOC!AA321","v":283527.33706391428},{"$f":"+ACCOUNTALLOC!AI321","v":61252.690936266728},{"$f":"+ACCOUNTALLOC!AQ321","v":37700.163874401689},{"$f":"+ACCOUNTALLOC!AY321","v":0},{"$f":"+ACCOUNTALLOC!BG321","v":0},{"$f":"+ACCOUNTALLOC!BO321","v":0},{"$f":"+ACCOUNTALLOC!BW321","v":6649.7373597705609},{"$f":"+ACCOUNTALLOC!CE321","v":0},{"$f":"+ACCOUNTALLOC!CM321","v":0},{"$f":"+ACCOUNTALLOC!CU321","v":12635.72223927752},{"$f":"+ACCOUNTALLOC!DC321","v":0},{"$f":"+ACCOUNTALLOC!DK321","v":0}]
[null,null,{"$f":"+'Expense Summary'!C77","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G394:T394)","v":5866357.0000000028},null,{"$f":"+ACCOUNTALLOC!K348","v":3140481.8812352521},{"$f":"+ACCOUNTALLOC!S348","v":708986.27323760535},{"$f":"+ACCOUNTALLOC!AA348","v":768930.74920843251},{"$f":"+ACCOUNTALLOC!AI348","v":506732.57608005841},{"$f":"+ACCOUNTALLOC!AQ348","v":324830.25830527645},{"$f":"+ACCOUNTALLOC!AY348","v":1159.9028912616568},{"$f":"+ACCOUNTALLOC!BG348","v":34768.329551689989},{"$f":"+ACCOUNTALLOC!BO348","v":184460.16554883518},{"$f":"+ACCOUNTALLOC!BW348","v":134642.38414079201},{"$f":"+ACCOUNTALLOC!CE348","v":901.88270410107384},{"$f":"+ACCOUNTALLOC!CM348","v":12826.36477729026},{"$f":"+ACCOUNTALLOC!CU348","v":44110.23580345291},{"$f":"+ACCOUNTALLOC!DC348","v":1461.6432563337664},{"$f":"+ACCOUNTALLOC!DK348","v":2064.3532596195469}]
[null,null,{"$f":"+'Expense Summary'!C130","v":"Other Taxes - Wash Excise - Allocated"},null,77070765.000000045,null,{"$f":"+ACCOUNTALLOC!K574","v":43177721.85173469},{"$f":"+ACCOUNTALLOC!S574","v":9265108.8624622952},{"$f":"+ACCOUNTALLOC!AA574","v":9411581.6039698943},{"$f":"+ACCOUNTALLOC!AI574","v":5976537.5404925598},{"$f":"+ACCOUNTALLOC!AQ574","v":3899419.178010406},{"$f":"+ACCOUNTALLOC!AY574","v":16641.532202361079},{"$f":"+ACCOUNTALLOC!BG574","v":480222.3298575381},{"$f":"+ACCOUNTALLOC!BO574","v":2180607.8052655435},{"$f":"+ACCOUNTALLOC!BW574","v":1530046.8944356721},{"$f":"+ACCOUNTALLOC!CE574","v":28107.227770860449},{"$f":"+ACCOUNTALLOC!CM574","v":356378.32763363473},{"$f":"+ACCOUNTALLOC!CU574","v":683777.90758576477},{"$f":"+ACCOUNTALLOC!DC574","v":39560.675955252678},{"$f":"+ACCOUNTALLOC!DK574","v":25053.262623551749}]
[null,null,{"$f":"+'Expense Summary'!C136","v":"Current Federal Income Tax @ Rate"},null,-59428576.999999978,null,{"$f":"+ACCOUNTALLOC!K635","v":-33744871.022127472},{"$f":"+ACCOUNTALLOC!S635","v":-7084046.7759705279},{"$f":"+ACCOUNTALLOC!AA635","v":-7154672.6967972349},{"$f":"+ACCOUNTALLOC!AI635","v":-4331107.2272449723},{"$f":"+ACCOUNTALLOC!AQ635","v":-2900037.2843623622},{"$f":"+ACCOUNTALLOC!AY635","v":-15347.82603844366},{"$f":"+ACCOUNTALLOC!BG635","v":-425691.25887863693},{"$f":"+ACCOUNTALLOC!BO635","v":-1532627.3435422152},{"$f":"+ACCOUNTALLOC!BW635","v":-1021527.1402886622},{"$f":"+ACCOUNTALLOC!CE635","v":-41913.371907905734},{"$f":"+ACCOUNTALLOC!CM635","v":-505096.00348003727},{"$f":"+ACCOUNTALLOC!CU635","v":-603778.37590285984},{"$f":"+ACCOUNTALLOC!DC635","v":-49256.521964625696},{"$f":"+ACCOUNTALLOC!DK635","v":-18604.151494029076}]
[]
[null,null,{"$f":"+C393","v":"CAE - Uncollect Accts "},null,281391,null,{"$f":"+G393/$E393*$E386","v":246796.82629574602},{"$f":"+H393/$E393*$E386","v":21524.979077230761},9222.9734836182415,1992.5131387881004,1226.3636210263812,0,0,0,216.31195064751037,0,{"$f":"+Q393/$E393*$E386","v":0},411.03243294296897,0,0]
[null,null,{"$f":"+C394","v":"A&G Exp - Reg Comm Exp "},null,126638.99999999996,null,{"$f":"+G394/$E394*$E387","v":67794.627050101262},15305.122524342971,16599.163867628009,10939.00468420222,7012.2188406743544,25.039209554836994,750.55549570141511,3982.0029542932571,2906.5699351753997,19.469241944303054,276.88700313180061,952.22233353910622,31.552979189444446,44.563880521584295]
[null,null,{"$f":"+C395","v":"Other Taxes - Wash Excise - Allocated"},null,2441467.9999999991,null,1367795.2491312488,293502.55968288472,298142.56178047741,189326.33088449662,123526.82812605667,527.17484175788411,15212.609492492038,69077.868593961059,48469.228653226281,890.38816691733984,11289.446560067678,21660.896715863673,1253.2135162161526,793.64385433306143]
[null,null,{"$f":"+C396","v":"Current Federal Income Tax @ Rate"},null,21164436,null,12017638.63664566,2522857.8939562128,2548010.0658023925,1542447.1920329458,1032796.9573039085,5465.8566354327231,151602.40845572235,545818.10572797724,363798.81320231542,14926.705670389334,179881.00303174061,215024.98360309089,17541.838612472839,6625.5393197397761]
[]
[null,null,"Proposed Revenue Increase",null,63319369,null,{"$f":"+IF(CASE<>3,INPUTS!$F$54,0)","v":35995000},{"$f":"+IF(CASE<>3,INPUTS!$F$55,0)","v":8164921},{"$f":"+IF(CASE<>3,INPUTS!$F$56,0)","v":6443582},{"$f":"+IF(CASE<>3,INPUTS!$F$57,0)","v":5290984},{"$f":"+IF(CASE<>3,INPUTS!$F$58,0)","v":3450680},{"$f":"+IF(CASE<>3,INPUTS!$F$59,0)","v":8516},{"$f":"+IF(CASE<>3,INPUTS!$F$60,0)","v":421529},{"$f":"+IF(CASE<>3,INPUTS!$F$61,0)","v":1012158},{"$f":"+IF(CASE<>3,INPUTS!$F$62,0)","v":1210718},{"$f":"+IF(CASE<>3,INPUTS!$F$63,0)","v":15272},{"$f":"+IF(CASE<>3,INPUTS!$F$64,0)","v":218429},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":564042},{"$f":"+IF(CASE<>3,INPUTS!$F$66,0)","v":323648},{"$f":"+IF(CASE<>3,INPUTS!$F$67,0)","v":199890}]

{"sheet":"Account Summary","index":13,"n_rows":653,"n_cols":15,"rows_kept":653,"cut":false,"hidden":false,"merged":[]}
[null,"Electric Account Allocation"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Line",null,null,null,null,"Residential Sch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/ 35 / 43","Campus\nSch 40"," High Volt\nSch 46 / 49",{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},"Street\n& Area Lighting","Firm\nResale"]
["No.",null,"Account Description","Total"]
[{"$f":"ROW(A5)","v":5},{"$f":"ACCOUNTS!A5","v":"RATE BASE"},null,null,{"$f":"(ROUND((SUM(F5:O5)-D5),1))","v":0}]
[6,null,null,null,0]
[7,{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"},null,null,0]
[8,null,null,null,0]
[9,null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},null,0]
[10,{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Production Plant"},{"$f":"ACCOUNTS!C10","v":52790811},0,{"$f":"SUM(ACCOUNTALLOC!K10)","v":28111653.511935383},{"$f":"SUM(ACCOUNTALLOC!S10)","v":6373335.9834438479},{"$f":"SUM(ACCOUNTALLOC!AA10)","v":7067583.8704590052},{"$f":"SUM(ACCOUNTALLOC!AI10)","v":4737126.6996890232},{"$f":"SUM(ACCOUNTALLOC!AQ10,ACCOUNTALLOC!AY10,ACCOUNTALLOC!BG10)","v":3265920.2997641452},{"$f":"SUM(ACCOUNTALLOC!BO10)","v":1738911.5853916456},{"$f":"SUM(ACCOUNTALLOC!BW10)","v":1281041.4800670461},{"$f":"SUM(ACCOUNTALLOC!CE10,ACCOUNTALLOC!CM10)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU10)","v":197025.36731074628},{"$f":"SUM(ACCOUNTALLOC!DC10,ACCOUNTALLOC!DK10)","v":18212.201939162249}]
[11,{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"General Plant"},{"$f":"ACCOUNTS!C11","v":136762676},0,{"$f":"SUM(ACCOUNTALLOC!K11)","v":83993232.829783365},{"$f":"SUM(ACCOUNTALLOC!S11)","v":16314325.806672368},{"$f":"SUM(ACCOUNTALLOC!AA11)","v":13959563.468993891},{"$f":"SUM(ACCOUNTALLOC!AI11)","v":8216534.749301523},{"$f":"SUM(ACCOUNTALLOC!AQ11,ACCOUNTALLOC!AY11,ACCOUNTALLOC!BG11)","v":6387715.9307379955},{"$f":"SUM(ACCOUNTALLOC!BO11)","v":3100663.7047658432},{"$f":"SUM(ACCOUNTALLOC!BW11)","v":1976919.8736979128},{"$f":"SUM(ACCOUNTALLOC!CE11,ACCOUNTALLOC!CM11)","v":1122789.0657526962},{"$f":"SUM(ACCOUNTALLOC!CU11)","v":1529538.5307467594},{"$f":"SUM(ACCOUNTALLOC!DC11,ACCOUNTALLOC!DK11)","v":161392.03954769939}]
[12,{"$f":"ACCOUNTS!A12","v":"~"},{"$f":"ACCOUNTS!B12","v":"~"},{"$f":"ACCOUNTS!C12","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K12)","v":0},{"$f":"SUM(ACCOUNTALLOC!S12)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA12)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI12)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ12,ACCOUNTALLOC!AY12,ACCOUNTALLOC!BG12)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO12)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW12)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE12,ACCOUNTALLOC!CM12)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU12)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC12,ACCOUNTALLOC!DK12)","v":0}]
[13,null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"ACCOUNTS!C13","v":189553487},0,{"$f":"SUM(ACCOUNTALLOC!K13)","v":112104886.34171876},{"$f":"SUM(ACCOUNTALLOC!S13)","v":22687661.790116213},{"$f":"SUM(ACCOUNTALLOC!AA13)","v":21027147.339452896},{"$f":"SUM(ACCOUNTALLOC!AI13)","v":12953661.448990544},{"$f":"SUM(ACCOUNTALLOC!AQ13,ACCOUNTALLOC!AY13,ACCOUNTALLOC!BG13)","v":9653636.2305021416},{"$f":"SUM(ACCOUNTALLOC!BO13)","v":4839575.2901574895},{"$f":"SUM(ACCOUNTALLOC!BW13)","v":3257961.3537649591},{"$f":"SUM(ACCOUNTALLOC!CE13,ACCOUNTALLOC!CM13)","v":1122789.0657526962},{"$f":"SUM(ACCOUNTALLOC!CU13)","v":1726563.8980575055},{"$f":"SUM(ACCOUNTALLOC!DC13,ACCOUNTALLOC!DK13)","v":179604.24148686163}]
[14,null,null,null,0]
[15,null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[16,{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1108157180},0,{"$f":"SUM(ACCOUNTALLOC!K16)","v":590105173.43488836},{"$f":"SUM(ACCOUNTALLOC!S16)","v":133785745.9815433},{"$f":"SUM(ACCOUNTALLOC!AA16)","v":148359035.65302941},{"$f":"SUM(ACCOUNTALLOC!AI16)","v":99439293.797363609},{"$f":"SUM(ACCOUNTALLOC!AQ16,ACCOUNTALLOC!AY16,ACCOUNTALLOC!BG16)","v":68556496.119966581},{"$f":"SUM(ACCOUNTALLOC!BO16)","v":36502325.352359809},{"$f":"SUM(ACCOUNTALLOC!BW16)","v":26890954.829508569},{"$f":"SUM(ACCOUNTALLOC!CE16,ACCOUNTALLOC!CM16)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU16)","v":4135853.7838628921},{"$f":"SUM(ACCOUNTALLOC!DC16,ACCOUNTALLOC!DK16)","v":382301.04747761064}]
[17,{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":265007486},0,{"$f":"SUM(ACCOUNTALLOC!K17)","v":141119230.47556642},{"$f":"SUM(ACCOUNTALLOC!S17)","v":31993858.673733804},{"$f":"SUM(ACCOUNTALLOC!AA17)","v":35478951.698705494},{"$f":"SUM(ACCOUNTALLOC!AI17)","v":23780161.997285191},{"$f":"SUM(ACCOUNTALLOC!AQ17,ACCOUNTALLOC!AY17,ACCOUNTALLOC!BG17)","v":16394772.342422672},{"$f":"SUM(ACCOUNTALLOC!BO17)","v":8729257.5903202984},{"$f":"SUM(ACCOUNTALLOC!BW17)","v":6430770.3492997494},{"$f":"SUM(ACCOUNTALLOC!CE17,ACCOUNTALLOC!CM17)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU17)","v":989058.44180434081},{"$f":"SUM(ACCOUNTALLOC!DC17,ACCOUNTALLOC!DK17)","v":91424.430862062582}]
[18,{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1885899257},0,{"$f":"SUM(ACCOUNTALLOC!K18)","v":1004260883.0389132},{"$f":"SUM(ACCOUNTALLOC!S18)","v":227681093.88939142},{"$f":"SUM(ACCOUNTALLOC!AA18)","v":252482409.67701408},{"$f":"SUM(ACCOUNTALLOC!AI18)","v":169229143.36850005},{"$f":"SUM(ACCOUNTALLOC!AQ18,ACCOUNTALLOC!AY18,ACCOUNTALLOC!BG18)","v":116671756.88485669},{"$f":"SUM(ACCOUNTALLOC!BO18)","v":62120888.176519893},{"$f":"SUM(ACCOUNTALLOC!BW18)","v":45763933.716506504},{"$f":"SUM(ACCOUNTALLOC!CE18,ACCOUNTALLOC!CM18)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU18)","v":7038535.4341589585},{"$f":"SUM(ACCOUNTALLOC!DC18,ACCOUNTALLOC!DK18)","v":650612.81413918873}]
[19,{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K19)","v":0},{"$f":"SUM(ACCOUNTALLOC!S19)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA19)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI19)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ19,ACCOUNTALLOC!AY19,ACCOUNTALLOC!BG19)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO19)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW19)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE19,ACCOUNTALLOC!CM19)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU19)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC19,ACCOUNTALLOC!DK19)","v":0}]
[20,{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K20)","v":0},{"$f":"SUM(ACCOUNTALLOC!S20)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA20)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI20)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ20,ACCOUNTALLOC!AY20,ACCOUNTALLOC!BG20)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO20)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW20)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE20,ACCOUNTALLOC!CM20)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU20)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC20,ACCOUNTALLOC!DK20)","v":0}]
[21,{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K21)","v":0},{"$f":"SUM(ACCOUNTALLOC!S21)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA21)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI21)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ21,ACCOUNTALLOC!AY21,ACCOUNTALLOC!BG21)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO21)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW21)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE21,ACCOUNTALLOC!CM21)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU21)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC21,ACCOUNTALLOC!DK21)","v":0}]
[22,{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K22)","v":0},{"$f":"SUM(ACCOUNTALLOC!S22)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA22)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI22)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ22,ACCOUNTALLOC!AY22,ACCOUNTALLOC!BG22)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO22)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW22)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE22,ACCOUNTALLOC!CM22)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU22)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC22,ACCOUNTALLOC!DK22)","v":0}]
[23,{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K23)","v":0},{"$f":"SUM(ACCOUNTALLOC!S23)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA23)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI23)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ23,ACCOUNTALLOC!AY23,ACCOUNTALLOC!BG23)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO23)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW23)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE23,ACCOUNTALLOC!CM23)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU23)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC23,ACCOUNTALLOC!DK23)","v":0}]
[24,{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K24)","v":0},{"$f":"SUM(ACCOUNTALLOC!S24)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA24)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI24)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ24,ACCOUNTALLOC!AY24,ACCOUNTALLOC!BG24)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO24)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW24)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE24,ACCOUNTALLOC!CM24)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU24)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC24,ACCOUNTALLOC!DK24)","v":0}]
[25,{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K25)","v":0},{"$f":"SUM(ACCOUNTALLOC!S25)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA25)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI25)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ25,ACCOUNTALLOC!AY25,ACCOUNTALLOC!BG25)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO25)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW25)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE25,ACCOUNTALLOC!CM25)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU25)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC25,ACCOUNTALLOC!DK25)","v":0}]
[26,{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K26)","v":0},{"$f":"SUM(ACCOUNTALLOC!S26)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA26)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI26)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ26,ACCOUNTALLOC!AY26,ACCOUNTALLOC!BG26)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO26)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW26)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE26,ACCOUNTALLOC!CM26)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU26)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC26,ACCOUNTALLOC!DK26)","v":0}]
[27,{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K27)","v":0},{"$f":"SUM(ACCOUNTALLOC!S27)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA27)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI27)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ27,ACCOUNTALLOC!AY27,ACCOUNTALLOC!BG27)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO27)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW27)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE27,ACCOUNTALLOC!CM27)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU27)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC27,ACCOUNTALLOC!DK27)","v":0}]
[28,null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"ACCOUNTS!C28","v":3259063923},0,{"$f":"SUM(ACCOUNTALLOC!K28)","v":1735485286.949368},{"$f":"SUM(ACCOUNTALLOC!S28)","v":393460698.5446685},{"$f":"SUM(ACCOUNTALLOC!AA28)","v":436320397.02874893},{"$f":"SUM(ACCOUNTALLOC!AI28)","v":292448599.16314888},{"$f":"SUM(ACCOUNTALLOC!AQ28,ACCOUNTALLOC!AY28,ACCOUNTALLOC!BG28)","v":201623025.34724596},{"$f":"SUM(ACCOUNTALLOC!BO28)","v":107352471.11919999},{"$f":"SUM(ACCOUNTALLOC!BW28)","v":79085658.895314813},{"$f":"SUM(ACCOUNTALLOC!CE28,ACCOUNTALLOC!CM28)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU28)","v":12163447.659826189},{"$f":"SUM(ACCOUNTALLOC!DC28,ACCOUNTALLOC!DK28)","v":1124338.292478862}]
[29,null,null,null,0]
[30,null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[31,{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Transmission Plant - Integrated Generation"},{"$f":"ACCOUNTS!C31","v":231649100},0,{"$f":"SUM(ACCOUNTALLOC!K31)","v":123355544.50094865},{"$f":"SUM(ACCOUNTALLOC!S31)","v":27966563.055119239},{"$f":"SUM(ACCOUNTALLOC!AA31)","v":31012962.516646031},{"$f":"SUM(ACCOUNTALLOC!AI31)","v":20786783.074215934},{"$f":"SUM(ACCOUNTALLOC!AQ31,ACCOUNTALLOC!AY31,ACCOUNTALLOC!BG31)","v":14331045.191029446},{"$f":"SUM(ACCOUNTALLOC!BO31)","v":7630443.5583599545},{"$f":"SUM(ACCOUNTALLOC!BW31)","v":5621283.3313017143},{"$f":"SUM(ACCOUNTALLOC!CE31,ACCOUNTALLOC!CM31)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU31)","v":864558.58794637187},{"$f":"SUM(ACCOUNTALLOC!DC31,ACCOUNTALLOC!DK31)","v":79916.184432650392}]
[32,{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Bulk Transmission Plant (>230 kV)"},{"$f":"ACCOUNTS!C32","v":178367968},0,{"$f":"SUM(ACCOUNTALLOC!K32)","v":87293006.974727303},{"$f":"SUM(ACCOUNTALLOC!S32)","v":19760461.443873871},{"$f":"SUM(ACCOUNTALLOC!AA32)","v":21903796.012037329},{"$f":"SUM(ACCOUNTALLOC!AI32)","v":14677386.159620691},{"$f":"SUM(ACCOUNTALLOC!AQ32,ACCOUNTALLOC!AY32,ACCOUNTALLOC!BG32)","v":10112423.287334993},{"$f":"SUM(ACCOUNTALLOC!BO32)","v":5386142.528103007},{"$f":"SUM(ACCOUNTALLOC!BW32)","v":3967530.4952602452},{"$f":"SUM(ACCOUNTALLOC!CE32,ACCOUNTALLOC!CM32)","v":13584045.652520476},{"$f":"SUM(ACCOUNTALLOC!CU32)","v":610264.2226614817},{"$f":"SUM(ACCOUNTALLOC!DC32,ACCOUNTALLOC!DK32)","v":1072911.223860618}]
[33,{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Sub Transmission Plant (<230 kV)"},{"$f":"ACCOUNTS!C33","v":15069546},0,{"$f":"SUM(ACCOUNTALLOC!K33)","v":7375012.4466517102},{"$f":"SUM(ACCOUNTALLOC!S33)","v":1669476.7903039842},{"$f":"SUM(ACCOUNTALLOC!AA33)","v":1850557.9520758633},{"$f":"SUM(ACCOUNTALLOC!AI33)","v":1240029.5208395678},{"$f":"SUM(ACCOUNTALLOC!AQ33,ACCOUNTALLOC!AY33,ACCOUNTALLOC!BG33)","v":854355.35095609725},{"$f":"SUM(ACCOUNTALLOC!BO33)","v":455052.12342725438},{"$f":"SUM(ACCOUNTALLOC!BW33)","v":335199.66603379732},{"$f":"SUM(ACCOUNTALLOC!CE33,ACCOUNTALLOC!CM33)","v":1147657.8621266647},{"$f":"SUM(ACCOUNTALLOC!CU33)","v":51558.611552672068},{"$f":"SUM(ACCOUNTALLOC!DC33,ACCOUNTALLOC!DK33)","v":90645.676032390984}]
[34,{"$f":"ACCOUNTS!A34","v":"~"},{"$f":"ACCOUNTS!B34","v":"~"},{"$f":"ACCOUNTS!C34","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K34)","v":0},{"$f":"SUM(ACCOUNTALLOC!S34)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA34)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI34)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ34,ACCOUNTALLOC!AY34,ACCOUNTALLOC!BG34)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO34)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW34)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE34,ACCOUNTALLOC!CM34)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU34)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC34,ACCOUNTALLOC!DK34)","v":0}]
[35,{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K35)","v":0},{"$f":"SUM(ACCOUNTALLOC!S35)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA35)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI35)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ35,ACCOUNTALLOC!AY35,ACCOUNTALLOC!BG35)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO35)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW35)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE35,ACCOUNTALLOC!CM35)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU35)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC35,ACCOUNTALLOC!DK35)","v":0}]
[36,{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K36)","v":0},{"$f":"SUM(ACCOUNTALLOC!S36)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA36)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI36)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ36,ACCOUNTALLOC!AY36,ACCOUNTALLOC!BG36)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO36)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW36)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE36,ACCOUNTALLOC!CM36)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU36)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC36,ACCOUNTALLOC!DK36)","v":0}]
[37,{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K37)","v":0},{"$f":"SUM(ACCOUNTALLOC!S37)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA37)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI37)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ37,ACCOUNTALLOC!AY37,ACCOUNTALLOC!BG37)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO37)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW37)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE37,ACCOUNTALLOC!CM37)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU37)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC37,ACCOUNTALLOC!DK37)","v":0}]
[38,{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K38)","v":0},{"$f":"SUM(ACCOUNTALLOC!S38)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA38)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI38)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ38,ACCOUNTALLOC!AY38,ACCOUNTALLOC!BG38)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO38)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW38)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE38,ACCOUNTALLOC!CM38)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU38)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC38,ACCOUNTALLOC!DK38)","v":0}]
[39,null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"ACCOUNTS!C39","v":425086614},0,{"$f":"SUM(ACCOUNTALLOC!K39)","v":218023563.92232764},{"$f":"SUM(ACCOUNTALLOC!S39)","v":49396501.289297089},{"$f":"SUM(ACCOUNTALLOC!AA39)","v":54767316.480759226},{"$f":"SUM(ACCOUNTALLOC!AI39)","v":36704198.754676193},{"$f":"SUM(ACCOUNTALLOC!AQ39,ACCOUNTALLOC!AY39,ACCOUNTALLOC!BG39)","v":25297823.829320539},{"$f":"SUM(ACCOUNTALLOC!BO39)","v":13471638.209890217},{"$f":"SUM(ACCOUNTALLOC!BW39)","v":9924013.4925957564},{"$f":"SUM(ACCOUNTALLOC!CE39,ACCOUNTALLOC!CM39)","v":14731703.514647141},{"$f":"SUM(ACCOUNTALLOC!CU39)","v":1526381.4221605256},{"$f":"SUM(ACCOUNTALLOC!DC39,ACCOUNTALLOC!DK39)","v":1243473.0843256596}]
[40,null,null,null,0]
[41,null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,0]
[42,{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"ACCOUNTS!C42","v":1611005.2218968247},0,{"$f":"SUM(ACCOUNTALLOC!K42)","v":0},{"$f":"SUM(ACCOUNTALLOC!S42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ42,ACCOUNTALLOC!AY42,ACCOUNTALLOC!BG42)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO42)","v":839671.1156547179},{"$f":"SUM(ACCOUNTALLOC!BW42)","v":742147.1022219439},{"$f":"SUM(ACCOUNTALLOC!CE42,ACCOUNTALLOC!CM42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU42)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC42,ACCOUNTALLOC!DK42)","v":29187.004020162956}]
[43,{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":25360743.862269819},0,{"$f":"SUM(ACCOUNTALLOC!K43)","v":11633232.282619096},{"$f":"SUM(ACCOUNTALLOC!S43)","v":3490782.5358183002},{"$f":"SUM(ACCOUNTALLOC!AA43)","v":4086153.9757953873},{"$f":"SUM(ACCOUNTALLOC!AI43)","v":3068309.7057886785},{"$f":"SUM(ACCOUNTALLOC!AQ43,ACCOUNTALLOC!AY43,ACCOUNTALLOC!BG43)","v":2613099.5980707547},{"$f":"SUM(ACCOUNTALLOC!BO43)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE43,ACCOUNTALLOC!CM43)","v":215101.11037855991},{"$f":"SUM(ACCOUNTALLOC!CU43)","v":251577.93575998323},{"$f":"SUM(ACCOUNTALLOC!DC43,ACCOUNTALLOC!DK43)","v":2486.7180390584958}]
[44,{"$f":"ACCOUNTS!A44","v":360.03},{"$f":"ACCOUNTS!B44","v":"Land & Land Rights -  - HV Distribution"},{"$f":"ACCOUNTS!C44","v":51635827.149999961},0,{"$f":"SUM(ACCOUNTALLOC!K44)","v":25270493.744430386},{"$f":"SUM(ACCOUNTALLOC!S44)","v":5720465.2996894028},{"$f":"SUM(ACCOUNTALLOC!AA44)","v":6340940.2343273759},{"$f":"SUM(ACCOUNTALLOC!AI44)","v":4248963.4391752202},{"$f":"SUM(ACCOUNTALLOC!AQ44,ACCOUNTALLOC!AY44,ACCOUNTALLOC!BG44)","v":2927450.1850717058},{"$f":"SUM(ACCOUNTALLOC!BO44)","v":1559236.9398208912},{"$f":"SUM(ACCOUNTALLOC!BW44)","v":1148562.2736118839},{"$f":"SUM(ACCOUNTALLOC!CE44,ACCOUNTALLOC!CM44)","v":3932451.7803065157},{"$f":"SUM(ACCOUNTALLOC!CU44)","v":176665.67753452994},{"$f":"SUM(ACCOUNTALLOC!DC44,ACCOUNTALLOC!DK44)","v":310597.57603204733}]
[45,{"$f":"ACCOUNTS!A45","v":361.01},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C45","v":418047.02374747721},0,{"$f":"SUM(ACCOUNTALLOC!K45)","v":0},{"$f":"SUM(ACCOUNTALLOC!S45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ45,ACCOUNTALLOC!AY45,ACCOUNTALLOC!BG45)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO45)","v":127564.21934371415},{"$f":"SUM(ACCOUNTALLOC!BW45)","v":162865.58496891646},{"$f":"SUM(ACCOUNTALLOC!CE45,ACCOUNTALLOC!CM45)","v":109085.18756944797},{"$f":"SUM(ACCOUNTALLOC!CU45)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC45,ACCOUNTALLOC!DK45)","v":18532.031865398629}]
[46,{"$f":"ACCOUNTS!A46","v":361.02},{"$f":"ACCOUNTS!B46","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C46","v":5167330.914169183},0,{"$f":"SUM(ACCOUNTALLOC!K46)","v":2578481.6541262972},{"$f":"SUM(ACCOUNTALLOC!S46)","v":713424.57210930239},{"$f":"SUM(ACCOUNTALLOC!AA46)","v":825951.89677954407},{"$f":"SUM(ACCOUNTALLOC!AI46)","v":575607.06793619203},{"$f":"SUM(ACCOUNTALLOC!AQ46,ACCOUNTALLOC!AY46,ACCOUNTALLOC!BG46)","v":406997.23476439191},{"$f":"SUM(ACCOUNTALLOC!BO46)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW46)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE46,ACCOUNTALLOC!CM46)","v":22338.625014181227},{"$f":"SUM(ACCOUNTALLOC!CU46)","v":44246.983127075866},{"$f":"SUM(ACCOUNTALLOC!DC46,ACCOUNTALLOC!DK46)","v":282.8803121982906}]
[47,{"$f":"ACCOUNTS!A47","v":361.03},{"$f":"ACCOUNTS!B47","v":"Structures & Improve -  - HV Distribution"},{"$f":"ACCOUNTS!C47","v":2460704.5100000002},0,{"$f":"SUM(ACCOUNTALLOC!K47)","v":1204264.9718035299},{"$f":"SUM(ACCOUNTALLOC!S47)","v":272608.68159142538},{"$f":"SUM(ACCOUNTALLOC!AA47)","v":302177.40459396987},{"$f":"SUM(ACCOUNTALLOC!AI47)","v":202484.2841624468},{"$f":"SUM(ACCOUNTALLOC!AQ47,ACCOUNTALLOC!AY47,ACCOUNTALLOC!BG47)","v":139507.59135280526},{"$f":"SUM(ACCOUNTALLOC!BO47)","v":74305.411218262423},{"$f":"SUM(ACCOUNTALLOC!BW47)","v":54734.71662383584},{"$f":"SUM(ACCOUNTALLOC!CE47,ACCOUNTALLOC!CM47)","v":187400.92616406907},{"$f":"SUM(ACCOUNTALLOC!CU47)","v":8419.0000134707607},{"$f":"SUM(ACCOUNTALLOC!DC47,ACCOUNTALLOC!DK47)","v":14801.522476184975}]
[48,{"$f":"ACCOUNTS!A48","v":362.01},{"$f":"ACCOUNTS!B48","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C48","v":24960779.118660443},0,{"$f":"SUM(ACCOUNTALLOC!K48)","v":0},{"$f":"SUM(ACCOUNTALLOC!S48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ48,ACCOUNTALLOC!AY48,ACCOUNTALLOC!BG48)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO48)","v":8518412.040495472},{"$f":"SUM(ACCOUNTALLOC!BW48)","v":9029279.0429240707},{"$f":"SUM(ACCOUNTALLOC!CE48,ACCOUNTALLOC!CM48)","v":6033070.0286804652},{"$f":"SUM(ACCOUNTALLOC!CU48)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC48,ACCOUNTALLOC!DK48)","v":1380018.0065604341}]
[49,{"$f":"ACCOUNTS!A49","v":362.02},{"$f":"ACCOUNTS!B49","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C49","v":307367962.5771727},0,{"$f":"SUM(ACCOUNTALLOC!K49)","v":164721596.78962886},{"$f":"SUM(ACCOUNTALLOC!S49)","v":43488811.924204059},{"$f":"SUM(ACCOUNTALLOC!AA49)","v":43132376.417747259},{"$f":"SUM(ACCOUNTALLOC!AI49)","v":27625110.520327926},{"$f":"SUM(ACCOUNTALLOC!AQ49,ACCOUNTALLOC!AY49,ACCOUNTALLOC!BG49)","v":24424650.421001405},{"$f":"SUM(ACCOUNTALLOC!BO49)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE49,ACCOUNTALLOC!CM49)","v":1397488.1238597136},{"$f":"SUM(ACCOUNTALLOC!CU49)","v":2511580.6576591018},{"$f":"SUM(ACCOUNTALLOC!DC49,ACCOUNTALLOC!DK49)","v":66347.722744359446}]
[50,{"$f":"ACCOUNTS!A50","v":362.03},{"$f":"ACCOUNTS!B50","v":"Station Equipment -  - HV Distribution"},{"$f":"ACCOUNTS!C50","v":222299815.5399999},0,{"$f":"SUM(ACCOUNTALLOC!K50)","v":108793185.04325733},{"$f":"SUM(ACCOUNTALLOC!S50)","v":24627442.826272719},{"$f":"SUM(ACCOUNTALLOC!AA50)","v":27298678.499839634},{"$f":"SUM(ACCOUNTALLOC!AI50)","v":18292411.313969932},{"$f":"SUM(ACCOUNTALLOC!AQ50,ACCOUNTALLOC!AY50,ACCOUNTALLOC!BG50)","v":12603102.76919771},{"$f":"SUM(ACCOUNTALLOC!BO50)","v":6712743.9074119357},{"$f":"SUM(ACCOUNTALLOC!BW50)","v":4944729.1861601342},{"$f":"SUM(ACCOUNTALLOC!CE50,ACCOUNTALLOC!CM50)","v":16929782.161571968},{"$f":"SUM(ACCOUNTALLOC!CU50)","v":760571.67466475151},{"$f":"SUM(ACCOUNTALLOC!DC50,ACCOUNTALLOC!DK50)","v":1337168.1576537942}]
[51,{"$f":"ACCOUNTS!A51","v":364},{"$f":"ACCOUNTS!B51","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C51","v":231436538.41791606},0,{"$f":"SUM(ACCOUNTALLOC!K51)","v":160286645.26559517},{"$f":"SUM(ACCOUNTALLOC!S51)","v":27523923.733123299},{"$f":"SUM(ACCOUNTALLOC!AA51)","v":21703602.260553055},{"$f":"SUM(ACCOUNTALLOC!AI51)","v":8792179.3340402562},{"$f":"SUM(ACCOUNTALLOC!AQ51,ACCOUNTALLOC!AY51,ACCOUNTALLOC!BG51)","v":11810592.535393376},{"$f":"SUM(ACCOUNTALLOC!BO51)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE51,ACCOUNTALLOC!CM51)","v":451.99359109810086},{"$f":"SUM(ACCOUNTALLOC!CU51)","v":1221964.6735337155},{"$f":"SUM(ACCOUNTALLOC!DC51,ACCOUNTALLOC!DK51)","v":97178.622086091666}]
[52,{"$f":"ACCOUNTS!A52","v":364.01},{"$f":"ACCOUNTS!B52","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C52","v":170912245.04999995},{"$f":"(ROUND((SUM(F52:O52)-D52),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K52)","v":83644187.723302126},{"$f":"SUM(ACCOUNTALLOC!S52)","v":18934480.59349113},{"$f":"SUM(ACCOUNTALLOC!AA52)","v":20988224.47500515},{"$f":"SUM(ACCOUNTALLOC!AI52)","v":14063876.200050499},{"$f":"SUM(ACCOUNTALLOC!AQ52,ACCOUNTALLOC!AY52,ACCOUNTALLOC!BG52)","v":9689727.2885584719},{"$f":"SUM(ACCOUNTALLOC!BO52)","v":5161003.5252370397},{"$f":"SUM(ACCOUNTALLOC!BW52)","v":3801689.0131823821},{"$f":"SUM(ACCOUNTALLOC!CE52,ACCOUNTALLOC!CM52)","v":13016236.969936026},{"$f":"SUM(ACCOUNTALLOC!CU52)","v":584755.37697871227},{"$f":"SUM(ACCOUNTALLOC!DC52,ACCOUNTALLOC!DK52)","v":1028063.8842584186}]
[53,{"$f":"ACCOUNTS!A53","v":365},{"$f":"ACCOUNTS!B53","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C53","v":2527587.3601134373},{"$f":"(ROUND((SUM(F53:O53)-D53),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K53)","v":0},{"$f":"SUM(ACCOUNTALLOC!S53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ53,ACCOUNTALLOC!AY53,ACCOUNTALLOC!BG53)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO53)","v":1767081.2517617049},{"$f":"SUM(ACCOUNTALLOC!BW53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE53,ACCOUNTALLOC!CM53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU53)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC53,ACCOUNTALLOC!DK53)","v":760506.10835173225}]
[54,{"$f":"ACCOUNTS!A54","v":365.01},{"$f":"ACCOUNTS!B54","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C54","v":281983625.33155257},0,{"$f":"SUM(ACCOUNTALLOC!K54)","v":195294181.43391207},{"$f":"SUM(ACCOUNTALLOC!S54)","v":33535308.86121501},{"$f":"SUM(ACCOUNTALLOC!AA54)","v":26443795.305707276},{"$f":"SUM(ACCOUNTALLOC!AI54)","v":10712442.469654145},{"$f":"SUM(ACCOUNTALLOC!AQ54,ACCOUNTALLOC!AY54,ACCOUNTALLOC!BG54)","v":14390094.680858668},{"$f":"SUM(ACCOUNTALLOC!BO54)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE54,ACCOUNTALLOC!CM54)","v":550.71162192340876},{"$f":"SUM(ACCOUNTALLOC!CU54)","v":1488848.8698699353},{"$f":"SUM(ACCOUNTALLOC!DC54,ACCOUNTALLOC!DK54)","v":118402.99871353284}]
[55,{"$f":"ACCOUNTS!A55","v":365.03},{"$f":"ACCOUNTS!B55","v":"OVHD Cond & Devices  - HV Distribution"},{"$f":"ACCOUNTS!C55","v":131895724.17},{"$f":"(ROUND((SUM(F55:O55)-D55),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K55)","v":64549562.900825992},{"$f":"SUM(ACCOUNTALLOC!S55)","v":14612042.741178215},{"$f":"SUM(ACCOUNTALLOC!AA55)","v":16196949.875437394},{"$f":"SUM(ACCOUNTALLOC!AI55)","v":10853319.114146696},{"$f":"SUM(ACCOUNTALLOC!AQ55,ACCOUNTALLOC!AY55,ACCOUNTALLOC!BG55)","v":7477718.1550704278},{"$f":"SUM(ACCOUNTALLOC!BO55)","v":3982829.30053327},{"$f":"SUM(ACCOUNTALLOC!BW55)","v":2933824.4624668746},{"$f":"SUM(ACCOUNTALLOC!CE55,ACCOUNTALLOC!CM55)","v":10044839.096319852},{"$f":"SUM(ACCOUNTALLOC!CU55)","v":451265.11495033826},{"$f":"SUM(ACCOUNTALLOC!DC55,ACCOUNTALLOC!DK55)","v":793373.40907094488}]
[56,{"$f":"ACCOUNTS!A56","v":366},{"$f":"ACCOUNTS!B56","v":"UG Conduit "},{"$f":"ACCOUNTS!C56","v":551772558.7240262},0,{"$f":"SUM(ACCOUNTALLOC!K56)","v":374571363.67080426},{"$f":"SUM(ACCOUNTALLOC!S56)","v":64341256.170171484},{"$f":"SUM(ACCOUNTALLOC!AA56)","v":57332231.791725568},{"$f":"SUM(ACCOUNTALLOC!AI56)","v":25922433.358822387},{"$f":"SUM(ACCOUNTALLOC!AQ56,ACCOUNTALLOC!AY56,ACCOUNTALLOC!BG56)","v":26041505.155967787},{"$f":"SUM(ACCOUNTALLOC!BO56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE56,ACCOUNTALLOC!CM56)","v":84412.400793215173},{"$f":"SUM(ACCOUNTALLOC!CU56)","v":3382645.2794685094},{"$f":"SUM(ACCOUNTALLOC!DC56,ACCOUNTALLOC!DK56)","v":96710.896273021339}]
[57,{"$f":"ACCOUNTS!A57","v":366.01},{"$f":"ACCOUNTS!B57","v":"UG Conduit  - HV Distribution"},{"$f":"ACCOUNTS!C57","v":700574.85},{"$f":"(ROUND((SUM(F57:O57)-D57),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K57)","v":342860.24532929884},{"$f":"SUM(ACCOUNTALLOC!S57)","v":77613.05164373864},{"$f":"SUM(ACCOUNTALLOC!AA57)","v":86031.414595493115},{"$f":"SUM(ACCOUNTALLOC!AI57)","v":57648.285857964926},{"$f":"SUM(ACCOUNTALLOC!AQ57,ACCOUNTALLOC!AY57,ACCOUNTALLOC!BG57)","v":39718.507235902471},{"$f":"SUM(ACCOUNTALLOC!BO57)","v":21155.121269892948},{"$f":"SUM(ACCOUNTALLOC!BW57)","v":15583.246884257667},{"$f":"SUM(ACCOUNTALLOC!CE57,ACCOUNTALLOC!CM57)","v":53353.978587723126},{"$f":"SUM(ACCOUNTALLOC!CU57)","v":2396.9313046804123},{"$f":"SUM(ACCOUNTALLOC!DC57,ACCOUNTALLOC!DK57)","v":4214.0672910478461}]
[58,{"$f":"ACCOUNTS!A58","v":366.02},{"$f":"ACCOUNTS!B58","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C58","v":25269502.763473723},{"$f":"(ROUND((SUM(F58:O58)-D58),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K58)","v":0},{"$f":"SUM(ACCOUNTALLOC!S58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ58,ACCOUNTALLOC!AY58,ACCOUNTALLOC!BG58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO58)","v":22206200.792146683},{"$f":"SUM(ACCOUNTALLOC!BW58)","v":1801892.9831340155},{"$f":"SUM(ACCOUNTALLOC!CE58,ACCOUNTALLOC!CM58)","v":674698.9936847178},{"$f":"SUM(ACCOUNTALLOC!CU58)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC58,ACCOUNTALLOC!DK58)","v":586709.99450830778}]
[59,{"$f":"ACCOUNTS!A59","v":367},{"$f":"ACCOUNTS!B59","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C59","v":647702409.82999992},0,{"$f":"SUM(ACCOUNTALLOC!K59)","v":439693440.83353209},{"$f":"SUM(ACCOUNTALLOC!S59)","v":75527472.350710034},{"$f":"SUM(ACCOUNTALLOC!AA59)","v":67299875.837076172},{"$f":"SUM(ACCOUNTALLOC!AI59)","v":30429245.328897398},{"$f":"SUM(ACCOUNTALLOC!AQ59,ACCOUNTALLOC!AY59,ACCOUNTALLOC!BG59)","v":30569018.662555404},{"$f":"SUM(ACCOUNTALLOC!BO59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE59,ACCOUNTALLOC!CM59)","v":99088.137945343158},{"$f":"SUM(ACCOUNTALLOC!CU59)","v":3970743.8589885519},{"$f":"SUM(ACCOUNTALLOC!DC59,ACCOUNTALLOC!DK59)","v":113524.82029499578}]
[60,{"$f":"ACCOUNTS!A60","v":367.01},{"$f":"ACCOUNTS!B60","v":"UG Conductor & Devices - HV Distribution"},{"$f":"ACCOUNTS!C60","v":2937079.22},{"$f":"(ROUND((SUM(F60:O60)-D60),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K60)","v":1437402.016245353},{"$f":"SUM(ACCOUNTALLOC!S60)","v":325383.76332466345},{"$f":"SUM(ACCOUNTALLOC!AA60)","v":360676.77861348796},{"$f":"SUM(ACCOUNTALLOC!AI60)","v":241683.78648198501},{"$f":"SUM(ACCOUNTALLOC!AQ60,ACCOUNTALLOC!AY60,ACCOUNTALLOC!BG60)","v":166515.25850805061},{"$f":"SUM(ACCOUNTALLOC!BO60)","v":88690.404855930232},{"$f":"SUM(ACCOUNTALLOC!BW60)","v":65330.964427117171},{"$f":"SUM(ACCOUNTALLOC!CE60,ACCOUNTALLOC!CM60)","v":223680.39876727888},{"$f":"SUM(ACCOUNTALLOC!CU60)","v":10048.857915388096},{"$f":"SUM(ACCOUNTALLOC!DC60,ACCOUNTALLOC!DK60)","v":17666.990860745744}]
[61,{"$f":"ACCOUNTS!A61","v":"368.OH"},{"$f":"ACCOUNTS!B61","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C61","v":138085648.79946673},0,{"$f":"SUM(ACCOUNTALLOC!K61)","v":115994703.07019629},{"$f":"SUM(ACCOUNTALLOC!S61)","v":19223368.268233776},{"$f":"SUM(ACCOUNTALLOC!AA61)","v":2692489.7379681799},{"$f":"SUM(ACCOUNTALLOC!AI61)","v":27159.771806846406},{"$f":"SUM(ACCOUNTALLOC!AQ61,ACCOUNTALLOC!AY61,ACCOUNTALLOC!BG61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE61,ACCOUNTALLOC!CM61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU61)","v":147927.95126165348},{"$f":"SUM(ACCOUNTALLOC!DC61,ACCOUNTALLOC!DK61)","v":0}]
[62,{"$f":"ACCOUNTS!A62","v":"368.UG"},{"$f":"ACCOUNTS!B62","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C62","v":261219746.87699658},0,{"$f":"SUM(ACCOUNTALLOC!K62)","v":169354594.1106315},{"$f":"SUM(ACCOUNTALLOC!S62)","v":49946407.02000843},{"$f":"SUM(ACCOUNTALLOC!AA62)","v":33230543.521431331},{"$f":"SUM(ACCOUNTALLOC!AI62)","v":8620709.5474247783},{"$f":"SUM(ACCOUNTALLOC!AQ62,ACCOUNTALLOC!AY62,ACCOUNTALLOC!BG62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE62,ACCOUNTALLOC!CM62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU62)","v":67492.6775005292},{"$f":"SUM(ACCOUNTALLOC!DC62,ACCOUNTALLOC!DK62)","v":0}]
[63,{"$f":"ACCOUNTS!A63","v":368.03},{"$f":"ACCOUNTS!B63","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C63","v":3755940.9747866914},0,{"$f":"SUM(ACCOUNTALLOC!K63)","v":0},{"$f":"SUM(ACCOUNTALLOC!S63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ63,ACCOUNTALLOC!AY63,ACCOUNTALLOC!BG63)","v":1036927.9930391916},{"$f":"SUM(ACCOUNTALLOC!BO63)","v":2699615.9818777102},{"$f":"SUM(ACCOUNTALLOC!BW63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE63,ACCOUNTALLOC!CM63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU63)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC63,ACCOUNTALLOC!DK63)","v":19396.999869789608}]
[64,{"$f":"ACCOUNTS!A64","v":"369.OH"},{"$f":"ACCOUNTS!B64","v":"Services - OVHD"},{"$f":"ACCOUNTS!C64","v":41858523.864762597},0,{"$f":"SUM(ACCOUNTALLOC!K64)","v":36290664.085567445},{"$f":"SUM(ACCOUNTALLOC!S64)","v":5353785.0139737306},{"$f":"SUM(ACCOUNTALLOC!AA64)","v":211755.53790154887},{"$f":"SUM(ACCOUNTALLOC!AI64)","v":2319.2273198741068},{"$f":"SUM(ACCOUNTALLOC!AQ64,ACCOUNTALLOC!AY64,ACCOUNTALLOC!BG64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE64,ACCOUNTALLOC!CM64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU64)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC64,ACCOUNTALLOC!DK64)","v":0}]
[65,{"$f":"ACCOUNTS!A65","v":"369.UG"},{"$f":"ACCOUNTS!B65","v":"Services - UNGD"},{"$f":"ACCOUNTS!C65","v":136280318.41565341},0,{"$f":"SUM(ACCOUNTALLOC!K65)","v":136280318.41565341},{"$f":"SUM(ACCOUNTALLOC!S65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ65,ACCOUNTALLOC!AY65,ACCOUNTALLOC!BG65)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO65)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE65,ACCOUNTALLOC!CM65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU65)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC65,ACCOUNTALLOC!DK65)","v":0}]
[66,{"$f":"ACCOUNTS!A66","v":370},{"$f":"ACCOUNTS!B66","v":"Meters"},{"$f":"ACCOUNTS!C66","v":127180593.16},0,{"$f":"SUM(ACCOUNTALLOC!K66)","v":67649431.469226152},{"$f":"SUM(ACCOUNTALLOC!S66)","v":29514490.411829323},{"$f":"SUM(ACCOUNTALLOC!AA66)","v":11591801.947966941},{"$f":"SUM(ACCOUNTALLOC!AI66)","v":1278561.8173046636},{"$f":"SUM(ACCOUNTALLOC!AQ66,ACCOUNTALLOC!AY66,ACCOUNTALLOC!BG66)","v":15279600.521369996},{"$f":"SUM(ACCOUNTALLOC!BO66)","v":740902.54014279495},{"$f":"SUM(ACCOUNTALLOC!BW66)","v":556416.9958994668},{"$f":"SUM(ACCOUNTALLOC!CE66,ACCOUNTALLOC!CM66)","v":289800.51869763888},{"$f":"SUM(ACCOUNTALLOC!CU66)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC66,ACCOUNTALLOC!DK66)","v":279586.93756301771}]
[67,{"$f":"ACCOUNTS!A67","v":372},{"$f":"ACCOUNTS!B67","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C67","v":640774.60124999995},0,{"$f":"SUM(ACCOUNTALLOC!K67)","v":635171.60473670939},{"$f":"SUM(ACCOUNTALLOC!S67)","v":5602.9965132905463},{"$f":"SUM(ACCOUNTALLOC!AA67)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI67)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ67,ACCOUNTALLOC!AY67,ACCOUNTALLOC!BG67)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO67)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW67)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE67,ACCOUNTALLOC!CM67)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU67)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC67,ACCOUNTALLOC!DK67)","v":0}]
[68,{"$f":"ACCOUNTS!A68","v":373},{"$f":"ACCOUNTS!B68","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C68","v":54753288.498333298},0,{"$f":"SUM(ACCOUNTALLOC!K68)","v":0},{"$f":"SUM(ACCOUNTALLOC!S68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ68,ACCOUNTALLOC!AY68,ACCOUNTALLOC!BG68)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO68)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE68,ACCOUNTALLOC!CM68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU68)","v":54753288.498333298},{"$f":"SUM(ACCOUNTALLOC!DC68,ACCOUNTALLOC!DK68)","v":0}]
[69,{"$f":"ACCOUNTS!A69","v":374},{"$f":"ACCOUNTS!B69","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C69","v":4204447.6579166604},0,{"$f":"SUM(ACCOUNTALLOC!K69)","v":2710668.7627676199},{"$f":"SUM(ACCOUNTALLOC!S69)","v":482395.49577350402},{"$f":"SUM(ACCOUNTALLOC!AA69)","v":432146.60323332757},{"$f":"SUM(ACCOUNTALLOC!AI69)","v":207585.14886505392},{"$f":"SUM(ACCOUNTALLOC!AQ69,ACCOUNTALLOC!AY69,ACCOUNTALLOC!BG69)","v":205761.48695941785},{"$f":"SUM(ACCOUNTALLOC!BO69)","v":68242.114769215623},{"$f":"SUM(ACCOUNTALLOC!BW69)","v":17700.458341075464},{"$f":"SUM(ACCOUNTALLOC!CE69,ACCOUNTALLOC!CM69)","v":49696.865720788868},{"$f":"SUM(ACCOUNTALLOC!CU69)","v":22823.394669040281},{"$f":"SUM(ACCOUNTALLOC!DC69,ACCOUNTALLOC!DK69)","v":7427.3268176168876}]
[70,{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K70)","v":0},{"$f":"SUM(ACCOUNTALLOC!S70)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA70)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI70)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ70,ACCOUNTALLOC!AY70,ACCOUNTALLOC!BG70)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO70)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW70)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE70,ACCOUNTALLOC!CM70)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU70)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC70,ACCOUNTALLOC!DK70)","v":0}]
[71,null,{"$f":"ACCOUNTS!B71","v":"Sub-total"},{"$f":"ACCOUNTS!C71","v":3456399344.4841638},0,{"$f":"SUM(ACCOUNTALLOC!K71)","v":2162936450.0941911},{"$f":"SUM(ACCOUNTALLOC!S71)","v":417717066.31087482},{"$f":"SUM(ACCOUNTALLOC!AA71)","v":340556403.51629812},{"$f":"SUM(ACCOUNTALLOC!AI71)","v":165222049.72203293},{"$f":"SUM(ACCOUNTALLOC!AQ71,ACCOUNTALLOC!AY71,ACCOUNTALLOC!BG71)","v":159821988.04497546},{"$f":"SUM(ACCOUNTALLOC!BO71)","v":54567654.666539237},{"$f":"SUM(ACCOUNTALLOC!BW71)","v":25274756.030845977},{"$f":"SUM(ACCOUNTALLOC!CE71,ACCOUNTALLOC!CM71)","v":53363528.009210527},{"$f":"SUM(ACCOUNTALLOC!CU71)","v":69857263.41353327},{"$f":"SUM(ACCOUNTALLOC!DC71,ACCOUNTALLOC!DK71)","v":7082184.6756629022}]
[72,null,null,null,0]
[73,null,{"$f":"ACCOUNTS!B73","v":"General Plant"},null,0]
[74,{"$f":"ACCOUNTS!A74","v":389},{"$f":"ACCOUNTS!B74","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C74","v":7549078},0,{"$f":"SUM(ACCOUNTALLOC!K74)","v":4661509.8300899323},{"$f":"SUM(ACCOUNTALLOC!S74)","v":899764.63972360326},{"$f":"SUM(ACCOUNTALLOC!AA74)","v":760947.2643466338},{"$f":"SUM(ACCOUNTALLOC!AI74)","v":447137.00705069734},{"$f":"SUM(ACCOUNTALLOC!AQ74,ACCOUNTALLOC!AY74,ACCOUNTALLOC!BG74)","v":347661.77059325075},{"$f":"SUM(ACCOUNTALLOC!BO74)","v":169700.61090921512},{"$f":"SUM(ACCOUNTALLOC!BW74)","v":107888.72319824468},{"$f":"SUM(ACCOUNTALLOC!CE74,ACCOUNTALLOC!CM74)","v":61275.261073195346},{"$f":"SUM(ACCOUNTALLOC!CU74)","v":84356.060259209335},{"$f":"SUM(ACCOUNTALLOC!DC74,ACCOUNTALLOC!DK74)","v":8836.8327560181078}]
[{"$f":"ROW(A75)","v":75},{"$f":"ACCOUNTS!A75","v":390},{"$f":"ACCOUNTS!B75","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C75","v":136331046},{"$f":"(ROUND((SUM(F75:O75)-D75),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K75)","v":84183593.158719882},{"$f":"SUM(ACCOUNTALLOC!S75)","v":16249117.373980235},{"$f":"SUM(ACCOUNTALLOC!AA75)","v":13742173.083814353},{"$f":"SUM(ACCOUNTALLOC!AI75)","v":8074980.2660047943},{"$f":"SUM(ACCOUNTALLOC!AQ75,ACCOUNTALLOC!AY75,ACCOUNTALLOC!BG75)","v":6278527.3697251379},{"$f":"SUM(ACCOUNTALLOC!BO75)","v":3064673.8306442597},{"$f":"SUM(ACCOUNTALLOC!BW75)","v":1948394.5569539967},{"$f":"SUM(ACCOUNTALLOC!CE75,ACCOUNTALLOC!CM75)","v":1106588.1735533539},{"$f":"SUM(ACCOUNTALLOC!CU75)","v":1523411.1942646557},{"$f":"SUM(ACCOUNTALLOC!DC75,ACCOUNTALLOC!DK75)","v":159586.99233933087}]
[76,{"$f":"ACCOUNTS!A76","v":391},{"$f":"ACCOUNTS!B76","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C76","v":60368671},0,{"$f":"SUM(ACCOUNTALLOC!K76)","v":37277287.808652267},{"$f":"SUM(ACCOUNTALLOC!S76)","v":7195262.1913441261},{"$f":"SUM(ACCOUNTALLOC!AA76)","v":6085163.6517322985},{"$f":"SUM(ACCOUNTALLOC!AI76)","v":3575677.3039791388},{"$f":"SUM(ACCOUNTALLOC!AQ76,ACCOUNTALLOC!AY76,ACCOUNTALLOC!BG76)","v":2780191.0442866567},{"$f":"SUM(ACCOUNTALLOC!BO76)","v":1357066.4322818518},{"$f":"SUM(ACCOUNTALLOC!BW76)","v":862767.45787563722},{"$f":"SUM(ACCOUNTALLOC!CE76,ACCOUNTALLOC!CM76)","v":490007.66400437732},{"$f":"SUM(ACCOUNTALLOC!CU76)","v":674580.82280304725},{"$f":"SUM(ACCOUNTALLOC!DC76,ACCOUNTALLOC!DK76)","v":70666.623040599166}]
[77,{"$f":"ACCOUNTS!A77","v":392},{"$f":"ACCOUNTS!B77","v":"Transportation Equip"},{"$f":"ACCOUNTS!C77","v":12487124},0,{"$f":"SUM(ACCOUNTALLOC!K77)","v":7710723.2532968819},{"$f":"SUM(ACCOUNTALLOC!S77)","v":1488323.8227296048},{"$f":"SUM(ACCOUNTALLOC!AA77)","v":1258702.4332451187},{"$f":"SUM(ACCOUNTALLOC!AI77)","v":739620.81886436092},{"$f":"SUM(ACCOUNTALLOC!AQ77,ACCOUNTALLOC!AY77,ACCOUNTALLOC!BG77)","v":575076.27281867736},{"$f":"SUM(ACCOUNTALLOC!BO77)","v":280706.1433593774},{"$f":"SUM(ACCOUNTALLOC!BW77)","v":178461.51076703114},{"$f":"SUM(ACCOUNTALLOC!CE77,ACCOUNTALLOC!CM77)","v":101356.98467460045},{"$f":"SUM(ACCOUNTALLOC!CU77)","v":139535.52799536832},{"$f":"SUM(ACCOUNTALLOC!DC77,ACCOUNTALLOC!DK77)","v":14617.23224897926}]
[78,{"$f":"ACCOUNTS!A78","v":393},{"$f":"ACCOUNTS!B78","v":"Stores Equip"},{"$f":"ACCOUNTS!C78","v":618669},0,{"$f":"SUM(ACCOUNTALLOC!K78)","v":356655.59938276466},{"$f":"SUM(ACCOUNTALLOC!S78)","v":74561.5715173606},{"$f":"SUM(ACCOUNTALLOC!AA78)","v":72055.015758715919},{"$f":"SUM(ACCOUNTALLOC!AI78)","v":42833.450881367055},{"$f":"SUM(ACCOUNTALLOC!AQ78,ACCOUNTALLOC!AY78,ACCOUNTALLOC!BG78)","v":33508.036262227288},{"$f":"SUM(ACCOUNTALLOC!BO78)","v":15196.231248350072},{"$f":"SUM(ACCOUNTALLOC!BW78)","v":9901.7910691645229},{"$f":"SUM(ACCOUNTALLOC!CE78,ACCOUNTALLOC!CM78)","v":5899.8829909268979},{"$f":"SUM(ACCOUNTALLOC!CU78)","v":7238.6576699282841},{"$f":"SUM(ACCOUNTALLOC!DC78,ACCOUNTALLOC!DK78)","v":818.76321919465249}]
[79,{"$f":"ACCOUNTS!A79","v":394},{"$f":"ACCOUNTS!B79","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C79","v":6254753},0,{"$f":"SUM(ACCOUNTALLOC!K79)","v":3590596.6642682673},{"$f":"SUM(ACCOUNTALLOC!S79)","v":753663.06756068813},{"$f":"SUM(ACCOUNTALLOC!AA79)","v":733862.28265478113},{"$f":"SUM(ACCOUNTALLOC!AI79)","v":439512.38420829293},{"$f":"SUM(ACCOUNTALLOC!AQ79,ACCOUNTALLOC!AY79,ACCOUNTALLOC!BG79)","v":341143.35631834861},{"$f":"SUM(ACCOUNTALLOC!BO79)","v":156282.98982513603},{"$f":"SUM(ACCOUNTALLOC!BW79)","v":102734.90390076931},{"$f":"SUM(ACCOUNTALLOC!CE79,ACCOUNTALLOC!CM79)","v":58271.196715321239},{"$f":"SUM(ACCOUNTALLOC!CU79)","v":70597.7965154876},{"$f":"SUM(ACCOUNTALLOC!DC79,ACCOUNTALLOC!DK79)","v":8088.3580329076785}]
[80,{"$f":"ACCOUNTS!A80","v":395},{"$f":"ACCOUNTS!B80","v":"Lab Equip"},{"$f":"ACCOUNTS!C80","v":10399480},0,{"$f":"SUM(ACCOUNTALLOC!K80)","v":5969914.1114164796},{"$f":"SUM(ACCOUNTALLOC!S80)","v":1253079.6976053291},{"$f":"SUM(ACCOUNTALLOC!AA80)","v":1220157.8753346044},{"$f":"SUM(ACCOUNTALLOC!AI80)","v":730756.31433031138},{"$f":"SUM(ACCOUNTALLOC!AQ80,ACCOUNTALLOC!AY80,ACCOUNTALLOC!BG80)","v":567202.81538943911},{"$f":"SUM(ACCOUNTALLOC!BO80)","v":259844.28594169999},{"$f":"SUM(ACCOUNTALLOC!BW80)","v":170812.4331077458},{"$f":"SUM(ACCOUNTALLOC!CE80,ACCOUNTALLOC!CM80)","v":96884.744260412655},{"$f":"SUM(ACCOUNTALLOC!CU80)","v":117379.59483082432},{"$f":"SUM(ACCOUNTALLOC!DC80,ACCOUNTALLOC!DK80)","v":13448.127783153504}]
[81,{"$f":"ACCOUNTS!A81","v":396},{"$f":"ACCOUNTS!B81","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C81","v":5795732},0,{"$f":"SUM(ACCOUNTALLOC!K81)","v":3327091.5711927954},{"$f":"SUM(ACCOUNTALLOC!S81)","v":698353.58132921357},{"$f":"SUM(ACCOUNTALLOC!AA81)","v":680005.92752029689},{"$f":"SUM(ACCOUNTALLOC!AI81)","v":407257.64703295199},{"$f":"SUM(ACCOUNTALLOC!AQ81,ACCOUNTALLOC!AY81,ACCOUNTALLOC!BG81)","v":316107.68111892755},{"$f":"SUM(ACCOUNTALLOC!BO81)","v":144813.76405834337},{"$f":"SUM(ACCOUNTALLOC!BW81)","v":95195.440979781881},{"$f":"SUM(ACCOUNTALLOC!CE81,ACCOUNTALLOC!CM81)","v":53994.816339075616},{"$f":"SUM(ACCOUNTALLOC!CU81)","v":65416.797177170694},{"$f":"SUM(ACCOUNTALLOC!DC81,ACCOUNTALLOC!DK81)","v":7494.7732514425561}]
[82,{"$f":"ACCOUNTS!A82","v":397},{"$f":"ACCOUNTS!B82","v":"Communication Equip"},{"$f":"ACCOUNTS!C82","v":58817546},0,{"$f":"SUM(ACCOUNTALLOC!K82)","v":36319477.538948037},{"$f":"SUM(ACCOUNTALLOC!S82)","v":7010385.6505544744},{"$f":"SUM(ACCOUNTALLOC!AA82)","v":5928810.210237897},{"$f":"SUM(ACCOUNTALLOC!AI82)","v":3483803.1188055961},{"$f":"SUM(ACCOUNTALLOC!AQ82,ACCOUNTALLOC!AY82,ACCOUNTALLOC!BG82)","v":2708756.2460356047},{"$f":"SUM(ACCOUNTALLOC!BO82)","v":1322197.6893576756},{"$f":"SUM(ACCOUNTALLOC!BW82)","v":840599.33406358026},{"$f":"SUM(ACCOUNTALLOC!CE82,ACCOUNTALLOC!CM82)","v":477417.30670085497},{"$f":"SUM(ACCOUNTALLOC!CU82)","v":657248.00494508282},{"$f":"SUM(ACCOUNTALLOC!DC82,ACCOUNTALLOC!DK82)","v":68850.900351195451}]
[83,{"$f":"ACCOUNTS!A83","v":398},{"$f":"ACCOUNTS!B83","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C83","v":815052},0,{"$f":"SUM(ACCOUNTALLOC!K83)","v":503289.66133804142},{"$f":"SUM(ACCOUNTALLOC!S83)","v":97144.971761584951},{"$f":"SUM(ACCOUNTALLOC!AA83)","v":82157.263403590812},{"$f":"SUM(ACCOUNTALLOC!AI83)","v":48276.082439562153},{"$f":"SUM(ACCOUNTALLOC!AQ83,ACCOUNTALLOC!AY83,ACCOUNTALLOC!BG83)","v":37536.030419286988},{"$f":"SUM(ACCOUNTALLOC!BO83)","v":18322.081494293423},{"$f":"SUM(ACCOUNTALLOC!BW83)","v":11648.431718439751},{"$f":"SUM(ACCOUNTALLOC!CE83,ACCOUNTALLOC!CM83)","v":6615.7117582080919},{"$f":"SUM(ACCOUNTALLOC!CU83)","v":9107.678530595269},{"$f":"SUM(ACCOUNTALLOC!DC83,ACCOUNTALLOC!DK83)","v":954.0871363970632}]
[84,{"$f":"ACCOUNTS!A84","v":399},{"$f":"ACCOUNTS!B84","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C84","v":41998},0,{"$f":"SUM(ACCOUNTALLOC!K84)","v":25933.510005343298},{"$f":"SUM(ACCOUNTALLOC!S84)","v":5005.6861697695913},{"$f":"SUM(ACCOUNTALLOC!AA84)","v":4233.3995234954418},{"$f":"SUM(ACCOUNTALLOC!AI84)","v":2487.5700081672476},{"$f":"SUM(ACCOUNTALLOC!AQ84,ACCOUNTALLOC!AY84,ACCOUNTALLOC!BG84)","v":1934.156600498146},{"$f":"SUM(ACCOUNTALLOC!BO84)","v":944.10022746687957},{"$f":"SUM(ACCOUNTALLOC!BW84)","v":600.22039736241697},{"$f":"SUM(ACCOUNTALLOC!CE84,ACCOUNTALLOC!CM84)","v":340.89439989255084},{"$f":"SUM(ACCOUNTALLOC!CU84)","v":469.30046540336099},{"$f":"SUM(ACCOUNTALLOC!DC84,ACCOUNTALLOC!DK84)","v":49.162202601065772}]
[85,{"$f":"ACCOUNTS!A85","v":"~"},{"$f":"ACCOUNTS!B85","v":"~"},{"$f":"ACCOUNTS!C85","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K85)","v":0},{"$f":"SUM(ACCOUNTALLOC!S85)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA85)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI85)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ85,ACCOUNTALLOC!AY85,ACCOUNTALLOC!BG85)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO85)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW85)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE85,ACCOUNTALLOC!CM85)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU85)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC85,ACCOUNTALLOC!DK85)","v":0}]
[86,{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K86)","v":0},{"$f":"SUM(ACCOUNTALLOC!S86)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA86)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI86)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ86,ACCOUNTALLOC!AY86,ACCOUNTALLOC!BG86)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO86)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW86)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE86,ACCOUNTALLOC!CM86)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU86)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC86,ACCOUNTALLOC!DK86)","v":0}]
[87,null,{"$f":"ACCOUNTS!B87","v":"Sub-total"},{"$f":"ACCOUNTS!C87","v":299479149},0,{"$f":"SUM(ACCOUNTALLOC!K87)","v":183926072.70731068},{"$f":"SUM(ACCOUNTALLOC!S87)","v":35724662.254275993},{"$f":"SUM(ACCOUNTALLOC!AA87)","v":30568268.407571789},{"$f":"SUM(ACCOUNTALLOC!AI87)","v":17992341.96360524},{"$f":"SUM(ACCOUNTALLOC!AQ87,ACCOUNTALLOC!AY87,ACCOUNTALLOC!BG87)","v":13987644.779568056},{"$f":"SUM(ACCOUNTALLOC!BO87)","v":6789748.1593476683},{"$f":"SUM(ACCOUNTALLOC!BW87)","v":4329004.804031753},{"$f":"SUM(ACCOUNTALLOC!CE87,ACCOUNTALLOC!CM87)","v":2458652.6364702187},{"$f":"SUM(ACCOUNTALLOC!CU87)","v":3349341.4354567733},{"$f":"SUM(ACCOUNTALLOC!DC87,ACCOUNTALLOC!DK87)","v":353411.85236181936}]
[88,null,null,null,0]
[89,null,{"$f":"ACCOUNTS!B89","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(D87,D71,D39,D28,D13)","v":7629582517.4841633},0,{"$f":"SUM(F87,F71,F39,F28,F13)","v":4412476260.0149155},918986590.18923259,883239532.77283084,525320851.05245382,410384118.23161215,187021087.44513461,121871394.57655327,71676673.226080582,88622997.829034254,9983012.1463161055]
[90,null,null,null,0]
[91,{"$f":"ACCOUNTS!A91","v":"Accumulated Reserve for Depreciation"},null,null,0]
[92,null,null,null,0]
[93,null,{"$f":"ACCOUNTS!B93","v":"Intangible Plant"},null,0]
[94,{"$f":"ACCOUNTS!A94","v":111},{"$f":"ACCOUNTS!B94","v":"Accum Amortization - Production"},{"$f":"ACCOUNTS!C94","v":-3373943},0,{"$f":"SUM(ACCOUNTALLOC!K94)","v":-1796659.5850368694},{"$f":"SUM(ACCOUNTALLOC!S94)","v":-407329.83488335664},{"$f":"SUM(ACCOUNTALLOC!AA94)","v":-451700.29925564252},{"$f":"SUM(ACCOUNTALLOC!AI94)","v":-302757.14969654247},{"$f":"SUM(ACCOUNTALLOC!AQ94,ACCOUNTALLOC!AY94,ACCOUNTALLOC!BG94)","v":-208730.05595513841},{"$f":"SUM(ACCOUNTALLOC!BO94)","v":-111136.54933528195},{"$f":"SUM(ACCOUNTALLOC!BW94)","v":-81873.357361034839},{"$f":"SUM(ACCOUNTALLOC!CE94,ACCOUNTALLOC!CM94)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU94)","v":-12592.198268378965},{"$f":"SUM(ACCOUNTALLOC!DC94,ACCOUNTALLOC!DK94)","v":-1163.9702077549614}]
[95,{"$f":"ACCOUNTS!A95","v":111.01},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - General"},{"$f":"ACCOUNTS!C95","v":-92452881},0,{"$f":"SUM(ACCOUNTALLOC!K95)","v":-56780231.176649809},{"$f":"SUM(ACCOUNTALLOC!S95)","v":-11028640.755753487},{"$f":"SUM(ACCOUNTALLOC!AA95)","v":-9436798.8252207004},{"$f":"SUM(ACCOUNTALLOC!AI95)","v":-5554456.3153293263},{"$f":"SUM(ACCOUNTALLOC!AQ95,ACCOUNTALLOC!AY95,ACCOUNTALLOC!BG95)","v":-4318157.249323816},{"$f":"SUM(ACCOUNTALLOC!BO95)","v":-2096078.4104409865},{"$f":"SUM(ACCOUNTALLOC!BW95)","v":-1336416.8000743724},{"$f":"SUM(ACCOUNTALLOC!CE95,ACCOUNTALLOC!CM95)","v":-759016.17985403549},{"$f":"SUM(ACCOUNTALLOC!CU95)","v":-1033982.7203150438},{"$f":"SUM(ACCOUNTALLOC!DC95,ACCOUNTALLOC!DK95)","v":-109102.5670384714}]
[96,{"$f":"ACCOUNTS!A96","v":"~"},{"$f":"ACCOUNTS!B96","v":"~"},{"$f":"ACCOUNTS!C96","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K96)","v":0},{"$f":"SUM(ACCOUNTALLOC!S96)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA96)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI96)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ96,ACCOUNTALLOC!AY96,ACCOUNTALLOC!BG96)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO96)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW96)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE96,ACCOUNTALLOC!CM96)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU96)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC96,ACCOUNTALLOC!DK96)","v":0}]
[97,null,{"$f":"ACCOUNTS!B97","v":"Sub-total"},{"$f":"ACCOUNTS!C97","v":-95826824},0,{"$f":"SUM(ACCOUNTALLOC!K97)","v":-58576890.761686668},{"$f":"SUM(ACCOUNTALLOC!S97)","v":-11435970.590636846},{"$f":"SUM(ACCOUNTALLOC!AA97)","v":-9888499.1244763434},{"$f":"SUM(ACCOUNTALLOC!AI97)","v":-5857213.4650258692},{"$f":"SUM(ACCOUNTALLOC!AQ97,ACCOUNTALLOC!AY97,ACCOUNTALLOC!BG97)","v":-4526887.305278955},{"$f":"SUM(ACCOUNTALLOC!BO97)","v":-2207214.9597762688},{"$f":"SUM(ACCOUNTALLOC!BW97)","v":-1418290.1574354074},{"$f":"SUM(ACCOUNTALLOC!CE97,ACCOUNTALLOC!CM97)","v":-759016.17985403549},{"$f":"SUM(ACCOUNTALLOC!CU97)","v":-1046574.9185834228},{"$f":"SUM(ACCOUNTALLOC!DC97,ACCOUNTALLOC!DK97)","v":-110266.53724622636}]
[98,null,null,null,0]
[99,null,{"$f":"ACCOUNTS!B99","v":"Production Plant"},{"$f":"ACCOUNTS!C99","v":0},0]
[100,{"$f":"ACCOUNTS!A100","v":108.01},{"$f":"ACCOUNTS!B100","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C100","v":-645044172},0,{"$f":"SUM(ACCOUNTALLOC!K100)","v":-343492701.09067374},{"$f":"SUM(ACCOUNTALLOC!S100)","v":-77874977.755472317},{"$f":"SUM(ACCOUNTALLOC!AA100)","v":-86357903.949624568},{"$f":"SUM(ACCOUNTALLOC!AI100)","v":-57882345.654057078},{"$f":"SUM(ACCOUNTALLOC!AQ100,ACCOUNTALLOC!AY100,ACCOUNTALLOC!BG100)","v":-39905862.69984287},{"$f":"SUM(ACCOUNTALLOC!BO100)","v":-21247538.397926137},{"$f":"SUM(ACCOUNTALLOC!BW100)","v":-15652882.1049463},{"$f":"SUM(ACCOUNTALLOC!CE100,ACCOUNTALLOC!CM100)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU100)","v":-2407427.7798072891},{"$f":"SUM(ACCOUNTALLOC!DC100,ACCOUNTALLOC!DK100)","v":-222532.56764976971}]
[101,{"$f":"ACCOUNTS!A101","v":108.02},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-144523308},0,{"$f":"SUM(ACCOUNTALLOC!K101)","v":-76960158.064150959},{"$f":"SUM(ACCOUNTALLOC!S101)","v":-17448028.963274274},{"$f":"SUM(ACCOUNTALLOC!AA101)","v":-19348643.848759569},{"$f":"SUM(ACCOUNTALLOC!AI101)","v":-12968643.748514872},{"$f":"SUM(ACCOUNTALLOC!AQ101,ACCOUNTALLOC!AY101,ACCOUNTALLOC!BG101)","v":-8940980.379829092},{"$f":"SUM(ACCOUNTALLOC!BO101)","v":-4760549.2296817545},{"$f":"SUM(ACCOUNTALLOC!BW101)","v":-3507056.4152633604},{"$f":"SUM(ACCOUNTALLOC!CE101,ACCOUNTALLOC!CM101)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU101)","v":-539388.52812214068},{"$f":"SUM(ACCOUNTALLOC!DC101,ACCOUNTALLOC!DK101)","v":-49858.822403992672}]
[102,{"$f":"ACCOUNTS!A102","v":108.03},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C102","v":-380319711},0,{"$f":"SUM(ACCOUNTALLOC!K102)","v":-202524184.35836112},{"$f":"SUM(ACCOUNTALLOC!S102)","v":-45915288.161215506},{"$f":"SUM(ACCOUNTALLOC!AA102)","v":-50916843.3703591},{"$f":"SUM(ACCOUNTALLOC!AI102)","v":-34127580.601027571},{"$f":"SUM(ACCOUNTALLOC!AQ102,ACCOUNTALLOC!AY102,ACCOUNTALLOC!BG102)","v":-23528599.788992312},{"$f":"SUM(ACCOUNTALLOC!BO102)","v":-12527603.556056421},{"$f":"SUM(ACCOUNTALLOC!BW102)","v":-9228979.7457006536},{"$f":"SUM(ACCOUNTALLOC!CE102,ACCOUNTALLOC!CM102)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU102)","v":-1419425.6412407053},{"$f":"SUM(ACCOUNTALLOC!DC102,ACCOUNTALLOC!DK102)","v":-131205.77704661188}]
[103,{"$f":"ACCOUNTS!A103","v":"~"},{"$f":"ACCOUNTS!B103","v":"~"},{"$f":"ACCOUNTS!C103","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K103)","v":0},{"$f":"SUM(ACCOUNTALLOC!S103)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA103)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI103)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ103,ACCOUNTALLOC!AY103,ACCOUNTALLOC!BG103)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO103)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW103)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE103,ACCOUNTALLOC!CM103)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU103)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC103,ACCOUNTALLOC!DK103)","v":0}]
[104,{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K104)","v":0},{"$f":"SUM(ACCOUNTALLOC!S104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ104,ACCOUNTALLOC!AY104,ACCOUNTALLOC!BG104)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO104)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW104)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE104,ACCOUNTALLOC!CM104)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU104)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC104,ACCOUNTALLOC!DK104)","v":0}]
[105,{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K105)","v":0},{"$f":"SUM(ACCOUNTALLOC!S105)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA105)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI105)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ105,ACCOUNTALLOC!AY105,ACCOUNTALLOC!BG105)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO105)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW105)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE105,ACCOUNTALLOC!CM105)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU105)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC105,ACCOUNTALLOC!DK105)","v":0}]
[106,{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K106)","v":0},{"$f":"SUM(ACCOUNTALLOC!S106)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA106)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI106)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ106,ACCOUNTALLOC!AY106,ACCOUNTALLOC!BG106)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO106)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW106)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE106,ACCOUNTALLOC!CM106)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU106)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC106,ACCOUNTALLOC!DK106)","v":0}]
[107,{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K107)","v":0},{"$f":"SUM(ACCOUNTALLOC!S107)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA107)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI107)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ107,ACCOUNTALLOC!AY107,ACCOUNTALLOC!BG107)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO107)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW107)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE107,ACCOUNTALLOC!CM107)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU107)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC107,ACCOUNTALLOC!DK107)","v":0}]
[108,{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K108)","v":0},{"$f":"SUM(ACCOUNTALLOC!S108)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA108)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI108)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ108,ACCOUNTALLOC!AY108,ACCOUNTALLOC!BG108)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO108)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW108)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE108,ACCOUNTALLOC!CM108)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU108)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC108,ACCOUNTALLOC!DK108)","v":0}]
[109,{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K109)","v":0},{"$f":"SUM(ACCOUNTALLOC!S109)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA109)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI109)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ109,ACCOUNTALLOC!AY109,ACCOUNTALLOC!BG109)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO109)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW109)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE109,ACCOUNTALLOC!CM109)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU109)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC109,ACCOUNTALLOC!DK109)","v":0}]
[110,{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K110)","v":0},{"$f":"SUM(ACCOUNTALLOC!S110)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA110)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI110)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ110,ACCOUNTALLOC!AY110,ACCOUNTALLOC!BG110)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO110)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW110)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE110,ACCOUNTALLOC!CM110)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU110)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC110,ACCOUNTALLOC!DK110)","v":0}]
[111,{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K111)","v":0},{"$f":"SUM(ACCOUNTALLOC!S111)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA111)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI111)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ111,ACCOUNTALLOC!AY111,ACCOUNTALLOC!BG111)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO111)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW111)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE111,ACCOUNTALLOC!CM111)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU111)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC111,ACCOUNTALLOC!DK111)","v":0}]
[112,null,{"$f":"ACCOUNTS!B112","v":"Sub-total"},{"$f":"ACCOUNTS!C112","v":-1169887191},0,{"$f":"SUM(ACCOUNTALLOC!K112)","v":-622977043.51318574},{"$f":"SUM(ACCOUNTALLOC!S112)","v":-141238294.87996209},{"$f":"SUM(ACCOUNTALLOC!AA112)","v":-156623391.16874322},{"$f":"SUM(ACCOUNTALLOC!AI112)","v":-104978570.00359952},{"$f":"SUM(ACCOUNTALLOC!AQ112,ACCOUNTALLOC!AY112,ACCOUNTALLOC!BG112)","v":-72375442.86866428},{"$f":"SUM(ACCOUNTALLOC!BO112)","v":-38535691.183664307},{"$f":"SUM(ACCOUNTALLOC!BW112)","v":-28388918.265910313},{"$f":"SUM(ACCOUNTALLOC!CE112,ACCOUNTALLOC!CM112)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU112)","v":-4366241.949170135},{"$f":"SUM(ACCOUNTALLOC!DC112,ACCOUNTALLOC!DK112)","v":-403597.1671003743}]
[113,null,null,null,0]
[114,null,{"$f":"ACCOUNTS!B114","v":"Transmisson Plant"},null,0]
[115,{"$f":"ACCOUNTS!A115","v":"108.04_IG"},{"$f":"ACCOUNTS!B115","v":"Accum Depreciation Integrating Gen Transmisson Plant"},{"$f":"ACCOUNTS!C115","v":-95119778},0,{"$f":"SUM(ACCOUNTALLOC!K115)","v":-50652266.760368846},{"$f":"SUM(ACCOUNTALLOC!S115)","v":-11483633.086534521},{"$f":"SUM(ACCOUNTALLOC!AA115)","v":-12734545.956387019},{"$f":"SUM(ACCOUNTALLOC!AI115)","v":-8535471.0696202889},{"$f":"SUM(ACCOUNTALLOC!AQ115,ACCOUNTALLOC!AY115,ACCOUNTALLOC!BG115)","v":-5884615.2956289854},{"$f":"SUM(ACCOUNTALLOC!BO115)","v":-3133213.5428660372},{"$f":"SUM(ACCOUNTALLOC!BW115)","v":-2308211.957432684},{"$f":"SUM(ACCOUNTALLOC!CE115,ACCOUNTALLOC!CM115)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU115)","v":-355005.1390376754},{"$f":"SUM(ACCOUNTALLOC!DC115,ACCOUNTALLOC!DK115)","v":-32815.192123952838}]
[116,{"$f":"ACCOUNTS!A116","v":"108.04_BT"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Bulk Transmisson Plant >230kV"},{"$f":"ACCOUNTS!C116","v":-52064525},0,{"$f":"SUM(ACCOUNTALLOC!K116)","v":-25480297.807512522},{"$f":"SUM(ACCOUNTALLOC!S116)","v":-5767958.5095464401},{"$f":"SUM(ACCOUNTALLOC!AA116)","v":-6393584.8339294735},{"$f":"SUM(ACCOUNTALLOC!AI116)","v":-4284239.7500554891},{"$f":"SUM(ACCOUNTALLOC!AQ116,ACCOUNTALLOC!AY116,ACCOUNTALLOC!BG116)","v":-2951754.8523849021},{"$f":"SUM(ACCOUNTALLOC!BO116)","v":-1572182.2446728898},{"$f":"SUM(ACCOUNTALLOC!BW116)","v":-1158098.0204850424},{"$f":"SUM(ACCOUNTALLOC!CE116,ACCOUNTALLOC!CM116)","v":-3965100.3058844828},{"$f":"SUM(ACCOUNTALLOC!CU116)","v":-178132.41488160181},{"$f":"SUM(ACCOUNTALLOC!DC116,ACCOUNTALLOC!DK116)","v":-313176.26064715692}]
[117,{"$f":"ACCOUNTS!A117","v":"108.04_ST"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Sub Transmisson Plant <230kV"},{"$f":"ACCOUNTS!C117","v":-3100548},0,{"$f":"SUM(ACCOUNTALLOC!K117)","v":-1517403.3837144841},{"$f":"SUM(ACCOUNTALLOC!S117)","v":-343493.62105689425},{"$f":"SUM(ACCOUNTALLOC!AA117)","v":-380750.93683598121},{"$f":"SUM(ACCOUNTALLOC!AI117)","v":-255135.16138973797},{"$f":"SUM(ACCOUNTALLOC!AQ117,ACCOUNTALLOC!AY117,ACCOUNTALLOC!BG117)","v":-175782.9847492569},{"$f":"SUM(ACCOUNTALLOC!BO117)","v":-93626.639527702209},{"$f":"SUM(ACCOUNTALLOC!BW117)","v":-68967.084616998953},{"$f":"SUM(ACCOUNTALLOC!CE117,ACCOUNTALLOC!CM117)","v":-236129.76058476517},{"$f":"SUM(ACCOUNTALLOC!CU117)","v":-10608.146385592125},{"$f":"SUM(ACCOUNTALLOC!DC117,ACCOUNTALLOC!DK117)","v":-18650.281138587576}]
[118,{"$f":"ACCOUNTS!A118","v":"~"},{"$f":"ACCOUNTS!B118","v":"~"},{"$f":"ACCOUNTS!C118","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K118)","v":0},{"$f":"SUM(ACCOUNTALLOC!S118)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA118)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI118)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ118,ACCOUNTALLOC!AY118,ACCOUNTALLOC!BG118)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO118)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW118)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE118,ACCOUNTALLOC!CM118)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU118)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC118,ACCOUNTALLOC!DK118)","v":0}]
[119,{"$f":"ACCOUNTS!A119","v":"~"},{"$f":"ACCOUNTS!B119","v":"~"},{"$f":"ACCOUNTS!C119","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K119)","v":0},{"$f":"SUM(ACCOUNTALLOC!S119)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA119)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI119)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ119,ACCOUNTALLOC!AY119,ACCOUNTALLOC!BG119)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO119)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW119)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE119,ACCOUNTALLOC!CM119)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU119)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC119,ACCOUNTALLOC!DK119)","v":0}]
[120,{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K120)","v":0},{"$f":"SUM(ACCOUNTALLOC!S120)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA120)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI120)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ120,ACCOUNTALLOC!AY120,ACCOUNTALLOC!BG120)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO120)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW120)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE120,ACCOUNTALLOC!CM120)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU120)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC120,ACCOUNTALLOC!DK120)","v":0}]
[121,{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K121)","v":0},{"$f":"SUM(ACCOUNTALLOC!S121)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA121)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI121)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ121,ACCOUNTALLOC!AY121,ACCOUNTALLOC!BG121)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO121)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW121)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE121,ACCOUNTALLOC!CM121)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU121)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC121,ACCOUNTALLOC!DK121)","v":0}]
[122,{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K122)","v":0},{"$f":"SUM(ACCOUNTALLOC!S122)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA122)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI122)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ122,ACCOUNTALLOC!AY122,ACCOUNTALLOC!BG122)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO122)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW122)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE122,ACCOUNTALLOC!CM122)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU122)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC122,ACCOUNTALLOC!DK122)","v":0}]
[123,null,{"$f":"ACCOUNTS!B123","v":"Sub-total"},{"$f":"ACCOUNTS!C123","v":-150284851},0,{"$f":"SUM(ACCOUNTALLOC!K123)","v":-77649967.951595843},{"$f":"SUM(ACCOUNTALLOC!S123)","v":-17595085.217137855},{"$f":"SUM(ACCOUNTALLOC!AA123)","v":-19508881.727152474},{"$f":"SUM(ACCOUNTALLOC!AI123)","v":-13074845.981065515},{"$f":"SUM(ACCOUNTALLOC!AQ123,ACCOUNTALLOC!AY123,ACCOUNTALLOC!BG123)","v":-9012153.1327631455},{"$f":"SUM(ACCOUNTALLOC!BO123)","v":-4799022.4270666298},{"$f":"SUM(ACCOUNTALLOC!BW123)","v":-3535277.0625347253},{"$f":"SUM(ACCOUNTALLOC!CE123,ACCOUNTALLOC!CM123)","v":-4201230.0664692484},{"$f":"SUM(ACCOUNTALLOC!CU123)","v":-543745.70030486933},{"$f":"SUM(ACCOUNTALLOC!DC123,ACCOUNTALLOC!DK123)","v":-364641.73390969739}]
[124,null,null,null,0]
[125,null,{"$f":"ACCOUNTS!B125","v":"Distribution Plant"},null,0]
[126,{"$f":"ACCOUNTS!A126","v":"108.05_360a"},{"$f":"ACCOUNTS!B126","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C126","v":-115.96229503004115},0,{"$f":"SUM(ACCOUNTALLOC!K126)","v":0},{"$f":"SUM(ACCOUNTALLOC!S126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ126,ACCOUNTALLOC!AY126,ACCOUNTALLOC!BG126)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO126)","v":-115.96229503004115},{"$f":"SUM(ACCOUNTALLOC!BW126)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE126,ACCOUNTALLOC!CM126)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU126)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC126,ACCOUNTALLOC!DK126)","v":0}]
[127,{"$f":"ACCOUNTS!A127","v":"108.05_360b"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Allocated"},{"$f":"ACCOUNTS!C127","v":-2653199.6102049723},0,{"$f":"SUM(ACCOUNTALLOC!K127)","v":-1217049.7649948034},{"$f":"SUM(ACCOUNTALLOC!S127)","v":-365199.96864612872},{"$f":"SUM(ACCOUNTALLOC!AA127)","v":-427486.75648851815},{"$f":"SUM(ACCOUNTALLOC!AI127)","v":-321001.55104275554},{"$f":"SUM(ACCOUNTALLOC!AQ127,ACCOUNTALLOC!AY127,ACCOUNTALLOC!BG127)","v":-273378.21290576202},{"$f":"SUM(ACCOUNTALLOC!BO127)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW127)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE127,ACCOUNTALLOC!CM127)","v":-22503.526919812241},{"$f":"SUM(ACCOUNTALLOC!CU127)","v":-26319.672826616301},{"$f":"SUM(ACCOUNTALLOC!DC127,ACCOUNTALLOC!DK127)","v":-260.15638057586398}]
[128,{"$f":"ACCOUNTS!A128","v":"108.05_360c"},{"$f":"ACCOUNTS!B128","v":"Land Rights - HV Distribution"},{"$f":"ACCOUNTS!C128","v":-7126614.2799999965},0,{"$f":"SUM(ACCOUNTALLOC!K128)","v":-3487753.9786192486},{"$f":"SUM(ACCOUNTALLOC!S128)","v":-789520.60890944768},{"$f":"SUM(ACCOUNTALLOC!AA128)","v":-875156.60572862602},{"$f":"SUM(ACCOUNTALLOC!AI128)","v":-586428.55536834465},{"$f":"SUM(ACCOUNTALLOC!AQ128,ACCOUNTALLOC!AY128,ACCOUNTALLOC!BG128)","v":-404037.45702213794},{"$f":"SUM(ACCOUNTALLOC!BO128)","v":-215200.97293979471},{"$f":"SUM(ACCOUNTALLOC!BW128)","v":-158520.94858117751},{"$f":"SUM(ACCOUNTALLOC!CE128,ACCOUNTALLOC!CM128)","v":-542744.61279630824},{"$f":"SUM(ACCOUNTALLOC!CU128)","v":-24382.840554602339},{"$f":"SUM(ACCOUNTALLOC!DC128,ACCOUNTALLOC!DK128)","v":-42867.699480308889}]
[129,{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C129","v":-135708.54654463782},0,{"$f":"SUM(ACCOUNTALLOC!K129)","v":0},{"$f":"SUM(ACCOUNTALLOC!S129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ129,ACCOUNTALLOC!AY129,ACCOUNTALLOC!BG129)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO129)","v":-41504.861316015835},{"$f":"SUM(ACCOUNTALLOC!BW129)","v":-54898.816561569765},{"$f":"SUM(ACCOUNTALLOC!CE129,ACCOUNTALLOC!CM129)","v":-36536.877915992547},{"$f":"SUM(ACCOUNTALLOC!CU129)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC129,ACCOUNTALLOC!DK129)","v":-2767.9907510596754}]
[130,{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C130","v":-1116104.6584553523},0,{"$f":"SUM(ACCOUNTALLOC!K130)","v":-556932.66673143418},{"$f":"SUM(ACCOUNTALLOC!S130)","v":-154094.34805197356},{"$f":"SUM(ACCOUNTALLOC!AA130)","v":-178399.4048315949},{"$f":"SUM(ACCOUNTALLOC!AI130)","v":-124326.80248942469},{"$f":"SUM(ACCOUNTALLOC!AQ130,ACCOUNTALLOC!AY130,ACCOUNTALLOC!BG130)","v":-87908.345187143932},{"$f":"SUM(ACCOUNTALLOC!BO130)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW130)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE130,ACCOUNTALLOC!CM130)","v":-4824.9751865995213},{"$f":"SUM(ACCOUNTALLOC!CU130)","v":-9557.0159548539141},{"$f":"SUM(ACCOUNTALLOC!DC130,ACCOUNTALLOC!DK130)","v":-61.10002232759647}]
[131,{"$f":"ACCOUNTS!A131","v":"108.05_361c"},{"$f":"ACCOUNTS!B131","v":"Structures & Improve - HV Distribution"},{"$f":"ACCOUNTS!C131","v":-1142919.3899999999},0,{"$f":"SUM(ACCOUNTALLOC!K131)","v":-559342.97733784269},{"$f":"SUM(ACCOUNTALLOC!S131)","v":-126618.1074594674},{"$f":"SUM(ACCOUNTALLOC!AA131)","v":-140351.84376133126},{"$f":"SUM(ACCOUNTALLOC!AI131)","v":-94047.543538468308},{"$f":"SUM(ACCOUNTALLOC!AQ131,ACCOUNTALLOC!AY131,ACCOUNTALLOC!BG131)","v":-64796.862264993149},{"$f":"SUM(ACCOUNTALLOC!BO131)","v":-34512.512541896234},{"$f":"SUM(ACCOUNTALLOC!BW131)","v":-25422.544105280362},{"$f":"SUM(ACCOUNTALLOC!CE131,ACCOUNTALLOC!CM131)","v":-87041.800974661848},{"$f":"SUM(ACCOUNTALLOC!CU131)","v":-3910.3591352404974},{"$f":"SUM(ACCOUNTALLOC!DC131,ACCOUNTALLOC!DK131)","v":-6874.838880818168}]
[132,{"$f":"ACCOUNTS!A132","v":"108.05_362a"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C132","v":-10263908.912008496},0,{"$f":"SUM(ACCOUNTALLOC!K132)","v":0},{"$f":"SUM(ACCOUNTALLOC!S132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ132,ACCOUNTALLOC!AY132,ACCOUNTALLOC!BG132)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO132)","v":-2925849.9749169694},{"$f":"SUM(ACCOUNTALLOC!BW132)","v":-3406309.9707980324},{"$f":"SUM(ACCOUNTALLOC!CE132,ACCOUNTALLOC!CM132)","v":-3289404.9718002477},{"$f":"SUM(ACCOUNTALLOC!CU132)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC132,ACCOUNTALLOC!DK132)","v":-642343.99449324666}]
[133,{"$f":"ACCOUNTS!A133","v":"108.05_362b"},{"$f":"ACCOUNTS!B133","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C133","v":-94216767.024657398},0,{"$f":"SUM(ACCOUNTALLOC!K133)","v":-50491717.414307401},{"$f":"SUM(ACCOUNTALLOC!S133)","v":-13330521.590105943},{"$f":"SUM(ACCOUNTALLOC!AA133)","v":-13221264.266116869},{"$f":"SUM(ACCOUNTALLOC!AI133)","v":-8467859.1096515488},{"$f":"SUM(ACCOUNTALLOC!AQ133,ACCOUNTALLOC!AY133,ACCOUNTALLOC!BG133)","v":-7486829.7238246184},{"$f":"SUM(ACCOUNTALLOC!BO133)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW133)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE133,ACCOUNTALLOC!CM133)","v":-428368.69490702968},{"$f":"SUM(ACCOUNTALLOC!CU133)","v":-769868.81684811425},{"$f":"SUM(ACCOUNTALLOC!DC133,ACCOUNTALLOC!DK133)","v":-20337.408895868204}]
[134,{"$f":"ACCOUNTS!A134","v":"108.05_362c"},{"$f":"ACCOUNTS!B134","v":"Station Equipment - HV Distribution"},{"$f":"ACCOUNTS!C134","v":-70157723.850000113},0,{"$f":"SUM(ACCOUNTALLOC!K134)","v":-34335081.270696826},{"$f":"SUM(ACCOUNTALLOC!S134)","v":-7772410.1063251309},{"$f":"SUM(ACCOUNTALLOC!AA134)","v":-8615450.9080870878},{"$f":"SUM(ACCOUNTALLOC!AI134)","v":-5773076.9519473482},{"$f":"SUM(ACCOUNTALLOC!AQ134,ACCOUNTALLOC!AY134,ACCOUNTALLOC!BG134)","v":-3977533.6816482586},{"$f":"SUM(ACCOUNTALLOC!BO134)","v":-2118539.0198726277},{"$f":"SUM(ACCOUNTALLOC!BW134)","v":-1560554.3527463542},{"$f":"SUM(ACCOUNTALLOC!CE134,ACCOUNTALLOC!CM134)","v":-5343031.7917582942},{"$f":"SUM(ACCOUNTALLOC!CU134)","v":-240036.08545352274},{"$f":"SUM(ACCOUNTALLOC!DC134,ACCOUNTALLOC!DK134)","v":-422009.68146466126}]
[135,{"$f":"ACCOUNTS!A135","v":"108.10_364a"},{"$f":"ACCOUNTS!B135","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C135","v":-81822774.530000001},0,{"$f":"SUM(ACCOUNTALLOC!K135)","v":-56668225.879071541},{"$f":"SUM(ACCOUNTALLOC!S135)","v":-9730891.332852412},{"$f":"SUM(ACCOUNTALLOC!AA135)","v":-7673157.2568169655},{"$f":"SUM(ACCOUNTALLOC!AI135)","v":-3108413.7024960401},{"$f":"SUM(ACCOUNTALLOC!AQ135,ACCOUNTALLOC!AY135,ACCOUNTALLOC!BG135)","v":-4175552.6447779937},{"$f":"SUM(ACCOUNTALLOC!BO135)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW135)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE135,ACCOUNTALLOC!CM135)","v":-159.79918273164921},{"$f":"SUM(ACCOUNTALLOC!CU135)","v":-432017.09051501361},{"$f":"SUM(ACCOUNTALLOC!DC135,ACCOUNTALLOC!DK135)","v":-34356.824287304575}]
[136,{"$f":"ACCOUNTS!A136","v":"108.10_364b"},{"$f":"ACCOUNTS!B136","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"ACCOUNTS!C136","v":-33613605.129999995},0,{"$f":"SUM(ACCOUNTALLOC!K136)","v":-16450446.231796613},{"$f":"SUM(ACCOUNTALLOC!S136)","v":-3723876.8575362475},{"$f":"SUM(ACCOUNTALLOC!AA136)","v":-4127790.1982753505},{"$f":"SUM(ACCOUNTALLOC!AI136)","v":-2765966.7161203348},{"$f":"SUM(ACCOUNTALLOC!AQ136,ACCOUNTALLOC!AY136,ACCOUNTALLOC!BG136)","v":-1905695.3280305071},{"$f":"SUM(ACCOUNTALLOC!BO136)","v":-1015023.4380287069},{"$f":"SUM(ACCOUNTALLOC!BW136)","v":-747684.71550290473},{"$f":"SUM(ACCOUNTALLOC!CE136,ACCOUNTALLOC!CM136)","v":-2559925.7072419892},{"$f":"SUM(ACCOUNTALLOC!CU136)","v":-115004.84551973727},{"$f":"SUM(ACCOUNTALLOC!DC136,ACCOUNTALLOC!DK136)","v":-202191.09194760714}]
[137,{"$f":"ACCOUNTS!A137","v":"108.10_364c"},{"$f":"ACCOUNTS!B137","v":"Poles & OH Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-2218090.2235365938},0,{"$f":"SUM(ACCOUNTALLOC!K137)","v":0},{"$f":"SUM(ACCOUNTALLOC!S137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ137,ACCOUNTALLOC!AY137,ACCOUNTALLOC!BG137)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO137)","v":-1512733.1524515157},{"$f":"SUM(ACCOUNTALLOC!BW137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE137,ACCOUNTALLOC!CM137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU137)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC137,ACCOUNTALLOC!DK137)","v":-705357.07108507818}]
[138,{"$f":"ACCOUNTS!A138","v":"108.10_365a"},{"$f":"ACCOUNTS!B138","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C138","v":-116942254.66396241},0,{"$f":"SUM(ACCOUNTALLOC!K138)","v":-80991021.633904606},{"$f":"SUM(ACCOUNTALLOC!S138)","v":-13907526.100041322},{"$f":"SUM(ACCOUNTALLOC!AA138)","v":-10966583.755655013},{"$f":"SUM(ACCOUNTALLOC!AI138)","v":-4442588.3733014278},{"$f":"SUM(ACCOUNTALLOC!AQ138,ACCOUNTALLOC!AY138,ACCOUNTALLOC!BG138)","v":-5967758.2867759774},{"$f":"SUM(ACCOUNTALLOC!BO138)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW138)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE138,ACCOUNTALLOC!CM138)","v":-228.38722873233746},{"$f":"SUM(ACCOUNTALLOC!CU138)","v":-617444.8728778743},{"$f":"SUM(ACCOUNTALLOC!DC138,ACCOUNTALLOC!DK138)","v":-49103.254177452545}]
[{"$f":"ROW(A139)","v":139},{"$f":"ACCOUNTS!A139","v":"108.10_365b"},{"$f":"ACCOUNTS!B139","v":"OVHD Cond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C139","v":-57157053.349999987},{"$f":"(ROUND((SUM(F139:O139)-D139),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K139)","v":-27972573.285896316},{"$f":"SUM(ACCOUNTALLOC!S139)","v":-6332133.2951896191},{"$f":"SUM(ACCOUNTALLOC!AA139)","v":-7018953.2978675552},{"$f":"SUM(ACCOUNTALLOC!AI139)","v":-4703289.2350042984},{"$f":"SUM(ACCOUNTALLOC!AQ139,ACCOUNTALLOC!AY139,ACCOUNTALLOC!BG139)","v":-3240471.5028877184},{"$f":"SUM(ACCOUNTALLOC!BO139)","v":-1725960.3239382498},{"$f":"SUM(ACCOUNTALLOC!BW139)","v":-1271373.749042999},{"$f":"SUM(ACCOUNTALLOC!CE139,ACCOUNTALLOC!CM139)","v":-4352934.1662396928},{"$f":"SUM(ACCOUNTALLOC!CU139)","v":-195555.87880139207},{"$f":"SUM(ACCOUNTALLOC!DC139,ACCOUNTALLOC!DK139)","v":-343808.61513214704}]
[140,{"$f":"ACCOUNTS!A140","v":"108.10_366a"},{"$f":"ACCOUNTS!B140","v":"UNGD Conduit "},{"$f":"ACCOUNTS!C140","v":-178851778.15857771},0,{"$f":"SUM(ACCOUNTALLOC!K140)","v":-121413711.82852466},{"$f":"SUM(ACCOUNTALLOC!S140)","v":-20855600.542373706},{"$f":"SUM(ACCOUNTALLOC!AA140)","v":-18583692.573371466},{"$f":"SUM(ACCOUNTALLOC!AI140)","v":-8402507.9303399865},{"$f":"SUM(ACCOUNTALLOC!AQ140,ACCOUNTALLOC!AY140,ACCOUNTALLOC!BG140)","v":-8441103.9103525467},{"$f":"SUM(ACCOUNTALLOC!BO140)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW140)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE140,ACCOUNTALLOC!CM140)","v":-27361.469398575362},{"$f":"SUM(ACCOUNTALLOC!CU140)","v":-1096451.9955680761},{"$f":"SUM(ACCOUNTALLOC!DC140,ACCOUNTALLOC!DK140)","v":-31347.908648698918}]
[141,{"$f":"ACCOUNTS!A141","v":"108.10_366b"},{"$f":"ACCOUNTS!B141","v":"UNGD Conduit - HV Distribution"},{"$f":"ACCOUNTS!C141","v":-284426.74},0,{"$f":"SUM(ACCOUNTALLOC!K141)","v":-139198.00554446495},{"$f":"SUM(ACCOUNTALLOC!S141)","v":-31510.162348077756},{"$f":"SUM(ACCOUNTALLOC!AA141)","v":-34927.93780847903},{"$f":"SUM(ACCOUNTALLOC!AI141)","v":-23404.656923052647},{"$f":"SUM(ACCOUNTALLOC!AQ141,ACCOUNTALLOC!AY141,ACCOUNTALLOC!BG141)","v":-16125.336972593506},{"$f":"SUM(ACCOUNTALLOC!BO141)","v":-8588.7784540086068},{"$f":"SUM(ACCOUNTALLOC!BW141)","v":-6326.6503356558769},{"$f":"SUM(ACCOUNTALLOC!CE141,ACCOUNTALLOC!CM141)","v":-21661.208928262116},{"$f":"SUM(ACCOUNTALLOC!CU141)","v":-973.13136061649448},{"$f":"SUM(ACCOUNTALLOC!DC141,ACCOUNTALLOC!DK141)","v":-1710.8713247890214}]
[142,{"$f":"ACCOUNTS!A142","v":"108.10_366c"},{"$f":"ACCOUNTS!B142","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C142","v":-9245198.3151722848},0,{"$f":"SUM(ACCOUNTALLOC!K142)","v":0},{"$f":"SUM(ACCOUNTALLOC!S142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ142,ACCOUNTALLOC!AY142,ACCOUNTALLOC!BG142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO142)","v":-7989426.2723625442},{"$f":"SUM(ACCOUNTALLOC!BW142)","v":-613008.02089767379},{"$f":"SUM(ACCOUNTALLOC!CE142,ACCOUNTALLOC!CM142)","v":-247747.00844578864},{"$f":"SUM(ACCOUNTALLOC!CU142)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC142,ACCOUNTALLOC!DK142)","v":-395017.01346627844}]
[143,{"$f":"ACCOUNTS!A143","v":"108.10_367a"},{"$f":"ACCOUNTS!B143","v":"UNGDCond & Devices "},{"$f":"ACCOUNTS!C143","v":-235499958.58750001},0,{"$f":"SUM(ACCOUNTALLOC!K143)","v":-159869386.82947004},{"$f":"SUM(ACCOUNTALLOC!S143)","v":-27461248.16098674},{"$f":"SUM(ACCOUNTALLOC!AA143)","v":-24469752.979204122},{"$f":"SUM(ACCOUNTALLOC!AI143)","v":-11063855.724552687},{"$f":"SUM(ACCOUNTALLOC!AQ143,ACCOUNTALLOC!AY143,ACCOUNTALLOC!BG143)","v":-11114676.307876958},{"$f":"SUM(ACCOUNTALLOC!BO143)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW143)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE143,ACCOUNTALLOC!CM143)","v":-36027.737474012982},{"$f":"SUM(ACCOUNTALLOC!CU143)","v":-1443734.0361275},{"$f":"SUM(ACCOUNTALLOC!DC143,ACCOUNTALLOC!DK143)","v":-41276.811807975129}]
[144,{"$f":"ACCOUNTS!A144","v":"108.10_367b"},{"$f":"ACCOUNTS!B144","v":"UNGDCond & Devices - HV Distribution"},{"$f":"ACCOUNTS!C144","v":-1922520.53},0,{"$f":"SUM(ACCOUNTALLOC!K144)","v":-940878.56646069104},{"$f":"SUM(ACCOUNTALLOC!S144)","v":-212986.07162537705},{"$f":"SUM(ACCOUNTALLOC!AA144)","v":-236087.77960667183},{"$f":"SUM(ACCOUNTALLOC!AI144)","v":-158198.67510408949},{"$f":"SUM(ACCOUNTALLOC!AQ144,ACCOUNTALLOC!AY144,ACCOUNTALLOC!BG144)","v":-108995.69914902891},{"$f":"SUM(ACCOUNTALLOC!BO144)","v":-58053.975183392424},{"$f":"SUM(ACCOUNTALLOC!BW144)","v":-42763.613422668408},{"$f":"SUM(ACCOUNTALLOC!CE144,ACCOUNTALLOC!CM144)","v":-146414.21854078566},{"$f":"SUM(ACCOUNTALLOC!CU144)","v":-6577.6692415489633},{"$f":"SUM(ACCOUNTALLOC!DC144,ACCOUNTALLOC!DK144)","v":-11564.261665746308}]
[145,{"$f":"ACCOUNTS!A145","v":"108.10_368"},{"$f":"ACCOUNTS!B145","v":"Line Transformers"},{"$f":"ACCOUNTS!C145","v":-140230940.69041601},0,{"$f":"SUM(ACCOUNTALLOC!K145)","v":-99277198.605728507},{"$f":"SUM(ACCOUNTALLOC!S145)","v":-24065177.614412632},{"$f":"SUM(ACCOUNTALLOC!AA145)","v":-12498149.260040348},{"$f":"SUM(ACCOUNTALLOC!AI145)","v":-3008720.3592363638},{"$f":"SUM(ACCOUNTALLOC!AQ145,ACCOUNTALLOC!AY145,ACCOUNTALLOC!BG145)","v":-360762.43159469019},{"$f":"SUM(ACCOUNTALLOC!BO145)","v":-939235.9281762389},{"$f":"SUM(ACCOUNTALLOC!BW145)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE145,ACCOUNTALLOC!CM145)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU145)","v":-74947.990959450108},{"$f":"SUM(ACCOUNTALLOC!DC145,ACCOUNTALLOC!DK145)","v":-6748.5002677545654}]
[146,{"$f":"ACCOUNTS!A146","v":"108.10_369"},{"$f":"ACCOUNTS!B146","v":"Services"},{"$f":"ACCOUNTS!C146","v":-102504204},0,{"$f":"SUM(ACCOUNTALLOC!K146)","v":-99300360.147957847},{"$f":"SUM(ACCOUNTALLOC!S146)","v":-3080661.4897644799},{"$f":"SUM(ACCOUNTALLOC!AA146)","v":-121847.83833400025},{"$f":"SUM(ACCOUNTALLOC!AI146)","v":-1334.523943658098},{"$f":"SUM(ACCOUNTALLOC!AQ146,ACCOUNTALLOC!AY146,ACCOUNTALLOC!BG146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE146,ACCOUNTALLOC!CM146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU146)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC146,ACCOUNTALLOC!DK146)","v":0}]
[147,{"$f":"ACCOUNTS!A147","v":"108.10_370"},{"$f":"ACCOUNTS!B147","v":"Meters"},{"$f":"ACCOUNTS!C147","v":-39554358},{"$f":"(ROUND((SUM(F147:O147)-D147),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K147)","v":-21039608.043531455},{"$f":"SUM(ACCOUNTALLOC!S147)","v":-9179283.4970377851},{"$f":"SUM(ACCOUNTALLOC!AA147)","v":-3605159.1891709161},{"$f":"SUM(ACCOUNTALLOC!AI147)","v":-397644.72385481099},{"$f":"SUM(ACCOUNTALLOC!AQ147,ACCOUNTALLOC!AY147,ACCOUNTALLOC!BG147)","v":-4752099.1536729168},{"$f":"SUM(ACCOUNTALLOC!BO147)","v":-230427.64298991009},{"$f":"SUM(ACCOUNTALLOC!BW147)","v":-173050.90742424747},{"$f":"SUM(ACCOUNTALLOC!CE147,ACCOUNTALLOC!CM147)","v":-90130.680950128881},{"$f":"SUM(ACCOUNTALLOC!CU147)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC147,ACCOUNTALLOC!DK147)","v":-86954.161367832159}]
[148,{"$f":"ACCOUNTS!A148","v":"108.10_372"},{"$f":"ACCOUNTS!B148","v":"Leased Prop Assigned - Water Htrs"},{"$f":"ACCOUNTS!C148","v":-737043.09541666601},0,{"$f":"SUM(ACCOUNTALLOC!K148)","v":-730598.31766531873},{"$f":"SUM(ACCOUNTALLOC!S148)","v":-6444.7777513473211},{"$f":"SUM(ACCOUNTALLOC!AA148)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI148)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ148,ACCOUNTALLOC!AY148,ACCOUNTALLOC!BG148)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO148)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW148)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE148,ACCOUNTALLOC!CM148)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU148)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC148,ACCOUNTALLOC!DK148)","v":0}]
[149,{"$f":"ACCOUNTS!A149","v":"108.10_373"},{"$f":"ACCOUNTS!B149","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C149","v":-24008418.440416601},0,{"$f":"SUM(ACCOUNTALLOC!K149)","v":0},{"$f":"SUM(ACCOUNTALLOC!S149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ149,ACCOUNTALLOC!AY149,ACCOUNTALLOC!BG149)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO149)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW149)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE149,ACCOUNTALLOC!CM149)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU149)","v":-24008418.440416601},{"$f":"SUM(ACCOUNTALLOC!DC149,ACCOUNTALLOC!DK149)","v":0}]
[150,{"$f":"ACCOUNTS!A150","v":"108.10_374"},{"$f":"ACCOUNTS!B150","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C150","v":-3565319.3758333302},0,{"$f":"SUM(ACCOUNTALLOC!K150)","v":-2298613.4321744298},{"$f":"SUM(ACCOUNTALLOC!S150)","v":-409065.38690226473},{"$f":"SUM(ACCOUNTALLOC!AA150)","v":-366454.95034460514},{"$f":"SUM(ACCOUNTALLOC!AI150)","v":-176029.6270998299},{"$f":"SUM(ACCOUNTALLOC!AQ150,ACCOUNTALLOC!AY150,ACCOUNTALLOC!BG150)","v":-174483.18446190318},{"$f":"SUM(ACCOUNTALLOC!BO150)","v":-57868.465451437209},{"$f":"SUM(ACCOUNTALLOC!BW150)","v":-15009.768754223827},{"$f":"SUM(ACCOUNTALLOC!CE150,ACCOUNTALLOC!CM150)","v":-42142.32467346557},{"$f":"SUM(ACCOUNTALLOC!CU150)","v":-19353.955110512972},{"$f":"SUM(ACCOUNTALLOC!DC150,ACCOUNTALLOC!DK150)","v":-6298.2808606582712}]
[151,{"$f":"ACCOUNTS!A151","v":"~"},{"$f":"ACCOUNTS!B151","v":"~"},{"$f":"ACCOUNTS!C151","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K151)","v":0},{"$f":"SUM(ACCOUNTALLOC!S151)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA151)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI151)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ151,ACCOUNTALLOC!AY151,ACCOUNTALLOC!BG151)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO151)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW151)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE151,ACCOUNTALLOC!CM151)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU151)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC151,ACCOUNTALLOC!DK151)","v":0}]
[152,{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K152)","v":0},{"$f":"SUM(ACCOUNTALLOC!S152)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA152)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI152)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ152,ACCOUNTALLOC!AY152,ACCOUNTALLOC!BG152)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO152)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW152)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE152,ACCOUNTALLOC!CM152)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU152)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC152,ACCOUNTALLOC!DK152)","v":0}]
[153,{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K153)","v":0},{"$f":"SUM(ACCOUNTALLOC!S153)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA153)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI153)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ153,ACCOUNTALLOC!AY153,ACCOUNTALLOC!BG153)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO153)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW153)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE153,ACCOUNTALLOC!CM153)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU153)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC153,ACCOUNTALLOC!DK153)","v":0}]
[154,{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K154)","v":0},{"$f":"SUM(ACCOUNTALLOC!S154)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA154)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI154)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ154,ACCOUNTALLOC!AY154,ACCOUNTALLOC!BG154)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO154)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW154)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE154,ACCOUNTALLOC!CM154)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU154)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC154,ACCOUNTALLOC!DK154)","v":0}]
[155,null,{"$f":"ACCOUNTS!B155","v":"Sub-total"},{"$f":"ACCOUNTS!C155","v":-1214971006.0649974},0,{"$f":"SUM(ACCOUNTALLOC!K155)","v":-777739698.88041401},{"$f":"SUM(ACCOUNTALLOC!S155)","v":-141534770.01832008},{"$f":"SUM(ACCOUNTALLOC!AA155)","v":-113160666.80150953},{"$f":"SUM(ACCOUNTALLOC!AI155)","v":-53618694.762014471},{"$f":"SUM(ACCOUNTALLOC!AQ155,ACCOUNTALLOC!AY155,ACCOUNTALLOC!BG155)","v":-52552208.069405749},{"$f":"SUM(ACCOUNTALLOC!BO155)","v":-18873041.280918341},{"$f":"SUM(ACCOUNTALLOC!BW155)","v":-8074924.0581727875},{"$f":"SUM(ACCOUNTALLOC!CE155,ACCOUNTALLOC!CM155)","v":-17279189.960563112},{"$f":"SUM(ACCOUNTALLOC!CU155)","v":-29084554.697271273},{"$f":"SUM(ACCOUNTALLOC!DC155,ACCOUNTALLOC!DK155)","v":-3053257.5364081883}]
[156,null,null,null,0]
[157,null,{"$f":"ACCOUNTS!B157","v":"General Plant"},null,0]
[158,{"$f":"ACCOUNTS!A158","v":108.06},{"$f":"ACCOUNTS!B158","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C158","v":-75827762},0,{"$f":"SUM(ACCOUNTALLOC!K158)","v":-46569861.419115551},{"$f":"SUM(ACCOUNTALLOC!S158)","v":-9045441.7143666465},{"$f":"SUM(ACCOUNTALLOC!AA158)","v":-7739848.9654499227},{"$f":"SUM(ACCOUNTALLOC!AI158)","v":-4555639.4453320401},{"$f":"SUM(ACCOUNTALLOC!AQ158,ACCOUNTALLOC!AY158,ACCOUNTALLOC!BG158)","v":-3541654.9126284234},{"$f":"SUM(ACCOUNTALLOC!BO158)","v":-1719156.1054788269},{"$f":"SUM(ACCOUNTALLOC!BW158)","v":-1096098.8338355958},{"$f":"SUM(ACCOUNTALLOC!CE158,ACCOUNTALLOC!CM158)","v":-622527.90413444221},{"$f":"SUM(ACCOUNTALLOC!CU158)","v":-848049.24173387},{"$f":"SUM(ACCOUNTALLOC!DC158,ACCOUNTALLOC!DK158)","v":-89483.457924715767}]
[159,{"$f":"ACCOUNTS!A159","v":108.07},{"$f":"ACCOUNTS!B159","v":"RWIP"},{"$f":"ACCOUNTS!C159","v":7210608},0,{"$f":"SUM(ACCOUNTALLOC!K159)","v":4167764.9513097494},{"$f":"SUM(ACCOUNTALLOC!S159)","v":868660.61906824633},{"$f":"SUM(ACCOUNTALLOC!AA159)","v":835625.17009431892},{"$f":"SUM(ACCOUNTALLOC!AI159)","v":496567.81460862525},{"$f":"SUM(ACCOUNTALLOC!AQ159,ACCOUNTALLOC!AY159,ACCOUNTALLOC!BG159)","v":388373.54095284012},{"$f":"SUM(ACCOUNTALLOC!BO159)","v":176563.75581524978},{"$f":"SUM(ACCOUNTALLOC!BW159)","v":114955.86468807714},{"$f":"SUM(ACCOUNTALLOC!CE159,ACCOUNTALLOC!CM159)","v":68378.281788025124},{"$f":"SUM(ACCOUNTALLOC!CU159)","v":84216.89204529862},{"$f":"SUM(ACCOUNTALLOC!DC159,ACCOUNTALLOC!DK159)","v":9501.1096295715524}]
[160,{"$f":"ACCOUNTS!A160","v":"~"},{"$f":"ACCOUNTS!B160","v":"~"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K160)","v":0},{"$f":"SUM(ACCOUNTALLOC!S160)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA160)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI160)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ160,ACCOUNTALLOC!AY160,ACCOUNTALLOC!BG160)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO160)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW160)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE160,ACCOUNTALLOC!CM160)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU160)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC160,ACCOUNTALLOC!DK160)","v":0}]
[161,{"$f":"ACCOUNTS!A161","v":"~"},{"$f":"ACCOUNTS!B161","v":"~"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K161)","v":0},{"$f":"SUM(ACCOUNTALLOC!S161)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA161)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI161)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ161,ACCOUNTALLOC!AY161,ACCOUNTALLOC!BG161)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO161)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW161)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE161,ACCOUNTALLOC!CM161)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU161)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC161,ACCOUNTALLOC!DK161)","v":0}]
[162,{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K162)","v":0},{"$f":"SUM(ACCOUNTALLOC!S162)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA162)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI162)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ162,ACCOUNTALLOC!AY162,ACCOUNTALLOC!BG162)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO162)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW162)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE162,ACCOUNTALLOC!CM162)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU162)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC162,ACCOUNTALLOC!DK162)","v":0}]
[163,{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K163)","v":0},{"$f":"SUM(ACCOUNTALLOC!S163)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA163)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI163)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ163,ACCOUNTALLOC!AY163,ACCOUNTALLOC!BG163)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO163)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW163)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE163,ACCOUNTALLOC!CM163)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU163)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC163,ACCOUNTALLOC!DK163)","v":0}]
[164,{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K164)","v":0},{"$f":"SUM(ACCOUNTALLOC!S164)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA164)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI164)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ164,ACCOUNTALLOC!AY164,ACCOUNTALLOC!BG164)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO164)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW164)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE164,ACCOUNTALLOC!CM164)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU164)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC164,ACCOUNTALLOC!DK164)","v":0}]
[165,{"$f":"ACCOUNTS!A165","v":"~"},{"$f":"ACCOUNTS!B165","v":"~"},{"$f":"ACCOUNTS!C165","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K165)","v":0},{"$f":"SUM(ACCOUNTALLOC!S165)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA165)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI165)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ165,ACCOUNTALLOC!AY165,ACCOUNTALLOC!BG165)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO165)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW165)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE165,ACCOUNTALLOC!CM165)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU165)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC165,ACCOUNTALLOC!DK165)","v":0}]
[166,{"$f":"ACCOUNTS!A166","v":"~"},{"$f":"ACCOUNTS!B166","v":"~"},{"$f":"ACCOUNTS!C166","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K166)","v":0},{"$f":"SUM(ACCOUNTALLOC!S166)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA166)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI166)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ166,ACCOUNTALLOC!AY166,ACCOUNTALLOC!BG166)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO166)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW166)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE166,ACCOUNTALLOC!CM166)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU166)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC166,ACCOUNTALLOC!DK166)","v":0}]
[167,{"$f":"ACCOUNTS!A167","v":"~"},{"$f":"ACCOUNTS!B167","v":"~"},{"$f":"ACCOUNTS!C167","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K167)","v":0},{"$f":"SUM(ACCOUNTALLOC!S167)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA167)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI167)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ167,ACCOUNTALLOC!AY167,ACCOUNTALLOC!BG167)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO167)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW167)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE167,ACCOUNTALLOC!CM167)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU167)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC167,ACCOUNTALLOC!DK167)","v":0}]
[168,{"$f":"ACCOUNTS!A168","v":"~"},{"$f":"ACCOUNTS!B168","v":"~"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K168)","v":0},{"$f":"SUM(ACCOUNTALLOC!S168)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA168)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI168)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ168,ACCOUNTALLOC!AY168,ACCOUNTALLOC!BG168)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO168)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW168)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE168,ACCOUNTALLOC!CM168)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU168)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC168,ACCOUNTALLOC!DK168)","v":0}]
[169,{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K169)","v":0},{"$f":"SUM(ACCOUNTALLOC!S169)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA169)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI169)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ169,ACCOUNTALLOC!AY169,ACCOUNTALLOC!BG169)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO169)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW169)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE169,ACCOUNTALLOC!CM169)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU169)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC169,ACCOUNTALLOC!DK169)","v":0}]
[170,{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K170)","v":0},{"$f":"SUM(ACCOUNTALLOC!S170)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA170)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI170)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ170,ACCOUNTALLOC!AY170,ACCOUNTALLOC!BG170)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO170)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW170)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE170,ACCOUNTALLOC!CM170)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU170)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC170,ACCOUNTALLOC!DK170)","v":0}]
[171,null,{"$f":"ACCOUNTS!B171","v":"Sub-total"},{"$f":"ACCOUNTS!C171","v":-68617154},0,{"$f":"SUM(ACCOUNTALLOC!K171)","v":-42402096.467805795},{"$f":"SUM(ACCOUNTALLOC!S171)","v":-8176781.0952984001},{"$f":"SUM(ACCOUNTALLOC!AA171)","v":-6904223.7953556031},{"$f":"SUM(ACCOUNTALLOC!AI171)","v":-4059071.6307234149},{"$f":"SUM(ACCOUNTALLOC!AQ171,ACCOUNTALLOC!AY171,ACCOUNTALLOC!BG171)","v":-3153281.3716755826},{"$f":"SUM(ACCOUNTALLOC!BO171)","v":-1542592.349663577},{"$f":"SUM(ACCOUNTALLOC!BW171)","v":-981142.96914751839},{"$f":"SUM(ACCOUNTALLOC!CE171,ACCOUNTALLOC!CM171)","v":-554149.62234641716},{"$f":"SUM(ACCOUNTALLOC!CU171)","v":-763832.34968857141},{"$f":"SUM(ACCOUNTALLOC!DC171,ACCOUNTALLOC!DK171)","v":-79982.348295144213}]
[172,null,null,null,0]
[173,null,{"$f":"ACCOUNTS!B173","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},{"$f":"ACCOUNTS!C173","v":-2699587026.0649977},0,{"$f":"SUM(ACCOUNTALLOC!K173)","v":-1579345697.5746882},{"$f":"SUM(ACCOUNTALLOC!S173)","v":-319980901.8013553},{"$f":"SUM(ACCOUNTALLOC!AA173)","v":-306085662.61723715},{"$f":"SUM(ACCOUNTALLOC!AI173)","v":-181588395.84242877},{"$f":"SUM(ACCOUNTALLOC!AQ173,ACCOUNTALLOC!AY173,ACCOUNTALLOC!BG173)","v":-141619972.74778771},{"$f":"SUM(ACCOUNTALLOC!BO173)","v":-65957562.201089121},{"$f":"SUM(ACCOUNTALLOC!BW173)","v":-42398552.513200752},{"$f":"SUM(ACCOUNTALLOC!CE173,ACCOUNTALLOC!CM173)","v":-22793585.829232812},{"$f":"SUM(ACCOUNTALLOC!CU173)","v":-35804949.615018278},{"$f":"SUM(ACCOUNTALLOC!DC173,ACCOUNTALLOC!DK173)","v":-4011745.3229596308}]
[174,null,null,null,0]
[175,{"$f":"ACCOUNTS!A175","v":"Rate Base Adjustments and Working Capital"},null,null,0]
[176,null,null,null,0]
[177,null,{"$f":"ACCOUNTS!B177","v":"Construction Complete, Not Classified"},null,0]
[178,{"$f":"ACCOUNTS!A178","v":"~"},{"$f":"ACCOUNTS!B178","v":"~"},{"$f":"ACCOUNTS!C178","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K178)","v":0},{"$f":"SUM(ACCOUNTALLOC!S178)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA178)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI178)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ178,ACCOUNTALLOC!AY178,ACCOUNTALLOC!BG178)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO178)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW178)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE178,ACCOUNTALLOC!CM178)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU178)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC178,ACCOUNTALLOC!DK178)","v":0}]
[179,{"$f":"ACCOUNTS!A179","v":"~"},{"$f":"ACCOUNTS!B179","v":"~"},{"$f":"ACCOUNTS!C179","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K179)","v":0},{"$f":"SUM(ACCOUNTALLOC!S179)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA179)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI179)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ179,ACCOUNTALLOC!AY179,ACCOUNTALLOC!BG179)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO179)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW179)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE179,ACCOUNTALLOC!CM179)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU179)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC179,ACCOUNTALLOC!DK179)","v":0}]
[180,{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K180)","v":0},{"$f":"SUM(ACCOUNTALLOC!S180)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA180)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI180)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ180,ACCOUNTALLOC!AY180,ACCOUNTALLOC!BG180)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO180)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW180)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE180,ACCOUNTALLOC!CM180)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU180)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC180,ACCOUNTALLOC!DK180)","v":0}]
[181,{"$f":"ACCOUNTS!A181","v":"~"},{"$f":"ACCOUNTS!B181","v":"~"},{"$f":"ACCOUNTS!C181","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K181)","v":0},{"$f":"SUM(ACCOUNTALLOC!S181)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA181)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI181)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ181,ACCOUNTALLOC!AY181,ACCOUNTALLOC!BG181)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO181)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW181)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE181,ACCOUNTALLOC!CM181)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU181)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC181,ACCOUNTALLOC!DK181)","v":0}]
[182,{"$f":"ACCOUNTS!A182","v":"~"},{"$f":"ACCOUNTS!B182","v":"~"},{"$f":"ACCOUNTS!C182","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K182)","v":0},{"$f":"SUM(ACCOUNTALLOC!S182)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA182)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI182)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ182,ACCOUNTALLOC!AY182,ACCOUNTALLOC!BG182)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO182)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW182)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE182,ACCOUNTALLOC!CM182)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU182)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC182,ACCOUNTALLOC!DK182)","v":0}]
[183,{"$f":"ACCOUNTS!A183","v":"~"},{"$f":"ACCOUNTS!B183","v":"~"},{"$f":"ACCOUNTS!C183","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K183)","v":0},{"$f":"SUM(ACCOUNTALLOC!S183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ183,ACCOUNTALLOC!AY183,ACCOUNTALLOC!BG183)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO183)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW183)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE183,ACCOUNTALLOC!CM183)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU183)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC183,ACCOUNTALLOC!DK183)","v":0}]
[184,null,{"$f":"ACCOUNTS!B184","v":"Sub-total"},{"$f":"ACCOUNTS!C184","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K184)","v":0},{"$f":"SUM(ACCOUNTALLOC!S184)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA184)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI184)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ184,ACCOUNTALLOC!AY184,ACCOUNTALLOC!BG184)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO184)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW184)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE184,ACCOUNTALLOC!CM184)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU184)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC184,ACCOUNTALLOC!DK184)","v":0}]
[185,null,null,null,0]
[186,null,{"$f":"ACCOUNTS!B186","v":"Working Capital Assets"},null,0]
[187,{"$f":"ACCOUNTS!A187","v":"WC"},{"$f":"ACCOUNTS!B187","v":"Working Capital"},{"$f":"ACCOUNTS!C187","v":203573761},0,{"$f":"SUM(ACCOUNTALLOC!K187)","v":117734408.86391394},{"$f":"SUM(ACCOUNTALLOC!S187)","v":24520549.590317227},{"$f":"SUM(ACCOUNTALLOC!AA187)","v":23566740.793274492},{"$f":"SUM(ACCOUNTALLOC!AI187)","v":14016696.344183788},{"$f":"SUM(ACCOUNTALLOC!AQ187,ACCOUNTALLOC!AY187,ACCOUNTALLOC!BG187)","v":10949935.754889274},{"$f":"SUM(ACCOUNTALLOC!BO187)","v":4990127.0574461631},{"$f":"SUM(ACCOUNTALLOC!BW187)","v":3251792.361562259},{"$f":"SUM(ACCOUNTALLOC!CE187,ACCOUNTALLOC!CM187)","v":1912488.6468116655},{"$f":"SUM(ACCOUNTALLOC!CU187)","v":2364653.2346700951},{"$f":"SUM(ACCOUNTALLOC!DC187,ACCOUNTALLOC!DK187)","v":266368.35293111042}]
[188,{"$f":"ACCOUNTS!A188","v":"~"},{"$f":"ACCOUNTS!B188","v":"~"},{"$f":"ACCOUNTS!C188","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K188)","v":0},{"$f":"SUM(ACCOUNTALLOC!S188)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA188)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI188)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ188,ACCOUNTALLOC!AY188,ACCOUNTALLOC!BG188)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO188)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW188)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE188,ACCOUNTALLOC!CM188)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU188)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC188,ACCOUNTALLOC!DK188)","v":0}]
[189,{"$f":"ACCOUNTS!A189","v":"~"},{"$f":"ACCOUNTS!B189","v":"~"},{"$f":"ACCOUNTS!C189","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K189)","v":0},{"$f":"SUM(ACCOUNTALLOC!S189)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA189)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI189)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ189,ACCOUNTALLOC!AY189,ACCOUNTALLOC!BG189)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO189)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW189)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE189,ACCOUNTALLOC!CM189)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU189)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC189,ACCOUNTALLOC!DK189)","v":0}]
[190,{"$f":"ACCOUNTS!A190","v":"~"},{"$f":"ACCOUNTS!B190","v":"~"},{"$f":"ACCOUNTS!C190","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K190)","v":0},{"$f":"SUM(ACCOUNTALLOC!S190)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA190)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI190)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ190,ACCOUNTALLOC!AY190,ACCOUNTALLOC!BG190)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO190)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW190)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE190,ACCOUNTALLOC!CM190)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU190)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC190,ACCOUNTALLOC!DK190)","v":0}]
[191,{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K191)","v":0},{"$f":"SUM(ACCOUNTALLOC!S191)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA191)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI191)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ191,ACCOUNTALLOC!AY191,ACCOUNTALLOC!BG191)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO191)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW191)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE191,ACCOUNTALLOC!CM191)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU191)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC191,ACCOUNTALLOC!DK191)","v":0}]
[192,{"$f":"ACCOUNTS!A192","v":"~"},{"$f":"ACCOUNTS!B192","v":"~"},{"$f":"ACCOUNTS!C192","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K192)","v":0},{"$f":"SUM(ACCOUNTALLOC!S192)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA192)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI192)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ192,ACCOUNTALLOC!AY192,ACCOUNTALLOC!BG192)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO192)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW192)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE192,ACCOUNTALLOC!CM192)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU192)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC192,ACCOUNTALLOC!DK192)","v":0}]
[193,{"$f":"ACCOUNTS!A193","v":"~"},{"$f":"ACCOUNTS!B193","v":"~"},{"$f":"ACCOUNTS!C193","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K193)","v":0},{"$f":"SUM(ACCOUNTALLOC!S193)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA193)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI193)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ193,ACCOUNTALLOC!AY193,ACCOUNTALLOC!BG193)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO193)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW193)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE193,ACCOUNTALLOC!CM193)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU193)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC193,ACCOUNTALLOC!DK193)","v":0}]
[194,{"$f":"ACCOUNTS!A194","v":"~"},{"$f":"ACCOUNTS!B194","v":"~"},{"$f":"ACCOUNTS!C194","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K194)","v":0},{"$f":"SUM(ACCOUNTALLOC!S194)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA194)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI194)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ194,ACCOUNTALLOC!AY194,ACCOUNTALLOC!BG194)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO194)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW194)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE194,ACCOUNTALLOC!CM194)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU194)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC194,ACCOUNTALLOC!DK194)","v":0}]
[195,{"$f":"ACCOUNTS!A195","v":"~"},{"$f":"ACCOUNTS!B195","v":"~"},{"$f":"ACCOUNTS!C195","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K195)","v":0},{"$f":"SUM(ACCOUNTALLOC!S195)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA195)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI195)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ195,ACCOUNTALLOC!AY195,ACCOUNTALLOC!BG195)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO195)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW195)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE195,ACCOUNTALLOC!CM195)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU195)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC195,ACCOUNTALLOC!DK195)","v":0}]
[196,{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K196)","v":0},{"$f":"SUM(ACCOUNTALLOC!S196)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA196)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI196)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ196,ACCOUNTALLOC!AY196,ACCOUNTALLOC!BG196)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO196)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW196)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE196,ACCOUNTALLOC!CM196)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU196)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC196,ACCOUNTALLOC!DK196)","v":0}]
[197,{"$f":"ACCOUNTS!A197","v":"~"},{"$f":"ACCOUNTS!B197","v":"~"},{"$f":"ACCOUNTS!C197","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K197)","v":0},{"$f":"SUM(ACCOUNTALLOC!S197)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA197)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI197)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ197,ACCOUNTALLOC!AY197,ACCOUNTALLOC!BG197)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO197)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW197)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE197,ACCOUNTALLOC!CM197)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU197)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC197,ACCOUNTALLOC!DK197)","v":0}]
[198,{"$f":"ACCOUNTS!A198","v":"~"},{"$f":"ACCOUNTS!B198","v":"~"},{"$f":"ACCOUNTS!C198","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K198)","v":0},{"$f":"SUM(ACCOUNTALLOC!S198)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA198)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI198)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ198,ACCOUNTALLOC!AY198,ACCOUNTALLOC!BG198)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO198)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW198)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE198,ACCOUNTALLOC!CM198)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU198)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC198,ACCOUNTALLOC!DK198)","v":0}]
[199,{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K199)","v":0},{"$f":"SUM(ACCOUNTALLOC!S199)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA199)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI199)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ199,ACCOUNTALLOC!AY199,ACCOUNTALLOC!BG199)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO199)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW199)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE199,ACCOUNTALLOC!CM199)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU199)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC199,ACCOUNTALLOC!DK199)","v":0}]
[200,{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K200)","v":0},{"$f":"SUM(ACCOUNTALLOC!S200)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA200)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI200)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ200,ACCOUNTALLOC!AY200,ACCOUNTALLOC!BG200)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO200)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW200)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE200,ACCOUNTALLOC!CM200)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU200)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC200,ACCOUNTALLOC!DK200)","v":0}]
[201,{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K201)","v":0},{"$f":"SUM(ACCOUNTALLOC!S201)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA201)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI201)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ201,ACCOUNTALLOC!AY201,ACCOUNTALLOC!BG201)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO201)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW201)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE201,ACCOUNTALLOC!CM201)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU201)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC201,ACCOUNTALLOC!DK201)","v":0}]
[202,{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K202)","v":0},{"$f":"SUM(ACCOUNTALLOC!S202)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA202)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI202)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ202,ACCOUNTALLOC!AY202,ACCOUNTALLOC!BG202)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO202)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW202)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE202,ACCOUNTALLOC!CM202)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU202)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC202,ACCOUNTALLOC!DK202)","v":0}]
[203,null,{"$f":"ACCOUNTS!B203","v":"Sub-total"},{"$f":"ACCOUNTS!C203","v":203573761},0,{"$f":"SUM(ACCOUNTALLOC!K203)","v":117734408.86391394},{"$f":"SUM(ACCOUNTALLOC!S203)","v":24520549.590317227},{"$f":"SUM(ACCOUNTALLOC!AA203)","v":23566740.793274492},{"$f":"SUM(ACCOUNTALLOC!AI203)","v":14016696.344183788},{"$f":"SUM(ACCOUNTALLOC!AQ203,ACCOUNTALLOC!AY203,ACCOUNTALLOC!BG203)","v":10949935.754889274},{"$f":"SUM(ACCOUNTALLOC!BO203)","v":4990127.0574461631},{"$f":"SUM(ACCOUNTALLOC!BW203)","v":3251792.361562259},{"$f":"SUM(ACCOUNTALLOC!CE203,ACCOUNTALLOC!CM203)","v":1912488.6468116655},{"$f":"SUM(ACCOUNTALLOC!CU203)","v":2364653.2346700951},{"$f":"SUM(ACCOUNTALLOC!DC203,ACCOUNTALLOC!DK203)","v":266368.35293111042}]
[204,null,null,null,0]
[205,null,{"$f":"ACCOUNTS!B205","v":"Other Items"},null,0]
[206,{"$f":"ACCOUNTS!A206","v":182.01},{"$f":"ACCOUNTS!B206","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C206","v":234576391.87124994},0,{"$f":"SUM(ACCOUNTALLOC!K206)","v":124914357.73480642},{"$f":"SUM(ACCOUNTALLOC!S206)","v":28319969.533702798},{"$f":"SUM(ACCOUNTALLOC!AA206)","v":31404865.585029885},{"$f":"SUM(ACCOUNTALLOC!AI206)","v":21049460.464814857},{"$f":"SUM(ACCOUNTALLOC!AQ206,ACCOUNTALLOC!AY206,ACCOUNTALLOC!BG206)","v":14512143.032955948},{"$f":"SUM(ACCOUNTALLOC!BO206)","v":7726867.569514838},{"$f":"SUM(ACCOUNTALLOC!BW206)","v":5692318.0860307952},{"$f":"SUM(ACCOUNTALLOC!CE206,ACCOUNTALLOC!CM206)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU206)","v":875483.79908129433},{"$f":"SUM(ACCOUNTALLOC!DC206,ACCOUNTALLOC!DK206)","v":80926.065313133033}]
[207,{"$f":"ACCOUNTS!A207","v":182.02},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Transmission"},{"$f":"ACCOUNTS!C207","v":126136837},0,{"$f":"SUM(ACCOUNTALLOC!K207)","v":67169171.862797692},{"$f":"SUM(ACCOUNTALLOC!S207)","v":15228264.670718763},{"$f":"SUM(ACCOUNTALLOC!AA207)","v":16887080.493078932},{"$f":"SUM(ACCOUNTALLOC!AI207)","v":11318753.530174453},{"$f":"SUM(ACCOUNTALLOC!AQ207,ACCOUNTALLOC!AY207,ACCOUNTALLOC!BG207)","v":7803495.5080788797},{"$f":"SUM(ACCOUNTALLOC!BO207)","v":4154905.0497435546},{"$f":"SUM(ACCOUNTALLOC!BW207)","v":3060883.4624922844},{"$f":"SUM(ACCOUNTALLOC!CE207,ACCOUNTALLOC!CM207)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU207)","v":470766.71433103643},{"$f":"SUM(ACCOUNTALLOC!DC207,ACCOUNTALLOC!DK207)","v":43515.708584419976}]
[208,105.03,"Plant Held for Future Use - General",{"$f":"ACCOUNTS!C208","v":-97260926},0,{"$f":"SUM(ACCOUNTALLOC!K208)","v":-51792450.242183007},{"$f":"SUM(ACCOUNTALLOC!S208)","v":-11742129.884287424},{"$f":"SUM(ACCOUNTALLOC!AA208)","v":-13021200.826475404},{"$f":"SUM(ACCOUNTALLOC!AI208)","v":-8727604.6846690476},{"$f":"SUM(ACCOUNTALLOC!AQ208,ACCOUNTALLOC!AY208,ACCOUNTALLOC!BG208)","v":-6017078.0971191805},{"$f":"SUM(ACCOUNTALLOC!BO208)","v":-3203742.238915775},{"$f":"SUM(ACCOUNTALLOC!BW208)","v":-2360169.852206503},{"$f":"SUM(ACCOUNTALLOC!CE208,ACCOUNTALLOC!CM208)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU208)","v":-362996.31142498099},{"$f":"SUM(ACCOUNTALLOC!DC208,ACCOUNTALLOC!DK208)","v":-33553.862718682532}]
[209,{"$f":"ACCOUNTS!A209","v":282.01},{"$f":"ACCOUNTS!B209","v":"Accum Deferred Income Tax - General"},{"$f":"ACCOUNTS!C209","v":-619618722},0,{"$f":"SUM(ACCOUNTALLOC!K209)","v":-357203103.24857503},{"$f":"SUM(ACCOUNTALLOC!S209)","v":-74676031.37364015},{"$f":"SUM(ACCOUNTALLOC!AA209)","v":-72165627.788212135},{"$f":"SUM(ACCOUNTALLOC!AI209)","v":-42899204.734619692},{"$f":"SUM(ACCOUNTALLOC!AQ209,ACCOUNTALLOC!AY209,ACCOUNTALLOC!BG209)","v":-33559474.622990534},{"$f":"SUM(ACCOUNTALLOC!BO209)","v":-15219559.061984902},{"$f":"SUM(ACCOUNTALLOC!BW209)","v":-9916991.3601404559},{"$f":"SUM(ACCOUNTALLOC!CE209,ACCOUNTALLOC!CM209)","v":-5908939.9319954002},{"$f":"SUM(ACCOUNTALLOC!CU209)","v":-7249769.7709703604},{"$f":"SUM(ACCOUNTALLOC!DC209,ACCOUNTALLOC!DK209)","v":-820020.10687135835}]
[{"$f":"ROW(A210)","v":210},{"$f":"ACCOUNTS!A210","v":235},{"$f":"ACCOUNTS!B210","v":"Customer Deposits"},{"$f":"ACCOUNTS!C210","v":-18134171},{"$f":"(ROUND((SUM(F210:O210)-D210),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K210)","v":-15711034.070734575},{"$f":"SUM(ACCOUNTALLOC!S210)","v":-1827024.2539756706},{"$f":"SUM(ACCOUNTALLOC!AA210)","v":-578393.19580594811},{"$f":"SUM(ACCOUNTALLOC!AI210)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ210,ACCOUNTALLOC!AY210,ACCOUNTALLOC!BG210)","v":-17719.479483805786},{"$f":"SUM(ACCOUNTALLOC!BO210)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW210)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE210,ACCOUNTALLOC!CM210)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU210)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC210,ACCOUNTALLOC!DK210)","v":0}]
[211,{"$f":"ACCOUNTS!A211","v":235.01},{"$f":"ACCOUNTS!B211","v":"Customer Deposits - Transmission"},{"$f":"ACCOUNTS!C211","v":-2472594},0,{"$f":"SUM(ACCOUNTALLOC!K211)","v":-2142199.3085371195},{"$f":"SUM(ACCOUNTALLOC!S211)","v":-249114.7352826175},{"$f":"SUM(ACCOUNTALLOC!AA211)","v":-78863.905363559898},{"$f":"SUM(ACCOUNTALLOC!AI211)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ211,ACCOUNTALLOC!AY211,ACCOUNTALLOC!BG211)","v":-2416.0508167029684},{"$f":"SUM(ACCOUNTALLOC!BO211)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE211,ACCOUNTALLOC!CM211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU211)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC211,ACCOUNTALLOC!DK211)","v":0}]
[212,{"$f":"ACCOUNTS!A212","v":252},{"$f":"ACCOUNTS!B212","v":"Customer Advances"},{"$f":"ACCOUNTS!C212","v":-67513639},0,{"$f":"SUM(ACCOUNTALLOC!K212)","v":-46070241.682384215},{"$f":"SUM(ACCOUNTALLOC!S212)","v":-19865157.294239171},{"$f":"SUM(ACCOUNTALLOC!AA212)","v":-1429889.0211792616},{"$f":"SUM(ACCOUNTALLOC!AI212)","v":-148351.00219734863},{"$f":"SUM(ACCOUNTALLOC!AQ212,ACCOUNTALLOC!AY212,ACCOUNTALLOC!BG212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE212,ACCOUNTALLOC!CM212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU212)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC212,ACCOUNTALLOC!DK212)","v":0}]
[213,{"$f":"ACCOUNTS!A213","v":253},{"$f":"ACCOUNTS!B213","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C213","v":-6715753},0,{"$f":"SUM(ACCOUNTALLOC!K213)","v":-4146936.7021980635},{"$f":"SUM(ACCOUNTALLOC!S213)","v":-800441.73321797815},{"$f":"SUM(ACCOUNTALLOC!AA213)","v":-676948.08205421886},{"$f":"SUM(ACCOUNTALLOC!AI213)","v":-397778.60243485915},{"$f":"SUM(ACCOUNTALLOC!AQ213,ACCOUNTALLOC!AY213,ACCOUNTALLOC!BG213)","v":-309284.20382554474},{"$f":"SUM(ACCOUNTALLOC!BO213)","v":-150967.75881973855},{"$f":"SUM(ACCOUNTALLOC!BW213)","v":-95979.140298296203},{"$f":"SUM(ACCOUNTALLOC!CE213,ACCOUNTALLOC!CM213)","v":-54511.228838554183},{"$f":"SUM(ACCOUNTALLOC!CU213)","v":-75044.192781418591},{"$f":"SUM(ACCOUNTALLOC!DC213,ACCOUNTALLOC!DK213)","v":-7861.3555313280458}]
[214,{"$f":"ACCOUNTS!A214","v":114.01},{"$f":"ACCOUNTS!B214","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C214","v":245239108},0,{"$f":"SUM(ACCOUNTALLOC!K214)","v":130592364.48691991},{"$f":"SUM(ACCOUNTALLOC!S214)","v":29607259.330872416},{"$f":"SUM(ACCOUNTALLOC!AA214)","v":32832379.940261837},{"$f":"SUM(ACCOUNTALLOC!AI214)","v":22006267.839202542},{"$f":"SUM(ACCOUNTALLOC!AQ214,ACCOUNTALLOC!AY214,ACCOUNTALLOC!BG214)","v":15171795.354938788},{"$f":"SUM(ACCOUNTALLOC!BO214)","v":8078093.8578934316},{"$f":"SUM(ACCOUNTALLOC!BW214)","v":5951063.526617202},{"$f":"SUM(ACCOUNTALLOC!CE214,ACCOUNTALLOC!CM214)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU214)","v":915279.0877310026},{"$f":"SUM(ACCOUNTALLOC!DC214,ACCOUNTALLOC!DK214)","v":84604.575562895217}]
[215,{"$f":"ACCOUNTS!A215","v":114.02},{"$f":"ACCOUNTS!B215","v":"Acquisition Adjustment - Transmission"},{"$f":"ACCOUNTS!C215","v":946172},0,{"$f":"SUM(ACCOUNTALLOC!K215)","v":503846.38771120459},{"$f":"SUM(ACCOUNTALLOC!S215)","v":114229.5778355637},{"$f":"SUM(ACCOUNTALLOC!AA215)","v":126672.61288863202},{"$f":"SUM(ACCOUNTALLOC!AI215)","v":84903.727728262442},{"$f":"SUM(ACCOUNTALLOC!AQ215,ACCOUNTALLOC!AY215,ACCOUNTALLOC!BG215)","v":58535.231479365619},{"$f":"SUM(ACCOUNTALLOC!BO215)","v":31166.587923288091},{"$f":"SUM(ACCOUNTALLOC!BW215)","v":22960.162125147068},{"$f":"SUM(ACCOUNTALLOC!CE215,ACCOUNTALLOC!CM215)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU215)","v":3531.2942216239762},{"$f":"SUM(ACCOUNTALLOC!DC215,ACCOUNTALLOC!DK215)","v":326.41808691253152}]
[216,{"$f":"ACCOUNTS!A216","v":114.03},{"$f":"ACCOUNTS!B216","v":"Acquisition Adjustment - Distribution"},{"$f":"ACCOUNTS!C216","v":302358},0,{"$f":"SUM(ACCOUNTALLOC!K216)","v":189208.79041978292},{"$f":"SUM(ACCOUNTALLOC!S216)","v":36540.944534426366},{"$f":"SUM(ACCOUNTALLOC!AA216)","v":29791.104207534263},{"$f":"SUM(ACCOUNTALLOC!AI216)","v":14453.251355222075},{"$f":"SUM(ACCOUNTALLOC!AQ216,ACCOUNTALLOC!AY216,ACCOUNTALLOC!BG216)","v":13980.866168840948},{"$f":"SUM(ACCOUNTALLOC!BO216)","v":4773.4550569207413},{"$f":"SUM(ACCOUNTALLOC!BW216)","v":2210.9785132814359},{"$f":"SUM(ACCOUNTALLOC!CE216,ACCOUNTALLOC!CM216)","v":4668.1207793762214},{"$f":"SUM(ACCOUNTALLOC!CU216)","v":6110.95546146776},{"$f":"SUM(ACCOUNTALLOC!DC216,ACCOUNTALLOC!DK216)","v":619.53350314723571}]
[217,{"$f":"ACCOUNTS!A217","v":115.01},{"$f":"ACCOUNTS!B217","v":"Accum Amort Acquition Adj - Production"},{"$f":"ACCOUNTS!C217","v":-54306612},0,{"$f":"SUM(ACCOUNTALLOC!K217)","v":-28918833.240715172},{"$f":"SUM(ACCOUNTALLOC!S217)","v":-6556335.8062167959},{"$f":"SUM(ACCOUNTALLOC!AA217)","v":-7270517.8753642458},{"$f":"SUM(ACCOUNTALLOC!AI217)","v":-4873145.4736479102},{"$f":"SUM(ACCOUNTALLOC!AQ217,ACCOUNTALLOC!AY217,ACCOUNTALLOC!BG217)","v":-3359695.8103601611},{"$f":"SUM(ACCOUNTALLOC!BO217)","v":-1788841.5612741574},{"$f":"SUM(ACCOUNTALLOC!BW217)","v":-1317824.4716472875},{"$f":"SUM(ACCOUNTALLOC!CE217,ACCOUNTALLOC!CM217)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU217)","v":-202682.62551795581},{"$f":"SUM(ACCOUNTALLOC!DC217,ACCOUNTALLOC!DK217)","v":-18735.135256318223}]
[218,{"$f":"ACCOUNTS!A218","v":115.02},{"$f":"ACCOUNTS!B218","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C218","v":-731889},0,{"$f":"SUM(ACCOUNTALLOC!K218)","v":-389738.47128805949},{"$f":"SUM(ACCOUNTALLOC!S218)","v":-88359.591588519746},{"$f":"SUM(ACCOUNTALLOC!AA218)","v":-97984.607422802641},{"$f":"SUM(ACCOUNTALLOC!AI218)","v":-65675.272977122848},{"$f":"SUM(ACCOUNTALLOC!AQ218,ACCOUNTALLOC!AY218,ACCOUNTALLOC!BG218)","v":-45278.545583891115},{"$f":"SUM(ACCOUNTALLOC!BO218)","v":-24108.177866801594},{"$f":"SUM(ACCOUNTALLOC!BW218)","v":-17760.29104392411},{"$f":"SUM(ACCOUNTALLOC!CE218,ACCOUNTALLOC!CM218)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU218)","v":-2731.54922843854},{"$f":"SUM(ACCOUNTALLOC!DC218,ACCOUNTALLOC!DK218)","v":-252.49300044001066}]
[219,{"$f":"ACCOUNTS!A219","v":115.03},{"$f":"ACCOUNTS!B219","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C219","v":-288399},0,{"$f":"SUM(ACCOUNTALLOC!K219)","v":-180473.56427901686},{"$f":"SUM(ACCOUNTALLOC!S219)","v":-34853.954129819707},{"$f":"SUM(ACCOUNTALLOC!AA219)","v":-28415.734534388619},{"$f":"SUM(ACCOUNTALLOC!AI219)","v":-13785.98627320822},{"$f":"SUM(ACCOUNTALLOC!AQ219,ACCOUNTALLOC!AY219,ACCOUNTALLOC!BG219)","v":-13335.409753429911},{"$f":"SUM(ACCOUNTALLOC!BO219)","v":-4553.0783540071197},{"$f":"SUM(ACCOUNTALLOC!BW219)","v":-2108.9039888207117},{"$f":"SUM(ACCOUNTALLOC!CE219,ACCOUNTALLOC!CM219)","v":-4452.6070573668385},{"$f":"SUM(ACCOUNTALLOC!CU219)","v":-5828.8302083352864},{"$f":"SUM(ACCOUNTALLOC!DC219,ACCOUNTALLOC!DK219)","v":-590.93142160670345}]
[220,{"$f":"ACCOUNTS!A220","v":230},{"$f":"ACCOUNTS!B220","v":"ARO - Production"},{"$f":"ACCOUNTS!C220","v":-5526317},0,{"$f":"SUM(ACCOUNTALLOC!K220)","v":-2942821.0280974507},{"$f":"SUM(ACCOUNTALLOC!S220)","v":-667181.9266428292},{"$f":"SUM(ACCOUNTALLOC!AA220)","v":-739858.09561143885},{"$f":"SUM(ACCOUNTALLOC!AI220)","v":-495898.11779260868},{"$f":"SUM(ACCOUNTALLOC!AQ220,ACCOUNTALLOC!AY220,ACCOUNTALLOC!BG220)","v":-341887.35750302632},{"$f":"SUM(ACCOUNTALLOC!BO220)","v":-182035.02605494738},{"$f":"SUM(ACCOUNTALLOC!BW220)","v":-134103.66643163862},{"$f":"SUM(ACCOUNTALLOC!CE220,ACCOUNTALLOC!CM220)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU220)","v":-20625.268227090157},{"$f":"SUM(ACCOUNTALLOC!DC220,ACCOUNTALLOC!DK220)","v":-1906.5136389707161}]
[221,{"$f":"ACCOUNTS!A221","v":230.01},{"$f":"ACCOUNTS!B221","v":"ARO - Transmission"},{"$f":"ACCOUNTS!C221","v":-4248884},0,{"$f":"SUM(ACCOUNTALLOC!K221)","v":-2262574.7276435294},{"$f":"SUM(ACCOUNTALLOC!S221)","v":-512959.82716914179},{"$f":"SUM(ACCOUNTALLOC!AA221)","v":-568836.57320307766},{"$f":"SUM(ACCOUNTALLOC!AI221)","v":-381269.04017976712},{"$f":"SUM(ACCOUNTALLOC!AQ221,ACCOUNTALLOC!AY221,ACCOUNTALLOC!BG221)","v":-262858.55898184777},{"$f":"SUM(ACCOUNTALLOC!BO221)","v":-139956.8120403605},{"$f":"SUM(ACCOUNTALLOC!BW221)","v":-103105.00151235015},{"$f":"SUM(ACCOUNTALLOC!CE221,ACCOUNTALLOC!CM221)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU221)","v":-15857.644823087732},{"$f":"SUM(ACCOUNTALLOC!DC221,ACCOUNTALLOC!DK221)","v":-1465.8144468376408}]
[222,{"$f":"ACCOUNTS!A222","v":230.02},{"$f":"ACCOUNTS!B222","v":"ARO - Distribution"},{"$f":"ACCOUNTS!C222","v":-10072669},0,{"$f":"SUM(ACCOUNTALLOC!K222)","v":-6303248.1951489449},{"$f":"SUM(ACCOUNTALLOC!S222)","v":-1217314.7039027771},{"$f":"SUM(ACCOUNTALLOC!AA222)","v":-992452.42999027623},{"$f":"SUM(ACCOUNTALLOC!AI222)","v":-481491.53280202067},{"$f":"SUM(ACCOUNTALLOC!AQ222,ACCOUNTALLOC!AY222,ACCOUNTALLOC!BG222)","v":-465754.62614527484},{"$f":"SUM(ACCOUNTALLOC!BO222)","v":-159021.53333048499},{"$f":"SUM(ACCOUNTALLOC!BW222)","v":-73655.91362026475},{"$f":"SUM(ACCOUNTALLOC!CE222,ACCOUNTALLOC!CM222)","v":-155512.45696385973},{"$f":"SUM(ACCOUNTALLOC!CU222)","v":-203578.64398199157},{"$f":"SUM(ACCOUNTALLOC!DC222,ACCOUNTALLOC!DK222)","v":-20638.964114105012}]
[223,{"$f":"ACCOUNTS!A223","v":230.03},{"$f":"ACCOUNTS!B223","v":"ARO - General"},{"$f":"ACCOUNTS!C223","v":-631117},0,{"$f":"SUM(ACCOUNTALLOC!K223)","v":-387602.51462054159},{"$f":"SUM(ACCOUNTALLOC!S223)","v":-75285.514010632876},{"$f":"SUM(ACCOUNTALLOC!AA223)","v":-64419.021881825538},{"$f":"SUM(ACCOUNTALLOC!AI223)","v":-37916.739515793983},{"$f":"SUM(ACCOUNTALLOC!AQ223,ACCOUNTALLOC!AY223,ACCOUNTALLOC!BG223)","v":-29477.312326497417},{"$f":"SUM(ACCOUNTALLOC!BO223)","v":-14308.59378154245},{"$f":"SUM(ACCOUNTALLOC!BW223)","v":-9122.8672648128486},{"$f":"SUM(ACCOUNTALLOC!CE223,ACCOUNTALLOC!CM223)","v":-5181.3205732435672},{"$f":"SUM(ACCOUNTALLOC!CU223)","v":-7058.3422110671654},{"$f":"SUM(ACCOUNTALLOC!DC223,ACCOUNTALLOC!DK223)","v":-744.77381404284142}]
[224,{"$f":"ACCOUNTS!A224","v":"~"},{"$f":"ACCOUNTS!B224","v":"~"},{"$f":"ACCOUNTS!C224","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K224)","v":0},{"$f":"SUM(ACCOUNTALLOC!S224)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA224)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI224)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ224,ACCOUNTALLOC!AY224,ACCOUNTALLOC!BG224)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO224)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW224)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE224,ACCOUNTALLOC!CM224)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU224)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC224,ACCOUNTALLOC!DK224)","v":0}]
[225,{"$f":"ACCOUNTS!A225","v":"~"},{"$f":"ACCOUNTS!B225","v":"~"},{"$f":"ACCOUNTS!C225","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K225)","v":0},{"$f":"SUM(ACCOUNTALLOC!S225)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA225)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI225)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ225,ACCOUNTALLOC!AY225,ACCOUNTALLOC!BG225)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO225)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW225)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE225,ACCOUNTALLOC!CM225)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU225)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC225,ACCOUNTALLOC!DK225)","v":0}]
[226,{"$f":"ACCOUNTS!A226","v":"~"},{"$f":"ACCOUNTS!B226","v":"~"},{"$f":"ACCOUNTS!C226","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K226)","v":0},{"$f":"SUM(ACCOUNTALLOC!S226)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA226)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI226)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ226,ACCOUNTALLOC!AY226,ACCOUNTALLOC!BG226)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO226)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW226)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE226,ACCOUNTALLOC!CM226)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU226)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC226,ACCOUNTALLOC!DK226)","v":0}]
[227,{"$f":"ACCOUNTS!A227","v":"~"},{"$f":"ACCOUNTS!B227","v":"~"},{"$f":"ACCOUNTS!C227","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K227)","v":0},{"$f":"SUM(ACCOUNTALLOC!S227)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA227)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI227)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ227,ACCOUNTALLOC!AY227,ACCOUNTALLOC!BG227)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO227)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW227)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE227,ACCOUNTALLOC!CM227)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU227)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC227,ACCOUNTALLOC!DK227)","v":0}]
[228,{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K228)","v":0},{"$f":"SUM(ACCOUNTALLOC!S228)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA228)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI228)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ228,ACCOUNTALLOC!AY228,ACCOUNTALLOC!BG228)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO228)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW228)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE228,ACCOUNTALLOC!CM228)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU228)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC228,ACCOUNTALLOC!DK228)","v":0}]
[229,{"$f":"ACCOUNTS!A229","v":"~"},{"$f":"ACCOUNTS!B229","v":"~"},{"$f":"ACCOUNTS!C229","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K229)","v":0},{"$f":"SUM(ACCOUNTALLOC!S229)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA229)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI229)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ229,ACCOUNTALLOC!AY229,ACCOUNTALLOC!BG229)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO229)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW229)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE229,ACCOUNTALLOC!CM229)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU229)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC229,ACCOUNTALLOC!DK229)","v":0}]
[230,{"$f":"ACCOUNTS!A230","v":"~"},{"$f":"ACCOUNTS!B230","v":"~"},{"$f":"ACCOUNTS!C230","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K230)","v":0},{"$f":"SUM(ACCOUNTALLOC!S230)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA230)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI230)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ230,ACCOUNTALLOC!AY230,ACCOUNTALLOC!BG230)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO230)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW230)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE230,ACCOUNTALLOC!CM230)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU230)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC230,ACCOUNTALLOC!DK230)","v":0}]
[231,{"$f":"ACCOUNTS!A231","v":"~"},{"$f":"ACCOUNTS!B231","v":"~"},{"$f":"ACCOUNTS!C231","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K231)","v":0},{"$f":"SUM(ACCOUNTALLOC!S231)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA231)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI231)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ231,ACCOUNTALLOC!AY231,ACCOUNTALLOC!BG231)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO231)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW231)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE231,ACCOUNTALLOC!CM231)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU231)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC231,ACCOUNTALLOC!DK231)","v":0}]
[232,{"$f":"ACCOUNTS!A232","v":"~"},{"$f":"ACCOUNTS!B232","v":"~"},{"$f":"ACCOUNTS!C232","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K232)","v":0},{"$f":"SUM(ACCOUNTALLOC!S232)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA232)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI232)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ232,ACCOUNTALLOC!AY232,ACCOUNTALLOC!BG232)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO232)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW232)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE232,ACCOUNTALLOC!CM232)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU232)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC232,ACCOUNTALLOC!DK232)","v":0}]
[233,{"$f":"ACCOUNTS!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K233)","v":0},{"$f":"SUM(ACCOUNTALLOC!S233)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA233)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI233)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ233,ACCOUNTALLOC!AY233,ACCOUNTALLOC!BG233)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO233)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW233)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE233,ACCOUNTALLOC!CM233)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU233)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC233,ACCOUNTALLOC!DK233)","v":0}]
[234,{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K234)","v":0},{"$f":"SUM(ACCOUNTALLOC!S234)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA234)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI234)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ234,ACCOUNTALLOC!AY234,ACCOUNTALLOC!BG234)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO234)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW234)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE234,ACCOUNTALLOC!CM234)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU234)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC234,ACCOUNTALLOC!DK234)","v":0}]
[235,{"$f":"ACCOUNTS!A235","v":"~"},{"$f":"ACCOUNTS!B235","v":"~"},{"$f":"ACCOUNTS!C235","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K235)","v":0},{"$f":"SUM(ACCOUNTALLOC!S235)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA235)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI235)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ235,ACCOUNTALLOC!AY235,ACCOUNTALLOC!BG235)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO235)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW235)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE235,ACCOUNTALLOC!CM235)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU235)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC235,ACCOUNTALLOC!DK235)","v":0}]
[236,{"$f":"ACCOUNTS!A236","v":"~"},{"$f":"ACCOUNTS!B236","v":"~"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K236)","v":0},{"$f":"SUM(ACCOUNTALLOC!S236)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA236)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI236)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ236,ACCOUNTALLOC!AY236,ACCOUNTALLOC!BG236)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO236)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW236)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE236,ACCOUNTALLOC!CM236)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU236)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC236,ACCOUNTALLOC!DK236)","v":0}]
[237,{"$f":"ACCOUNTS!A237","v":"~"},{"$f":"ACCOUNTS!B237","v":"~"},{"$f":"ACCOUNTS!C237","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K237)","v":0},{"$f":"SUM(ACCOUNTALLOC!S237)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA237)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI237)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ237,ACCOUNTALLOC!AY237,ACCOUNTALLOC!BG237)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO237)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW237)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE237,ACCOUNTALLOC!CM237)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU237)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC237,ACCOUNTALLOC!DK237)","v":0}]
[238,{"$f":"ACCOUNTS!A238","v":"~"},{"$f":"ACCOUNTS!B238","v":"~"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K238)","v":0},{"$f":"SUM(ACCOUNTALLOC!S238)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA238)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI238)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ238,ACCOUNTALLOC!AY238,ACCOUNTALLOC!BG238)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO238)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW238)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE238,ACCOUNTALLOC!CM238)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU238)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC238,ACCOUNTALLOC!DK238)","v":0}]
[239,{"$f":"ACCOUNTS!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K239)","v":0},{"$f":"SUM(ACCOUNTALLOC!S239)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA239)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI239)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ239,ACCOUNTALLOC!AY239,ACCOUNTALLOC!BG239)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO239)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW239)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE239,ACCOUNTALLOC!CM239)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU239)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC239,ACCOUNTALLOC!DK239)","v":0}]
[240,null,{"$f":"ACCOUNTS!B240","v":"Sub-total"},{"$f":"ACCOUNTS!C240","v":-280320825.12875009},0,{"$f":"SUM(ACCOUNTALLOC!K240)","v":-195082307.73374975},{"$f":"SUM(ACCOUNTALLOC!S240)","v":-45005926.540639564},{"$f":"SUM(ACCOUNTALLOC!AA240)","v":-16432617.42163177},{"$f":"SUM(ACCOUNTALLOC!AI240)","v":-4048282.3738340414},{"$f":"SUM(ACCOUNTALLOC!AQ240,ACCOUNTALLOC!AY240,ACCOUNTALLOC!BG240)","v":-6864310.0812680712},{"$f":"SUM(ACCOUNTALLOC!BO240)","v":-891287.32229068526},{"$f":"SUM(ACCOUNTALLOC!BW240)","v":698614.7476243549},{"$f":"SUM(ACCOUNTALLOC!CE240,ACCOUNTALLOC!CM240)","v":-6123929.4246490486},{"$f":"SUM(ACCOUNTALLOC!CU240)","v":-5875001.328548301},{"$f":"SUM(ACCOUNTALLOC!DC240,ACCOUNTALLOC!DK240)","v":-695777.64976318204}]
[241,null,null,null,0]
[242,null,{"$f":"ACCOUNTS!B242","v":"TOTAL OTHER RATE BASE"},{"$f":"ACCOUNTS!C242","v":-76747064.128750086},0,{"$f":"SUM(ACCOUNTALLOC!K242)","v":-77347898.869835779},{"$f":"SUM(ACCOUNTALLOC!S242)","v":-20485376.950322341},{"$f":"SUM(ACCOUNTALLOC!AA242)","v":7134123.3716427237},{"$f":"SUM(ACCOUNTALLOC!AI242)","v":9968413.9703497458},{"$f":"SUM(ACCOUNTALLOC!AQ242,ACCOUNTALLOC!AY242,ACCOUNTALLOC!BG242)","v":4085625.6736212019},{"$f":"SUM(ACCOUNTALLOC!BO242)","v":4098839.7351554777},{"$f":"SUM(ACCOUNTALLOC!BW242)","v":3950407.1091866139},{"$f":"SUM(ACCOUNTALLOC!CE242,ACCOUNTALLOC!CM242)","v":-4211440.7778373826},{"$f":"SUM(ACCOUNTALLOC!CU242)","v":-3510348.0938782049},{"$f":"SUM(ACCOUNTALLOC!DC242,ACCOUNTALLOC!DK242)","v":-429409.29683207156}]
[243,null,null,null,0]
[244,{"$f":"ACCOUNTS!A244","v":"TOTAL RATE BASE"},null,{"$f":"ACCOUNTS!C244","v":4853248427.2904158},0,{"$f":"SUM(ACCOUNTALLOC!K244)","v":2755782663.5703926},{"$f":"SUM(ACCOUNTALLOC!S244)","v":578520311.43755507},{"$f":"SUM(ACCOUNTALLOC!AA244)","v":584287993.5272367},{"$f":"SUM(ACCOUNTALLOC!AI244)","v":353700869.18037474},{"$f":"SUM(ACCOUNTALLOC!AQ244,ACCOUNTALLOC!AY244,ACCOUNTALLOC!BG244)","v":272849771.15744567},{"$f":"SUM(ACCOUNTALLOC!BO244)","v":125162364.97920099},{"$f":"SUM(ACCOUNTALLOC!BW244)","v":83423249.172539145},{"$f":"SUM(ACCOUNTALLOC!CE244,ACCOUNTALLOC!CM244)","v":44671646.619010381},{"$f":"SUM(ACCOUNTALLOC!CU244)","v":49307700.120137788},{"$f":"SUM(ACCOUNTALLOC!DC244,ACCOUNTALLOC!DK244)","v":5541857.5265244003}]
[245,null,null,null,0]
[246,{"$f":"ACCOUNTS!A246","v":"EXPENSES"},null,null,0]
[247,null,null,null,0]
[248,{"$f":"ACCOUNTS!A248","v":"O & M Expenses"},null,null,0]
[249,null,null,null,0]
[250,null,{"$f":"ACCOUNTS!B250","v":"Production - O&M - Fuel"},null,0]
[251,{"$f":"ACCOUNTS!A251","v":"FUEL.ST"},{"$f":"ACCOUNTS!B251","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C251","v":87352900},0,{"$f":"SUM(ACCOUNTALLOC!K251)","v":46516323.798525095},{"$f":"SUM(ACCOUNTALLOC!S251)","v":10545952.416381178},{"$f":"SUM(ACCOUNTALLOC!AA251)","v":11694723.672228077},{"$f":"SUM(ACCOUNTALLOC!AI251)","v":7838518.618046334},{"$f":"SUM(ACCOUNTALLOC!AQ251,ACCOUNTALLOC!AY251,ACCOUNTALLOC!BG251)","v":5404114.9197966931},{"$f":"SUM(ACCOUNTALLOC!BO251)","v":2877375.1899276157},{"$f":"SUM(ACCOUNTALLOC!BW251)","v":2119738.0033458602},{"$f":"SUM(ACCOUNTALLOC!CE251,ACCOUNTALLOC!CM251)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU251)","v":326017.67016155308},{"$f":"SUM(ACCOUNTALLOC!DC251,ACCOUNTALLOC!DK251)","v":30135.711587598944}]
[252,{"$f":"ACCOUNTS!A252","v":"FUEL.OT"},{"$f":"ACCOUNTS!B252","v":"Other Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":180655158},0,{"$f":"SUM(ACCOUNTALLOC!K252)","v":96200742.338281974},{"$f":"SUM(ACCOUNTALLOC!S252)","v":21810159.708971586},{"$f":"SUM(ACCOUNTALLOC!AA252)","v":24185941.769222356},{"$f":"SUM(ACCOUNTALLOC!AI252)","v":16210896.483449345},{"$f":"SUM(ACCOUNTALLOC!AQ252,ACCOUNTALLOC!AY252,ACCOUNTALLOC!BG252)","v":11176288.763006482},{"$f":"SUM(ACCOUNTALLOC!BO252)","v":5950720.2343786359},{"$f":"SUM(ACCOUNTALLOC!BW252)","v":4383845.3435781859},{"$f":"SUM(ACCOUNTALLOC!CE252,ACCOUNTALLOC!CM252)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU252)","v":674239.47818363516},{"$f":"SUM(ACCOUNTALLOC!DC252,ACCOUNTALLOC!DK252)","v":62323.880927824022}]
[253,{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K253)","v":0},{"$f":"SUM(ACCOUNTALLOC!S253)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA253)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI253)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ253,ACCOUNTALLOC!AY253,ACCOUNTALLOC!BG253)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO253)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW253)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE253,ACCOUNTALLOC!CM253)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU253)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC253,ACCOUNTALLOC!DK253)","v":0}]
[254,{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K254)","v":0},{"$f":"SUM(ACCOUNTALLOC!S254)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA254)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI254)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ254,ACCOUNTALLOC!AY254,ACCOUNTALLOC!BG254)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO254)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW254)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE254,ACCOUNTALLOC!CM254)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU254)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC254,ACCOUNTALLOC!DK254)","v":0}]
[255,{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K255)","v":0},{"$f":"SUM(ACCOUNTALLOC!S255)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA255)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI255)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ255,ACCOUNTALLOC!AY255,ACCOUNTALLOC!BG255)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO255)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW255)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE255,ACCOUNTALLOC!CM255)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU255)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC255,ACCOUNTALLOC!DK255)","v":0}]
[256,{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K256)","v":0},{"$f":"SUM(ACCOUNTALLOC!S256)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA256)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI256)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ256,ACCOUNTALLOC!AY256,ACCOUNTALLOC!BG256)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO256)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW256)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE256,ACCOUNTALLOC!CM256)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU256)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC256,ACCOUNTALLOC!DK256)","v":0}]
[257,{"$f":"ACCOUNTS!A257","v":"~"},{"$f":"ACCOUNTS!B257","v":"~"},{"$f":"ACCOUNTS!C257","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K257)","v":0},{"$f":"SUM(ACCOUNTALLOC!S257)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA257)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI257)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ257,ACCOUNTALLOC!AY257,ACCOUNTALLOC!BG257)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO257)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW257)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE257,ACCOUNTALLOC!CM257)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU257)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC257,ACCOUNTALLOC!DK257)","v":0}]
[258,{"$f":"ACCOUNTS!A258","v":"~"},{"$f":"ACCOUNTS!B258","v":"~"},{"$f":"ACCOUNTS!C258","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K258)","v":0},{"$f":"SUM(ACCOUNTALLOC!S258)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA258)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI258)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ258,ACCOUNTALLOC!AY258,ACCOUNTALLOC!BG258)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO258)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW258)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE258,ACCOUNTALLOC!CM258)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU258)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC258,ACCOUNTALLOC!DK258)","v":0}]
[259,{"$f":"ACCOUNTS!A259","v":"~"},{"$f":"ACCOUNTS!B259","v":"~"},{"$f":"ACCOUNTS!C259","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K259)","v":0},{"$f":"SUM(ACCOUNTALLOC!S259)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA259)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI259)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ259,ACCOUNTALLOC!AY259,ACCOUNTALLOC!BG259)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO259)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW259)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE259,ACCOUNTALLOC!CM259)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU259)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC259,ACCOUNTALLOC!DK259)","v":0}]
[260,null,{"$f":"ACCOUNTS!B260","v":"Sub-total"},{"$f":"ACCOUNTS!C260","v":268008058},0,{"$f":"SUM(ACCOUNTALLOC!K260)","v":142717066.13680705},{"$f":"SUM(ACCOUNTALLOC!S260)","v":32356112.125352763},{"$f":"SUM(ACCOUNTALLOC!AA260)","v":35880665.441450439},{"$f":"SUM(ACCOUNTALLOC!AI260)","v":24049415.101495679},{"$f":"SUM(ACCOUNTALLOC!AQ260,ACCOUNTALLOC!AY260,ACCOUNTALLOC!BG260)","v":16580403.682803176},{"$f":"SUM(ACCOUNTALLOC!BO260)","v":8828095.4243062511},{"$f":"SUM(ACCOUNTALLOC!BW260)","v":6503583.3469240461},{"$f":"SUM(ACCOUNTALLOC!CE260,ACCOUNTALLOC!CM260)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU260)","v":1000257.1483451882},{"$f":"SUM(ACCOUNTALLOC!DC260,ACCOUNTALLOC!DK260)","v":92459.592515422977}]
[261,null,null,null,0]
[262,null,{"$f":"ACCOUNTS!B262","v":"Production - O&M - Purchase Power"},null,0]
[263,{"$f":"ACCOUNTS!A263","v":555},{"$f":"ACCOUNTS!B263","v":"Purch Pwr - Other"},{"$f":"ACCOUNTS!C263","v":467203380},0,{"$f":"SUM(ACCOUNTALLOC!K263)","v":248790637.79044956},{"$f":"SUM(ACCOUNTALLOC!S263)","v":56404591.195626639},{"$f":"SUM(ACCOUNTALLOC!AA263)","v":62548746.839898504},{"$f":"SUM(ACCOUNTALLOC!AI263)","v":41923993.279492453},{"$f":"SUM(ACCOUNTALLOC!AQ263,ACCOUNTALLOC!AY263,ACCOUNTALLOC!BG263)","v":28903685.583849464},{"$f":"SUM(ACCOUNTALLOC!BO263)","v":15389522.434427753},{"$f":"SUM(ACCOUNTALLOC!BW263)","v":11337331.214849619},{"$f":"SUM(ACCOUNTALLOC!CE263,ACCOUNTALLOC!CM263)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU263)","v":1743692.0518861166},{"$f":"SUM(ACCOUNTALLOC!DC263,ACCOUNTALLOC!DK263)","v":161179.60951990599}]
[264,{"$f":"ACCOUNTS!A264","v":555.01},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C264","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K264)","v":0},{"$f":"SUM(ACCOUNTALLOC!S264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ264,ACCOUNTALLOC!AY264,ACCOUNTALLOC!BG264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE264,ACCOUNTALLOC!CM264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU264)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC264,ACCOUNTALLOC!DK264)","v":0}]
[265,{"$f":"ACCOUNTS!A265","v":555.02},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Transp Ancillary"},{"$f":"ACCOUNTS!C265","v":469038},0,{"$f":"SUM(ACCOUNTALLOC!K265)","v":0},{"$f":"SUM(ACCOUNTALLOC!S265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ265,ACCOUNTALLOC!AY265,ACCOUNTALLOC!BG265)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO265)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW265)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE265,ACCOUNTALLOC!CM265)","v":423525.90296714328},{"$f":"SUM(ACCOUNTALLOC!CU265)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC265,ACCOUNTALLOC!DK265)","v":45512.097032856684}]
[266,{"$f":"ACCOUNTS!A266","v":557},{"$f":"ACCOUNTS!B266","v":"Regulation & Frequency Response"},{"$f":"ACCOUNTS!C266","v":7376106},0,{"$f":"SUM(ACCOUNTALLOC!K266)","v":3927852.8253583303},{"$f":"SUM(ACCOUNTALLOC!S266)","v":890503.49666907126},{"$f":"SUM(ACCOUNTALLOC!AA266)","v":987506.09821841703},{"$f":"SUM(ACCOUNTALLOC!AI266)","v":661886.94605082693},{"$f":"SUM(ACCOUNTALLOC!AQ266,ACCOUNTALLOC!AY266,ACCOUNTALLOC!BG266)","v":456325.14186251297},{"$f":"SUM(ACCOUNTALLOC!BO266)","v":242966.45449293873},{"$f":"SUM(ACCOUNTALLOC!BW266)","v":178991.33520360995},{"$f":"SUM(ACCOUNTALLOC!CE266,ACCOUNTALLOC!CM266)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU266)","v":27529.033300378724},{"$f":"SUM(ACCOUNTALLOC!DC266,ACCOUNTALLOC!DK266)","v":2544.6688439142617}]
[267,{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K267)","v":0},{"$f":"SUM(ACCOUNTALLOC!S267)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA267)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI267)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ267,ACCOUNTALLOC!AY267,ACCOUNTALLOC!BG267)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO267)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW267)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE267,ACCOUNTALLOC!CM267)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU267)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC267,ACCOUNTALLOC!DK267)","v":0}]
[268,{"$f":"ACCOUNTS!A268","v":"~"},{"$f":"ACCOUNTS!B268","v":"~"},{"$f":"ACCOUNTS!C268","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K268)","v":0},{"$f":"SUM(ACCOUNTALLOC!S268)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA268)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI268)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ268,ACCOUNTALLOC!AY268,ACCOUNTALLOC!BG268)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO268)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW268)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE268,ACCOUNTALLOC!CM268)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU268)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC268,ACCOUNTALLOC!DK268)","v":0}]
[269,null,{"$f":"ACCOUNTS!B269","v":"Sub-total"},{"$f":"ACCOUNTS!C269","v":475048524},0,{"$f":"SUM(ACCOUNTALLOC!K269)","v":252718490.61580789},{"$f":"SUM(ACCOUNTALLOC!S269)","v":57295094.692295715},{"$f":"SUM(ACCOUNTALLOC!AA269)","v":63536252.938116923},{"$f":"SUM(ACCOUNTALLOC!AI269)","v":42585880.225543283},{"$f":"SUM(ACCOUNTALLOC!AQ269,ACCOUNTALLOC!AY269,ACCOUNTALLOC!BG269)","v":29360010.725711975},{"$f":"SUM(ACCOUNTALLOC!BO269)","v":15632488.888920691},{"$f":"SUM(ACCOUNTALLOC!BW269)","v":11516322.550053228},{"$f":"SUM(ACCOUNTALLOC!CE269,ACCOUNTALLOC!CM269)","v":423525.90296714328},{"$f":"SUM(ACCOUNTALLOC!CU269)","v":1771221.0851864952},{"$f":"SUM(ACCOUNTALLOC!DC269,ACCOUNTALLOC!DK269)","v":209236.37539667691}]
[270,null,null,null,0]
[271,null,{"$f":"ACCOUNTS!B271","v":"Production - O&M - Wheeling"},null,0]
[272,{"$f":"ACCOUNTS!A272","v":565},{"$f":"ACCOUNTS!B272","v":"Wheeling by Others - Wheeling"},{"$f":"ACCOUNTS!C272","v":90390612},0,{"$f":"SUM(ACCOUNTALLOC!K272)","v":48133936.894354366},{"$f":"SUM(ACCOUNTALLOC!S272)","v":10912689.710811816},{"$f":"SUM(ACCOUNTALLOC!AA272)","v":12101409.683062421},{"$f":"SUM(ACCOUNTALLOC!AI272)","v":8111104.4402487203},{"$f":"SUM(ACCOUNTALLOC!AQ272,ACCOUNTALLOC!AY272,ACCOUNTALLOC!BG272)","v":5592043.9380805213},{"$f":"SUM(ACCOUNTALLOC!BO272)","v":2977436.4030406936},{"$f":"SUM(ACCOUNTALLOC!BW272)","v":2193452.2540418273},{"$f":"SUM(ACCOUNTALLOC!CE272,ACCOUNTALLOC!CM272)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU272)","v":337354.99026039115},{"$f":"SUM(ACCOUNTALLOC!DC272,ACCOUNTALLOC!DK272)","v":31183.686099242957}]
[273,{"$f":"ACCOUNTS!A273","v":"~"},{"$f":"ACCOUNTS!B273","v":"~"},{"$f":"ACCOUNTS!C273","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K273)","v":0},{"$f":"SUM(ACCOUNTALLOC!S273)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA273)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI273)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ273,ACCOUNTALLOC!AY273,ACCOUNTALLOC!BG273)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO273)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW273)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE273,ACCOUNTALLOC!CM273)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU273)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC273,ACCOUNTALLOC!DK273)","v":0}]
[{"$f":"ROW(A274)","v":274},{"$f":"ACCOUNTS!A274","v":"~"},{"$f":"ACCOUNTS!B274","v":"~"},{"$f":"ACCOUNTS!C274","v":0},{"$f":"(ROUND((SUM(F274:O274)-D274),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K274)","v":0},{"$f":"SUM(ACCOUNTALLOC!S274)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA274)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI274)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ274,ACCOUNTALLOC!AY274,ACCOUNTALLOC!BG274)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO274)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW274)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE274,ACCOUNTALLOC!CM274)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU274)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC274,ACCOUNTALLOC!DK274)","v":0}]
[275,null,{"$f":"ACCOUNTS!B275","v":"Sub-total"},{"$f":"ACCOUNTS!C275","v":90390612},0,{"$f":"SUM(ACCOUNTALLOC!K275)","v":48133936.894354366},{"$f":"SUM(ACCOUNTALLOC!S275)","v":10912689.710811816},{"$f":"SUM(ACCOUNTALLOC!AA275)","v":12101409.683062421},{"$f":"SUM(ACCOUNTALLOC!AI275)","v":8111104.4402487203},{"$f":"SUM(ACCOUNTALLOC!AQ275,ACCOUNTALLOC!AY275,ACCOUNTALLOC!BG275)","v":5592043.9380805213},{"$f":"SUM(ACCOUNTALLOC!BO275)","v":2977436.4030406936},{"$f":"SUM(ACCOUNTALLOC!BW275)","v":2193452.2540418273},{"$f":"SUM(ACCOUNTALLOC!CE275,ACCOUNTALLOC!CM275)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU275)","v":337354.99026039115},{"$f":"SUM(ACCOUNTALLOC!DC275,ACCOUNTALLOC!DK275)","v":31183.686099242957}]
[276,null,null,null,0]
[277,null,{"$f":"ACCOUNTS!B277","v":"Production - O&M - Other"},null,0]
[278,{"$f":"ACCOUNTS!A278","v":500},{"$f":"ACCOUNTS!B278","v":"Steam Prod O&M "},{"$f":"ACCOUNTS!C278","v":45781564},0,{"$f":"SUM(ACCOUNTALLOC!K278)","v":24379156.902940825},{"$f":"SUM(ACCOUNTALLOC!S278)","v":5527122.6884454852},{"$f":"SUM(ACCOUNTALLOC!AA278)","v":6129192.5083474591},{"$f":"SUM(ACCOUNTALLOC!AI278)","v":4108159.4518015985},{"$f":"SUM(ACCOUNTALLOC!AQ278,ACCOUNTALLOC!AY278,ACCOUNTALLOC!BG278)","v":2832291.0065267114},{"$f":"SUM(ACCOUNTALLOC!BO278)","v":1508029.3431549876},{"$f":"SUM(ACCOUNTALLOC!BW278)","v":1110952.4819829762},{"$f":"SUM(ACCOUNTALLOC!CE278,ACCOUNTALLOC!CM278)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU278)","v":170865.52171286853},{"$f":"SUM(ACCOUNTALLOC!DC278,ACCOUNTALLOC!DK278)","v":15794.095087091589}]
[279,{"$f":"ACCOUNTS!A279","v":535},{"$f":"ACCOUNTS!B279","v":"Hydro Prod O&M - O&M"},{"$f":"ACCOUNTS!C279","v":16445828},0,{"$f":"SUM(ACCOUNTALLOC!K279)","v":8757573.7082895972},{"$f":"SUM(ACCOUNTALLOC!S279)","v":1985474.0888509627},{"$f":"SUM(ACCOUNTALLOC!AA279)","v":2201751.9054432232},{"$f":"SUM(ACCOUNTALLOC!AI279)","v":1475748.7040176997},{"$f":"SUM(ACCOUNTALLOC!AQ279,ACCOUNTALLOC!AY279,ACCOUNTALLOC!BG279)","v":1017426.3758067588},{"$f":"SUM(ACCOUNTALLOC!BO279)","v":541720.05125206953},{"$f":"SUM(ACCOUNTALLOC!BW279)","v":399080.58699928038},{"$f":"SUM(ACCOUNTALLOC!CE279,ACCOUNTALLOC!CM279)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU279)","v":61378.964275228805},{"$f":"SUM(ACCOUNTALLOC!DC279,ACCOUNTALLOC!DK279)","v":5673.6150651811131}]
[280,{"$f":"ACCOUNTS!A280","v":545},{"$f":"ACCOUNTS!B280","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C280","v":60920789},0,{"$f":"SUM(ACCOUNTALLOC!K280)","v":32440950.983718064},{"$f":"SUM(ACCOUNTALLOC!S280)","v":7354853.0382208023},{"$f":"SUM(ACCOUNTALLOC!AA280)","v":8156017.6393584181},{"$f":"SUM(ACCOUNTALLOC!AI280)","v":5466661.5396005437},{"$f":"SUM(ACCOUNTALLOC!AQ280,ACCOUNTALLOC!AY280,ACCOUNTALLOC!BG280)","v":3768883.9724918837},{"$f":"SUM(ACCOUNTALLOC!BO280)","v":2006710.3303887474},{"$f":"SUM(ACCOUNTALLOC!BW280)","v":1478326.5539794837},{"$f":"SUM(ACCOUNTALLOC!CE280,ACCOUNTALLOC!CM280)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU280)","v":227367.99458499457},{"$f":"SUM(ACCOUNTALLOC!DC280,ACCOUNTALLOC!DK280)","v":21016.947657066572}]
[281,{"$f":"ACCOUNTS!A281","v":556},{"$f":"ACCOUNTS!B281","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C281","v":1193752},0,{"$f":"SUM(ACCOUNTALLOC!K281)","v":635685.30142830894},{"$f":"SUM(ACCOUNTALLOC!S281)","v":144119.44868412917},{"$f":"SUM(ACCOUNTALLOC!AA281)","v":159818.38923687264},{"$f":"SUM(ACCOUNTALLOC!AI281)","v":107120.05299572251},{"$f":"SUM(ACCOUNTALLOC!AQ281,ACCOUNTALLOC!AY281,ACCOUNTALLOC!BG281)","v":73851.846861834492},{"$f":"SUM(ACCOUNTALLOC!BO281)","v":39321.789977510438},{"$f":"SUM(ACCOUNTALLOC!BW281)","v":28968.030608830701},{"$f":"SUM(ACCOUNTALLOC!CE281,ACCOUNTALLOC!CM281)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU281)","v":4455.3099644166859},{"$f":"SUM(ACCOUNTALLOC!DC281,ACCOUNTALLOC!DK281)","v":411.83024237454532}]
[282,{"$f":"ACCOUNTS!A282","v":"~"},{"$f":"ACCOUNTS!B282","v":"~"},{"$f":"ACCOUNTS!C282","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K282)","v":0},{"$f":"SUM(ACCOUNTALLOC!S282)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA282)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI282)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ282,ACCOUNTALLOC!AY282,ACCOUNTALLOC!BG282)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO282)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW282)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE282,ACCOUNTALLOC!CM282)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU282)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC282,ACCOUNTALLOC!DK282)","v":0}]
[283,{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K283)","v":0},{"$f":"SUM(ACCOUNTALLOC!S283)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA283)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI283)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ283,ACCOUNTALLOC!AY283,ACCOUNTALLOC!BG283)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO283)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW283)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE283,ACCOUNTALLOC!CM283)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU283)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC283,ACCOUNTALLOC!DK283)","v":0}]
[284,null,{"$f":"ACCOUNTS!B284","v":"Sub-total"},{"$f":"ACCOUNTS!C284","v":124341933},0,{"$f":"SUM(ACCOUNTALLOC!K284)","v":66213366.896376804},{"$f":"SUM(ACCOUNTALLOC!S284)","v":15011569.26420138},{"$f":"SUM(ACCOUNTALLOC!AA284)","v":16646780.442385975},{"$f":"SUM(ACCOUNTALLOC!AI284)","v":11157689.748415565},{"$f":"SUM(ACCOUNTALLOC!AQ284,ACCOUNTALLOC!AY284,ACCOUNTALLOC!BG284)","v":7692453.2016871879},{"$f":"SUM(ACCOUNTALLOC!BO284)","v":4095781.5147733148},{"$f":"SUM(ACCOUNTALLOC!BW284)","v":3017327.6535705714},{"$f":"SUM(ACCOUNTALLOC!CE284,ACCOUNTALLOC!CM284)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU284)","v":464067.79053750867},{"$f":"SUM(ACCOUNTALLOC!DC284,ACCOUNTALLOC!DK284)","v":42896.488051713823}]
[285,null,null,null,0]
[286,null,{"$f":"ACCOUNTS!B286","v":"Transmission  - O&M"},null,0]
[287,{"$f":"ACCOUNTS!A287","v":565.01},{"$f":"ACCOUNTS!B287","v":"Transmission O&M"},{"$f":"ACCOUNTS!C287","v":11947108},0,{"$f":"SUM(ACCOUNTALLOC!K287)","v":6127577.2488214653},{"$f":"SUM(ACCOUNTALLOC!S287)","v":1388294.3294125267},{"$f":"SUM(ACCOUNTALLOC!AA287)","v":1539241.7058463532},{"$f":"SUM(ACCOUNTALLOC!AI287)","v":1031575.7121808168},{"$f":"SUM(ACCOUNTALLOC!AQ287,ACCOUNTALLOC!AY287,ACCOUNTALLOC!BG287)","v":710998.23777058767},{"$f":"SUM(ACCOUNTALLOC!BO287)","v":378621.93569446309},{"$f":"SUM(ACCOUNTALLOC!BW287)","v":278915.53646875994},{"$f":"SUM(ACCOUNTALLOC!CE287,ACCOUNTALLOC!CM287)","v":414036.21548400243},{"$f":"SUM(ACCOUNTALLOC!CU287)","v":42899.124788119982},{"$f":"SUM(ACCOUNTALLOC!DC287,ACCOUNTALLOC!DK287)","v":34947.953532904612}]
[288,{"$f":"ACCOUNTS!A288","v":"~"},{"$f":"ACCOUNTS!B288","v":"~"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K288)","v":0},{"$f":"SUM(ACCOUNTALLOC!S288)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA288)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI288)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ288,ACCOUNTALLOC!AY288,ACCOUNTALLOC!BG288)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO288)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW288)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE288,ACCOUNTALLOC!CM288)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU288)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC288,ACCOUNTALLOC!DK288)","v":0}]
[289,{"$f":"ACCOUNTS!A289","v":"~"},{"$f":"ACCOUNTS!B289","v":"~"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K289)","v":0},{"$f":"SUM(ACCOUNTALLOC!S289)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA289)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI289)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ289,ACCOUNTALLOC!AY289,ACCOUNTALLOC!BG289)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO289)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW289)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE289,ACCOUNTALLOC!CM289)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU289)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC289,ACCOUNTALLOC!DK289)","v":0}]
[290,{"$f":"ACCOUNTS!A290","v":"~"},{"$f":"ACCOUNTS!B290","v":"~"},{"$f":"ACCOUNTS!C290","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K290)","v":0},{"$f":"SUM(ACCOUNTALLOC!S290)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA290)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI290)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ290,ACCOUNTALLOC!AY290,ACCOUNTALLOC!BG290)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO290)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW290)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE290,ACCOUNTALLOC!CM290)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU290)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC290,ACCOUNTALLOC!DK290)","v":0}]
[291,{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K291)","v":0},{"$f":"SUM(ACCOUNTALLOC!S291)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA291)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI291)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ291,ACCOUNTALLOC!AY291,ACCOUNTALLOC!BG291)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO291)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW291)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE291,ACCOUNTALLOC!CM291)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU291)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC291,ACCOUNTALLOC!DK291)","v":0}]
[292,{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K292)","v":0},{"$f":"SUM(ACCOUNTALLOC!S292)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA292)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI292)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ292,ACCOUNTALLOC!AY292,ACCOUNTALLOC!BG292)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO292)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW292)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE292,ACCOUNTALLOC!CM292)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU292)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC292,ACCOUNTALLOC!DK292)","v":0}]
[293,{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K293)","v":0},{"$f":"SUM(ACCOUNTALLOC!S293)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA293)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI293)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ293,ACCOUNTALLOC!AY293,ACCOUNTALLOC!BG293)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO293)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW293)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE293,ACCOUNTALLOC!CM293)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU293)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC293,ACCOUNTALLOC!DK293)","v":0}]
[294,{"$f":"ACCOUNTS!A294","v":"~"},{"$f":"ACCOUNTS!B294","v":"~"},{"$f":"ACCOUNTS!C294","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K294)","v":0},{"$f":"SUM(ACCOUNTALLOC!S294)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA294)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI294)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ294,ACCOUNTALLOC!AY294,ACCOUNTALLOC!BG294)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO294)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW294)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE294,ACCOUNTALLOC!CM294)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU294)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC294,ACCOUNTALLOC!DK294)","v":0}]
[295,{"$f":"ACCOUNTS!A295","v":"~"},{"$f":"ACCOUNTS!B295","v":"~"},{"$f":"ACCOUNTS!C295","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K295)","v":0},{"$f":"SUM(ACCOUNTALLOC!S295)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA295)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI295)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ295,ACCOUNTALLOC!AY295,ACCOUNTALLOC!BG295)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO295)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW295)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE295,ACCOUNTALLOC!CM295)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU295)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC295,ACCOUNTALLOC!DK295)","v":0}]
[296,{"$f":"ACCOUNTS!A296","v":"~"},{"$f":"ACCOUNTS!B296","v":"~"},{"$f":"ACCOUNTS!C296","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K296)","v":0},{"$f":"SUM(ACCOUNTALLOC!S296)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA296)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI296)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ296,ACCOUNTALLOC!AY296,ACCOUNTALLOC!BG296)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO296)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW296)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE296,ACCOUNTALLOC!CM296)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU296)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC296,ACCOUNTALLOC!DK296)","v":0}]
[297,{"$f":"ACCOUNTS!A297","v":"~"},{"$f":"ACCOUNTS!B297","v":"~"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K297)","v":0},{"$f":"SUM(ACCOUNTALLOC!S297)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA297)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI297)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ297,ACCOUNTALLOC!AY297,ACCOUNTALLOC!BG297)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO297)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW297)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE297,ACCOUNTALLOC!CM297)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU297)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC297,ACCOUNTALLOC!DK297)","v":0}]
[298,{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K298)","v":0},{"$f":"SUM(ACCOUNTALLOC!S298)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA298)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI298)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ298,ACCOUNTALLOC!AY298,ACCOUNTALLOC!BG298)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO298)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW298)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE298,ACCOUNTALLOC!CM298)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU298)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC298,ACCOUNTALLOC!DK298)","v":0}]
[299,null,{"$f":"ACCOUNTS!B299","v":"Sub-total"},{"$f":"ACCOUNTS!C299","v":11947108},0,{"$f":"SUM(ACCOUNTALLOC!K299)","v":6127577.2488214653},{"$f":"SUM(ACCOUNTALLOC!S299)","v":1388294.3294125267},{"$f":"SUM(ACCOUNTALLOC!AA299)","v":1539241.7058463532},{"$f":"SUM(ACCOUNTALLOC!AI299)","v":1031575.7121808168},{"$f":"SUM(ACCOUNTALLOC!AQ299,ACCOUNTALLOC!AY299,ACCOUNTALLOC!BG299)","v":710998.23777058767},{"$f":"SUM(ACCOUNTALLOC!BO299)","v":378621.93569446309},{"$f":"SUM(ACCOUNTALLOC!BW299)","v":278915.53646875994},{"$f":"SUM(ACCOUNTALLOC!CE299,ACCOUNTALLOC!CM299)","v":414036.21548400243},{"$f":"SUM(ACCOUNTALLOC!CU299)","v":42899.124788119982},{"$f":"SUM(ACCOUNTALLOC!DC299,ACCOUNTALLOC!DK299)","v":34947.953532904612}]
[300,null,null,null,0]
[301,null,{"$f":"ACCOUNTS!B301","v":"Distribution Expense - Operating"},null,0]
[302,{"$f":"ACCOUNTS!A302","v":581},{"$f":"ACCOUNTS!B302","v":"Dist O&M - Load Dispatch"},{"$f":"ACCOUNTS!C302","v":2539345},0,{"$f":"SUM(ACCOUNTALLOC!K302)","v":1326248.5341488728},{"$f":"SUM(ACCOUNTALLOC!S302)","v":381798.83270402171},{"$f":"SUM(ACCOUNTALLOC!AA302)","v":235082.56736084208},{"$f":"SUM(ACCOUNTALLOC!AI302)","v":88805.080104385925},{"$f":"SUM(ACCOUNTALLOC!AQ302,ACCOUNTALLOC!AY302,ACCOUNTALLOC!BG302)","v":189124.85285245217},{"$f":"SUM(ACCOUNTALLOC!BO302)","v":30096.488508650989},{"$f":"SUM(ACCOUNTALLOC!BW302)","v":18000.697328122824},{"$f":"SUM(ACCOUNTALLOC!CE302,ACCOUNTALLOC!CM302)","v":34189.150264119336},{"$f":"SUM(ACCOUNTALLOC!CU302)","v":229870.37884090078},{"$f":"SUM(ACCOUNTALLOC!DC302,ACCOUNTALLOC!DK302)","v":6128.4178876312799}]
[303,{"$f":"ACCOUNTS!A303","v":582},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C303","v":1819109},0,{"$f":"SUM(ACCOUNTALLOC!K303)","v":897092.64835722419},{"$f":"SUM(ACCOUNTALLOC!S303)","v":223412.39095302665},{"$f":"SUM(ACCOUNTALLOC!AA303)","v":231004.63221477804},{"$f":"SUM(ACCOUNTALLOC!AI303)","v":150603.45547795238},{"$f":"SUM(ACCOUNTALLOC!AQ303,ACCOUNTALLOC!AY303,ACCOUNTALLOC!BG303)","v":121446.17906760414},{"$f":"SUM(ACCOUNTALLOC!BO303)","v":49956.195914846438},{"$f":"SUM(ACCOUNTALLOC!BW303)","v":45832.916109280362},{"$f":"SUM(ACCOUNTALLOC!CE303,ACCOUNTALLOC!CM303)","v":79898.724525324928},{"$f":"SUM(ACCOUNTALLOC!CU303)","v":10732.230930853957},{"$f":"SUM(ACCOUNTALLOC!DC303,ACCOUNTALLOC!DK303)","v":9129.6264491088623}]
[304,{"$f":"ACCOUNTS!A304","v":583},{"$f":"ACCOUNTS!B304","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C304","v":3598890},0,{"$f":"SUM(ACCOUNTALLOC!K304)","v":2214371.4462897936},{"$f":"SUM(ACCOUNTALLOC!S304)","v":415845.28877342225},{"$f":"SUM(ACCOUNTALLOC!AA304)","v":375084.45085633325},{"$f":"SUM(ACCOUNTALLOC!AI304)","v":195258.76819896308},{"$f":"SUM(ACCOUNTALLOC!AQ304,ACCOUNTALLOC!AY304,ACCOUNTALLOC!BG304)","v":190627.23480636158},{"$f":"SUM(ACCOUNTALLOC!BO304)","v":47959.578894523729},{"$f":"SUM(ACCOUNTALLOC!BW304)","v":29606.354484609445},{"$f":"SUM(ACCOUNTALLOC!CE304,ACCOUNTALLOC!CM304)","v":101370.75394898218},{"$f":"SUM(ACCOUNTALLOC!CU304)","v":16469.434297192423},{"$f":"SUM(ACCOUNTALLOC!DC304,ACCOUNTALLOC!DK304)","v":12296.689449818894}]
[305,{"$f":"ACCOUNTS!A305","v":584},{"$f":"ACCOUNTS!B305","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C305","v":2335884},0,{"$f":"SUM(ACCOUNTALLOC!K305)","v":1551786.3499813678},{"$f":"SUM(ACCOUNTALLOC!S305)","v":266739.86220781645},{"$f":"SUM(ACCOUNTALLOC!AA305)","v":237849.11761510302},{"$f":"SUM(ACCOUNTALLOC!AI305)","v":107727.21849604177},{"$f":"SUM(ACCOUNTALLOC!AQ305,ACCOUNTALLOC!AY305,ACCOUNTALLOC!BG305)","v":108042.40165176765},{"$f":"SUM(ACCOUNTALLOC!BO305)","v":42436.058341102689},{"$f":"SUM(ACCOUNTALLOC!BW305)","v":3580.3347424992016},{"$f":"SUM(ACCOUNTALLOC!CE305,ACCOUNTALLOC!CM305)","v":2158.7539181034622},{"$f":"SUM(ACCOUNTALLOC!CU305)","v":14006.827027684501},{"$f":"SUM(ACCOUNTALLOC!DC305,ACCOUNTALLOC!DK305)","v":1557.0760185136103}]
[306,{"$f":"ACCOUNTS!A306","v":585},{"$f":"ACCOUNTS!B306","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C306","v":1276775},0,{"$f":"SUM(ACCOUNTALLOC!K306)","v":0},{"$f":"SUM(ACCOUNTALLOC!S306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ306,ACCOUNTALLOC!AY306,ACCOUNTALLOC!BG306)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO306)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW306)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE306,ACCOUNTALLOC!CM306)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU306)","v":1276775},{"$f":"SUM(ACCOUNTALLOC!DC306,ACCOUNTALLOC!DK306)","v":0}]
[307,{"$f":"ACCOUNTS!A307","v":586},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Meter"},{"$f":"ACCOUNTS!C307","v":1647510},0,{"$f":"SUM(ACCOUNTALLOC!K307)","v":876337.43537939631},{"$f":"SUM(ACCOUNTALLOC!S307)","v":382333.63196552754},{"$f":"SUM(ACCOUNTALLOC!AA307)","v":150161.35050784989},{"$f":"SUM(ACCOUNTALLOC!AI307)","v":16562.616412533851},{"$f":"SUM(ACCOUNTALLOC!AQ307,ACCOUNTALLOC!AY307,ACCOUNTALLOC!BG307)","v":197933.45847422595},{"$f":"SUM(ACCOUNTALLOC!BO307)","v":9597.7248853920664},{"$f":"SUM(ACCOUNTALLOC!BW307)","v":7207.8808734684035},{"$f":"SUM(ACCOUNTALLOC!CE307,ACCOUNTALLOC!CM307)","v":3754.1046215981269},{"$f":"SUM(ACCOUNTALLOC!CU307)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC307,ACCOUNTALLOC!DK307)","v":3621.7968800079416}]
[308,{"$f":"ACCOUNTS!A308","v":587},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C308","v":3881406},0,{"$f":"SUM(ACCOUNTALLOC!K308)","v":2064583.146509703},{"$f":"SUM(ACCOUNTALLOC!S308)","v":900748.43437234999},{"$f":"SUM(ACCOUNTALLOC!AA308)","v":353768.51541372831},{"$f":"SUM(ACCOUNTALLOC!AI308)","v":39020.241891889804},{"$f":"SUM(ACCOUNTALLOC!AQ308,ACCOUNTALLOC!AY308,ACCOUNTALLOC!BG308)","v":466315.90298244712},{"$f":"SUM(ACCOUNTALLOC!BO308)","v":22611.496717173239},{"$f":"SUM(ACCOUNTALLOC!BW308)","v":16981.209260985062},{"$f":"SUM(ACCOUNTALLOC!CE308,ACCOUNTALLOC!CM308)","v":8844.3798234297192},{"$f":"SUM(ACCOUNTALLOC!CU308)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC308,ACCOUNTALLOC!DK308)","v":8532.6730282936696}]
[309,{"$f":"ACCOUNTS!A309","v":589},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Rents"},{"$f":"ACCOUNTS!C309","v":847171},0,{"$f":"SUM(ACCOUNTALLOC!K309)","v":442460.27890004503},{"$f":"SUM(ACCOUNTALLOC!S309)","v":127374.93286682149},{"$f":"SUM(ACCOUNTALLOC!AA309)","v":78427.757423135481},{"$f":"SUM(ACCOUNTALLOC!AI309)","v":29626.966212591335},{"$f":"SUM(ACCOUNTALLOC!AQ309,ACCOUNTALLOC!AY309,ACCOUNTALLOC!BG309)","v":63095.44024772718},{"$f":"SUM(ACCOUNTALLOC!BO309)","v":10040.727930376679},{"$f":"SUM(ACCOUNTALLOC!BW309)","v":6005.3552219817075},{"$f":"SUM(ACCOUNTALLOC!CE309,ACCOUNTALLOC!CM309)","v":11406.113237234109},{"$f":"SUM(ACCOUNTALLOC!CU309)","v":76688.877924435132},{"$f":"SUM(ACCOUNTALLOC!DC309,ACCOUNTALLOC!DK309)","v":2044.5500356519019}]
[310,{"$f":"ACCOUNTS!A310","v":580},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Supr & Eng"},{"$f":"ACCOUNTS!C310","v":2383709},0,{"$f":"SUM(ACCOUNTALLOC!K310)","v":1244962.9991542997},{"$f":"SUM(ACCOUNTALLOC!S310)","v":358398.45066584926},{"$f":"SUM(ACCOUNTALLOC!AA310)","v":220674.39893403434},{"$f":"SUM(ACCOUNTALLOC!AI310)","v":83362.23265863664},{"$f":"SUM(ACCOUNTALLOC!AQ310,ACCOUNTALLOC!AY310,ACCOUNTALLOC!BG310)","v":177533.42451225256},{"$f":"SUM(ACCOUNTALLOC!BO310)","v":28251.880121239115},{"$f":"SUM(ACCOUNTALLOC!BW310)","v":16897.437814602712},{"$f":"SUM(ACCOUNTALLOC!CE310,ACCOUNTALLOC!CM310)","v":32093.703371118794},{"$f":"SUM(ACCOUNTALLOC!CU310)","v":215781.66451445737},{"$f":"SUM(ACCOUNTALLOC!DC310,ACCOUNTALLOC!DK310)","v":5752.8082535093381}]
[311,{"$f":"ACCOUNTS!A311","v":588},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Miscellaneous"},{"$f":"ACCOUNTS!C311","v":2692485},0,{"$f":"SUM(ACCOUNTALLOC!K311)","v":1406230.4588261256},{"$f":"SUM(ACCOUNTALLOC!S311)","v":404823.93297211995},{"$f":"SUM(ACCOUNTALLOC!AA311)","v":249259.66592981922},{"$f":"SUM(ACCOUNTALLOC!AI311)","v":94160.638316123863},{"$f":"SUM(ACCOUNTALLOC!AQ311,ACCOUNTALLOC!AY311,ACCOUNTALLOC!BG311)","v":200530.38458044679},{"$f":"SUM(ACCOUNTALLOC!BO311)","v":31911.514135422774},{"$f":"SUM(ACCOUNTALLOC!BW311)","v":19086.263404740504},{"$f":"SUM(ACCOUNTALLOC!CE311,ACCOUNTALLOC!CM311)","v":36250.991593850915},{"$f":"SUM(ACCOUNTALLOC!CU311)","v":243733.146529299},{"$f":"SUM(ACCOUNTALLOC!DC311,ACCOUNTALLOC!DK311)","v":6498.0037120512989}]
[312,{"$f":"ACCOUNTS!A312","v":"~"},{"$f":"ACCOUNTS!B312","v":"~"},{"$f":"ACCOUNTS!C312","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K312)","v":0},{"$f":"SUM(ACCOUNTALLOC!S312)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA312)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI312)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ312,ACCOUNTALLOC!AY312,ACCOUNTALLOC!BG312)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO312)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW312)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE312,ACCOUNTALLOC!CM312)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU312)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC312,ACCOUNTALLOC!DK312)","v":0}]
[313,{"$f":"ACCOUNTS!A313","v":"~"},{"$f":"ACCOUNTS!B313","v":"~"},{"$f":"ACCOUNTS!C313","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K313)","v":0},{"$f":"SUM(ACCOUNTALLOC!S313)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA313)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI313)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ313,ACCOUNTALLOC!AY313,ACCOUNTALLOC!BG313)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO313)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW313)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE313,ACCOUNTALLOC!CM313)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU313)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC313,ACCOUNTALLOC!DK313)","v":0}]
[314,{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K314)","v":0},{"$f":"SUM(ACCOUNTALLOC!S314)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA314)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI314)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ314,ACCOUNTALLOC!AY314,ACCOUNTALLOC!BG314)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO314)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW314)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE314,ACCOUNTALLOC!CM314)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU314)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC314,ACCOUNTALLOC!DK314)","v":0}]
[315,null,{"$f":"ACCOUNTS!B315","v":"Sub-total"},{"$f":"ACCOUNTS!C315","v":23022284},0,{"$f":"SUM(ACCOUNTALLOC!K315)","v":12024073.297546826},{"$f":"SUM(ACCOUNTALLOC!S315)","v":3461475.7574809548},{"$f":"SUM(ACCOUNTALLOC!AA315)","v":2131312.4562556236},{"$f":"SUM(ACCOUNTALLOC!AI315)","v":805127.21776911861},{"$f":"SUM(ACCOUNTALLOC!AQ315,ACCOUNTALLOC!AY315,ACCOUNTALLOC!BG315)","v":1714649.2791752848},{"$f":"SUM(ACCOUNTALLOC!BO315)","v":272861.66544872773},{"$f":"SUM(ACCOUNTALLOC!BW315)","v":163198.44924029021},{"$f":"SUM(ACCOUNTALLOC!CE315,ACCOUNTALLOC!CM315)","v":309966.67530376161},{"$f":"SUM(ACCOUNTALLOC!CU315)","v":2084057.5600648231},{"$f":"SUM(ACCOUNTALLOC!DC315,ACCOUNTALLOC!DK315)","v":55561.641714586796}]
[316,null,null,null,0]
[317,null,{"$f":"ACCOUNTS!B317","v":"Customer Accounts Expense"},null,0]
[318,{"$f":"ACCOUNTS!A318","v":901},{"$f":"ACCOUNTS!B318","v":"CAE - Suprv"},{"$f":"ACCOUNTS!C318","v":246127},0,{"$f":"SUM(ACCOUNTALLOC!K318)","v":204133.53016914893},{"$f":"SUM(ACCOUNTALLOC!S318)","v":28170.212260153407},{"$f":"SUM(ACCOUNTALLOC!AA318)","v":5484.5551110152073},{"$f":"SUM(ACCOUNTALLOC!AI318)","v":1766.1989336964587},{"$f":"SUM(ACCOUNTALLOC!AQ318,ACCOUNTALLOC!AY318,ACCOUNTALLOC!BG318)","v":1318.5220591856912},{"$f":"SUM(ACCOUNTALLOC!BO318)","v":2922.2482768078066},{"$f":"SUM(ACCOUNTALLOC!BW318)","v":1205.8177072711082},{"$f":"SUM(ACCOUNTALLOC!CE318,ACCOUNTALLOC!CM318)","v":506.44960529123352},{"$f":"SUM(ACCOUNTALLOC!CU318)","v":479.07320935253097},{"$f":"SUM(ACCOUNTALLOC!DC318,ACCOUNTALLOC!DK318)","v":140.39266807761283}]
[319,{"$f":"ACCOUNTS!A319","v":902},{"$f":"ACCOUNTS!B319","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C319","v":17335448},0,{"$f":"SUM(ACCOUNTALLOC!K319)","v":14492891.477661075},{"$f":"SUM(ACCOUNTALLOC!S319)","v":2156593.9157177671},{"$f":"SUM(ACCOUNTALLOC!AA319)","v":490906.91855377733},{"$f":"SUM(ACCOUNTALLOC!AI319)","v":59744.768886545338},{"$f":"SUM(ACCOUNTALLOC!AQ319,ACCOUNTALLOC!AY319,ACCOUNTALLOC!BG319)","v":43459.288289700584},{"$f":"SUM(ACCOUNTALLOC!BO319)","v":12270.622525616725},{"$f":"SUM(ACCOUNTALLOC!BW319)","v":51284.960823155525},{"$f":"SUM(ACCOUNTALLOC!CE319,ACCOUNTALLOC!CM319)","v":22177.739913637077},{"$f":"SUM(ACCOUNTALLOC!CU319)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC319,ACCOUNTALLOC!DK319)","v":6118.307628724936}]
[320,{"$f":"ACCOUNTS!A320","v":903},{"$f":"ACCOUNTS!B320","v":"CAE - Records & Collections"},{"$f":"ACCOUNTS!C320","v":21317260},0,{"$f":"SUM(ACCOUNTALLOC!K320)","v":17156488.391487967},{"$f":"SUM(ACCOUNTALLOC!S320)","v":2594995.8589170454},{"$f":"SUM(ACCOUNTALLOC!AA320)","v":278572.88755892945},{"$f":"SUM(ACCOUNTALLOC!AI320)","v":217985.34847377401},{"$f":"SUM(ACCOUNTALLOC!AQ320,ACCOUNTALLOC!AY320,ACCOUNTALLOC!BG320)","v":171904.0594805867},{"$f":"SUM(ACCOUNTALLOC!BO320)","v":548503.38873105566},{"$f":"SUM(ACCOUNTALLOC!BW320)","v":173458.3366072569},{"$f":"SUM(ACCOUNTALLOC!CE320,ACCOUNTALLOC!CM320)","v":75009.010424759748},{"$f":"SUM(ACCOUNTALLOC!CU320)","v":79519.441904687774},{"$f":"SUM(ACCOUNTALLOC!DC320,ACCOUNTALLOC!DK320)","v":20823.276413934916}]
[321,{"$f":"ACCOUNTS!A321","v":904},{"$f":"ACCOUNTS!B321","v":"CAE - Uncollect Accts "},{"$f":"ACCOUNTS!C321","v":8650360},0,{"$f":"SUM(ACCOUNTALLOC!K321)","v":7586885.8432418574},{"$f":"SUM(ACCOUNTALLOC!S321)","v":661708.50528451113},{"$f":"SUM(ACCOUNTALLOC!AA321)","v":283527.33706391428},{"$f":"SUM(ACCOUNTALLOC!AI321)","v":61252.690936266728},{"$f":"SUM(ACCOUNTALLOC!AQ321,ACCOUNTALLOC!AY321,ACCOUNTALLOC!BG321)","v":37700.163874401689},{"$f":"SUM(ACCOUNTALLOC!BO321)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW321)","v":6649.7373597705609},{"$f":"SUM(ACCOUNTALLOC!CE321,ACCOUNTALLOC!CM321)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU321)","v":12635.72223927752},{"$f":"SUM(ACCOUNTALLOC!DC321,ACCOUNTALLOC!DK321)","v":0}]
[322,{"$f":"ACCOUNTS!A322","v":905},{"$f":"ACCOUNTS!B322","v":"CAE - Miscellaneous"},{"$f":"ACCOUNTS!C322","v":-72302},0,{"$f":"SUM(ACCOUNTALLOC!K322)","v":-63875.051581587475},{"$f":"SUM(ACCOUNTALLOC!S322)","v":-7549.6077718693932},{"$f":"SUM(ACCOUNTALLOC!AA322)","v":-543.41891043620569},{"$f":"SUM(ACCOUNTALLOC!AI322)","v":-56.446918651281166},{"$f":"SUM(ACCOUNTALLOC!AQ322,ACCOUNTALLOC!AY322,ACCOUNTALLOC!BG322)","v":-44.513959601485396},{"$f":"SUM(ACCOUNTALLOC!BO322)","v":-6.5027922911808478},{"$f":"SUM(ACCOUNTALLOC!BW322)","v":-1.5418992030634999},{"$f":"SUM(ACCOUNTALLOC!CE322,ACCOUNTALLOC!CM322)","v":-1.1396646283512826},{"$f":"SUM(ACCOUNTALLOC!CU322)","v":-222.97203258213915},{"$f":"SUM(ACCOUNTALLOC!DC322,ACCOUNTALLOC!DK322)","v":-0.80446914942443482}]
[323,{"$f":"ACCOUNTS!A323","v":"~"},{"$f":"ACCOUNTS!B323","v":"~"},{"$f":"ACCOUNTS!C323","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K323)","v":0},{"$f":"SUM(ACCOUNTALLOC!S323)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA323)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI323)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ323,ACCOUNTALLOC!AY323,ACCOUNTALLOC!BG323)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO323)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW323)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE323,ACCOUNTALLOC!CM323)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU323)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC323,ACCOUNTALLOC!DK323)","v":0}]
[324,{"$f":"ACCOUNTS!A324","v":"~"},{"$f":"ACCOUNTS!B324","v":"~"},{"$f":"ACCOUNTS!C324","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K324)","v":0},{"$f":"SUM(ACCOUNTALLOC!S324)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA324)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI324)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ324,ACCOUNTALLOC!AY324,ACCOUNTALLOC!BG324)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO324)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW324)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE324,ACCOUNTALLOC!CM324)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU324)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC324,ACCOUNTALLOC!DK324)","v":0}]
[325,{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K325)","v":0},{"$f":"SUM(ACCOUNTALLOC!S325)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA325)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI325)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ325,ACCOUNTALLOC!AY325,ACCOUNTALLOC!BG325)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO325)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW325)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE325,ACCOUNTALLOC!CM325)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU325)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC325,ACCOUNTALLOC!DK325)","v":0}]
[326,null,{"$f":"ACCOUNTS!B326","v":"Sub-total"},{"$f":"ACCOUNTS!C326","v":47476893},0,{"$f":"SUM(ACCOUNTALLOC!K326)","v":39376524.19097846},{"$f":"SUM(ACCOUNTALLOC!S326)","v":5433918.8844076078},{"$f":"SUM(ACCOUNTALLOC!AA326)","v":1057948.2793771999},{"$f":"SUM(ACCOUNTALLOC!AI326)","v":340692.56031163124},{"$f":"SUM(ACCOUNTALLOC!AQ326,ACCOUNTALLOC!AY326,ACCOUNTALLOC!BG326)","v":254337.51974427316},{"$f":"SUM(ACCOUNTALLOC!BO326)","v":563689.75674118893},{"$f":"SUM(ACCOUNTALLOC!BW326)","v":232597.31059825106},{"$f":"SUM(ACCOUNTALLOC!CE326,ACCOUNTALLOC!CM326)","v":97692.060279059689},{"$f":"SUM(ACCOUNTALLOC!CU326)","v":92411.265320735693},{"$f":"SUM(ACCOUNTALLOC!DC326,ACCOUNTALLOC!DK326)","v":27081.172241588043}]
[327,null,null,null,0]
[328,null,{"$f":"ACCOUNTS!B328","v":"Customer Service & Information Expense"},null,0]
[329,{"$f":"ACCOUNTS!A329","v":908.01},{"$f":"ACCOUNTS!B329","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C329","v":70820},0,{"$f":"SUM(ACCOUNTALLOC!K329)","v":63143.776015392199},{"$f":"SUM(ACCOUNTALLOC!S329)","v":6876.9461977052488},{"$f":"SUM(ACCOUNTALLOC!AA329)","v":495.18665383983671},{"$f":"SUM(ACCOUNTALLOC!AI329)","v":51.512705600788387},{"$f":"SUM(ACCOUNTALLOC!AQ329,ACCOUNTALLOC!AY329,ACCOUNTALLOC!BG329)","v":40.711654426429526},{"$f":"SUM(ACCOUNTALLOC!BO329)","v":5.8159506323470751},{"$f":"SUM(ACCOUNTALLOC!BW329)","v":1.6617001806705931},{"$f":"SUM(ACCOUNTALLOC!CE329,ACCOUNTALLOC!CM329)","v":0.83085009033529655},{"$f":"SUM(ACCOUNTALLOC!CU329)","v":202.72742204181233},{"$f":"SUM(ACCOUNTALLOC!DC329,ACCOUNTALLOC!DK329)","v":0.83085009033529655}]
[330,{"$f":"ACCOUNTS!A330","v":908.02},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C330","v":2589},0,{"$f":"SUM(ACCOUNTALLOC!K330)","v":1378.6693093690246},{"$f":"SUM(ACCOUNTALLOC!S330)","v":312.56513299513665},{"$f":"SUM(ACCOUNTALLOC!AA330)","v":346.61287246786878},{"$f":"SUM(ACCOUNTALLOC!AI330)","v":232.32113303762051},{"$f":"SUM(ACCOUNTALLOC!AQ330,ACCOUNTALLOC!AY330,ACCOUNTALLOC!BG330)","v":160.16930780035511},{"$f":"SUM(ACCOUNTALLOC!BO330)","v":85.280790525816514},{"$f":"SUM(ACCOUNTALLOC!BW330)","v":62.825638194752919},{"$f":"SUM(ACCOUNTALLOC!CE330,ACCOUNTALLOC!CM330)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU330)","v":9.662641401124187},{"$f":"SUM(ACCOUNTALLOC!DC330,ACCOUNTALLOC!DK330)","v":0.89317420830096861}]
[331,{"$f":"ACCOUNTS!A331","v":909},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C331","v":1437163},0,{"$f":"SUM(ACCOUNTALLOC!K331)","v":1269658.6644373462},{"$f":"SUM(ACCOUNTALLOC!S331)","v":150065.23960945939},{"$f":"SUM(ACCOUNTALLOC!AA331)","v":10801.659035424036},{"$f":"SUM(ACCOUNTALLOC!AI331)","v":1122.0080073805871},{"$f":"SUM(ACCOUNTALLOC!AQ331,ACCOUNTALLOC!AY331,ACCOUNTALLOC!BG331)","v":884.8139155590377},{"$f":"SUM(ACCOUNTALLOC!BO331)","v":129.25745453196788},{"$f":"SUM(ACCOUNTALLOC!BW331)","v":30.648674785930524},{"$f":"SUM(ACCOUNTALLOC!CE331,ACCOUNTALLOC!CM331)","v":22.653368320035604},{"$f":"SUM(ACCOUNTALLOC!CU331)","v":4432.0648842610835},{"$f":"SUM(ACCOUNTALLOC!DC331,ACCOUNTALLOC!DK331)","v":15.990612931789837}]
[332,{"$f":"ACCOUNTS!A332","v":910},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Misc"},{"$f":"ACCOUNTS!C332","v":42274},0,{"$f":"SUM(ACCOUNTALLOC!K332)","v":37346.877410860405},{"$f":"SUM(ACCOUNTALLOC!S332)","v":4414.1533975271323},{"$f":"SUM(ACCOUNTALLOC!AA332)","v":317.7296758012248},{"$f":"SUM(ACCOUNTALLOC!AI332)","v":33.003748707701867},{"$f":"SUM(ACCOUNTALLOC!AQ332,ACCOUNTALLOC!AY332,ACCOUNTALLOC!BG332)","v":26.026709194672254},{"$f":"SUM(ACCOUNTALLOC!BO332)","v":3.8020945660891701},{"$f":"SUM(ACCOUNTALLOC!BW332)","v":0.90152757752629797},{"$f":"SUM(ACCOUNTALLOC!CE332,ACCOUNTALLOC!CM332)","v":0.66634647034552463},{"$f":"SUM(ACCOUNTALLOC!CU332)","v":130.36872708054204},{"$f":"SUM(ACCOUNTALLOC!DC332,ACCOUNTALLOC!DK332)","v":0.47036221436154679}]
[333,{"$f":"ACCOUNTS!A333","v":911},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Demonstration"},{"$f":"ACCOUNTS!C333","v":3557},0,{"$f":"SUM(ACCOUNTALLOC!K333)","v":0},{"$f":"SUM(ACCOUNTALLOC!S333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ333,ACCOUNTALLOC!AY333,ACCOUNTALLOC!BG333)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO333)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW333)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE333,ACCOUNTALLOC!CM333)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU333)","v":3557},{"$f":"SUM(ACCOUNTALLOC!DC333,ACCOUNTALLOC!DK333)","v":0}]
[334,{"$f":"ACCOUNTS!A334","v":912},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"ACCOUNTS!C334","v":112234},0,{"$f":"SUM(ACCOUNTALLOC!K334)","v":99152.893961548631},{"$f":"SUM(ACCOUNTALLOC!S334)","v":11719.21494105266},{"$f":"SUM(ACCOUNTALLOC!AA334)","v":843.54620887246699},{"$f":"SUM(ACCOUNTALLOC!AI334)","v":87.622243754085517},{"$f":"SUM(ACCOUNTALLOC!AQ334,ACCOUNTALLOC!AY334,ACCOUNTALLOC!BG334)","v":69.098776547164832},{"$f":"SUM(ACCOUNTALLOC!BO334)","v":10.094248983546668},{"$f":"SUM(ACCOUNTALLOC!BW334)","v":2.3934817177481791},{"$f":"SUM(ACCOUNTALLOC!CE334,ACCOUNTALLOC!CM334)","v":1.7690951826834369},{"$f":"SUM(ACCOUNTALLOC!CU334)","v":346.11826927088885},{"$f":"SUM(ACCOUNTALLOC!DC334,ACCOUNTALLOC!DK334)","v":1.2487730701294848}]
[335,912,"Cust Svc Exp - Demonstration & Selling",{"$f":"ACCOUNTS!C335","v":1085},0,{"$f":"SUM(ACCOUNTALLOC!K335)","v":958.5409942466656},{"$f":"SUM(ACCOUNTALLOC!S335)","v":113.29319289201256},{"$f":"SUM(ACCOUNTALLOC!AA335)","v":8.1548161575514246},{"$f":"SUM(ACCOUNTALLOC!AI335)","v":0.84707071362673325},{"$f":"SUM(ACCOUNTALLOC!AQ335,ACCOUNTALLOC!AY335,ACCOUNTALLOC!BG335)","v":0.66799875753937166},{"$f":"SUM(ACCOUNTALLOC!BO335)","v":9.758415584536001E-2},{"$f":"SUM(ACCOUNTALLOC!BW335)","v":2.3138511179827629E-2},{"$f":"SUM(ACCOUNTALLOC!CE335,ACCOUNTALLOC!CM335)","v":1.7102377828568251E-2},{"$f":"SUM(ACCOUNTALLOC!CU335)","v":3.3460299210481175},{"$f":"SUM(ACCOUNTALLOC!DC335,ACCOUNTALLOC!DK335)","v":1.2072266702518764E-2}]
[336,913,"Cust Svc Exp - Advertising",{"$f":"ACCOUNTS!C336","v":29619},0,{"$f":"SUM(ACCOUNTALLOC!K336)","v":26166.843971052524},{"$f":"SUM(ACCOUNTALLOC!S336)","v":3092.7475394179905},{"$f":"SUM(ACCOUNTALLOC!AA336)","v":222.61520716176557},{"$f":"SUM(ACCOUNTALLOC!AI336)","v":23.123859416507109},{"$f":"SUM(ACCOUNTALLOC!AQ336,ACCOUNTALLOC!AY336,ACCOUNTALLOC!BG336)","v":18.235442580238388},{"$f":"SUM(ACCOUNTALLOC!BO336)","v":2.6639125456071135},{"$f":"SUM(ACCOUNTALLOC!BW336)","v":0.63164936648416092},{"$f":"SUM(ACCOUNTALLOC!CE336,ACCOUNTALLOC!CM336)","v":0.46687127087959718},{"$f":"SUM(ACCOUNTALLOC!CU336)","v":91.341990996796483},{"$f":"SUM(ACCOUNTALLOC!DC336,ACCOUNTALLOC!DK336)","v":0.32955619120912749}]
[337,916,"Cust Svc Exp - Misc Selling",{"$f":"ACCOUNTS!C337","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K337)","v":0},{"$f":"SUM(ACCOUNTALLOC!S337)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA337)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI337)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ337,ACCOUNTALLOC!AY337,ACCOUNTALLOC!BG337)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO337)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE337,ACCOUNTALLOC!CM337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU337)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC337,ACCOUNTALLOC!DK337)","v":0}]
[{"$f":"ROW(A338)","v":338},null,{"$f":"ACCOUNTS!B338","v":"Sub-total"},{"$f":"ACCOUNTS!C338","v":1699341},{"$f":"(ROUND((SUM(F338:O338)-D338),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K338)","v":1497806.2660998157},{"$f":"SUM(ACCOUNTALLOC!S338)","v":176594.16001104956},{"$f":"SUM(ACCOUNTALLOC!AA338)","v":13035.50446972475},{"$f":"SUM(ACCOUNTALLOC!AI338)","v":1550.4387686109171},{"$f":"SUM(ACCOUNTALLOC!AQ338,ACCOUNTALLOC!AY338,ACCOUNTALLOC!BG338)","v":1199.7238048654372},{"$f":"SUM(ACCOUNTALLOC!BO338)","v":237.01203594121975},{"$f":"SUM(ACCOUNTALLOC!BW338)","v":99.085810334292503},{"$f":"SUM(ACCOUNTALLOC!CE338,ACCOUNTALLOC!CM338)","v":26.403633712108025},{"$f":"SUM(ACCOUNTALLOC!CU338)","v":8772.6299649732973},{"$f":"SUM(ACCOUNTALLOC!DC338,ACCOUNTALLOC!DK338)","v":19.775400972828784}]
[339,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ACCOUNTALLOC!DC339,ACCOUNTALLOC!DK339)","v":0}]
[340,null,{"$f":"ACCOUNTS!B340","v":"General Expenses"},null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ACCOUNTALLOC!DC340,ACCOUNTALLOC!DK340)","v":0}]
[341,{"$f":"ACCOUNTS!A341","v":920},{"$f":"ACCOUNTS!B341","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C341","v":24760409},0,{"$f":"SUM(ACCOUNTALLOC!K341)","v":14801265.474317774},{"$f":"SUM(ACCOUNTALLOC!S341)","v":2977090.5879092086},{"$f":"SUM(ACCOUNTALLOC!AA341)","v":2557085.3053460708},{"$f":"SUM(ACCOUNTALLOC!AI341)","v":1540114.4504423889},{"$f":"SUM(ACCOUNTALLOC!AQ341,ACCOUNTALLOC!AY341,ACCOUNTALLOC!BG341)","v":1247942.9491426505},{"$f":"SUM(ACCOUNTALLOC!BO341)","v":579800.47012068832},{"$f":"SUM(ACCOUNTALLOC!BW341)","v":390464.89591737668},{"$f":"SUM(ACCOUNTALLOC!CE341,ACCOUNTALLOC!CM341)","v":192599.35525642999},{"$f":"SUM(ACCOUNTALLOC!CU341)","v":444389.50658672221},{"$f":"SUM(ACCOUNTALLOC!DC341,ACCOUNTALLOC!DK341)","v":29656.004960690232}]
[342,{"$f":"ACCOUNTS!A342","v":921},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Office Supplies"},{"$f":"ACCOUNTS!C342","v":5111329},0,{"$f":"SUM(ACCOUNTALLOC!K342)","v":3055447.8100737026},{"$f":"SUM(ACCOUNTALLOC!S342)","v":614565.35138847609},{"$f":"SUM(ACCOUNTALLOC!AA342)","v":527863.02022269613},{"$f":"SUM(ACCOUNTALLOC!AI342)","v":317928.17533285683},{"$f":"SUM(ACCOUNTALLOC!AQ342,ACCOUNTALLOC!AY342,ACCOUNTALLOC!BG342)","v":257614.76663403882},{"$f":"SUM(ACCOUNTALLOC!BO342)","v":119689.09548875011},{"$f":"SUM(ACCOUNTALLOC!BW342)","v":80604.264088871423},{"$f":"SUM(ACCOUNTALLOC!CE342,ACCOUNTALLOC!CM342)","v":39758.578701324892},{"$f":"SUM(ACCOUNTALLOC!CU342)","v":91736.003727256844},{"$f":"SUM(ACCOUNTALLOC!DC342,ACCOUNTALLOC!DK342)","v":6121.9343420264122}]
[343,{"$f":"ACCOUNTS!A343","v":922},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Transf (credit)"},{"$f":"ACCOUNTS!C343","v":-168649},0,{"$f":"SUM(ACCOUNTALLOC!K343)","v":-100814.91872683598},{"$f":"SUM(ACCOUNTALLOC!S343)","v":-20277.667891523932},{"$f":"SUM(ACCOUNTALLOC!AA343)","v":-17416.912606787297},{"$f":"SUM(ACCOUNTALLOC!AI343)","v":-10490.083663507276},{"$f":"SUM(ACCOUNTALLOC!AQ343,ACCOUNTALLOC!AY343,ACCOUNTALLOC!BG343)","v":-8500.0344877162115},{"$f":"SUM(ACCOUNTALLOC!BO343)","v":-3949.1580888419076},{"$f":"SUM(ACCOUNTALLOC!BW343)","v":-2659.5487268231177},{"$f":"SUM(ACCOUNTALLOC!CE343,ACCOUNTALLOC!CM343)","v":-1311.8397464533671},{"$f":"SUM(ACCOUNTALLOC!CU343)","v":-3026.8419999178568},{"$f":"SUM(ACCOUNTALLOC!DC343,ACCOUNTALLOC!DK343)","v":-201.99406159306363}]
[344,{"$f":"ACCOUNTS!A344","v":923},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Outside Svcs"},{"$f":"ACCOUNTS!C344","v":13996958},0,{"$f":"SUM(ACCOUNTALLOC!K344)","v":8367094.8727412373},{"$f":"SUM(ACCOUNTALLOC!S344)","v":1682937.1405440234},{"$f":"SUM(ACCOUNTALLOC!AA344)","v":1445509.8710746716},{"$f":"SUM(ACCOUNTALLOC!AI344)","v":870620.40364661184},{"$f":"SUM(ACCOUNTALLOC!AQ344,ACCOUNTALLOC!AY344,ACCOUNTALLOC!BG344)","v":705457.04820731434},{"$f":"SUM(ACCOUNTALLOC!BO344)","v":327758.83583585109},{"$f":"SUM(ACCOUNTALLOC!BW344)","v":220728.20964427097},{"$f":"SUM(ACCOUNTALLOC!CE344,ACCOUNTALLOC!CM344)","v":108875.62828026508},{"$f":"SUM(ACCOUNTALLOC!CU344)","v":251211.57163983333},{"$f":"SUM(ACCOUNTALLOC!DC344,ACCOUNTALLOC!DK344)","v":16764.418385922982}]
[345,{"$f":"ACCOUNTS!A345","v":924},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C345","v":5593649},0,{"$f":"SUM(ACCOUNTALLOC!K345)","v":3233155.1309028068},{"$f":"SUM(ACCOUNTALLOC!S345)","v":673865.86584522086},{"$f":"SUM(ACCOUNTALLOC!AA345)","v":648238.5253882776},{"$f":"SUM(ACCOUNTALLOC!AI345)","v":385213.84876528051},{"$f":"SUM(ACCOUNTALLOC!AQ345,ACCOUNTALLOC!AY345,ACCOUNTALLOC!BG345)","v":301281.84322006034},{"$f":"SUM(ACCOUNTALLOC!BO345)","v":136969.8194870968},{"$f":"SUM(ACCOUNTALLOC!BW345)","v":89177.328396800673},{"$f":"SUM(ACCOUNTALLOC!CE345,ACCOUNTALLOC!CM345)","v":53044.640277949511},{"$f":"SUM(ACCOUNTALLOC!CU345)","v":65331.485773778375},{"$f":"SUM(ACCOUNTALLOC!DC345,ACCOUNTALLOC!DK345)","v":7370.5119427298323}]
[346,{"$f":"ACCOUNTS!A346","v":925},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C346","v":4694618},0,{"$f":"SUM(ACCOUNTALLOC!K346)","v":2898898.1112020751},{"$f":"SUM(ACCOUNTALLOC!S346)","v":559545.32108556083},{"$f":"SUM(ACCOUNTALLOC!AA346)","v":473217.61998650234},{"$f":"SUM(ACCOUNTALLOC!AI346)","v":278065.40636701998},{"$f":"SUM(ACCOUNTALLOC!AQ346,ACCOUNTALLOC!AY346,ACCOUNTALLOC!BG346)","v":216203.78093045871},{"$f":"SUM(ACCOUNTALLOC!BO346)","v":105533.3568662819},{"$f":"SUM(ACCOUNTALLOC!BW346)","v":67093.801643524828},{"$f":"SUM(ACCOUNTALLOC!CE346,ACCOUNTALLOC!CM346)","v":38105.838035972374},{"$f":"SUM(ACCOUNTALLOC!CU346)","v":52459.317402995279},{"$f":"SUM(ACCOUNTALLOC!DC346,ACCOUNTALLOC!DK346)","v":5495.4464796087959}]
[347,{"$f":"ACCOUNTS!A347","v":926},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C347","v":26846853},0,{"$f":"SUM(ACCOUNTALLOC!K347)","v":16577768.724403087},{"$f":"SUM(ACCOUNTALLOC!S347)","v":3199840.9629967446},{"$f":"SUM(ACCOUNTALLOC!AA347)","v":2706163.5005846038},{"$f":"SUM(ACCOUNTALLOC!AI347)","v":1590157.3012161264},{"$f":"SUM(ACCOUNTALLOC!AQ347,ACCOUNTALLOC!AY347,ACCOUNTALLOC!BG347)","v":1236392.6361387079},{"$f":"SUM(ACCOUNTALLOC!BO347)","v":603507.78665817133},{"$f":"SUM(ACCOUNTALLOC!BW347)","v":383685.62254370202},{"$f":"SUM(ACCOUNTALLOC!CE347,ACCOUNTALLOC!CM347)","v":217913.75404634816},{"$f":"SUM(ACCOUNTALLOC!CU347)","v":299996.20476012235},{"$f":"SUM(ACCOUNTALLOC!DC347,ACCOUNTALLOC!DK347)","v":31426.506652388936}]
[348,{"$f":"ACCOUNTS!A348","v":928},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Reg Comm Exp "},{"$f":"ACCOUNTS!C348","v":5866357},0,{"$f":"SUM(ACCOUNTALLOC!K348)","v":3140481.8812352521},{"$f":"SUM(ACCOUNTALLOC!S348)","v":708986.27323760535},{"$f":"SUM(ACCOUNTALLOC!AA348)","v":768930.74920843251},{"$f":"SUM(ACCOUNTALLOC!AI348)","v":506732.57608005841},{"$f":"SUM(ACCOUNTALLOC!AQ348,ACCOUNTALLOC!AY348,ACCOUNTALLOC!BG348)","v":360758.4907482281},{"$f":"SUM(ACCOUNTALLOC!BO348)","v":184460.16554883518},{"$f":"SUM(ACCOUNTALLOC!BW348)","v":134642.38414079201},{"$f":"SUM(ACCOUNTALLOC!CE348,ACCOUNTALLOC!CM348)","v":13728.247481391334},{"$f":"SUM(ACCOUNTALLOC!CU348)","v":44110.23580345291},{"$f":"SUM(ACCOUNTALLOC!DC348,ACCOUNTALLOC!DK348)","v":3525.9965159533131}]
[349,{"$f":"ACCOUNTS!A349","v":930},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Miscellaneous"},{"$f":"ACCOUNTS!C349","v":3038231},0,{"$f":"SUM(ACCOUNTALLOC!K349)","v":1816192.2770864556},{"$f":"SUM(ACCOUNTALLOC!S349)","v":365304.50341082754},{"$f":"SUM(ACCOUNTALLOC!AA349)","v":313767.67016840877},{"$f":"SUM(ACCOUNTALLOC!AI349)","v":188980.05549431883},{"$f":"SUM(ACCOUNTALLOC!AQ349,ACCOUNTALLOC!AY349,ACCOUNTALLOC!BG349)","v":153129.09226647363},{"$f":"SUM(ACCOUNTALLOC!BO349)","v":71144.534088077824},{"$f":"SUM(ACCOUNTALLOC!BW349)","v":47912.074117513454},{"$f":"SUM(ACCOUNTALLOC!CE349,ACCOUNTALLOC!CM349)","v":23632.942885559714},{"$f":"SUM(ACCOUNTALLOC!CU349)","v":54528.904388715207},{"$f":"SUM(ACCOUNTALLOC!DC349,ACCOUNTALLOC!DK349)","v":3638.9460936498604}]
[350,{"$f":"ACCOUNTS!A350","v":931},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Rents"},{"$f":"ACCOUNTS!C350","v":5002702},0,{"$f":"SUM(ACCOUNTALLOC!K350)","v":2990512.8138594353},{"$f":"SUM(ACCOUNTALLOC!S350)","v":601504.48396529211},{"$f":"SUM(ACCOUNTALLOC!AA350)","v":516644.76831644424},{"$f":"SUM(ACCOUNTALLOC!AI350)","v":311171.50130504882},{"$f":"SUM(ACCOUNTALLOC!AQ350,ACCOUNTALLOC!AY350,ACCOUNTALLOC!BG350)","v":252139.88539372821},{"$f":"SUM(ACCOUNTALLOC!BO350)","v":117145.43856984381},{"$f":"SUM(ACCOUNTALLOC!BW350)","v":78891.245929566518},{"$f":"SUM(ACCOUNTALLOC!CE350,ACCOUNTALLOC!CM350)","v":38913.621327501212},{"$f":"SUM(ACCOUNTALLOC!CU350)","v":89786.411580697575},{"$f":"SUM(ACCOUNTALLOC!DC350,ACCOUNTALLOC!DK350)","v":5991.8297524428999}]
[351,{"$f":"ACCOUNTS!A351","v":"~"},{"$f":"ACCOUNTS!B351","v":"~"},{"$f":"ACCOUNTS!C351","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K351)","v":0},{"$f":"SUM(ACCOUNTALLOC!S351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ351,ACCOUNTALLOC!AY351,ACCOUNTALLOC!BG351)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO351)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW351)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE351,ACCOUNTALLOC!CM351)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU351)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC351,ACCOUNTALLOC!DK351)","v":0}]
[352,{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K352)","v":0},{"$f":"SUM(ACCOUNTALLOC!S352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ352,ACCOUNTALLOC!AY352,ACCOUNTALLOC!BG352)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO352)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW352)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE352,ACCOUNTALLOC!CM352)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU352)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC352,ACCOUNTALLOC!DK352)","v":0}]
[353,{"$f":"ACCOUNTS!A353","v":"~"},{"$f":"ACCOUNTS!B353","v":"~"},{"$f":"ACCOUNTS!C353","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K353)","v":0},{"$f":"SUM(ACCOUNTALLOC!S353)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA353)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI353)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ353,ACCOUNTALLOC!AY353,ACCOUNTALLOC!BG353)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO353)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW353)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE353,ACCOUNTALLOC!CM353)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU353)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC353,ACCOUNTALLOC!DK353)","v":0}]
[354,{"$f":"ACCOUNTS!A354","v":"~"},{"$f":"ACCOUNTS!B354","v":"~"},{"$f":"ACCOUNTS!C354","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K354)","v":0},{"$f":"SUM(ACCOUNTALLOC!S354)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA354)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI354)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ354,ACCOUNTALLOC!AY354,ACCOUNTALLOC!BG354)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO354)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW354)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE354,ACCOUNTALLOC!CM354)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU354)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC354,ACCOUNTALLOC!DK354)","v":0}]
[355,null,{"$f":"ACCOUNTS!B355","v":"Sub-total"},{"$f":"ACCOUNTS!C355","v":94742457},0,{"$f":"SUM(ACCOUNTALLOC!K355)","v":56780002.177094996},{"$f":"SUM(ACCOUNTALLOC!S355)","v":11363362.822491435},{"$f":"SUM(ACCOUNTALLOC!AA355)","v":9940004.1176893208},{"$f":"SUM(ACCOUNTALLOC!AI355)","v":5978493.6349862032},{"$f":"SUM(ACCOUNTALLOC!AQ355,ACCOUNTALLOC!AY355,ACCOUNTALLOC!BG355)","v":4722420.4581939438},{"$f":"SUM(ACCOUNTALLOC!BO355)","v":2242060.3445747546},{"$f":"SUM(ACCOUNTALLOC!BW355)","v":1490540.2776955958},{"$f":"SUM(ACCOUNTALLOC!CE355,ACCOUNTALLOC!CM355)","v":725260.76654628885},{"$f":"SUM(ACCOUNTALLOC!CU355)","v":1390522.7996636562},{"$f":"SUM(ACCOUNTALLOC!DC355,ACCOUNTALLOC!DK355)","v":109789.60106382021}]
[356,null,null,null,0]
[357,null,{"$f":"ACCOUNTS!B357","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(D355,D338,D326,D315,D299,D284,D275,D269,D260)","v":1136677210},0,{"$f":"SUM(F355,F338,F326,F315,F299,F284,F275,F269,F260)","v":625588843.72388768},137399111.74646527,142846650.56865397,94061529.079719633,66628516.766971819,34991272.945536025,25396036.464402907,1970508.0242139681,7191564.3941318924,603176.28601692908]
[358,null,null,null,0]
[359,null,{"$f":"ACCOUNTS!B359","v":"Other"},null,0]
[360,{"$f":"ACCOUNTS!A360","v":"~"},{"$f":"ACCOUNTS!B360","v":"~"},{"$f":"ACCOUNTS!C360","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K360)","v":0},{"$f":"SUM(ACCOUNTALLOC!S360)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA360)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI360)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ360,ACCOUNTALLOC!AY360,ACCOUNTALLOC!BG360)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO360)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW360)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE360,ACCOUNTALLOC!CM360)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU360)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC360,ACCOUNTALLOC!DK360)","v":0}]
[361,{"$f":"ACCOUNTS!A361","v":"~"},{"$f":"ACCOUNTS!B361","v":"~"},{"$f":"ACCOUNTS!C361","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K361)","v":0},{"$f":"SUM(ACCOUNTALLOC!S361)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA361)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI361)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ361,ACCOUNTALLOC!AY361,ACCOUNTALLOC!BG361)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO361)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW361)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE361,ACCOUNTALLOC!CM361)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU361)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC361,ACCOUNTALLOC!DK361)","v":0}]
[362,{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K362)","v":0},{"$f":"SUM(ACCOUNTALLOC!S362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ362,ACCOUNTALLOC!AY362,ACCOUNTALLOC!BG362)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO362)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW362)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE362,ACCOUNTALLOC!CM362)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU362)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC362,ACCOUNTALLOC!DK362)","v":0}]
[363,{"$f":"ACCOUNTS!A363","v":"~"},{"$f":"ACCOUNTS!B363","v":"~"},{"$f":"ACCOUNTS!C363","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K363)","v":0},{"$f":"SUM(ACCOUNTALLOC!S363)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA363)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI363)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ363,ACCOUNTALLOC!AY363,ACCOUNTALLOC!BG363)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO363)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW363)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE363,ACCOUNTALLOC!CM363)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU363)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC363,ACCOUNTALLOC!DK363)","v":0}]
[364,{"$f":"ACCOUNTS!A364","v":"~"},{"$f":"ACCOUNTS!B364","v":"~"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K364)","v":0},{"$f":"SUM(ACCOUNTALLOC!S364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ364,ACCOUNTALLOC!AY364,ACCOUNTALLOC!BG364)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO364)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW364)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE364,ACCOUNTALLOC!CM364)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU364)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC364,ACCOUNTALLOC!DK364)","v":0}]
[365,null,{"$f":"ACCOUNTS!B365","v":"Sub-total"},{"$f":"ACCOUNTS!C365","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K365)","v":0},{"$f":"SUM(ACCOUNTALLOC!S365)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA365)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI365)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ365,ACCOUNTALLOC!AY365,ACCOUNTALLOC!BG365)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO365)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW365)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE365,ACCOUNTALLOC!CM365)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU365)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC365,ACCOUNTALLOC!DK365)","v":0}]
[366,null,null,null,0]
[367,null,{"$f":"ACCOUNTS!B367","v":"Other"},null,0]
[368,{"$f":"ACCOUNTS!A368","v":"~"},{"$f":"ACCOUNTS!B368","v":"~"},{"$f":"ACCOUNTS!C368","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K368)","v":0},{"$f":"SUM(ACCOUNTALLOC!S368)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA368)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI368)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ368,ACCOUNTALLOC!AY368,ACCOUNTALLOC!BG368)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO368)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW368)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE368,ACCOUNTALLOC!CM368)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU368)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC368,ACCOUNTALLOC!DK368)","v":0}]
[369,{"$f":"ACCOUNTS!A369","v":"~"},{"$f":"ACCOUNTS!B369","v":"~"},{"$f":"ACCOUNTS!C369","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K369)","v":0},{"$f":"SUM(ACCOUNTALLOC!S369)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA369)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI369)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ369,ACCOUNTALLOC!AY369,ACCOUNTALLOC!BG369)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO369)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW369)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE369,ACCOUNTALLOC!CM369)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU369)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC369,ACCOUNTALLOC!DK369)","v":0}]
[370,null,{"$f":"ACCOUNTS!B370","v":"Sub-total"},{"$f":"ACCOUNTS!C370","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K370)","v":0},{"$f":"SUM(ACCOUNTALLOC!S370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ370,ACCOUNTALLOC!AY370,ACCOUNTALLOC!BG370)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO370)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW370)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE370,ACCOUNTALLOC!CM370)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU370)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC370,ACCOUNTALLOC!DK370)","v":0}]
[371,null,null,null,0]
[372,null,{"$f":"ACCOUNTS!B372","v":"Other"},null,0]
[373,{"$f":"ACCOUNTS!A373","v":"~"},{"$f":"ACCOUNTS!B373","v":"~"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K373)","v":0},{"$f":"SUM(ACCOUNTALLOC!S373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ373,ACCOUNTALLOC!AY373,ACCOUNTALLOC!BG373)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO373)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW373)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE373,ACCOUNTALLOC!CM373)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU373)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC373,ACCOUNTALLOC!DK373)","v":0}]
[374,{"$f":"ACCOUNTS!A374","v":"~"},{"$f":"ACCOUNTS!B374","v":"~"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K374)","v":0},{"$f":"SUM(ACCOUNTALLOC!S374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ374,ACCOUNTALLOC!AY374,ACCOUNTALLOC!BG374)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO374)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW374)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE374,ACCOUNTALLOC!CM374)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU374)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC374,ACCOUNTALLOC!DK374)","v":0}]
[375,{"$f":"ACCOUNTS!A375","v":"~"},{"$f":"ACCOUNTS!B375","v":"~"},{"$f":"ACCOUNTS!C375","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K375)","v":0},{"$f":"SUM(ACCOUNTALLOC!S375)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA375)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI375)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ375,ACCOUNTALLOC!AY375,ACCOUNTALLOC!BG375)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO375)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW375)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE375,ACCOUNTALLOC!CM375)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU375)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC375,ACCOUNTALLOC!DK375)","v":0}]
[376,{"$f":"ACCOUNTS!A376","v":"~"},{"$f":"ACCOUNTS!B376","v":"~"},{"$f":"ACCOUNTS!C376","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K376)","v":0},{"$f":"SUM(ACCOUNTALLOC!S376)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA376)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI376)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ376,ACCOUNTALLOC!AY376,ACCOUNTALLOC!BG376)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO376)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW376)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE376,ACCOUNTALLOC!CM376)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU376)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC376,ACCOUNTALLOC!DK376)","v":0}]
[377,{"$f":"ACCOUNTS!A377","v":"~"},{"$f":"ACCOUNTS!B377","v":"~"},{"$f":"ACCOUNTS!C377","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K377)","v":0},{"$f":"SUM(ACCOUNTALLOC!S377)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA377)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI377)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ377,ACCOUNTALLOC!AY377,ACCOUNTALLOC!BG377)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO377)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW377)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE377,ACCOUNTALLOC!CM377)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU377)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC377,ACCOUNTALLOC!DK377)","v":0}]
[378,null,{"$f":"ACCOUNTS!B378","v":"Sub-total"},{"$f":"ACCOUNTS!C378","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K378)","v":0},{"$f":"SUM(ACCOUNTALLOC!S378)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA378)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI378)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ378,ACCOUNTALLOC!AY378,ACCOUNTALLOC!BG378)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO378)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW378)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE378,ACCOUNTALLOC!CM378)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU378)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC378,ACCOUNTALLOC!DK378)","v":0}]
[379,null,null,null,0]
[380,null,{"$f":"ACCOUNTS!B380","v":"Distribution Expense - Maintenance"},null,0]
[381,{"$f":"ACCOUNTS!A381","v":592},{"$f":"ACCOUNTS!B381","v":"Dist O&M - Station Eqpt"},{"$f":"ACCOUNTS!C381","v":4480622},0,{"$f":"SUM(ACCOUNTALLOC!K381)","v":2209616.3870706167},{"$f":"SUM(ACCOUNTALLOC!S381)","v":550283.94339027081},{"$f":"SUM(ACCOUNTALLOC!AA381)","v":568984.28692477639},{"$f":"SUM(ACCOUNTALLOC!AI381)","v":370949.2701594758},{"$f":"SUM(ACCOUNTALLOC!AQ381,ACCOUNTALLOC!AY381,ACCOUNTALLOC!BG381)","v":299132.38939846191},{"$f":"SUM(ACCOUNTALLOC!BO381)","v":123046.40923241603},{"$f":"SUM(ACCOUNTALLOC!BW381)","v":112890.41626609291},{"$f":"SUM(ACCOUNTALLOC!CE381,ACCOUNTALLOC!CM381)","v":196797.43373272871},{"$f":"SUM(ACCOUNTALLOC!CU381)","v":26434.408283321518},{"$f":"SUM(ACCOUNTALLOC!DC381,ACCOUNTALLOC!DK381)","v":22487.055541838916}]
[382,{"$f":"ACCOUNTS!A382","v":593},{"$f":"ACCOUNTS!B382","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C382","v":39174782},0,{"$f":"SUM(ACCOUNTALLOC!K382)","v":24103965.02127805},{"$f":"SUM(ACCOUNTALLOC!S382)","v":4526575.8423919221},{"$f":"SUM(ACCOUNTALLOC!AA382)","v":4082884.3320819945},{"$f":"SUM(ACCOUNTALLOC!AI382)","v":2125438.5873930329},{"$f":"SUM(ACCOUNTALLOC!AQ382,ACCOUNTALLOC!AY382,ACCOUNTALLOC!BG382)","v":2075023.2340532849},{"$f":"SUM(ACCOUNTALLOC!BO382)","v":522051.53478010395},{"$f":"SUM(ACCOUNTALLOC!BW382)","v":322272.27916087944},{"$f":"SUM(ACCOUNTALLOC!CE382,ACCOUNTALLOC!CM382)","v":1103445.0030778979},{"$f":"SUM(ACCOUNTALLOC!CU382)","v":179273.74780997372},{"$f":"SUM(ACCOUNTALLOC!DC382,ACCOUNTALLOC!DK382)","v":133852.41797286252}]
[383,{"$f":"ACCOUNTS!A383","v":594},{"$f":"ACCOUNTS!B383","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C383","v":12196388},0,{"$f":"SUM(ACCOUNTALLOC!K383)","v":8102366.5633552661},{"$f":"SUM(ACCOUNTALLOC!S383)","v":1392733.0529054811},{"$f":"SUM(ACCOUNTALLOC!AA383)","v":1241885.3521371058},{"$f":"SUM(ACCOUNTALLOC!AI383)","v":562477.82635546185},{"$f":"SUM(ACCOUNTALLOC!AQ383,ACCOUNTALLOC!AY383,ACCOUNTALLOC!BG383)","v":564123.49714146717},{"$f":"SUM(ACCOUNTALLOC!BO383)","v":221572.06124907089},{"$f":"SUM(ACCOUNTALLOC!BW383)","v":18694.058304864604},{"$f":"SUM(ACCOUNTALLOC!CE383,ACCOUNTALLOC!CM383)","v":11271.535907480873},{"$f":"SUM(ACCOUNTALLOC!CU383)","v":73134.067050644167},{"$f":"SUM(ACCOUNTALLOC!DC383,ACCOUNTALLOC!DK383)","v":8129.9855931575257}]
[384,{"$f":"ACCOUNTS!A384","v":595},{"$f":"ACCOUNTS!B384","v":"Dist O&M - Lines Transformers"},{"$f":"ACCOUNTS!C384","v":248865},0,{"$f":"SUM(ACCOUNTALLOC!K384)","v":176185.22637995245},{"$f":"SUM(ACCOUNTALLOC!S384)","v":42707.981544761278},{"$f":"SUM(ACCOUNTALLOC!AA384)","v":22180.211444680957},{"$f":"SUM(ACCOUNTALLOC!AI384)","v":5339.5148639442295},{"$f":"SUM(ACCOUNTALLOC!AQ384,ACCOUNTALLOC!AY384,ACCOUNTALLOC!BG384)","v":640.23775421303003},{"$f":"SUM(ACCOUNTALLOC!BO384)","v":1666.842910093626},{"$f":"SUM(ACCOUNTALLOC!BW384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE384,ACCOUNTALLOC!CM384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU384)","v":133.00867610451897},{"$f":"SUM(ACCOUNTALLOC!DC384,ACCOUNTALLOC!DK384)","v":11.976426249913345}]
[385,{"$f":"ACCOUNTS!A385","v":596},{"$f":"ACCOUNTS!B385","v":"Dist O&M - Street Lighting"},{"$f":"ACCOUNTS!C385","v":1926037},0,{"$f":"SUM(ACCOUNTALLOC!K385)","v":0},{"$f":"SUM(ACCOUNTALLOC!S385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ385,ACCOUNTALLOC!AY385,ACCOUNTALLOC!BG385)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO385)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW385)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE385,ACCOUNTALLOC!CM385)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU385)","v":1926037},{"$f":"SUM(ACCOUNTALLOC!DC385,ACCOUNTALLOC!DK385)","v":0}]
[386,{"$f":"ACCOUNTS!A386","v":597},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Meters"},{"$f":"ACCOUNTS!C386","v":507944},0,{"$f":"SUM(ACCOUNTALLOC!K386)","v":270183.69677656103},{"$f":"SUM(ACCOUNTALLOC!S386)","v":117877.32660505729},{"$f":"SUM(ACCOUNTALLOC!AA386)","v":46296.263465690223},{"$f":"SUM(ACCOUNTALLOC!AI386)","v":5106.4221953421193},{"$f":"SUM(ACCOUNTALLOC!AQ386,ACCOUNTALLOC!AY386,ACCOUNTALLOC!BG386)","v":61024.887637241787},{"$f":"SUM(ACCOUNTALLOC!BO386)","v":2959.0756773467765},{"$f":"SUM(ACCOUNTALLOC!BW386)","v":2222.2625916644115},{"$f":"SUM(ACCOUNTALLOC!CE386,ACCOUNTALLOC!CM386)","v":1157.4284331585477},{"$f":"SUM(ACCOUNTALLOC!CU386)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC386,ACCOUNTALLOC!DK386)","v":1116.6366179378297}]
[387,{"$f":"ACCOUNTS!A387","v":"~"},{"$f":"ACCOUNTS!B387","v":"~"},{"$f":"ACCOUNTS!C387","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K387)","v":0},{"$f":"SUM(ACCOUNTALLOC!S387)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA387)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI387)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ387,ACCOUNTALLOC!AY387,ACCOUNTALLOC!BG387)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO387)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW387)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE387,ACCOUNTALLOC!CM387)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU387)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC387,ACCOUNTALLOC!DK387)","v":0}]
[388,{"$f":"ACCOUNTS!A388","v":"~"},{"$f":"ACCOUNTS!B388","v":"~"},{"$f":"ACCOUNTS!C388","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K388)","v":0},{"$f":"SUM(ACCOUNTALLOC!S388)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA388)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI388)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ388,ACCOUNTALLOC!AY388,ACCOUNTALLOC!BG388)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO388)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW388)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE388,ACCOUNTALLOC!CM388)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU388)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC388,ACCOUNTALLOC!DK388)","v":0}]
[389,{"$f":"ACCOUNTS!A389","v":"~"},{"$f":"ACCOUNTS!B389","v":"~"},{"$f":"ACCOUNTS!C389","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K389)","v":0},{"$f":"SUM(ACCOUNTALLOC!S389)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA389)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI389)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ389,ACCOUNTALLOC!AY389,ACCOUNTALLOC!BG389)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO389)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW389)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE389,ACCOUNTALLOC!CM389)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU389)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC389,ACCOUNTALLOC!DK389)","v":0}]
[390,{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K390)","v":0},{"$f":"SUM(ACCOUNTALLOC!S390)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA390)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI390)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ390,ACCOUNTALLOC!AY390,ACCOUNTALLOC!BG390)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO390)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW390)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE390,ACCOUNTALLOC!CM390)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU390)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC390,ACCOUNTALLOC!DK390)","v":0}]
[391,{"$f":"ACCOUNTS!A391","v":"~"},{"$f":"ACCOUNTS!B391","v":"~"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K391)","v":0},{"$f":"SUM(ACCOUNTALLOC!S391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ391,ACCOUNTALLOC!AY391,ACCOUNTALLOC!BG391)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO391)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW391)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE391,ACCOUNTALLOC!CM391)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU391)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC391,ACCOUNTALLOC!DK391)","v":0}]
[392,null,{"$f":"ACCOUNTS!B392","v":"Sub-total"},{"$f":"ACCOUNTS!C392","v":58534638},0,{"$f":"SUM(ACCOUNTALLOC!K392)","v":34862316.894860454},{"$f":"SUM(ACCOUNTALLOC!S392)","v":6630178.1468374925},{"$f":"SUM(ACCOUNTALLOC!AA392)","v":5962230.4460542481},{"$f":"SUM(ACCOUNTALLOC!AI392)","v":3069311.6209672573},{"$f":"SUM(ACCOUNTALLOC!AQ392,ACCOUNTALLOC!AY392,ACCOUNTALLOC!BG392)","v":2999944.2459846688},{"$f":"SUM(ACCOUNTALLOC!BO392)","v":871295.92384903133},{"$f":"SUM(ACCOUNTALLOC!BW392)","v":456079.01632350136},{"$f":"SUM(ACCOUNTALLOC!CE392,ACCOUNTALLOC!CM392)","v":1312671.4011512662},{"$f":"SUM(ACCOUNTALLOC!CU392)","v":2205012.2318200441},{"$f":"SUM(ACCOUNTALLOC!DC392,ACCOUNTALLOC!DK392)","v":165598.07215204669}]
[393,null,null,null,0]
[394,null,{"$f":"ACCOUNTS!B394","v":"General Expense - Maintenance & Other"},null,0]
[395,{"$f":"ACCOUNTS!A395","v":935},{"$f":"ACCOUNTS!B395","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C395","v":5128705},0,{"$f":"SUM(ACCOUNTALLOC!K395)","v":3149810.5022475147},{"$f":"SUM(ACCOUNTALLOC!S395)","v":611799.70137692825},{"$f":"SUM(ACCOUNTALLOC!AA395)","v":523494.31186361331},{"$f":"SUM(ACCOUNTALLOC!AI395)","v":308126.34034315374},{"$f":"SUM(ACCOUNTALLOC!AQ395,ACCOUNTALLOC!AY395,ACCOUNTALLOC!BG395)","v":239544.235245555},{"$f":"SUM(ACCOUNTALLOC!BO395)","v":116277.2615384559},{"$f":"SUM(ACCOUNTALLOC!BW395)","v":74136.007991199702},{"$f":"SUM(ACCOUNTALLOC!CE395,ACCOUNTALLOC!CM395)","v":42105.449117354081},{"$f":"SUM(ACCOUNTALLOC!CU395)","v":57358.86529694371},{"$f":"SUM(ACCOUNTALLOC!DC395,ACCOUNTALLOC!DK395)","v":6052.3249792837014}]
[396,{"$f":"ACCOUNTS!A396","v":411},{"$f":"ACCOUNTS!B396","v":"Regulatory Debit / Credit - Production"},{"$f":"ACCOUNTS!C396","v":7864877},0,{"$f":"SUM(ACCOUNTALLOC!K396)","v":4188128.4441337679},{"$f":"SUM(ACCOUNTALLOC!S396)","v":949511.90633271192},{"$f":"SUM(ACCOUNTALLOC!AA396)","v":1052942.2976347911},{"$f":"SUM(ACCOUNTALLOC!AI396)","v":705746.28653592954},{"$f":"SUM(ACCOUNTALLOC!AQ396,ACCOUNTALLOC!AY396,ACCOUNTALLOC!BG396)","v":486563.11511198658},{"$f":"SUM(ACCOUNTALLOC!BO396)","v":259066.40708702672},{"$f":"SUM(ACCOUNTALLOC!BW396)","v":190852.03431758739},{"$f":"SUM(ACCOUNTALLOC!CE396,ACCOUNTALLOC!CM396)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU396)","v":29353.219820374426},{"$f":"SUM(ACCOUNTALLOC!DC396,ACCOUNTALLOC!DK396)","v":2713.2890258244479}]
[397,{"$f":"ACCOUNTS!A397","v":411.01},{"$f":"ACCOUNTS!B397","v":"Regulatory Debit / Credit - Transmission"},{"$f":"ACCOUNTS!C397","v":697745},0,{"$f":"SUM(ACCOUNTALLOC!K397)","v":357867.89468036394},{"$f":"SUM(ACCOUNTALLOC!S397)","v":81080.32729560521},{"$f":"SUM(ACCOUNTALLOC!AA397)","v":89896.082302575975},{"$f":"SUM(ACCOUNTALLOC!AI397)","v":60246.948072755695},{"$f":"SUM(ACCOUNTALLOC!AQ397,ACCOUNTALLOC!AY397,ACCOUNTALLOC!BG397)","v":41524.314119637878},{"$f":"SUM(ACCOUNTALLOC!BO397)","v":22112.59515868888},{"$f":"SUM(ACCOUNTALLOC!BW397)","v":16289.458586412287},{"$f":"SUM(ACCOUNTALLOC!CE397,ACCOUNTALLOC!CM397)","v":24180.889565314497},{"$f":"SUM(ACCOUNTALLOC!CU397)","v":2505.4305883303959},{"$f":"SUM(ACCOUNTALLOC!DC397,ACCOUNTALLOC!DK397)","v":2041.0596303152638}]
[398,{"$f":"ACCOUNTS!A398","v":411.02},{"$f":"ACCOUNTS!B398","v":"Regulatory Debit / Credit - Distribution"},{"$f":"ACCOUNTS!C398","v":-2082384},0,{"$f":"SUM(ACCOUNTALLOC!K398)","v":-1303108.757927719},{"$f":"SUM(ACCOUNTALLOC!S398)","v":-251662.85741861278},{"$f":"SUM(ACCOUNTALLOC!AA398)","v":-205175.71469616159},{"$f":"SUM(ACCOUNTALLOC!AI398)","v":-99541.66706385398},{"$f":"SUM(ACCOUNTALLOC!AQ398,ACCOUNTALLOC!AY398,ACCOUNTALLOC!BG398)","v":-96288.280833104116},{"$f":"SUM(ACCOUNTALLOC!BO398)","v":-32875.486791323005},{"$f":"SUM(ACCOUNTALLOC!BW398)","v":-15227.334088732727},{"$f":"SUM(ACCOUNTALLOC!CE398,ACCOUNTALLOC!CM398)","v":-32150.03413516617},{"$f":"SUM(ACCOUNTALLOC!CU398)","v":-42087.048722617161},{"$f":"SUM(ACCOUNTALLOC!DC398,ACCOUNTALLOC!DK398)","v":-4266.8183227093496}]
[399,{"$f":"ACCOUNTS!A399","v":411.03},{"$f":"ACCOUNTS!B399","v":"Regulatory Debit / Credit - Transmission + Distribution"},{"$f":"ACCOUNTS!C399","v":1582025},0,{"$f":"SUM(ACCOUNTALLOC!K399)","v":970437.17443860264},{"$f":"SUM(ACCOUNTALLOC!S399)","v":190387.2253272965},{"$f":"SUM(ACCOUNTALLOC!AA399)","v":161126.95365065464},{"$f":"SUM(ACCOUNTALLOC!AI399)","v":82301.566117508628},{"$f":"SUM(ACCOUNTALLOC!AQ399,ACCOUNTALLOC!AY399,ACCOUNTALLOC!BG399)","v":75451.559921346547},{"$f":"SUM(ACCOUNTALLOC!BO399)","v":27731.611930104689},{"$f":"SUM(ACCOUNTALLOC!BW399)","v":14346.395671896153},{"$f":"SUM(ACCOUNTALLOC!CE399,ACCOUNTALLOC!CM399)","v":27754.411533051651},{"$f":"SUM(ACCOUNTALLOC!CU399)","v":29094.710615748631},{"$f":"SUM(ACCOUNTALLOC!DC399,ACCOUNTALLOC!DK399)","v":3393.3907937901508}]
[400,{"$f":"ACCOUNTS!A400","v":411.04},{"$f":"ACCOUNTS!B400","v":"FAS 133 Gain / Loss - Production"},{"$f":"ACCOUNTS!C400","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K400)","v":0},{"$f":"SUM(ACCOUNTALLOC!S400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ400,ACCOUNTALLOC!AY400,ACCOUNTALLOC!BG400)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO400)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW400)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE400,ACCOUNTALLOC!CM400)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU400)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC400,ACCOUNTALLOC!DK400)","v":0}]
[401,{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K401)","v":0},{"$f":"SUM(ACCOUNTALLOC!S401)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA401)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI401)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ401,ACCOUNTALLOC!AY401,ACCOUNTALLOC!BG401)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO401)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW401)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE401,ACCOUNTALLOC!CM401)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU401)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC401,ACCOUNTALLOC!DK401)","v":0}]
[{"$f":"ROW(A402)","v":402},{"$f":"ACCOUNTS!A402","v":"~"},{"$f":"ACCOUNTS!B402","v":"~"},{"$f":"ACCOUNTS!C402","v":0},{"$f":"(ROUND((SUM(F402:O402)-D402),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K402)","v":0},{"$f":"SUM(ACCOUNTALLOC!S402)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA402)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI402)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ402,ACCOUNTALLOC!AY402,ACCOUNTALLOC!BG402)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO402)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW402)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE402,ACCOUNTALLOC!CM402)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU402)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC402,ACCOUNTALLOC!DK402)","v":0}]
[403,null,{"$f":"ACCOUNTS!B403","v":"Sub-total"},{"$f":"ACCOUNTS!C403","v":13190968},0,{"$f":"SUM(ACCOUNTALLOC!K403)","v":7363135.2575725298},{"$f":"SUM(ACCOUNTALLOC!S403)","v":1581116.3029139293},{"$f":"SUM(ACCOUNTALLOC!AA403)","v":1622283.9307554737},{"$f":"SUM(ACCOUNTALLOC!AI403)","v":1056879.4740054936},{"$f":"SUM(ACCOUNTALLOC!AQ403,ACCOUNTALLOC!AY403,ACCOUNTALLOC!BG403)","v":746794.94356542185},{"$f":"SUM(ACCOUNTALLOC!BO403)","v":392312.38892295316},{"$f":"SUM(ACCOUNTALLOC!BW403)","v":280396.56247836276},{"$f":"SUM(ACCOUNTALLOC!CE403,ACCOUNTALLOC!CM403)","v":61890.716080554055},{"$f":"SUM(ACCOUNTALLOC!CU403)","v":76225.177598780007},{"$f":"SUM(ACCOUNTALLOC!DC403,ACCOUNTALLOC!DK403)","v":9933.2461065042153}]
[404,null,null,null,0]
[405,null,{"$f":"ACCOUNTS!B405","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C405","v":71725606},0,{"$f":"SUM(ACCOUNTALLOC!K405)","v":42225452.152432986},{"$f":"SUM(ACCOUNTALLOC!S405)","v":8211294.4497514227},{"$f":"SUM(ACCOUNTALLOC!AA405)","v":7584514.3768097218},{"$f":"SUM(ACCOUNTALLOC!AI405)","v":4126191.0949727511},{"$f":"SUM(ACCOUNTALLOC!AQ405,ACCOUNTALLOC!AY405,ACCOUNTALLOC!BG405)","v":3746739.1895500906},{"$f":"SUM(ACCOUNTALLOC!BO405)","v":1263608.3127719844},{"$f":"SUM(ACCOUNTALLOC!BW405)","v":736475.57880186418},{"$f":"SUM(ACCOUNTALLOC!CE405,ACCOUNTALLOC!CM405)","v":1374562.1172318202},{"$f":"SUM(ACCOUNTALLOC!CU405)","v":2281237.4094188241},{"$f":"SUM(ACCOUNTALLOC!DC405,ACCOUNTALLOC!DK405)","v":175531.31825855092}]
[406,null,null,null,0]
[407,null,null,null,0]
[408,null,{"$f":"ACCOUNTS!B408","v":"TOTAL O & M EXPENSES"},{"$f":"ACCOUNTS!C408","v":1208402816},0,{"$f":"SUM(ACCOUNTALLOC!K408)","v":667814295.87632072},{"$f":"SUM(ACCOUNTALLOC!S408)","v":145610406.19621667},{"$f":"SUM(ACCOUNTALLOC!AA408)","v":150431164.94546372},{"$f":"SUM(ACCOUNTALLOC!AI408)","v":98187720.174692407},{"$f":"SUM(ACCOUNTALLOC!AQ408,ACCOUNTALLOC!AY408,ACCOUNTALLOC!BG408)","v":70375255.956521913},{"$f":"SUM(ACCOUNTALLOC!BO408)","v":36254881.258308016},{"$f":"SUM(ACCOUNTALLOC!BW408)","v":26132512.043204773},{"$f":"SUM(ACCOUNTALLOC!CE408,ACCOUNTALLOC!CM408)","v":3345070.1414457881},{"$f":"SUM(ACCOUNTALLOC!CU408)","v":9472801.8035507165},{"$f":"SUM(ACCOUNTALLOC!DC408,ACCOUNTALLOC!DK408)","v":778707.60427548015}]
[409,null,null,null,0]
[410,{"$f":"ACCOUNTS!A410","v":"Labor O & M Expenses"},null,null,0]
[411,null,null,null,0]
[412,null,{"$f":"ACCOUNTS!B412","v":"Production Labor Exp"},null,0]
[413,{"$f":"ACCOUNTS!A413","v":"S100"},{"$f":"ACCOUNTS!B413","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C413","v":23181789},0,{"$f":"SUM(ACCOUNTALLOC!K413)","v":12344542.692378696},{"$f":"SUM(ACCOUNTALLOC!S413)","v":2798694.0756470435},{"$f":"SUM(ACCOUNTALLOC!AA413)","v":3103555.9962279038},{"$f":"SUM(ACCOUNTALLOC!AI413)","v":2080192.9263495742},{"$f":"SUM(ACCOUNTALLOC!AQ413,ACCOUNTALLOC!AY413,ACCOUNTALLOC!BG413)","v":1434148.7438021963},{"$f":"SUM(ACCOUNTALLOC!BO413)","v":763600.34442745359},{"$f":"SUM(ACCOUNTALLOC!BW413)","v":562537.92523024441},{"$f":"SUM(ACCOUNTALLOC!CE413,ACCOUNTALLOC!CM413)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU413)","v":86518.854439368573},{"$f":"SUM(ACCOUNTALLOC!DC413,ACCOUNTALLOC!DK413)","v":7997.4414975183854}]
[414,{"$f":"ACCOUNTS!A414","v":"~"},{"$f":"ACCOUNTS!B414","v":"~"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K414)","v":0},{"$f":"SUM(ACCOUNTALLOC!S414)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA414)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI414)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ414,ACCOUNTALLOC!AY414,ACCOUNTALLOC!BG414)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO414)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW414)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE414,ACCOUNTALLOC!CM414)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU414)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC414,ACCOUNTALLOC!DK414)","v":0}]
[415,{"$f":"ACCOUNTS!A415","v":"~"},{"$f":"ACCOUNTS!B415","v":"~"},{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K415)","v":0},{"$f":"SUM(ACCOUNTALLOC!S415)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA415)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI415)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ415,ACCOUNTALLOC!AY415,ACCOUNTALLOC!BG415)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO415)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW415)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE415,ACCOUNTALLOC!CM415)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU415)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC415,ACCOUNTALLOC!DK415)","v":0}]
[416,{"$f":"ACCOUNTS!A416","v":"~"},{"$f":"ACCOUNTS!B416","v":"~"},{"$f":"ACCOUNTS!C416","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K416)","v":0},{"$f":"SUM(ACCOUNTALLOC!S416)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA416)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI416)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ416,ACCOUNTALLOC!AY416,ACCOUNTALLOC!BG416)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO416)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW416)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE416,ACCOUNTALLOC!CM416)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU416)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC416,ACCOUNTALLOC!DK416)","v":0}]
[417,{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K417)","v":0},{"$f":"SUM(ACCOUNTALLOC!S417)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA417)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI417)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ417,ACCOUNTALLOC!AY417,ACCOUNTALLOC!BG417)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO417)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW417)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE417,ACCOUNTALLOC!CM417)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU417)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC417,ACCOUNTALLOC!DK417)","v":0}]
[418,{"$f":"ACCOUNTS!A418","v":"~"},{"$f":"ACCOUNTS!B418","v":"~"},{"$f":"ACCOUNTS!C418","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K418)","v":0},{"$f":"SUM(ACCOUNTALLOC!S418)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA418)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI418)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ418,ACCOUNTALLOC!AY418,ACCOUNTALLOC!BG418)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO418)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW418)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE418,ACCOUNTALLOC!CM418)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU418)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC418,ACCOUNTALLOC!DK418)","v":0}]
[419,{"$f":"ACCOUNTS!A419","v":"~"},{"$f":"ACCOUNTS!B419","v":"~"},{"$f":"ACCOUNTS!C419","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K419)","v":0},{"$f":"SUM(ACCOUNTALLOC!S419)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA419)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI419)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ419,ACCOUNTALLOC!AY419,ACCOUNTALLOC!BG419)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO419)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW419)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE419,ACCOUNTALLOC!CM419)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU419)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC419,ACCOUNTALLOC!DK419)","v":0}]
[420,{"$f":"ACCOUNTS!A420","v":"~"},{"$f":"ACCOUNTS!B420","v":"~"},{"$f":"ACCOUNTS!C420","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K420)","v":0},{"$f":"SUM(ACCOUNTALLOC!S420)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA420)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI420)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ420,ACCOUNTALLOC!AY420,ACCOUNTALLOC!BG420)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO420)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW420)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE420,ACCOUNTALLOC!CM420)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU420)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC420,ACCOUNTALLOC!DK420)","v":0}]
[421,{"$f":"ACCOUNTS!A421","v":"~"},{"$f":"ACCOUNTS!B421","v":"~"},{"$f":"ACCOUNTS!C421","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K421)","v":0},{"$f":"SUM(ACCOUNTALLOC!S421)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA421)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI421)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ421,ACCOUNTALLOC!AY421,ACCOUNTALLOC!BG421)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO421)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW421)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE421,ACCOUNTALLOC!CM421)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU421)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC421,ACCOUNTALLOC!DK421)","v":0}]
[422,null,{"$f":"ACCOUNTS!B422","v":"Sub-total"},{"$f":"ACCOUNTS!C422","v":23181789},0,{"$f":"SUM(ACCOUNTALLOC!K422)","v":12344542.692378696},{"$f":"SUM(ACCOUNTALLOC!S422)","v":2798694.0756470435},{"$f":"SUM(ACCOUNTALLOC!AA422)","v":3103555.9962279038},{"$f":"SUM(ACCOUNTALLOC!AI422)","v":2080192.9263495742},{"$f":"SUM(ACCOUNTALLOC!AQ422,ACCOUNTALLOC!AY422,ACCOUNTALLOC!BG422)","v":1434148.7438021963},{"$f":"SUM(ACCOUNTALLOC!BO422)","v":763600.34442745359},{"$f":"SUM(ACCOUNTALLOC!BW422)","v":562537.92523024441},{"$f":"SUM(ACCOUNTALLOC!CE422,ACCOUNTALLOC!CM422)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU422)","v":86518.854439368573},{"$f":"SUM(ACCOUNTALLOC!DC422,ACCOUNTALLOC!DK422)","v":7997.4414975183854}]
[423,null,null,null,0]
[424,null,{"$f":"ACCOUNTS!B424","v":"Production Labor Exp - Other"},null,0]
[425,{"$f":"ACCOUNTS!A425","v":"~"},{"$f":"ACCOUNTS!B425","v":"~"},{"$f":"ACCOUNTS!C425","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K425)","v":0},{"$f":"SUM(ACCOUNTALLOC!S425)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA425)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI425)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ425,ACCOUNTALLOC!AY425,ACCOUNTALLOC!BG425)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO425)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW425)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE425,ACCOUNTALLOC!CM425)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU425)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC425,ACCOUNTALLOC!DK425)","v":0}]
[426,{"$f":"ACCOUNTS!A426","v":"~"},{"$f":"ACCOUNTS!B426","v":"~"},{"$f":"ACCOUNTS!C426","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K426)","v":0},{"$f":"SUM(ACCOUNTALLOC!S426)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA426)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI426)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ426,ACCOUNTALLOC!AY426,ACCOUNTALLOC!BG426)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO426)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW426)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE426,ACCOUNTALLOC!CM426)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU426)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC426,ACCOUNTALLOC!DK426)","v":0}]
[427,{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K427)","v":0},{"$f":"SUM(ACCOUNTALLOC!S427)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA427)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI427)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ427,ACCOUNTALLOC!AY427,ACCOUNTALLOC!BG427)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO427)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW427)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE427,ACCOUNTALLOC!CM427)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU427)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC427,ACCOUNTALLOC!DK427)","v":0}]
[428,{"$f":"ACCOUNTS!A428","v":"~"},{"$f":"ACCOUNTS!B428","v":"~"},{"$f":"ACCOUNTS!C428","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K428)","v":0},{"$f":"SUM(ACCOUNTALLOC!S428)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA428)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI428)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ428,ACCOUNTALLOC!AY428,ACCOUNTALLOC!BG428)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO428)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW428)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE428,ACCOUNTALLOC!CM428)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU428)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC428,ACCOUNTALLOC!DK428)","v":0}]
[429,null,{"$f":"ACCOUNTS!B429","v":"Sub-total"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K429)","v":0},{"$f":"SUM(ACCOUNTALLOC!S429)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA429)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI429)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ429,ACCOUNTALLOC!AY429,ACCOUNTALLOC!BG429)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO429)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW429)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE429,ACCOUNTALLOC!CM429)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU429)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC429,ACCOUNTALLOC!DK429)","v":0}]
[430,null,null,null,0]
[431,null,{"$f":"ACCOUNTS!B431","v":"Production Labor Exp - Other"},null,0]
[432,{"$f":"ACCOUNTS!A432","v":"~"},{"$f":"ACCOUNTS!B432","v":"~"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K432)","v":0},{"$f":"SUM(ACCOUNTALLOC!S432)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA432)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI432)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ432,ACCOUNTALLOC!AY432,ACCOUNTALLOC!BG432)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO432)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW432)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE432,ACCOUNTALLOC!CM432)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU432)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC432,ACCOUNTALLOC!DK432)","v":0}]
[433,{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K433)","v":0},{"$f":"SUM(ACCOUNTALLOC!S433)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA433)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI433)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ433,ACCOUNTALLOC!AY433,ACCOUNTALLOC!BG433)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO433)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW433)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE433,ACCOUNTALLOC!CM433)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU433)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC433,ACCOUNTALLOC!DK433)","v":0}]
[434,{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K434)","v":0},{"$f":"SUM(ACCOUNTALLOC!S434)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA434)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI434)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ434,ACCOUNTALLOC!AY434,ACCOUNTALLOC!BG434)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO434)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW434)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE434,ACCOUNTALLOC!CM434)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU434)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC434,ACCOUNTALLOC!DK434)","v":0}]
[435,null,{"$f":"ACCOUNTS!B435","v":"Sub-total"},{"$f":"ACCOUNTS!C435","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K435)","v":0},{"$f":"SUM(ACCOUNTALLOC!S435)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA435)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI435)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ435,ACCOUNTALLOC!AY435,ACCOUNTALLOC!BG435)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO435)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW435)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE435,ACCOUNTALLOC!CM435)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU435)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC435,ACCOUNTALLOC!DK435)","v":0}]
[436,null,null,null,0]
[437,null,{"$f":"ACCOUNTS!B437","v":"Production Labor Exp - Other"},null,0]
[438,{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K438)","v":0},{"$f":"SUM(ACCOUNTALLOC!S438)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA438)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI438)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ438,ACCOUNTALLOC!AY438,ACCOUNTALLOC!BG438)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO438)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW438)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE438,ACCOUNTALLOC!CM438)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU438)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC438,ACCOUNTALLOC!DK438)","v":0}]
[439,{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K439)","v":0},{"$f":"SUM(ACCOUNTALLOC!S439)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA439)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI439)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ439,ACCOUNTALLOC!AY439,ACCOUNTALLOC!BG439)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO439)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW439)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE439,ACCOUNTALLOC!CM439)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU439)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC439,ACCOUNTALLOC!DK439)","v":0}]
[440,{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K440)","v":0},{"$f":"SUM(ACCOUNTALLOC!S440)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA440)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI440)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ440,ACCOUNTALLOC!AY440,ACCOUNTALLOC!BG440)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO440)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW440)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE440,ACCOUNTALLOC!CM440)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU440)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC440,ACCOUNTALLOC!DK440)","v":0}]
[441,null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"ACCOUNTS!C441","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K441)","v":0},{"$f":"SUM(ACCOUNTALLOC!S441)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA441)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI441)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ441,ACCOUNTALLOC!AY441,ACCOUNTALLOC!BG441)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO441)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW441)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE441,ACCOUNTALLOC!CM441)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU441)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC441,ACCOUNTALLOC!DK441)","v":0}]
[442,null,null,null,0]
[443,null,{"$f":"ACCOUNTS!B443","v":"Transmission Labor Exp"},null,0]
[444,{"$f":"ACCOUNTS!A444","v":"S101"},{"$f":"ACCOUNTS!B444","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C444","v":3128925},0,{"$f":"SUM(ACCOUNTALLOC!K444)","v":1604800.8976958026},{"$f":"SUM(ACCOUNTALLOC!S444)","v":363591.66039656545},{"$f":"SUM(ACCOUNTALLOC!AA444)","v":403124.49292877415},{"$f":"SUM(ACCOUNTALLOC!AI444)","v":270167.72889601084},{"$f":"SUM(ACCOUNTALLOC!AQ444,ACCOUNTALLOC!AY444,ACCOUNTALLOC!BG444)","v":186209.09437801485},{"$f":"SUM(ACCOUNTALLOC!BO444)","v":99160.369199206878},{"$f":"SUM(ACCOUNTALLOC!BW444)","v":73047.451730202389},{"$f":"SUM(ACCOUNTALLOC!CE444,ACCOUNTALLOC!CM444)","v":108435.30212778544},{"$f":"SUM(ACCOUNTALLOC!CU444)","v":11235.199684113371},{"$f":"SUM(ACCOUNTALLOC!DC444,ACCOUNTALLOC!DK444)","v":9152.802963524191}]
[445,{"$f":"ACCOUNTS!A445","v":"~"},{"$f":"ACCOUNTS!B445","v":"~"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K445)","v":0},{"$f":"SUM(ACCOUNTALLOC!S445)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA445)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI445)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ445,ACCOUNTALLOC!AY445,ACCOUNTALLOC!BG445)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO445)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW445)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE445,ACCOUNTALLOC!CM445)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU445)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC445,ACCOUNTALLOC!DK445)","v":0}]
[446,{"$f":"ACCOUNTS!A446","v":"~"},{"$f":"ACCOUNTS!B446","v":"~"},{"$f":"ACCOUNTS!C446","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K446)","v":0},{"$f":"SUM(ACCOUNTALLOC!S446)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA446)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI446)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ446,ACCOUNTALLOC!AY446,ACCOUNTALLOC!BG446)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO446)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW446)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE446,ACCOUNTALLOC!CM446)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU446)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC446,ACCOUNTALLOC!DK446)","v":0}]
[447,{"$f":"ACCOUNTS!A447","v":"~"},{"$f":"ACCOUNTS!B447","v":"~"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K447)","v":0},{"$f":"SUM(ACCOUNTALLOC!S447)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA447)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI447)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ447,ACCOUNTALLOC!AY447,ACCOUNTALLOC!BG447)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO447)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW447)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE447,ACCOUNTALLOC!CM447)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU447)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC447,ACCOUNTALLOC!DK447)","v":0}]
[448,{"$f":"ACCOUNTS!A448","v":"~"},{"$f":"ACCOUNTS!B448","v":"~"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K448)","v":0},{"$f":"SUM(ACCOUNTALLOC!S448)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA448)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI448)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ448,ACCOUNTALLOC!AY448,ACCOUNTALLOC!BG448)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO448)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW448)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE448,ACCOUNTALLOC!CM448)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU448)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC448,ACCOUNTALLOC!DK448)","v":0}]
[449,{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K449)","v":0},{"$f":"SUM(ACCOUNTALLOC!S449)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA449)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI449)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ449,ACCOUNTALLOC!AY449,ACCOUNTALLOC!BG449)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO449)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW449)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE449,ACCOUNTALLOC!CM449)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU449)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC449,ACCOUNTALLOC!DK449)","v":0}]
[450,{"$f":"ACCOUNTS!A450","v":"~"},{"$f":"ACCOUNTS!B450","v":"~"},{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K450)","v":0},{"$f":"SUM(ACCOUNTALLOC!S450)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA450)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI450)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ450,ACCOUNTALLOC!AY450,ACCOUNTALLOC!BG450)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO450)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW450)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE450,ACCOUNTALLOC!CM450)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU450)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC450,ACCOUNTALLOC!DK450)","v":0}]
[451,{"$f":"ACCOUNTS!A451","v":"~"},{"$f":"ACCOUNTS!B451","v":"~"},{"$f":"ACCOUNTS!C451","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K451)","v":0},{"$f":"SUM(ACCOUNTALLOC!S451)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA451)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI451)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ451,ACCOUNTALLOC!AY451,ACCOUNTALLOC!BG451)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO451)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW451)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE451,ACCOUNTALLOC!CM451)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU451)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC451,ACCOUNTALLOC!DK451)","v":0}]
[452,{"$f":"ACCOUNTS!A452","v":"~"},{"$f":"ACCOUNTS!B452","v":"~"},{"$f":"ACCOUNTS!C452","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K452)","v":0},{"$f":"SUM(ACCOUNTALLOC!S452)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA452)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI452)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ452,ACCOUNTALLOC!AY452,ACCOUNTALLOC!BG452)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO452)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW452)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE452,ACCOUNTALLOC!CM452)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU452)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC452,ACCOUNTALLOC!DK452)","v":0}]
[453,{"$f":"ACCOUNTS!A453","v":"~"},{"$f":"ACCOUNTS!B453","v":"~"},{"$f":"ACCOUNTS!C453","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K453)","v":0},{"$f":"SUM(ACCOUNTALLOC!S453)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA453)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI453)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ453,ACCOUNTALLOC!AY453,ACCOUNTALLOC!BG453)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO453)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW453)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE453,ACCOUNTALLOC!CM453)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU453)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC453,ACCOUNTALLOC!DK453)","v":0}]
[454,{"$f":"ACCOUNTS!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K454)","v":0},{"$f":"SUM(ACCOUNTALLOC!S454)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA454)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI454)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ454,ACCOUNTALLOC!AY454,ACCOUNTALLOC!BG454)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO454)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW454)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE454,ACCOUNTALLOC!CM454)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU454)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC454,ACCOUNTALLOC!DK454)","v":0}]
[455,null,{"$f":"ACCOUNTS!B455","v":"Sub-total"},{"$f":"ACCOUNTS!C455","v":3128925},0,{"$f":"SUM(ACCOUNTALLOC!K455)","v":1604800.8976958026},{"$f":"SUM(ACCOUNTALLOC!S455)","v":363591.66039656545},{"$f":"SUM(ACCOUNTALLOC!AA455)","v":403124.49292877415},{"$f":"SUM(ACCOUNTALLOC!AI455)","v":270167.72889601084},{"$f":"SUM(ACCOUNTALLOC!AQ455,ACCOUNTALLOC!AY455,ACCOUNTALLOC!BG455)","v":186209.09437801485},{"$f":"SUM(ACCOUNTALLOC!BO455)","v":99160.369199206878},{"$f":"SUM(ACCOUNTALLOC!BW455)","v":73047.451730202389},{"$f":"SUM(ACCOUNTALLOC!CE455,ACCOUNTALLOC!CM455)","v":108435.30212778544},{"$f":"SUM(ACCOUNTALLOC!CU455)","v":11235.199684113371},{"$f":"SUM(ACCOUNTALLOC!DC455,ACCOUNTALLOC!DK455)","v":9152.802963524191}]
[456,null,null,null,0]
[457,null,{"$f":"ACCOUNTS!B457","v":"Distribution Labor Expense - Operating"},null,0]
[458,{"$f":"ACCOUNTS!A458","v":"S102"},{"$f":"ACCOUNTS!B458","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C458","v":22323872},0,{"$f":"SUM(ACCOUNTALLOC!K458)","v":13969773.641200367},{"$f":"SUM(ACCOUNTALLOC!S458)","v":2697912.3044392201},{"$f":"SUM(ACCOUNTALLOC!AA458)","v":2199554.1611852716},{"$f":"SUM(ACCOUNTALLOC!AI458)","v":1067120.8740559341},{"$f":"SUM(ACCOUNTALLOC!AQ458,ACCOUNTALLOC!AY458,ACCOUNTALLOC!BG458)","v":1032243.4557786987},{"$f":"SUM(ACCOUNTALLOC!BO458)","v":352436.51462323254},{"$f":"SUM(ACCOUNTALLOC!BW458)","v":163242.25363722831},{"$f":"SUM(ACCOUNTALLOC!CE458,ACCOUNTALLOC!CM458)","v":344659.41287921934},{"$f":"SUM(ACCOUNTALLOC!CU458)","v":451187.62367626198},{"$f":"SUM(ACCOUNTALLOC!DC458,ACCOUNTALLOC!DK458)","v":45741.758524565215}]
[459,{"$f":"ACCOUNTS!A459","v":"~"},{"$f":"ACCOUNTS!B459","v":"~"},{"$f":"ACCOUNTS!C459","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K459)","v":0},{"$f":"SUM(ACCOUNTALLOC!S459)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA459)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI459)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ459,ACCOUNTALLOC!AY459,ACCOUNTALLOC!BG459)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO459)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW459)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE459,ACCOUNTALLOC!CM459)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU459)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC459,ACCOUNTALLOC!DK459)","v":0}]
[460,{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K460)","v":0},{"$f":"SUM(ACCOUNTALLOC!S460)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA460)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI460)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ460,ACCOUNTALLOC!AY460,ACCOUNTALLOC!BG460)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO460)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW460)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE460,ACCOUNTALLOC!CM460)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU460)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC460,ACCOUNTALLOC!DK460)","v":0}]
[461,{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":"~"},{"$f":"ACCOUNTS!C461","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K461)","v":0},{"$f":"SUM(ACCOUNTALLOC!S461)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA461)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI461)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ461,ACCOUNTALLOC!AY461,ACCOUNTALLOC!BG461)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO461)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW461)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE461,ACCOUNTALLOC!CM461)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU461)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC461,ACCOUNTALLOC!DK461)","v":0}]
[462,{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":"~"},{"$f":"ACCOUNTS!C462","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K462)","v":0},{"$f":"SUM(ACCOUNTALLOC!S462)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA462)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI462)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ462,ACCOUNTALLOC!AY462,ACCOUNTALLOC!BG462)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO462)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW462)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE462,ACCOUNTALLOC!CM462)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU462)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC462,ACCOUNTALLOC!DK462)","v":0}]
[463,{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":"~"},{"$f":"ACCOUNTS!C463","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K463)","v":0},{"$f":"SUM(ACCOUNTALLOC!S463)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA463)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI463)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ463,ACCOUNTALLOC!AY463,ACCOUNTALLOC!BG463)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO463)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW463)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE463,ACCOUNTALLOC!CM463)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU463)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC463,ACCOUNTALLOC!DK463)","v":0}]
[464,{"$f":"ACCOUNTS!A464","v":"~"},{"$f":"ACCOUNTS!B464","v":"~"},{"$f":"ACCOUNTS!C464","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K464)","v":0},{"$f":"SUM(ACCOUNTALLOC!S464)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA464)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI464)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ464,ACCOUNTALLOC!AY464,ACCOUNTALLOC!BG464)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO464)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW464)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE464,ACCOUNTALLOC!CM464)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU464)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC464,ACCOUNTALLOC!DK464)","v":0}]
[465,{"$f":"ACCOUNTS!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K465)","v":0},{"$f":"SUM(ACCOUNTALLOC!S465)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA465)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI465)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ465,ACCOUNTALLOC!AY465,ACCOUNTALLOC!BG465)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO465)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW465)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE465,ACCOUNTALLOC!CM465)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU465)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC465,ACCOUNTALLOC!DK465)","v":0}]
[{"$f":"ROW(A466)","v":466},{"$f":"ACCOUNTS!A466","v":"~"},{"$f":"ACCOUNTS!B466","v":"~"},{"$f":"ACCOUNTS!C466","v":0},{"$f":"(ROUND((SUM(F466:O466)-D466),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K466)","v":0},{"$f":"SUM(ACCOUNTALLOC!S466)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA466)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI466)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ466,ACCOUNTALLOC!AY466,ACCOUNTALLOC!BG466)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO466)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW466)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE466,ACCOUNTALLOC!CM466)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU466)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC466,ACCOUNTALLOC!DK466)","v":0}]
[467,{"$f":"ACCOUNTS!A467","v":"~"},{"$f":"ACCOUNTS!B467","v":"~"},{"$f":"ACCOUNTS!C467","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K467)","v":0},{"$f":"SUM(ACCOUNTALLOC!S467)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA467)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI467)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ467,ACCOUNTALLOC!AY467,ACCOUNTALLOC!BG467)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO467)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW467)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE467,ACCOUNTALLOC!CM467)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU467)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC467,ACCOUNTALLOC!DK467)","v":0}]
[468,null,{"$f":"ACCOUNTS!B468","v":"Sub-total"},{"$f":"ACCOUNTS!C468","v":22323872},0,{"$f":"SUM(ACCOUNTALLOC!K468)","v":13969773.641200367},{"$f":"SUM(ACCOUNTALLOC!S468)","v":2697912.3044392201},{"$f":"SUM(ACCOUNTALLOC!AA468)","v":2199554.1611852716},{"$f":"SUM(ACCOUNTALLOC!AI468)","v":1067120.8740559341},{"$f":"SUM(ACCOUNTALLOC!AQ468,ACCOUNTALLOC!AY468,ACCOUNTALLOC!BG468)","v":1032243.4557786987},{"$f":"SUM(ACCOUNTALLOC!BO468)","v":352436.51462323254},{"$f":"SUM(ACCOUNTALLOC!BW468)","v":163242.25363722831},{"$f":"SUM(ACCOUNTALLOC!CE468,ACCOUNTALLOC!CM468)","v":344659.41287921934},{"$f":"SUM(ACCOUNTALLOC!CU468)","v":451187.62367626198},{"$f":"SUM(ACCOUNTALLOC!DC468,ACCOUNTALLOC!DK468)","v":45741.758524565215}]
[469,null,null,null,0]
[470,null,{"$f":"ACCOUNTS!B470","v":"Customer Accounts Labor Expense"},null,0]
[471,{"$f":"ACCOUNTS!A471","v":"S103"},{"$f":"ACCOUNTS!B471","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C471","v":13248616},0,{"$f":"SUM(ACCOUNTALLOC!K471)","v":10988175.835789936},{"$f":"SUM(ACCOUNTALLOC!S471)","v":1516356.6974499528},{"$f":"SUM(ACCOUNTALLOC!AA471)","v":295224.6791155698},{"$f":"SUM(ACCOUNTALLOC!AI471)","v":95071.615272415642},{"$f":"SUM(ACCOUNTALLOC!AQ471,ACCOUNTALLOC!AY471,ACCOUNTALLOC!BG471)","v":70973.897417514105},{"$f":"SUM(ACCOUNTALLOC!BO471)","v":157299.87070125723},{"$f":"SUM(ACCOUNTALLOC!BW471)","v":64907.205506244027},{"$f":"SUM(ACCOUNTALLOC!CE471,ACCOUNTALLOC!CM471)","v":27261.358338805261},{"$f":"SUM(ACCOUNTALLOC!CU471)","v":25787.731482524436},{"$f":"SUM(ACCOUNTALLOC!DC471,ACCOUNTALLOC!DK471)","v":7557.1089257812055}]
[472,{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K472)","v":0},{"$f":"SUM(ACCOUNTALLOC!S472)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA472)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI472)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ472,ACCOUNTALLOC!AY472,ACCOUNTALLOC!BG472)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO472)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW472)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE472,ACCOUNTALLOC!CM472)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU472)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC472,ACCOUNTALLOC!DK472)","v":0}]
[473,{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K473)","v":0},{"$f":"SUM(ACCOUNTALLOC!S473)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA473)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI473)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ473,ACCOUNTALLOC!AY473,ACCOUNTALLOC!BG473)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO473)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW473)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE473,ACCOUNTALLOC!CM473)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU473)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC473,ACCOUNTALLOC!DK473)","v":0}]
[474,{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K474)","v":0},{"$f":"SUM(ACCOUNTALLOC!S474)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA474)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI474)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ474,ACCOUNTALLOC!AY474,ACCOUNTALLOC!BG474)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO474)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW474)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE474,ACCOUNTALLOC!CM474)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU474)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC474,ACCOUNTALLOC!DK474)","v":0}]
[475,{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K475)","v":0},{"$f":"SUM(ACCOUNTALLOC!S475)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA475)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI475)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ475,ACCOUNTALLOC!AY475,ACCOUNTALLOC!BG475)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO475)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW475)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE475,ACCOUNTALLOC!CM475)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU475)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC475,ACCOUNTALLOC!DK475)","v":0}]
[476,{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K476)","v":0},{"$f":"SUM(ACCOUNTALLOC!S476)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA476)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI476)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ476,ACCOUNTALLOC!AY476,ACCOUNTALLOC!BG476)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO476)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW476)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE476,ACCOUNTALLOC!CM476)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU476)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC476,ACCOUNTALLOC!DK476)","v":0}]
[477,{"$f":"ACCOUNTS!A477","v":"~"},{"$f":"ACCOUNTS!B477","v":"~"},{"$f":"ACCOUNTS!C477","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K477)","v":0},{"$f":"SUM(ACCOUNTALLOC!S477)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA477)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI477)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ477,ACCOUNTALLOC!AY477,ACCOUNTALLOC!BG477)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO477)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW477)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE477,ACCOUNTALLOC!CM477)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU477)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC477,ACCOUNTALLOC!DK477)","v":0}]
[478,null,{"$f":"ACCOUNTS!B478","v":"Sub-total"},{"$f":"ACCOUNTS!C478","v":13248616},0,{"$f":"SUM(ACCOUNTALLOC!K478)","v":10988175.835789936},{"$f":"SUM(ACCOUNTALLOC!S478)","v":1516356.6974499528},{"$f":"SUM(ACCOUNTALLOC!AA478)","v":295224.6791155698},{"$f":"SUM(ACCOUNTALLOC!AI478)","v":95071.615272415642},{"$f":"SUM(ACCOUNTALLOC!AQ478,ACCOUNTALLOC!AY478,ACCOUNTALLOC!BG478)","v":70973.897417514105},{"$f":"SUM(ACCOUNTALLOC!BO478)","v":157299.87070125723},{"$f":"SUM(ACCOUNTALLOC!BW478)","v":64907.205506244027},{"$f":"SUM(ACCOUNTALLOC!CE478,ACCOUNTALLOC!CM478)","v":27261.358338805261},{"$f":"SUM(ACCOUNTALLOC!CU478)","v":25787.731482524436},{"$f":"SUM(ACCOUNTALLOC!DC478,ACCOUNTALLOC!DK478)","v":7557.1089257812055}]
[479,null,null,null,0]
[480,null,{"$f":"ACCOUNTS!B480","v":"Customer Service & Information Labor Expense"},null,0]
[481,{"$f":"ACCOUNTS!A481","v":"S104"},{"$f":"ACCOUNTS!B481","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C481","v":1177753},0,{"$f":"SUM(ACCOUNTALLOC!K481)","v":1040483.4392599015},{"$f":"SUM(ACCOUNTALLOC!S481)","v":122978.24682778475},{"$f":"SUM(ACCOUNTALLOC!AA481)","v":8851.943957607984},{"$f":"SUM(ACCOUNTALLOC!AI481)","v":919.4839393419594},{"$f":"SUM(ACCOUNTALLOC!AQ481,ACCOUNTALLOC!AY481,ACCOUNTALLOC!BG481)","v":725.1037241366522},{"$f":"SUM(ACCOUNTALLOC!BO481)","v":105.92629705008322},{"$f":"SUM(ACCOUNTALLOC!BW481)","v":25.116544661359935},{"$f":"SUM(ACCOUNTALLOC!CE481,ACCOUNTALLOC!CM481)","v":18.564402575787781},{"$f":"SUM(ACCOUNTALLOC!CU481)","v":3632.0707627688325},{"$f":"SUM(ACCOUNTALLOC!DC481,ACCOUNTALLOC!DK481)","v":13.104284171144315}]
[482,{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K482)","v":0},{"$f":"SUM(ACCOUNTALLOC!S482)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA482)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI482)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ482,ACCOUNTALLOC!AY482,ACCOUNTALLOC!BG482)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO482)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW482)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE482,ACCOUNTALLOC!CM482)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU482)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC482,ACCOUNTALLOC!DK482)","v":0}]
[483,{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K483)","v":0},{"$f":"SUM(ACCOUNTALLOC!S483)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA483)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI483)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ483,ACCOUNTALLOC!AY483,ACCOUNTALLOC!BG483)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO483)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW483)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE483,ACCOUNTALLOC!CM483)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU483)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC483,ACCOUNTALLOC!DK483)","v":0}]
[484,{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K484)","v":0},{"$f":"SUM(ACCOUNTALLOC!S484)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA484)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI484)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ484,ACCOUNTALLOC!AY484,ACCOUNTALLOC!BG484)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO484)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW484)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE484,ACCOUNTALLOC!CM484)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU484)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC484,ACCOUNTALLOC!DK484)","v":0}]
[485,{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K485)","v":0},{"$f":"SUM(ACCOUNTALLOC!S485)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA485)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI485)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ485,ACCOUNTALLOC!AY485,ACCOUNTALLOC!BG485)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO485)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW485)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE485,ACCOUNTALLOC!CM485)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU485)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC485,ACCOUNTALLOC!DK485)","v":0}]
[486,null,{"$f":"ACCOUNTS!B486","v":"Sub-total"},{"$f":"ACCOUNTS!C486","v":1177753},0,{"$f":"SUM(ACCOUNTALLOC!K486)","v":1040483.4392599015},{"$f":"SUM(ACCOUNTALLOC!S486)","v":122978.24682778475},{"$f":"SUM(ACCOUNTALLOC!AA486)","v":8851.943957607984},{"$f":"SUM(ACCOUNTALLOC!AI486)","v":919.4839393419594},{"$f":"SUM(ACCOUNTALLOC!AQ486,ACCOUNTALLOC!AY486,ACCOUNTALLOC!BG486)","v":725.1037241366522},{"$f":"SUM(ACCOUNTALLOC!BO486)","v":105.92629705008322},{"$f":"SUM(ACCOUNTALLOC!BW486)","v":25.116544661359935},{"$f":"SUM(ACCOUNTALLOC!CE486,ACCOUNTALLOC!CM486)","v":18.564402575787781},{"$f":"SUM(ACCOUNTALLOC!CU486)","v":3632.0707627688325},{"$f":"SUM(ACCOUNTALLOC!DC486,ACCOUNTALLOC!DK486)","v":13.104284171144315}]
[487,null,null,null,0]
[488,null,{"$f":"ACCOUNTS!B488","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"ACCOUNTS!C488","v":63060955},0,{"$f":"SUM(ACCOUNTALLOC!K488)","v":39947776.506324708},{"$f":"SUM(ACCOUNTALLOC!S488)","v":7499532.9847605675},{"$f":"SUM(ACCOUNTALLOC!AA488)","v":6010311.2734151268},{"$f":"SUM(ACCOUNTALLOC!AI488)","v":3513472.6285132766},{"$f":"SUM(ACCOUNTALLOC!AQ488,ACCOUNTALLOC!AY488,ACCOUNTALLOC!BG488)","v":2724300.2951005604},{"$f":"SUM(ACCOUNTALLOC!BO488)","v":1372603.0252482002},{"$f":"SUM(ACCOUNTALLOC!BW488)","v":863759.95264858054},{"$f":"SUM(ACCOUNTALLOC!CE488,ACCOUNTALLOC!CM488)","v":480374.63774838578},{"$f":"SUM(ACCOUNTALLOC!CU488)","v":578361.48004503723},{"$f":"SUM(ACCOUNTALLOC!DC488,ACCOUNTALLOC!DK488)","v":70462.216195560148}]
[489,null,null,null,0]
[490,null,{"$f":"ACCOUNTS!B490","v":"76 Gathering Labor Expense - Maintenance"},null,0]
[491,{"$f":"ACCOUNTS!A491","v":"~"},{"$f":"ACCOUNTS!B491","v":"~"},{"$f":"ACCOUNTS!C491","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K491)","v":0},{"$f":"SUM(ACCOUNTALLOC!S491)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA491)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI491)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ491,ACCOUNTALLOC!AY491,ACCOUNTALLOC!BG491)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO491)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW491)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE491,ACCOUNTALLOC!CM491)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU491)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC491,ACCOUNTALLOC!DK491)","v":0}]
[492,{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K492)","v":0},{"$f":"SUM(ACCOUNTALLOC!S492)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA492)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI492)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ492,ACCOUNTALLOC!AY492,ACCOUNTALLOC!BG492)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO492)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW492)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE492,ACCOUNTALLOC!CM492)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU492)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC492,ACCOUNTALLOC!DK492)","v":0}]
[493,{"$f":"ACCOUNTS!A493","v":"~"},{"$f":"ACCOUNTS!B493","v":"~"},{"$f":"ACCOUNTS!C493","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K493)","v":0},{"$f":"SUM(ACCOUNTALLOC!S493)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA493)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI493)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ493,ACCOUNTALLOC!AY493,ACCOUNTALLOC!BG493)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO493)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW493)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE493,ACCOUNTALLOC!CM493)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU493)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC493,ACCOUNTALLOC!DK493)","v":0}]
[494,{"$f":"ACCOUNTS!A494","v":"~"},{"$f":"ACCOUNTS!B494","v":"~"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K494)","v":0},{"$f":"SUM(ACCOUNTALLOC!S494)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA494)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI494)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ494,ACCOUNTALLOC!AY494,ACCOUNTALLOC!BG494)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO494)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW494)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE494,ACCOUNTALLOC!CM494)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU494)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC494,ACCOUNTALLOC!DK494)","v":0}]
[495,{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K495)","v":0},{"$f":"SUM(ACCOUNTALLOC!S495)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA495)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI495)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ495,ACCOUNTALLOC!AY495,ACCOUNTALLOC!BG495)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO495)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW495)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE495,ACCOUNTALLOC!CM495)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU495)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC495,ACCOUNTALLOC!DK495)","v":0}]
[496,null,{"$f":"ACCOUNTS!B496","v":"Sub-total"},{"$f":"ACCOUNTS!C496","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K496)","v":0},{"$f":"SUM(ACCOUNTALLOC!S496)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA496)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI496)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ496,ACCOUNTALLOC!AY496,ACCOUNTALLOC!BG496)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO496)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW496)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE496,ACCOUNTALLOC!CM496)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU496)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC496,ACCOUNTALLOC!DK496)","v":0}]
[497,null,null,null,0]
[498,null,{"$f":"ACCOUNTS!B498","v":"77 Purchased Gas Labor Expense - Maintenance"},null,0]
[499,{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K499)","v":0},{"$f":"SUM(ACCOUNTALLOC!S499)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA499)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI499)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ499,ACCOUNTALLOC!AY499,ACCOUNTALLOC!BG499)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO499)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW499)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE499,ACCOUNTALLOC!CM499)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU499)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC499,ACCOUNTALLOC!DK499)","v":0}]
[500,{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K500)","v":0},{"$f":"SUM(ACCOUNTALLOC!S500)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA500)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI500)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ500,ACCOUNTALLOC!AY500,ACCOUNTALLOC!BG500)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO500)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW500)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE500,ACCOUNTALLOC!CM500)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU500)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC500,ACCOUNTALLOC!DK500)","v":0}]
[501,null,{"$f":"ACCOUNTS!B501","v":"Sub-total"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K501)","v":0},{"$f":"SUM(ACCOUNTALLOC!S501)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA501)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI501)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ501,ACCOUNTALLOC!AY501,ACCOUNTALLOC!BG501)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO501)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW501)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE501,ACCOUNTALLOC!CM501)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU501)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC501,ACCOUNTALLOC!DK501)","v":0}]
[502,null,null,null,0]
[503,null,{"$f":"ACCOUNTS!B503","v":"79 Transmission Labor Expense - Maintenance"},null,0]
[504,{"$f":"ACCOUNTS!A504","v":"~"},{"$f":"ACCOUNTS!B504","v":"~"},{"$f":"ACCOUNTS!C504","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K504)","v":0},{"$f":"SUM(ACCOUNTALLOC!S504)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA504)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI504)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ504,ACCOUNTALLOC!AY504,ACCOUNTALLOC!BG504)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO504)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW504)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE504,ACCOUNTALLOC!CM504)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU504)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC504,ACCOUNTALLOC!DK504)","v":0}]
[505,{"$f":"ACCOUNTS!A505","v":"~"},{"$f":"ACCOUNTS!B505","v":"~"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K505)","v":0},{"$f":"SUM(ACCOUNTALLOC!S505)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA505)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI505)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ505,ACCOUNTALLOC!AY505,ACCOUNTALLOC!BG505)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO505)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW505)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE505,ACCOUNTALLOC!CM505)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU505)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC505,ACCOUNTALLOC!DK505)","v":0}]
[506,{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K506)","v":0},{"$f":"SUM(ACCOUNTALLOC!S506)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA506)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI506)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ506,ACCOUNTALLOC!AY506,ACCOUNTALLOC!BG506)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO506)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW506)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE506,ACCOUNTALLOC!CM506)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU506)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC506,ACCOUNTALLOC!DK506)","v":0}]
[507,{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K507)","v":0},{"$f":"SUM(ACCOUNTALLOC!S507)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA507)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI507)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ507,ACCOUNTALLOC!AY507,ACCOUNTALLOC!BG507)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO507)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW507)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE507,ACCOUNTALLOC!CM507)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU507)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC507,ACCOUNTALLOC!DK507)","v":0}]
[508,{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K508)","v":0},{"$f":"SUM(ACCOUNTALLOC!S508)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA508)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI508)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ508,ACCOUNTALLOC!AY508,ACCOUNTALLOC!BG508)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO508)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW508)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE508,ACCOUNTALLOC!CM508)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU508)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC508,ACCOUNTALLOC!DK508)","v":0}]
[509,null,{"$f":"ACCOUNTS!B509","v":"Sub-total"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K509)","v":0},{"$f":"SUM(ACCOUNTALLOC!S509)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA509)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI509)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ509,ACCOUNTALLOC!AY509,ACCOUNTALLOC!BG509)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO509)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW509)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE509,ACCOUNTALLOC!CM509)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU509)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC509,ACCOUNTALLOC!DK509)","v":0}]
[510,null,null,null,0]
[511,null,{"$f":"ACCOUNTS!B511","v":"80 Distribution Labor Expense - Maintenance"},null,0]
[512,{"$f":"ACCOUNTS!A512","v":"~"},{"$f":"ACCOUNTS!B512","v":"~"},{"$f":"ACCOUNTS!C512","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K512)","v":0},{"$f":"SUM(ACCOUNTALLOC!S512)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA512)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI512)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ512,ACCOUNTALLOC!AY512,ACCOUNTALLOC!BG512)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO512)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW512)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE512,ACCOUNTALLOC!CM512)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU512)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC512,ACCOUNTALLOC!DK512)","v":0}]
[513,{"$f":"ACCOUNTS!A513","v":"~"},{"$f":"ACCOUNTS!B513","v":"~"},{"$f":"ACCOUNTS!C513","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K513)","v":0},{"$f":"SUM(ACCOUNTALLOC!S513)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA513)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI513)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ513,ACCOUNTALLOC!AY513,ACCOUNTALLOC!BG513)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO513)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW513)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE513,ACCOUNTALLOC!CM513)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU513)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC513,ACCOUNTALLOC!DK513)","v":0}]
[514,{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K514)","v":0},{"$f":"SUM(ACCOUNTALLOC!S514)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA514)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI514)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ514,ACCOUNTALLOC!AY514,ACCOUNTALLOC!BG514)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO514)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW514)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE514,ACCOUNTALLOC!CM514)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU514)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC514,ACCOUNTALLOC!DK514)","v":0}]
[515,{"$f":"ACCOUNTS!A515","v":"~"},{"$f":"ACCOUNTS!B515","v":"~"},{"$f":"ACCOUNTS!C515","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K515)","v":0},{"$f":"SUM(ACCOUNTALLOC!S515)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA515)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI515)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ515,ACCOUNTALLOC!AY515,ACCOUNTALLOC!BG515)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO515)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW515)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE515,ACCOUNTALLOC!CM515)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU515)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC515,ACCOUNTALLOC!DK515)","v":0}]
[516,{"$f":"ACCOUNTS!A516","v":"~"},{"$f":"ACCOUNTS!B516","v":"~"},{"$f":"ACCOUNTS!C516","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K516)","v":0},{"$f":"SUM(ACCOUNTALLOC!S516)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA516)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI516)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ516,ACCOUNTALLOC!AY516,ACCOUNTALLOC!BG516)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO516)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW516)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE516,ACCOUNTALLOC!CM516)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU516)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC516,ACCOUNTALLOC!DK516)","v":0}]
[517,{"$f":"ACCOUNTS!A517","v":"~"},{"$f":"ACCOUNTS!B517","v":"~"},{"$f":"ACCOUNTS!C517","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K517)","v":0},{"$f":"SUM(ACCOUNTALLOC!S517)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA517)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI517)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ517,ACCOUNTALLOC!AY517,ACCOUNTALLOC!BG517)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO517)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW517)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE517,ACCOUNTALLOC!CM517)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU517)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC517,ACCOUNTALLOC!DK517)","v":0}]
[518,{"$f":"ACCOUNTS!A518","v":"~"},{"$f":"ACCOUNTS!B518","v":"~"},{"$f":"ACCOUNTS!C518","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K518)","v":0},{"$f":"SUM(ACCOUNTALLOC!S518)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA518)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI518)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ518,ACCOUNTALLOC!AY518,ACCOUNTALLOC!BG518)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO518)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW518)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE518,ACCOUNTALLOC!CM518)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU518)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC518,ACCOUNTALLOC!DK518)","v":0}]
[519,{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K519)","v":0},{"$f":"SUM(ACCOUNTALLOC!S519)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA519)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI519)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ519,ACCOUNTALLOC!AY519,ACCOUNTALLOC!BG519)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO519)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW519)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE519,ACCOUNTALLOC!CM519)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU519)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC519,ACCOUNTALLOC!DK519)","v":0}]
[520,null,{"$f":"ACCOUNTS!B520","v":"Sub-total"},{"$f":"ACCOUNTS!C520","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K520)","v":0},{"$f":"SUM(ACCOUNTALLOC!S520)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA520)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI520)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ520,ACCOUNTALLOC!AY520,ACCOUNTALLOC!BG520)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO520)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW520)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE520,ACCOUNTALLOC!CM520)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU520)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC520,ACCOUNTALLOC!DK520)","v":0}]
[521,null,null,null,0]
[522,null,{"$f":"ACCOUNTS!B522","v":"General Labor Expense - Maintenance"},null,0]
[523,{"$f":"ACCOUNTS!A523","v":"S105"},{"$f":"ACCOUNTS!B523","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C523","v":22842123},0,{"$f":"SUM(ACCOUNTALLOC!K523)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S523)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA523)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI523)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ523,ACCOUNTALLOC!AY523,ACCOUNTALLOC!BG523)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO523)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW523)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE523,ACCOUNTALLOC!CM523)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU523)","v":267261.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC523,ACCOUNTALLOC!DK523)","v":30229.880858294513}]
[524,{"$f":"ACCOUNTS!A524","v":"S106"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C524","v":115580},0,{"$f":"SUM(ACCOUNTALLOC!K524)","v":0},{"$f":"SUM(ACCOUNTALLOC!S524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ524,ACCOUNTALLOC!AY524,ACCOUNTALLOC!BG524)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO524)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW524)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE524,ACCOUNTALLOC!CM524)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU524)","v":115580},{"$f":"SUM(ACCOUNTALLOC!DC524,ACCOUNTALLOC!DK524)","v":0}]
[525,null,{"$f":"ACCOUNTS!B525","v":"Sub-total"},{"$f":"ACCOUNTS!C525","v":22957703},0,{"$f":"SUM(ACCOUNTALLOC!K525)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S525)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA525)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI525)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ525,ACCOUNTALLOC!AY525,ACCOUNTALLOC!BG525)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO525)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW525)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE525,ACCOUNTALLOC!CM525)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU525)","v":382841.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC525,ACCOUNTALLOC!DK525)","v":30229.880858294513}]
[526,null,null,null,0]
[527,null,{"$f":"ACCOUNTS!B527","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C527","v":22957703},0,{"$f":"SUM(ACCOUNTALLOC!K527)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S527)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA527)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI527)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ527,ACCOUNTALLOC!AY527,ACCOUNTALLOC!BG527)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO527)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW527)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE527,ACCOUNTALLOC!CM527)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU527)","v":382841.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC527,ACCOUNTALLOC!DK527)","v":30229.880858294513}]
[528,null,null,null,0]
[529,null,null,null,0]
[{"$f":"ROW(A530)","v":530},null,{"$f":"ACCOUNTS!B530","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"ACCOUNTS!C530","v":86018658},{"$f":"(ROUND((SUM(F530:O530)-D530),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K530)","v":53115999.044935554},{"$f":"SUM(ACCOUNTALLOC!S530)","v":10252450.276030773},{"$f":"SUM(ACCOUNTALLOC!AA530)","v":8670683.0274993423},{"$f":"SUM(ACCOUNTALLOC!AI530)","v":5094943.4207246928},{"$f":"SUM(ACCOUNTALLOC!AQ530,ACCOUNTALLOC!AY530,ACCOUNTALLOC!BG530)","v":3961463.7634337982},{"$f":"SUM(ACCOUNTALLOC!BO530)","v":1933669.0933900597},{"$f":"SUM(ACCOUNTALLOC!BW530)","v":1229347.8995509751},{"$f":"SUM(ACCOUNTALLOC!CE530,ACCOUNTALLOC!CM530)","v":698206.55265661632},{"$f":"SUM(ACCOUNTALLOC!CU530)","v":961202.82472433313},{"$f":"SUM(ACCOUNTALLOC!DC530,ACCOUNTALLOC!DK530)","v":100692.09705385467}]
[531,null,null,null,0]
[532,null,null,null,0]
[533,{"$f":"ACCOUNTS!A533","v":"Depreciation Expense"},null,null,0]
[534,{"$f":"ACCOUNTS!A534","v":403.01},{"$f":"ACCOUNTS!B534","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C534","v":19613418},0,{"$f":"SUM(ACCOUNTALLOC!K534)","v":10444348.18401931},{"$f":"SUM(ACCOUNTALLOC!S534)","v":2367891.3115717294},{"$f":"SUM(ACCOUNTALLOC!AA534)","v":2625825.8601363469},{"$f":"SUM(ACCOUNTALLOC!AI534)","v":1759988.9889920668},{"$f":"SUM(ACCOUNTALLOC!AQ534,ACCOUNTALLOC!AY534,ACCOUNTALLOC!BG534)","v":1213390.337836626},{"$f":"SUM(ACCOUNTALLOC!BO534)","v":646059.40206770145},{"$f":"SUM(ACCOUNTALLOC!BW534)","v":475946.50561238104},{"$f":"SUM(ACCOUNTALLOC!CE534,ACCOUNTALLOC!CM534)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU534)","v":73201.013821689587},{"$f":"SUM(ACCOUNTALLOC!DC534,ACCOUNTALLOC!DK534)","v":6766.3959421498521}]
[535,{"$f":"ACCOUNTS!A535","v":403.02},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Hydro"},{"$f":"ACCOUNTS!C535","v":6080376},0,{"$f":"SUM(ACCOUNTALLOC!K535)","v":3237863.1829370381},{"$f":"SUM(ACCOUNTALLOC!S535)","v":734072.43456950062},{"$f":"SUM(ACCOUNTALLOC!AA535)","v":814034.9907472732},{"$f":"SUM(ACCOUNTALLOC!AI535)","v":545616.00680369057},{"$f":"SUM(ACCOUNTALLOC!AQ535,ACCOUNTALLOC!AY535,ACCOUNTALLOC!BG535)","v":376164.3936214337},{"$f":"SUM(ACCOUNTALLOC!BO535)","v":200285.54344310629},{"$f":"SUM(ACCOUNTALLOC!BW535)","v":147548.66846815718},{"$f":"SUM(ACCOUNTALLOC!CE535,ACCOUNTALLOC!CM535)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU535)","v":22693.122005408219},{"$f":"SUM(ACCOUNTALLOC!DC535,ACCOUNTALLOC!DK535)","v":2097.6574043925107}]
[536,{"$f":"ACCOUNTS!A536","v":403.03},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Other"},{"$f":"ACCOUNTS!C536","v":67990832},0,{"$f":"SUM(ACCOUNTALLOC!K536)","v":36205822.092261635},{"$f":"SUM(ACCOUNTALLOC!S536)","v":8208406.1207145583},{"$f":"SUM(ACCOUNTALLOC!AA536)","v":9102548.3124759719},{"$f":"SUM(ACCOUNTALLOC!AI536)","v":6101084.2512207441},{"$f":"SUM(ACCOUNTALLOC!AQ536,ACCOUNTALLOC!AY536,ACCOUNTALLOC!BG536)","v":4206274.4295906648},{"$f":"SUM(ACCOUNTALLOC!BO536)","v":2239595.1724480428},{"$f":"SUM(ACCOUNTALLOC!BW536)","v":1649890.8504411853},{"$f":"SUM(ACCOUNTALLOC!CE536,ACCOUNTALLOC!CM536)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU536)","v":253754.74244112751},{"$f":"SUM(ACCOUNTALLOC!DC536,ACCOUNTALLOC!DK536)","v":23456.028406073448}]
[537,{"$f":"ACCOUNTS!A537","v":403.04},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Transmission"},{"$f":"ACCOUNTS!C537","v":8646050},0,{"$f":"SUM(ACCOUNTALLOC!K537)","v":4434490.6961729005},{"$f":"SUM(ACCOUNTALLOC!S537)","v":1004700.2326267727},{"$f":"SUM(ACCOUNTALLOC!AA537)","v":1113939.9385050226},{"$f":"SUM(ACCOUNTALLOC!AI537)","v":746545.12090297928},{"$f":"SUM(ACCOUNTALLOC!AQ537,ACCOUNTALLOC!AY537,ACCOUNTALLOC!BG537)","v":514545.13625191886},{"$f":"SUM(ACCOUNTALLOC!BO537)","v":274006.41118428938},{"$f":"SUM(ACCOUNTALLOC!BW537)","v":201849.49144895337},{"$f":"SUM(ACCOUNTALLOC!CE537,ACCOUNTALLOC!CM537)","v":299635.51186491823},{"$f":"SUM(ACCOUNTALLOC!CU537)","v":31045.837860871838},{"$f":"SUM(ACCOUNTALLOC!DC537,ACCOUNTALLOC!DK537)","v":25291.623181373259}]
[538,{"$f":"ACCOUNTS!A538","v":403.05},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Distribution"},{"$f":"ACCOUNTS!C538","v":94050635},0,{"$f":"SUM(ACCOUNTALLOC!K538)","v":58854757.891514376},{"$f":"SUM(ACCOUNTALLOC!S538)","v":11366324.148732889},{"$f":"SUM(ACCOUNTALLOC!AA538)","v":9266737.6688222885},{"$f":"SUM(ACCOUNTALLOC!AI538)","v":4495787.9989060871},{"$f":"SUM(ACCOUNTALLOC!AQ538,ACCOUNTALLOC!AY538,ACCOUNTALLOC!BG538)","v":4348849.1821929915},{"$f":"SUM(ACCOUNTALLOC!BO538)","v":1484817.5978388428},{"$f":"SUM(ACCOUNTALLOC!BW538)","v":687740.80112143536},{"$f":"SUM(ACCOUNTALLOC!CE538,ACCOUNTALLOC!CM538)","v":1452052.6116624284},{"$f":"SUM(ACCOUNTALLOC!CU538)","v":1900856.7380646812},{"$f":"SUM(ACCOUNTALLOC!DC538,ACCOUNTALLOC!DK538)","v":192710.36114398172}]
[539,{"$f":"ACCOUNTS!A539","v":403.06},{"$f":"ACCOUNTS!B539","v":"Depr Exp - General"},{"$f":"ACCOUNTS!C539","v":20494477},0,{"$f":"SUM(ACCOUNTALLOC!K539)","v":12586748.290781032},{"$f":"SUM(ACCOUNTALLOC!S539)","v":2444772.1029921444},{"$f":"SUM(ACCOUNTALLOC!AA539)","v":2091900.8081220605},{"$f":"SUM(ACCOUNTALLOC!AI539)","v":1231283.1787472542},{"$f":"SUM(ACCOUNTALLOC!AQ539,ACCOUNTALLOC!AY539,ACCOUNTALLOC!BG539)","v":957226.78916463628},{"$f":"SUM(ACCOUNTALLOC!BO539)","v":464647.83258597809},{"$f":"SUM(ACCOUNTALLOC!BW539)","v":296249.97161027166},{"$f":"SUM(ACCOUNTALLOC!CE539,ACCOUNTALLOC!CM539)","v":168254.78527431059},{"$f":"SUM(ACCOUNTALLOC!CU539)","v":229207.94734232346},{"$f":"SUM(ACCOUNTALLOC!DC539,ACCOUNTALLOC!DK539)","v":24185.293379996561}]
[540,{"$f":"ACCOUNTS!A540","v":403.07},{"$f":"ACCOUNTS!B540","v":"Depr Exp - FAS 143"},{"$f":"ACCOUNTS!C540","v":-27088},0,{"$f":"SUM(ACCOUNTALLOC!K540)","v":-14424.640499107045},{"$f":"SUM(ACCOUNTALLOC!S540)","v":-3270.283631738997},{"$f":"SUM(ACCOUNTALLOC!AA540)","v":-3626.5158321396793},{"$f":"SUM(ACCOUNTALLOC!AI540)","v":-2430.7125730873177},{"$f":"SUM(ACCOUNTALLOC!AQ540,ACCOUNTALLOC!AY540,ACCOUNTALLOC!BG540)","v":-1675.8077287354263},{"$f":"SUM(ACCOUNTALLOC!BO540)","v":-892.26962292905284},{"$f":"SUM(ACCOUNTALLOC!BW540)","v":-657.32749610639905},{"$f":"SUM(ACCOUNTALLOC!CE540,ACCOUNTALLOC!CM540)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU540)","v":-101.09757832122519},{"$f":"SUM(ACCOUNTALLOC!DC540,ACCOUNTALLOC!DK540)","v":-9.3450378348615821}]
[541,{"$f":"ACCOUNTS!A541","v":403.08},{"$f":"ACCOUNTS!B541","v":"Depr Exp - VROW"},{"$f":"ACCOUNTS!C541","v":2874929},0,{"$f":"SUM(ACCOUNTALLOC!K541)","v":1799065.4741490425},{"$f":"SUM(ACCOUNTALLOC!S541)","v":347444.49007274117},{"$f":"SUM(ACCOUNTALLOC!AA541)","v":283264.57189246611},{"$f":"SUM(ACCOUNTALLOC!AI541)","v":137426.73078078715},{"$f":"SUM(ACCOUNTALLOC!AQ541,ACCOUNTALLOC!AY541,ACCOUNTALLOC!BG541)","v":132935.12192143005},{"$f":"SUM(ACCOUNTALLOC!BO541)","v":45387.733657909135},{"$f":"SUM(ACCOUNTALLOC!BW541)","v":21022.781756096036},{"$f":"SUM(ACCOUNTALLOC!CE541,ACCOUNTALLOC!CM541)","v":44386.177326650206},{"$f":"SUM(ACCOUNTALLOC!CU541)","v":58105.170274581942},{"$f":"SUM(ACCOUNTALLOC!DC541,ACCOUNTALLOC!DK541)","v":5890.7481682957923}]
[542,{"$f":"ACCOUNTS!A542","v":404},{"$f":"ACCOUNTS!B542","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"ACCOUNTS!C542","v":1005996},0,{"$f":"SUM(ACCOUNTALLOC!K542)","v":535703.28719505644},{"$f":"SUM(ACCOUNTALLOC!S542)","v":121452.0175869353},{"$f":"SUM(ACCOUNTALLOC!AA542)","v":134681.79345352881},{"$f":"SUM(ACCOUNTALLOC!AI542)","v":90271.970085482448},{"$f":"SUM(ACCOUNTALLOC!AQ542,ACCOUNTALLOC!AY542,ACCOUNTALLOC!BG542)","v":62236.262251806111},{"$f":"SUM(ACCOUNTALLOC!BO542)","v":33137.170392355853},{"$f":"SUM(ACCOUNTALLOC!BW542)","v":24411.873588786657},{"$f":"SUM(ACCOUNTALLOC!CE542,ACCOUNTALLOC!CM542)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU542)","v":3754.5687906393691},{"$f":"SUM(ACCOUNTALLOC!DC542,ACCOUNTALLOC!DK542)","v":347.05665540901549}]
[543,{"$f":"ACCOUNTS!A543","v":404.01},{"$f":"ACCOUNTS!B543","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C543","v":25536254},0,{"$f":"SUM(ACCOUNTALLOC!K543)","v":15683171.685105715},{"$f":"SUM(ACCOUNTALLOC!S543)","v":3046202.2228779765},{"$f":"SUM(ACCOUNTALLOC!AA543)","v":2606522.2537276843},{"$f":"SUM(ACCOUNTALLOC!AI543)","v":1534186.9908862417},{"$f":"SUM(ACCOUNTALLOC!AQ543,ACCOUNTALLOC!AY543,ACCOUNTALLOC!BG543)","v":1192710.9154194372},{"$f":"SUM(ACCOUNTALLOC!BO543)","v":578954.2750207783},{"$f":"SUM(ACCOUNTALLOC!BW543)","v":369129.42557805631},{"$f":"SUM(ACCOUNTALLOC!CE543,ACCOUNTALLOC!CM543)","v":209646.57617172939},{"$f":"SUM(ACCOUNTALLOC!CU543)","v":285594.61957249249},{"$f":"SUM(ACCOUNTALLOC!DC543,ACCOUNTALLOC!DK543)","v":30135.035639900001}]
[544,{"$f":"ACCOUNTS!A544","v":404.02},{"$f":"ACCOUNTS!B544","v":"Accretion Exp - FAS 143"},{"$f":"ACCOUNTS!C544","v":1029398},0,{"$f":"SUM(ACCOUNTALLOC!K544)","v":548165.09452524339},{"$f":"SUM(ACCOUNTALLOC!S544)","v":124277.29732519416},{"$f":"SUM(ACCOUNTALLOC!AA544)","v":137814.83109025846},{"$f":"SUM(ACCOUNTALLOC!AI544)","v":92371.923409293348},{"$f":"SUM(ACCOUNTALLOC!AQ544,ACCOUNTALLOC!AY544,ACCOUNTALLOC!BG544)","v":63684.034419107731},{"$f":"SUM(ACCOUNTALLOC!BO544)","v":33908.024413168969},{"$f":"SUM(ACCOUNTALLOC!BW544)","v":24979.755236153829},{"$f":"SUM(ACCOUNTALLOC!CE544,ACCOUNTALLOC!CM544)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU544)","v":3841.9095144976573},{"$f":"SUM(ACCOUNTALLOC!DC544,ACCOUNTALLOC!DK544)","v":355.13006708250305}]
[545,{"$f":"ACCOUNTS!A545","v":405},{"$f":"ACCOUNTS!B545","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C545","v":2070601},0,{"$f":"SUM(ACCOUNTALLOC!K545)","v":1193677.7836574195},{"$f":"SUM(ACCOUNTALLOC!S545)","v":249547.43901087396},{"$f":"SUM(ACCOUNTALLOC!AA545)","v":241158.33779454432},{"$f":"SUM(ACCOUNTALLOC!AI545)","v":143357.73447256855},{"$f":"SUM(ACCOUNTALLOC!AQ545,ACCOUNTALLOC!AY545,ACCOUNTALLOC!BG545)","v":112146.84005923053},{"$f":"SUM(ACCOUNTALLOC!BO545)","v":50859.719202133791},{"$f":"SUM(ACCOUNTALLOC!BW545)","v":33139.948000632212},{"$f":"SUM(ACCOUNTALLOC!CE545,ACCOUNTALLOC!CM545)","v":19746.105948247328},{"$f":"SUM(ACCOUNTALLOC!CU545)","v":24226.802716818165},{"$f":"SUM(ACCOUNTALLOC!DC545,ACCOUNTALLOC!DK545)","v":2740.2891375318086}]
[546,{"$f":"ACCOUNTS!A546","v":406},{"$f":"ACCOUNTS!B546","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"ACCOUNTS!C546","v":25800},0,{"$f":"SUM(ACCOUNTALLOC!K546)","v":12626.479996385697},{"$f":"SUM(ACCOUNTALLOC!S546)","v":2858.2480978420176},{"$f":"SUM(ACCOUNTALLOC!AA546)","v":3168.2703091093294},{"$f":"SUM(ACCOUNTALLOC!AI546)","v":2123.0076631147908},{"$f":"SUM(ACCOUNTALLOC!AQ546,ACCOUNTALLOC!AY546,ACCOUNTALLOC!BG546)","v":1462.7094973310614},{"$f":"SUM(ACCOUNTALLOC!BO546)","v":779.07753720139681},{"$f":"SUM(ACCOUNTALLOC!BW546)","v":573.88267593940589},{"$f":"SUM(ACCOUNTALLOC!CE546,ACCOUNTALLOC!CM546)","v":1964.861638357781},{"$f":"SUM(ACCOUNTALLOC!CU546)","v":88.271549657762691},{"$f":"SUM(ACCOUNTALLOC!DC546,ACCOUNTALLOC!DK546)","v":155.1910350607568}]
[547,{"$f":"ACCOUNTS!A547","v":406.01},{"$f":"ACCOUNTS!B547","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"ACCOUNTS!C547","v":11200},0,{"$f":"SUM(ACCOUNTALLOC!K547)","v":7008.7064099563067},{"$f":"SUM(ACCOUNTALLOC!S547)","v":1353.5563100218128},{"$f":"SUM(ACCOUNTALLOC!AA547)","v":1103.5274976166788},{"$f":"SUM(ACCOUNTALLOC!AI547)","v":535.37996407730986},{"$f":"SUM(ACCOUNTALLOC!AQ547,ACCOUNTALLOC!AY547,ACCOUNTALLOC!BG547)","v":517.88178613107198},{"$f":"SUM(ACCOUNTALLOC!BO547)","v":176.81918995863282},{"$f":"SUM(ACCOUNTALLOC!BW547)","v":81.899468010610207},{"$f":"SUM(ACCOUNTALLOC!CE547,ACCOUNTALLOC!CM547)","v":172.917378501689},{"$f":"SUM(ACCOUNTALLOC!CU547)","v":226.3631230807153},{"$f":"SUM(ACCOUNTALLOC!DC547,ACCOUNTALLOC!DK547)","v":22.948872645172408}]
[548,{"$f":"ACCOUNTS!A548","v":406.02},{"$f":"ACCOUNTS!B548","v":"Amort Exp - FERC Colstrip"},{"$f":"ACCOUNTS!C548","v":715283},0,{"$f":"SUM(ACCOUNTALLOC!K548)","v":380895.60433117184},{"$f":"SUM(ACCOUNTALLOC!S548)","v":86354.780233356621},{"$f":"SUM(ACCOUNTALLOC!AA548)","v":95761.411841419293},{"$f":"SUM(ACCOUNTALLOC!AI548)","v":64185.151410795021},{"$f":"SUM(ACCOUNTALLOC!AQ548,ACCOUNTALLOC!AY548,ACCOUNTALLOC!BG548)","v":44251.210116400689},{"$f":"SUM(ACCOUNTALLOC!BO548)","v":23561.181803660722},{"$f":"SUM(ACCOUNTALLOC!BW548)","v":17357.323663521609},{"$f":"SUM(ACCOUNTALLOC!CE548,ACCOUNTALLOC!CM548)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU548)","v":2669.5724717343805},{"$f":"SUM(ACCOUNTALLOC!DC548,ACCOUNTALLOC!DK548)","v":246.76412793979978}]
[549,{"$f":"ACCOUNTS!A549","v":406.03},{"$f":"ACCOUNTS!B549","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C549","v":9553357},0,{"$f":"SUM(ACCOUNTALLOC!K549)","v":5087261.5285228798},{"$f":"SUM(ACCOUNTALLOC!S549)","v":1153358.9421610737},{"$f":"SUM(ACCOUNTALLOC!AA549)","v":1278994.4038165398},{"$f":"SUM(ACCOUNTALLOC!AI549)","v":857260.22501076991},{"$f":"SUM(ACCOUNTALLOC!AQ549,ACCOUNTALLOC!AY549,ACCOUNTALLOC!BG549)","v":591021.46692146664},{"$f":"SUM(ACCOUNTALLOC!BO549)","v":314684.37123806216},{"$f":"SUM(ACCOUNTALLOC!BW549)","v":231825.31882090002},{"$f":"SUM(ACCOUNTALLOC!CE549,ACCOUNTALLOC!CM549)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU549)","v":35654.948964047726},{"$f":"SUM(ACCOUNTALLOC!DC549,ACCOUNTALLOC!DK549)","v":3295.794544260918}]
[550,{"$f":"ACCOUNTS!A550","v":407},{"$f":"ACCOUNTS!B550","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C550","v":1463328},0,{"$f":"SUM(ACCOUNTALLOC!K550)","v":779237.31291632133},{"$f":"SUM(ACCOUNTALLOC!S550)","v":176664.85551777034},{"$f":"SUM(ACCOUNTALLOC!AA550)","v":195908.96927101642},{"$f":"SUM(ACCOUNTALLOC!AI550)","v":131310.1656877849},{"$f":"SUM(ACCOUNTALLOC!AQ550,ACCOUNTALLOC!AY550,ACCOUNTALLOC!BG550)","v":90529.251774769407},{"$f":"SUM(ACCOUNTALLOC!BO550)","v":48201.532884728484},{"$f":"SUM(ACCOUNTALLOC!BW550)","v":35509.662220259328},{"$f":"SUM(ACCOUNTALLOC!CE550,ACCOUNTALLOC!CM550)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU550)","v":5461.4189711179051},{"$f":"SUM(ACCOUNTALLOC!DC550,ACCOUNTALLOC!DK550)","v":504.83075623199682}]
[551,{"$f":"ACCOUNTS!A551","v":407.01},{"$f":"ACCOUNTS!B551","v":"Amort Exp - Storm T&D"},{"$f":"ACCOUNTS!C551","v":15477404},0,{"$f":"SUM(ACCOUNTALLOC!K551)","v":9494065.0150311925},{"$f":"SUM(ACCOUNTALLOC!S551)","v":1862612.7923576431},{"$f":"SUM(ACCOUNTALLOC!AA551)","v":1576351.1682435209},{"$f":"SUM(ACCOUNTALLOC!AI551)","v":805179.80982183747},{"$f":"SUM(ACCOUNTALLOC!AQ551,ACCOUNTALLOC!AY551,ACCOUNTALLOC!BG551)","v":738164.23592098011},{"$f":"SUM(ACCOUNTALLOC!BO551)","v":271306.30768379138},{"$f":"SUM(ACCOUNTALLOC!BW551)","v":140354.90068601203},{"$f":"SUM(ACCOUNTALLOC!CE551,ACCOUNTALLOC!CM551)","v":271529.36273402744},{"$f":"SUM(ACCOUNTALLOC!CU551)","v":284641.89280386234},{"$f":"SUM(ACCOUNTALLOC!DC551,ACCOUNTALLOC!DK551)","v":33198.514717132064}]
[552,{"$f":"ACCOUNTS!A552","v":"~"},{"$f":"ACCOUNTS!B552","v":"~"},{"$f":"ACCOUNTS!C552","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K552)","v":0},{"$f":"SUM(ACCOUNTALLOC!S552)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA552)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI552)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ552,ACCOUNTALLOC!AY552,ACCOUNTALLOC!BG552)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO552)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW552)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE552,ACCOUNTALLOC!CM552)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU552)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC552,ACCOUNTALLOC!DK552)","v":0}]
[553,{"$f":"ACCOUNTS!A553","v":"~"},{"$f":"ACCOUNTS!B553","v":"~"},{"$f":"ACCOUNTS!C553","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K553)","v":0},{"$f":"SUM(ACCOUNTALLOC!S553)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA553)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI553)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ553,ACCOUNTALLOC!AY553,ACCOUNTALLOC!BG553)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO553)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW553)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE553,ACCOUNTALLOC!CM553)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU553)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC553,ACCOUNTALLOC!DK553)","v":0}]
[554,{"$f":"ACCOUNTS!A554","v":"~"},{"$f":"ACCOUNTS!B554","v":"~"},{"$f":"ACCOUNTS!C554","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K554)","v":0},{"$f":"SUM(ACCOUNTALLOC!S554)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA554)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI554)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ554,ACCOUNTALLOC!AY554,ACCOUNTALLOC!BG554)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO554)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW554)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE554,ACCOUNTALLOC!CM554)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU554)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC554,ACCOUNTALLOC!DK554)","v":0}]
[555,{"$f":"ACCOUNTS!A555","v":"~"},{"$f":"ACCOUNTS!B555","v":"~"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K555)","v":0},{"$f":"SUM(ACCOUNTALLOC!S555)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA555)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI555)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ555,ACCOUNTALLOC!AY555,ACCOUNTALLOC!BG555)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO555)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW555)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE555,ACCOUNTALLOC!CM555)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU555)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC555,ACCOUNTALLOC!DK555)","v":0}]
[556,{"$f":"ACCOUNTS!A556","v":"~"},{"$f":"ACCOUNTS!B556","v":"~"},{"$f":"ACCOUNTS!C556","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K556)","v":0},{"$f":"SUM(ACCOUNTALLOC!S556)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA556)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI556)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ556,ACCOUNTALLOC!AY556,ACCOUNTALLOC!BG556)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO556)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW556)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE556,ACCOUNTALLOC!CM556)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU556)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC556,ACCOUNTALLOC!DK556)","v":0}]
[557,{"$f":"ACCOUNTS!A557","v":"~"},{"$f":"ACCOUNTS!B557","v":"~"},{"$f":"ACCOUNTS!C557","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K557)","v":0},{"$f":"SUM(ACCOUNTALLOC!S557)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA557)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI557)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ557,ACCOUNTALLOC!AY557,ACCOUNTALLOC!BG557)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO557)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW557)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE557,ACCOUNTALLOC!CM557)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU557)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC557,ACCOUNTALLOC!DK557)","v":0}]
[558,{"$f":"ACCOUNTS!A558","v":"~"},{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K558)","v":0},{"$f":"SUM(ACCOUNTALLOC!S558)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA558)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI558)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ558,ACCOUNTALLOC!AY558,ACCOUNTALLOC!BG558)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO558)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW558)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE558,ACCOUNTALLOC!CM558)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU558)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC558,ACCOUNTALLOC!DK558)","v":0}]
[559,{"$f":"ACCOUNTS!A559","v":"~"},{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K559)","v":0},{"$f":"SUM(ACCOUNTALLOC!S559)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA559)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI559)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ559,ACCOUNTALLOC!AY559,ACCOUNTALLOC!BG559)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO559)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW559)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE559,ACCOUNTALLOC!CM559)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU559)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC559,ACCOUNTALLOC!DK559)","v":0}]
[560,{"$f":"ACCOUNTS!A560","v":"~"},{"$f":"ACCOUNTS!B560","v":"~"},{"$f":"ACCOUNTS!C560","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K560)","v":0},{"$f":"SUM(ACCOUNTALLOC!S560)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA560)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI560)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ560,ACCOUNTALLOC!AY560,ACCOUNTALLOC!BG560)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO560)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW560)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE560,ACCOUNTALLOC!CM560)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU560)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC560,ACCOUNTALLOC!DK560)","v":0}]
[561,{"$f":"ACCOUNTS!A561","v":"~"},{"$f":"ACCOUNTS!B561","v":"~"},{"$f":"ACCOUNTS!C561","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K561)","v":0},{"$f":"SUM(ACCOUNTALLOC!S561)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA561)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI561)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ561,ACCOUNTALLOC!AY561,ACCOUNTALLOC!BG561)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO561)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW561)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE561,ACCOUNTALLOC!CM561)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU561)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC561,ACCOUNTALLOC!DK561)","v":0}]
[562,{"$f":"ACCOUNTS!A562","v":"~"},{"$f":"ACCOUNTS!B562","v":"~"},{"$f":"ACCOUNTS!C562","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K562)","v":0},{"$f":"SUM(ACCOUNTALLOC!S562)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA562)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI562)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ562,ACCOUNTALLOC!AY562,ACCOUNTALLOC!BG562)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO562)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW562)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE562,ACCOUNTALLOC!CM562)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU562)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC562,ACCOUNTALLOC!DK562)","v":0}]
[563,{"$f":"ACCOUNTS!A563","v":"~"},{"$f":"ACCOUNTS!B563","v":"~"},{"$f":"ACCOUNTS!C563","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K563)","v":0},{"$f":"SUM(ACCOUNTALLOC!S563)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA563)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI563)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ563,ACCOUNTALLOC!AY563,ACCOUNTALLOC!BG563)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO563)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW563)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE563,ACCOUNTALLOC!CM563)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU563)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC563,ACCOUNTALLOC!DK563)","v":0}]
[564,{"$f":"ACCOUNTS!A564","v":"~"},{"$f":"ACCOUNTS!B564","v":"~"},{"$f":"ACCOUNTS!C564","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K564)","v":0},{"$f":"SUM(ACCOUNTALLOC!S564)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA564)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI564)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ564,ACCOUNTALLOC!AY564,ACCOUNTALLOC!BG564)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO564)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW564)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE564,ACCOUNTALLOC!CM564)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU564)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC564,ACCOUNTALLOC!DK564)","v":0}]
[565,{"$f":"ACCOUNTS!A565","v":"~"},{"$f":"ACCOUNTS!B565","v":"~"},{"$f":"ACCOUNTS!C565","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K565)","v":0},{"$f":"SUM(ACCOUNTALLOC!S565)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA565)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI565)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ565,ACCOUNTALLOC!AY565,ACCOUNTALLOC!BG565)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO565)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW565)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE565,ACCOUNTALLOC!CM565)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU565)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC565,ACCOUNTALLOC!DK565)","v":0}]
[566,{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K566)","v":0},{"$f":"SUM(ACCOUNTALLOC!S566)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA566)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI566)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ566,ACCOUNTALLOC!AY566,ACCOUNTALLOC!BG566)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO566)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW566)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE566,ACCOUNTALLOC!CM566)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU566)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC566,ACCOUNTALLOC!DK566)","v":0}]
[567,{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K567)","v":0},{"$f":"SUM(ACCOUNTALLOC!S567)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA567)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI567)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ567,ACCOUNTALLOC!AY567,ACCOUNTALLOC!BG567)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO567)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW567)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE567,ACCOUNTALLOC!CM567)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU567)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC567,ACCOUNTALLOC!DK567)","v":0}]
[568,{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K568)","v":0},{"$f":"SUM(ACCOUNTALLOC!S568)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA568)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI568)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ568,ACCOUNTALLOC!AY568,ACCOUNTALLOC!BG568)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO568)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW568)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE568,ACCOUNTALLOC!CM568)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU568)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC568,ACCOUNTALLOC!DK568)","v":0}]
[569,null,{"$f":"ACCOUNTS!B569","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"ACCOUNTS!C569","v":276612250},0,{"$f":"SUM(ACCOUNTALLOC!K569)","v":161270483.66902757},{"$f":"SUM(ACCOUNTALLOC!S569)","v":33295022.709127285},{"$f":"SUM(ACCOUNTALLOC!AA569)","v":31566090.601914529},{"$f":"SUM(ACCOUNTALLOC!AI569)","v":18736083.922192492},{"$f":"SUM(ACCOUNTALLOC!AQ569,ACCOUNTALLOC!AY569,ACCOUNTALLOC!BG569)","v":14644434.391017629},{"$f":"SUM(ACCOUNTALLOC!BO569)","v":6709475.9029687801},{"$f":"SUM(ACCOUNTALLOC!BW569)","v":4356955.7329006465},{"$f":"SUM(ACCOUNTALLOC!CE569,ACCOUNTALLOC!CM569)","v":2467388.9099991713},{"$f":"SUM(ACCOUNTALLOC!CU569)","v":3214923.8427103106},{"$f":"SUM(ACCOUNTALLOC!DC569,ACCOUNTALLOC!DK569)","v":351390.31814162235}]
[570,null,null,null,0]
[571,{"$f":"ACCOUNTS!A571","v":"Taxes (Other Than Income)"},null,null,0]
[572,{"$f":"ACCOUNTS!A572","v":236},{"$f":"ACCOUNTS!B572","v":"Property Taxes"},{"$f":"ACCOUNTS!C572","v":37267394},0,{"$f":"SUM(ACCOUNTALLOC!K572)","v":21540727.014955081},{"$f":"SUM(ACCOUNTALLOC!S572)","v":4489596.0982902199},{"$f":"SUM(ACCOUNTALLOC!AA572)","v":4318855.2824147427},{"$f":"SUM(ACCOUNTALLOC!AI572)","v":2566467.1265916256},{"$f":"SUM(ACCOUNTALLOC!AQ572,ACCOUNTALLOC!AY572,ACCOUNTALLOC!BG572)","v":2007274.5280099302},{"$f":"SUM(ACCOUNTALLOC!BO572)","v":912554.26090098161},{"$f":"SUM(ACCOUNTALLOC!BW572)","v":594139.28782999411},{"$f":"SUM(ACCOUNTALLOC!CE572,ACCOUNTALLOC!CM572)","v":353407.14242645801},{"$f":"SUM(ACCOUNTALLOC!CU572)","v":435267.6081278596},{"$f":"SUM(ACCOUNTALLOC!DC572,ACCOUNTALLOC!DK572)","v":49105.650453115333}]
[573,{"$f":"ACCOUNTS!A573","v":236.01},{"$f":"ACCOUNTS!B573","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C573","v":8229129},0,{"$f":"SUM(ACCOUNTALLOC!K573)","v":5081437.1935987603},{"$f":"SUM(ACCOUNTALLOC!S573)","v":980819.02053787978},{"$f":"SUM(ACCOUNTALLOC!AA573)","v":829496.42333879031},{"$f":"SUM(ACCOUNTALLOC!AI573)","v":487416.88875040074},{"$f":"SUM(ACCOUNTALLOC!AQ573,ACCOUNTALLOC!AY573,ACCOUNTALLOC!BG573)","v":378980.52697034873},{"$f":"SUM(ACCOUNTALLOC!BO573)","v":184987.91753784215},{"$f":"SUM(ACCOUNTALLOC!BW573)","v":117607.76890153316},{"$f":"SUM(ACCOUNTALLOC!CE573,ACCOUNTALLOC!CM573)","v":66795.180534629922},{"$f":"SUM(ACCOUNTALLOC!CU573)","v":91955.189998673624},{"$f":"SUM(ACCOUNTALLOC!DC573,ACCOUNTALLOC!DK573)","v":9632.889831142098}]
[574,{"$f":"ACCOUNTS!A574","v":236.02},{"$f":"ACCOUNTS!B574","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C574","v":77070765},0,{"$f":"SUM(ACCOUNTALLOC!K574)","v":43177721.85173469},{"$f":"SUM(ACCOUNTALLOC!S574)","v":9265108.8624622952},{"$f":"SUM(ACCOUNTALLOC!AA574)","v":9411581.6039698943},{"$f":"SUM(ACCOUNTALLOC!AI574)","v":5976537.5404925598},{"$f":"SUM(ACCOUNTALLOC!AQ574,ACCOUNTALLOC!AY574,ACCOUNTALLOC!BG574)","v":4396283.0400703056},{"$f":"SUM(ACCOUNTALLOC!BO574)","v":2180607.8052655435},{"$f":"SUM(ACCOUNTALLOC!BW574)","v":1530046.8944356721},{"$f":"SUM(ACCOUNTALLOC!CE574,ACCOUNTALLOC!CM574)","v":384485.55540449516},{"$f":"SUM(ACCOUNTALLOC!CU574)","v":683777.90758576477},{"$f":"SUM(ACCOUNTALLOC!DC574,ACCOUNTALLOC!DK574)","v":64613.938578804431}]
[575,{"$f":"ACCOUNTS!A575","v":236.03},{"$f":"ACCOUNTS!B575","v":"Other Taxes - Muni"},{"$f":"ACCOUNTS!C575","v":-0.26000000536441803},0,{"$f":"SUM(ACCOUNTALLOC!K575)","v":-0.14566104168129601},{"$f":"SUM(ACCOUNTALLOC!S575)","v":-3.1256058687650419E-2},{"$f":"SUM(ACCOUNTALLOC!AA575)","v":-3.1750187863320546E-2},{"$f":"SUM(ACCOUNTALLOC!AI575)","v":-2.0161987396760776E-2},{"$f":"SUM(ACCOUNTALLOC!AQ575,ACCOUNTALLOC!AY575,ACCOUNTALLOC!BG575)","v":-1.4830962350014031E-2},{"$f":"SUM(ACCOUNTALLOC!BO575)","v":-7.3563307833616693E-3},{"$f":"SUM(ACCOUNTALLOC!BW575)","v":-5.1616485286098534E-3},{"$f":"SUM(ACCOUNTALLOC!CE575,ACCOUNTALLOC!CM575)","v":-1.2970708992924877E-3},{"$f":"SUM(ACCOUNTALLOC!CU575)","v":-2.3067405603197184E-3},{"$f":"SUM(ACCOUNTALLOC!DC575,ACCOUNTALLOC!DK575)","v":-2.1797661379260123E-4}]
[576,{"$f":"ACCOUNTS!A576","v":236.04},{"$f":"ACCOUNTS!B576","v":"Other Taxes - MT Elec Energy Lic"},{"$f":"ACCOUNTS!C576","v":1647662},0,{"$f":"SUM(ACCOUNTALLOC!K576)","v":840956.1288123416},{"$f":"SUM(ACCOUNTALLOC!S576)","v":203582.86925528548},{"$f":"SUM(ACCOUNTALLOC!AA576)","v":229688.03628377084},{"$f":"SUM(ACCOUNTALLOC!AI576)","v":155611.27141421792},{"$f":"SUM(ACCOUNTALLOC!AQ576,ACCOUNTALLOC!AY576,ACCOUNTALLOC!BG576)","v":110116.84150566862},{"$f":"SUM(ACCOUNTALLOC!BO576)","v":57830.570121740406},{"$f":"SUM(ACCOUNTALLOC!BW576)","v":42772.555104637744},{"$f":"SUM(ACCOUNTALLOC!CE576,ACCOUNTALLOC!CM576)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU576)","v":6555.1801642816672},{"$f":"SUM(ACCOUNTALLOC!DC576,ACCOUNTALLOC!DK576)","v":548.54733805578121}]
[577,{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K577)","v":0},{"$f":"SUM(ACCOUNTALLOC!S577)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA577)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI577)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ577,ACCOUNTALLOC!AY577,ACCOUNTALLOC!BG577)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO577)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW577)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE577,ACCOUNTALLOC!CM577)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU577)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC577,ACCOUNTALLOC!DK577)","v":0}]
[578,{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K578)","v":0},{"$f":"SUM(ACCOUNTALLOC!S578)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA578)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI578)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ578,ACCOUNTALLOC!AY578,ACCOUNTALLOC!BG578)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO578)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW578)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE578,ACCOUNTALLOC!CM578)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU578)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC578,ACCOUNTALLOC!DK578)","v":0}]
[579,{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K579)","v":0},{"$f":"SUM(ACCOUNTALLOC!S579)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA579)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI579)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ579,ACCOUNTALLOC!AY579,ACCOUNTALLOC!BG579)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO579)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW579)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE579,ACCOUNTALLOC!CM579)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU579)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC579,ACCOUNTALLOC!DK579)","v":0}]
[580,{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K580)","v":0},{"$f":"SUM(ACCOUNTALLOC!S580)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA580)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI580)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ580,ACCOUNTALLOC!AY580,ACCOUNTALLOC!BG580)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO580)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW580)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE580,ACCOUNTALLOC!CM580)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU580)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC580,ACCOUNTALLOC!DK580)","v":0}]
[581,{"$f":"ACCOUNTS!A581","v":"~"},{"$f":"ACCOUNTS!B581","v":"~"},{"$f":"ACCOUNTS!C581","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K581)","v":0},{"$f":"SUM(ACCOUNTALLOC!S581)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA581)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI581)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ581,ACCOUNTALLOC!AY581,ACCOUNTALLOC!BG581)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO581)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW581)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE581,ACCOUNTALLOC!CM581)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU581)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC581,ACCOUNTALLOC!DK581)","v":0}]
[582,null,{"$f":"ACCOUNTS!B582","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"ACCOUNTS!C582","v":124214949.73999999},0,{"$f":"SUM(ACCOUNTALLOC!K582)","v":70640842.043439835},{"$f":"SUM(ACCOUNTALLOC!S582)","v":14939106.819289625},{"$f":"SUM(ACCOUNTALLOC!AA582)","v":14789621.314257009},{"$f":"SUM(ACCOUNTALLOC!AI582)","v":9186032.8070868161},{"$f":"SUM(ACCOUNTALLOC!AQ582,ACCOUNTALLOC!AY582,ACCOUNTALLOC!BG582)","v":6892654.9217252899},{"$f":"SUM(ACCOUNTALLOC!BO582)","v":3335980.5464697769},{"$f":"SUM(ACCOUNTALLOC!BW582)","v":2284566.5011101887},{"$f":"SUM(ACCOUNTALLOC!CE582,ACCOUNTALLOC!CM582)","v":804687.87706851214},{"$f":"SUM(ACCOUNTALLOC!CU582)","v":1217555.8835698389},{"$f":"SUM(ACCOUNTALLOC!DC582,ACCOUNTALLOC!DK582)","v":123901.02598314104}]
[583,null,null,null,0]
[584,{"$f":"ACCOUNTS!A634","v":"INCOME TAXES"},null,null,0]
[585,{"$f":"ACCOUNTS!A635","v":"409.10"},{"$f":"ACCOUNTS!B635","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C635","v":-59428577},0,{"$f":"SUM(ACCOUNTALLOC!K635)","v":-33744871.022127472},{"$f":"SUM(ACCOUNTALLOC!S635)","v":-7084046.7759705279},{"$f":"SUM(ACCOUNTALLOC!AA635)","v":-7154672.6967972349},{"$f":"SUM(ACCOUNTALLOC!AI635)","v":-4331107.2272449723},{"$f":"SUM(ACCOUNTALLOC!AQ635,ACCOUNTALLOC!AY635,ACCOUNTALLOC!BG635)","v":-3341076.3692794428},{"$f":"SUM(ACCOUNTALLOC!BO635)","v":-1532627.3435422152},{"$f":"SUM(ACCOUNTALLOC!BW635)","v":-1021527.1402886622},{"$f":"SUM(ACCOUNTALLOC!CE635,ACCOUNTALLOC!CM635)","v":-547009.375387943},{"$f":"SUM(ACCOUNTALLOC!CU635)","v":-603778.37590285984},{"$f":"SUM(ACCOUNTALLOC!DC635,ACCOUNTALLOC!DK635)","v":-67860.673458654768}]
[586,{"$f":"ACCOUNTS!A636","v":"410.10"},{"$f":"ACCOUNTS!B636","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C636","v":406373034.38731563},0,{"$f":"SUM(ACCOUNTALLOC!K636)","v":230747669.29503524},{"$f":"SUM(ACCOUNTALLOC!S636)","v":48440762.49870199},{"$f":"SUM(ACCOUNTALLOC!AA636)","v":48923703.050227359},{"$f":"SUM(ACCOUNTALLOC!AI636)","v":29616142.183454484},{"$f":"SUM(ACCOUNTALLOC!AQ636,ACCOUNTALLOC!AY636,ACCOUNTALLOC!BG636)","v":22846304.098848652},{"$f":"SUM(ACCOUNTALLOC!BO636)","v":10480116.73206008},{"$f":"SUM(ACCOUNTALLOC!BW636)","v":6985209.8883017292},{"$f":"SUM(ACCOUNTALLOC!CE636,ACCOUNTALLOC!CM636)","v":3740454.0195318596},{"$f":"SUM(ACCOUNTALLOC!CU636)","v":4128640.8509005764},{"$f":"SUM(ACCOUNTALLOC!DC636,ACCOUNTALLOC!DK636)","v":464031.77025356528}]
[587,{"$f":"ACCOUNTS!A637","v":"411.10"},{"$f":"ACCOUNTS!B637","v":"Prov for Def Income Tax (Credit)"},{"$f":"ACCOUNTS!C637","v":-237907201},0,{"$f":"SUM(ACCOUNTALLOC!K637)","v":-135089013.0345937},{"$f":"SUM(ACCOUNTALLOC!S637)","v":-28359180.470099807},{"$f":"SUM(ACCOUNTALLOC!AA637)","v":-28641913.39069337},{"$f":"SUM(ACCOUNTALLOC!AI637)","v":-17338486.796759792},{"$f":"SUM(ACCOUNTALLOC!AQ637,ACCOUNTALLOC!AY637,ACCOUNTALLOC!BG637)","v":-13375149.92732393},{"$f":"SUM(ACCOUNTALLOC!BO637)","v":-6135483.9689026019},{"$f":"SUM(ACCOUNTALLOC!BW637)","v":-4089424.2292156843},{"$f":"SUM(ACCOUNTALLOC!CE637,ACCOUNTALLOC!CM637)","v":-2189812.9820490875},{"$f":"SUM(ACCOUNTALLOC!CU637)","v":-2417073.2446677168},{"$f":"SUM(ACCOUNTALLOC!DC637,ACCOUNTALLOC!DK637)","v":-271662.95569425379}]
[588,{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K638)","v":0},{"$f":"SUM(ACCOUNTALLOC!S638)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA638)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI638)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ638,ACCOUNTALLOC!AY638,ACCOUNTALLOC!BG638)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO638)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW638)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE638,ACCOUNTALLOC!CM638)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU638)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC638,ACCOUNTALLOC!DK638)","v":0}]
[589,{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K639)","v":0},{"$f":"SUM(ACCOUNTALLOC!S639)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA639)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI639)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ639,ACCOUNTALLOC!AY639,ACCOUNTALLOC!BG639)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO639)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW639)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE639,ACCOUNTALLOC!CM639)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU639)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC639,ACCOUNTALLOC!DK639)","v":0}]
[590,{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K640)","v":0},{"$f":"SUM(ACCOUNTALLOC!S640)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA640)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI640)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ640,ACCOUNTALLOC!AY640,ACCOUNTALLOC!BG640)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO640)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW640)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE640,ACCOUNTALLOC!CM640)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU640)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC640,ACCOUNTALLOC!DK640)","v":0}]
[591,{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K642)","v":0},{"$f":"SUM(ACCOUNTALLOC!S642)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA642)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI642)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ642,ACCOUNTALLOC!AY642,ACCOUNTALLOC!BG642)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO642)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW642)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE642,ACCOUNTALLOC!CM642)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU642)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC642,ACCOUNTALLOC!DK642)","v":0}]
[{"$f":"ROW(A592)","v":592},null,{"$f":"ACCOUNTS!B642","v":"TOTAL FIT"},{"$f":"ACCOUNTS!C642","v":109037256.38731563},{"$f":"(ROUND((SUM(F592:O592)-D592),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K641)","v":61913785.238314062},{"$f":"SUM(ACCOUNTALLOC!S641)","v":12997535.252631662},{"$f":"SUM(ACCOUNTALLOC!AA641)","v":13127116.962736754},{"$f":"SUM(ACCOUNTALLOC!AI641)","v":7946548.1594497189},{"$f":"SUM(ACCOUNTALLOC!AQ641,ACCOUNTALLOC!AY641,ACCOUNTALLOC!BG641)","v":6130077.8022452779},{"$f":"SUM(ACCOUNTALLOC!BO641)","v":2812005.4196152636},{"$f":"SUM(ACCOUNTALLOC!BW641)","v":1874258.5187973832},{"$f":"SUM(ACCOUNTALLOC!CE641,ACCOUNTALLOC!CM641)","v":1003631.6620948289},{"$f":"SUM(ACCOUNTALLOC!CU641)","v":1107789.2303300004},{"$f":"SUM(ACCOUNTALLOC!DC641,ACCOUNTALLOC!DK641)","v":124508.14110065678}]
[593,null,null,null,0]
[594,null,{"$f":"ACCOUNTS!A584","v":"TOTAL EXPENSES"},{"$f":"ACCOUNTS!C584","v":1718267272.1273155},{"$f":"(ROUND((SUM(F594:O594)-D594),1))","v":0},{"$f":"SUM(F592,F582,F569,F408)","v":961639406.82710218},{"$f":"SUM(G592,G582,G569,G408)","v":206842070.97726524},209913993.82437199,134056385.06342143,98042423.071510106,49112343.127361834,34648292.79601299,7620778.5906083006,15013070.760160867,1378507.0895009004]
[595,null,null,null,0]
[596,{"$f":"ACCOUNTS!A643","v":"REVENUE"},null,null,0]
[597,{"$f":"ACCOUNTS!A644","v":447},{"$f":"ACCOUNTS!B644","v":"Sales of Electricity - Firm Revenue"},{"$f":"ACCOUNTS!C644","v":1981957370},0,{"$f":"SUM(CLASSALLOC!H1766)","v":1087695000.7408392},{"$f":"SUM(CLASSALLOC!I1766)","v":246497364.61381432},{"$f":"SUM(CLASSALLOC!J1766)","v":260640514.56323978},{"$f":"SUM(CLASSALLOC!K1766)","v":163406443.32238746},{"$f":"SUM(CLASSALLOC!L1766,CLASSALLOC!M1766,CLASSALLOC!N1766)","v":117140463.8366037},{"$f":"SUM(CLASSALLOC!O1766)","v":53102151.746446505},{"$f":"SUM(CLASSALLOC!P1766)","v":36542570.067485489},{"$f":"SUM(CLASSALLOC!Q1766,CLASSALLOC!R1766)","v":0},{"$f":"SUM(CLASSALLOC!S1766)","v":16932861.109183475},{"$f":"SUM(CLASSALLOC!T1766,CLASSALLOC!U1766)","v":0}]
[598,{"$f":"ACCOUNTS!A645","v":447.01},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Transportation Revenue - Retail"},{"$f":"ACCOUNTS!C645","v":6075595},0,{"$f":"SUM(CLASSALLOC!H1767)","v":0},{"$f":"SUM(CLASSALLOC!I1767)","v":0},{"$f":"SUM(CLASSALLOC!J1767)","v":0},{"$f":"SUM(CLASSALLOC!K1767)","v":0},{"$f":"SUM(CLASSALLOC!L1767,CLASSALLOC!M1767,CLASSALLOC!N1767)","v":0},{"$f":"SUM(CLASSALLOC!O1767)","v":0},{"$f":"SUM(CLASSALLOC!P1767)","v":0},{"$f":"SUM(CLASSALLOC!Q1767,CLASSALLOC!R1767)","v":6075595},{"$f":"SUM(CLASSALLOC!S1767)","v":0},{"$f":"SUM(CLASSALLOC!T1767,CLASSALLOC!U1767)","v":0}]
[599,{"$f":"ACCOUNTS!A646","v":447.02},{"$f":"ACCOUNTS!B646","v":"Sales of Electricity - Small Firm Resale"},{"$f":"ACCOUNTS!C646","v":337877},0,{"$f":"SUM(CLASSALLOC!H1768)","v":0},{"$f":"SUM(CLASSALLOC!I1768)","v":0},{"$f":"SUM(CLASSALLOC!J1768)","v":0},{"$f":"SUM(CLASSALLOC!K1768)","v":0},{"$f":"SUM(CLASSALLOC!L1768,CLASSALLOC!M1768,CLASSALLOC!N1768)","v":0},{"$f":"SUM(CLASSALLOC!O1768)","v":0},{"$f":"SUM(CLASSALLOC!P1768)","v":0},{"$f":"SUM(CLASSALLOC!Q1768,CLASSALLOC!R1768)","v":0},{"$f":"SUM(CLASSALLOC!S1768)","v":0},{"$f":"SUM(CLASSALLOC!T1768,CLASSALLOC!U1768)","v":337877}]
[600,{"$f":"ACCOUNTS!A647","v":447.03},{"$f":"ACCOUNTS!B647","v":"Sales of Electricity - Unbilled Revenue"},{"$f":"ACCOUNTS!C647","v":-11929320},0,{"$f":"SUM(CLASSALLOC!H1769)","v":-7123035.5971032381},{"$f":"SUM(CLASSALLOC!I1769)","v":-1395874.1170120439},{"$f":"SUM(CLASSALLOC!J1769)","v":-1434753.1202711572},{"$f":"SUM(CLASSALLOC!K1769)","v":-863808.07241050387},{"$f":"SUM(CLASSALLOC!L1769,CLASSALLOC!M1769,CLASSALLOC!N1769)","v":-640570.05369711376},{"$f":"SUM(CLASSALLOC!O1769)","v":-222670.01866577633},{"$f":"SUM(CLASSALLOC!P1769)","v":-196641.0164838412},{"$f":"SUM(CLASSALLOC!Q1769,CLASSALLOC!R1769)","v":-51968.004356325793},{"$f":"SUM(CLASSALLOC!S1769)","v":0},{"$f":"SUM(CLASSALLOC!T1769,CLASSALLOC!U1769)","v":0}]
[601,{"$f":"ACCOUNTS!A648","v":447.04},{"$f":"ACCOUNTS!B648","v":"Other Elect Revenue -  OATT - Sch 449"},{"$f":"ACCOUNTS!C648","v":1009892},0,{"$f":"SUM(CLASSALLOC!H1770)","v":0},{"$f":"SUM(CLASSALLOC!I1770)","v":0},{"$f":"SUM(CLASSALLOC!J1770)","v":0},{"$f":"SUM(CLASSALLOC!K1770)","v":0},{"$f":"SUM(CLASSALLOC!L1770,CLASSALLOC!M1770,CLASSALLOC!N1770)","v":0},{"$f":"SUM(CLASSALLOC!O1770)","v":0},{"$f":"SUM(CLASSALLOC!P1770)","v":0},{"$f":"SUM(CLASSALLOC!Q1770,CLASSALLOC!R1770)","v":1009892},{"$f":"SUM(CLASSALLOC!S1770)","v":0},{"$f":"SUM(CLASSALLOC!T1770,CLASSALLOC!U1770)","v":0}]
[602,{"$f":"ACCOUNTS!A649","v":447.05},{"$f":"ACCOUNTS!B649","v":"Other Elect Revenue - Other Transmission"},{"$f":"ACCOUNTS!C649","v":879870},{"$f":"(ROUND((SUM(F602:O602)-D602),1))","v":0},{"$f":"SUM(CLASSALLOC!H1771)","v":0},{"$f":"SUM(CLASSALLOC!I1771)","v":0},{"$f":"SUM(CLASSALLOC!J1771)","v":0},{"$f":"SUM(CLASSALLOC!K1771)","v":0},{"$f":"SUM(CLASSALLOC!L1771,CLASSALLOC!M1771,CLASSALLOC!N1771)","v":0},{"$f":"SUM(CLASSALLOC!O1771)","v":0},{"$f":"SUM(CLASSALLOC!P1771)","v":0},{"$f":"SUM(CLASSALLOC!Q1771,CLASSALLOC!R1771)","v":0},{"$f":"SUM(CLASSALLOC!S1771)","v":0},{"$f":"SUM(CLASSALLOC!T1771,CLASSALLOC!U1771)","v":879870}]
[603,null,"SALES REVENUE",{"$f":"SUM(D597:D602)","v":1978331284},0,{"$f":"SUM(F597:F602)","v":1080571965.1437359},245101490.49680227,259205761.44296864,162542635.24997696,116499893.78290659,52879481.72778073,36345929.051001646,7033518.9956436744,16932861.109183475,1217747]
[604,null,null,null,0]
[605,{"$f":"ACCOUNTS!A629","v":"NON FIRM REVENUE"},null,null,{"$f":"(ROUND((SUM(F605:O605)-D605),1))","v":0}]
[606,{"$f":"ACCOUNTS!A630","v":447.07},{"$f":"ACCOUNTS!B630","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C630","v":40163723},0,{"$f":"SUM(ACCOUNTALLOC!K630)","v":21387598.397102669},{"$f":"SUM(ACCOUNTALLOC!S630)","v":4848891.2402761029},{"$f":"SUM(ACCOUNTALLOC!AA630)","v":5377081.2661389755},{"$f":"SUM(ACCOUNTALLOC!AI630)","v":3604048.5262144217},{"$f":"SUM(ACCOUNTALLOC!AQ630,ACCOUNTALLOC!AY630,ACCOUNTALLOC!BG630)","v":2484741.4876767867},{"$f":"SUM(ACCOUNTALLOC!BO630)","v":1322979.5472769097},{"$f":"SUM(ACCOUNTALLOC!BW630)","v":974627.86008199153},{"$f":"SUM(ACCOUNTALLOC!CE630,ACCOUNTALLOC!CM630)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU630)","v":149898.66847550549},{"$f":"SUM(ACCOUNTALLOC!DC630,ACCOUNTALLOC!DK630)","v":13856.006756641329}]
[607,{"$f":"ACCOUNTS!A631","v":"~"},{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K631)","v":0},{"$f":"SUM(ACCOUNTALLOC!S631)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA631)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI631)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ631,ACCOUNTALLOC!AY631,ACCOUNTALLOC!BG631)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO631)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW631)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE631,ACCOUNTALLOC!CM631)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU631)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC631,ACCOUNTALLOC!DK631)","v":0}]
[608,null,{"$f":"ACCOUNTS!B632","v":"TOTAL NON FIRM REVENUE"},{"$f":"ACCOUNTS!C632","v":40163723},0,{"$f":"SUM(ACCOUNTALLOC!K632)","v":21387598.397102669},{"$f":"SUM(ACCOUNTALLOC!S632)","v":4848891.2402761029},{"$f":"SUM(ACCOUNTALLOC!AA632)","v":5377081.2661389755},{"$f":"SUM(ACCOUNTALLOC!AI632)","v":3604048.5262144217},{"$f":"SUM(ACCOUNTALLOC!AQ632,ACCOUNTALLOC!AY632,ACCOUNTALLOC!BG632)","v":2484741.4876767867},{"$f":"SUM(ACCOUNTALLOC!BO632)","v":1322979.5472769097},{"$f":"SUM(ACCOUNTALLOC!BW632)","v":974627.86008199153},{"$f":"SUM(ACCOUNTALLOC!CE632,ACCOUNTALLOC!CM632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU632)","v":149898.66847550549},{"$f":"SUM(ACCOUNTALLOC!DC632,ACCOUNTALLOC!DK632)","v":13856.006756641329}]
[609,null,null,null,0]
[610,{"$f":"ACCOUNTS!A586","v":"OTHER OPERATING REVENUE"},null,null,0]
[611,{"$f":"ACCOUNTS!A587","v":450.01},{"$f":"ACCOUNTS!B587","v":"Late Payment Revenue - Interest"},{"$f":"ACCOUNTS!C587","v":3464899},0,{"$f":"SUM(ACCOUNTALLOC!K587)","v":2835817.1642558123},{"$f":"SUM(ACCOUNTALLOC!S587)","v":380062.19334094372},{"$f":"SUM(ACCOUNTALLOC!AA587)","v":145892.21513994379},{"$f":"SUM(ACCOUNTALLOC!AI587)","v":46463.172515833881},{"$f":"SUM(ACCOUNTALLOC!AQ587,ACCOUNTALLOC!AY587,ACCOUNTALLOC!BG587)","v":24706.115277402419},{"$f":"SUM(ACCOUNTALLOC!BO587)","v":3840.1757435681893},{"$f":"SUM(ACCOUNTALLOC!BW587)","v":5824.2665444117538},{"$f":"SUM(ACCOUNTALLOC!CE587,ACCOUNTALLOC!CM587)","v":18641.591583905887},{"$f":"SUM(ACCOUNTALLOC!CU587)","v":3652.1055981780551},{"$f":"SUM(ACCOUNTALLOC!DC587,ACCOUNTALLOC!DK587)","v":0}]
[612,{"$f":"ACCOUNTS!A588","v":450.02},{"$f":"ACCOUNTS!B588","v":"Late Payment Revenue - Field Call"},{"$f":"ACCOUNTS!C588","v":559117},{"$f":"(ROUND((SUM(F612:O612)-D612),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K588)","v":492734.50379047246},{"$f":"SUM(ACCOUNTALLOC!S588)","v":63675.238897583884},{"$f":"SUM(ACCOUNTALLOC!AA588)","v":2283.3937934070236},{"$f":"SUM(ACCOUNTALLOC!AI588)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ588,ACCOUNTALLOC!AY588,ACCOUNTALLOC!BG588)","v":27.346033453976325},{"$f":"SUM(ACCOUNTALLOC!BO588)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW588)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE588,ACCOUNTALLOC!CM588)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU588)","v":396.51748508265672},{"$f":"SUM(ACCOUNTALLOC!DC588,ACCOUNTALLOC!DK588)","v":0}]
[613,{"$f":"ACCOUNTS!A589","v":451.01},{"$f":"ACCOUNTS!B589","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C589","v":520439},0,{"$f":"SUM(ACCOUNTALLOC!K589)","v":461552.06002144521},{"$f":"SUM(ACCOUNTALLOC!S589)","v":54552.39460761044},{"$f":"SUM(ACCOUNTALLOC!AA589)","v":3926.6679455604512},{"$f":"SUM(ACCOUNTALLOC!AI589)","v":407.87742538390086},{"$f":"SUM(ACCOUNTALLOC!AQ589,ACCOUNTALLOC!AY589,ACCOUNTALLOC!BG589)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO589)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW589)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE589,ACCOUNTALLOC!CM589)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU589)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC589,ACCOUNTALLOC!DK589)","v":0}]
[614,{"$f":"ACCOUNTS!A590","v":451.02},{"$f":"ACCOUNTS!B590","v":"Misc Service Revenue - Reconnection Charge"},{"$f":"ACCOUNTS!C590","v":1648238},0,{"$f":"SUM(ACCOUNTALLOC!K590)","v":1605630.2360113149},{"$f":"SUM(ACCOUNTALLOC!S590)","v":41032.224451760856},{"$f":"SUM(ACCOUNTALLOC!AA590)","v":1551.4701869011597},{"$f":"SUM(ACCOUNTALLOC!AI590)","v":24.069350023030271},{"$f":"SUM(ACCOUNTALLOC!AQ590,ACCOUNTALLOC!AY590,ACCOUNTALLOC!BG590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE590,ACCOUNTALLOC!CM590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU590)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC590,ACCOUNTALLOC!DK590)","v":0}]
[615,{"$f":"ACCOUNTS!A591","v":451.03},{"$f":"ACCOUNTS!B591","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C591","v":477492},0,{"$f":"SUM(ACCOUNTALLOC!K591)","v":423464.45259436726},{"$f":"SUM(ACCOUNTALLOC!S591)","v":50050.691831275377},{"$f":"SUM(ACCOUNTALLOC!AA591)","v":3602.6364870072207},{"$f":"SUM(ACCOUNTALLOC!AI591)","v":374.2190873501209},{"$f":"SUM(ACCOUNTALLOC!AQ591,ACCOUNTALLOC!AY591,ACCOUNTALLOC!BG591)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO591)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW591)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE591,ACCOUNTALLOC!CM591)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU591)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC591,ACCOUNTALLOC!DK591)","v":0}]
[616,{"$f":"ACCOUNTS!A592","v":451.04},{"$f":"ACCOUNTS!B592","v":"Misc Service Revenue - Water Heater Rental"},{"$f":"ACCOUNTS!C592","v":-163},0,{"$f":"SUM(ACCOUNTALLOC!K592)","v":-163},{"$f":"SUM(ACCOUNTALLOC!S592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ592,ACCOUNTALLOC!AY592,ACCOUNTALLOC!BG592)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO592)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW592)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE592,ACCOUNTALLOC!CM592)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU592)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC592,ACCOUNTALLOC!DK592)","v":0}]
[617,{"$f":"ACCOUNTS!A593","v":451.05},{"$f":"ACCOUNTS!B593","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"ACCOUNTS!C593","v":1137787},0,{"$f":"SUM(ACCOUNTALLOC!K593)","v":1070690.4494994881},{"$f":"SUM(ACCOUNTALLOC!S593)","v":64353.843827715194},{"$f":"SUM(ACCOUNTALLOC!AA593)","v":2547.3159599590394},{"$f":"SUM(ACCOUNTALLOC!AI593)","v":84.772690225909599},{"$f":"SUM(ACCOUNTALLOC!AQ593,ACCOUNTALLOC!AY593,ACCOUNTALLOC!BG593)","v":85.806503521347508},{"$f":"SUM(ACCOUNTALLOC!BO593)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW593)","v":24.811519090510124},{"$f":"SUM(ACCOUNTALLOC!CE593,ACCOUNTALLOC!CM593)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU593)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC593,ACCOUNTALLOC!DK593)","v":0}]
[618,{"$f":"ACCOUNTS!A594","v":451.06},{"$f":"ACCOUNTS!B594","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"ACCOUNTS!C594","v":270062},0,{"$f":"SUM(ACCOUNTALLOC!K594)","v":258780.93822095532},{"$f":"SUM(ACCOUNTALLOC!S594)","v":9362.5138574384382},{"$f":"SUM(ACCOUNTALLOC!AA594)","v":594.74985569793353},{"$f":"SUM(ACCOUNTALLOC!AI594)","v":19.185479216062376},{"$f":"SUM(ACCOUNTALLOC!AQ594,ACCOUNTALLOC!AY594,ACCOUNTALLOC!BG594)","v":57.556437648187128},{"$f":"SUM(ACCOUNTALLOC!BO594)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE594,ACCOUNTALLOC!CM594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU594)","v":1247.0561490440543},{"$f":"SUM(ACCOUNTALLOC!DC594,ACCOUNTALLOC!DK594)","v":0}]
[619,{"$f":"ACCOUNTS!A595","v":451.07},{"$f":"ACCOUNTS!B595","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C595","v":2978480},0,{"$f":"SUM(ACCOUNTALLOC!K595)","v":2032467.7424978933},{"$f":"SUM(ACCOUNTALLOC!S595)","v":876385.49149669579},{"$f":"SUM(ACCOUNTALLOC!AA595)","v":63082.007056411334},{"$f":"SUM(ACCOUNTALLOC!AI595)","v":6544.7589489993115},{"$f":"SUM(ACCOUNTALLOC!AQ595,ACCOUNTALLOC!AY595,ACCOUNTALLOC!BG595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE595,ACCOUNTALLOC!CM595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU595)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC595,ACCOUNTALLOC!DK595)","v":0}]
[620,{"$f":"ACCOUNTS!A596","v":451.08},{"$f":"ACCOUNTS!B596","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C596","v":-42311},0,{"$f":"SUM(ACCOUNTALLOC!K596)","v":-37523.569931475868},{"$f":"SUM(ACCOUNTALLOC!S596)","v":-4435.0372824530932},{"$f":"SUM(ACCOUNTALLOC!AA596)","v":-319.23289270136991},{"$f":"SUM(ACCOUNTALLOC!AI596)","v":-33.159893369671046},{"$f":"SUM(ACCOUNTALLOC!AQ596,ACCOUNTALLOC!AY596,ACCOUNTALLOC!BG596)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO596)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW596)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE596,ACCOUNTALLOC!CM596)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU596)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC596,ACCOUNTALLOC!DK596)","v":0}]
[621,{"$f":"ACCOUNTS!A597","v":454.01},{"$f":"ACCOUNTS!B597","v":"Rental Revenue - Steam Plant"},{"$f":"ACCOUNTS!C597","v":38165},0,{"$f":"SUM(ACCOUNTALLOC!K597)","v":20323.257702614454},{"$f":"SUM(ACCOUNTALLOC!S597)","v":4607.5891466818812},{"$f":"SUM(ACCOUNTALLOC!AA597)","v":5109.4941204079614},{"$f":"SUM(ACCOUNTALLOC!AI597)","v":3424.695265500497},{"$f":"SUM(ACCOUNTALLOC!AQ597,ACCOUNTALLOC!AY597,ACCOUNTALLOC!BG597)","v":2361.0898540751455},{"$f":"SUM(ACCOUNTALLOC!BO597)","v":1257.1422828960169},{"$f":"SUM(ACCOUNTALLOC!BW597)","v":926.12610340005608},{"$f":"SUM(ACCOUNTALLOC!CE597,ACCOUNTALLOC!CM597)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU597)","v":142.43905333097896},{"$f":"SUM(ACCOUNTALLOC!DC597,ACCOUNTALLOC!DK597)","v":13.166471093011381}]
[622,{"$f":"ACCOUNTS!A598","v":454.02},{"$f":"ACCOUNTS!B598","v":"Rental Revenue - Distribution Pole Contacts"},{"$f":"ACCOUNTS!C598","v":5875055},0,{"$f":"SUM(ACCOUNTALLOC!K598)","v":3614879.5982600423},{"$f":"SUM(ACCOUNTALLOC!S598)","v":678852.07467711938},{"$f":"SUM(ACCOUNTALLOC!AA598)","v":612311.51227899571},{"$f":"SUM(ACCOUNTALLOC!AI598)","v":318752.72720232047},{"$f":"SUM(ACCOUNTALLOC!AQ598,ACCOUNTALLOC!AY598,ACCOUNTALLOC!BG598)","v":311191.92000458157},{"$f":"SUM(ACCOUNTALLOC!BO598)","v":78292.241158292163},{"$f":"SUM(ACCOUNTALLOC!BW598)","v":48331.280185439711},{"$f":"SUM(ACCOUNTALLOC!CE598,ACCOUNTALLOC!CM598)","v":165484.0116929769},{"$f":"SUM(ACCOUNTALLOC!CU598)","v":26885.743191620702},{"$f":"SUM(ACCOUNTALLOC!DC598,ACCOUNTALLOC!DK598)","v":20073.891348611862}]
[623,{"$f":"ACCOUNTS!A599","v":454.03},{"$f":"ACCOUNTS!B599","v":"Rental Revenue - Personal Cell Site"},{"$f":"ACCOUNTS!C599","v":3646743},0,{"$f":"SUM(ACCOUNTALLOC!K599)","v":2243815.0571862939},{"$f":"SUM(ACCOUNTALLOC!S599)","v":421374.61715069262},{"$f":"SUM(ACCOUNTALLOC!AA599)","v":380071.79868492152},{"$f":"SUM(ACCOUNTALLOC!AI599)","v":197855.04589420385},{"$f":"SUM(ACCOUNTALLOC!AQ599,ACCOUNTALLOC!AY599,ACCOUNTALLOC!BG599)","v":193161.92885569035},{"$f":"SUM(ACCOUNTALLOC!BO599)","v":48597.278220938162},{"$f":"SUM(ACCOUNTALLOC!BW599)","v":30000.018331282175},{"$f":"SUM(ACCOUNTALLOC!CE599,ACCOUNTALLOC!CM599)","v":102718.64029413878},{"$f":"SUM(ACCOUNTALLOC!CU599)","v":16688.421773726452},{"$f":"SUM(ACCOUNTALLOC!DC599,ACCOUNTALLOC!DK599)","v":12460.193608112751}]
[624,{"$f":"ACCOUNTS!A600","v":454.04},{"$f":"ACCOUNTS!B600","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C600","v":673570},0,{"$f":"SUM(ACCOUNTALLOC!K600)","v":388305.39767832041},{"$f":"SUM(ACCOUNTALLOC!S600)","v":81178.203089129383},{"$f":"SUM(ACCOUNTALLOC!AA600)","v":78449.21430457689},{"$f":"SUM(ACCOUNTALLOC!AI600)","v":46634.512978931234},{"$f":"SUM(ACCOUNTALLOC!AQ600,ACCOUNTALLOC!AY600,ACCOUNTALLOC!BG600)","v":36481.55634943473},{"$f":"SUM(ACCOUNTALLOC!BO600)","v":16544.752496005392},{"$f":"SUM(ACCOUNTALLOC!BW600)","v":10780.481017243712},{"$f":"SUM(ACCOUNTALLOC!CE600,ACCOUNTALLOC!CM600)","v":6423.4415918667828},{"$f":"SUM(ACCOUNTALLOC!CU600)","v":7881.0198130722492},{"$f":"SUM(ACCOUNTALLOC!DC600,ACCOUNTALLOC!DK600)","v":891.42068141921118}]
[625,{"$f":"ACCOUNTS!A601","v":454.05},{"$f":"ACCOUNTS!B601","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C601","v":3939609},0,{"$f":"SUM(ACCOUNTALLOC!K601)","v":0},{"$f":"SUM(ACCOUNTALLOC!S601)","v":38.629812483934749},{"$f":"SUM(ACCOUNTALLOC!AA601)","v":7624.7891783766445},{"$f":"SUM(ACCOUNTALLOC!AI601)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ601,ACCOUNTALLOC!AY601,ACCOUNTALLOC!BG601)","v":462690.41854120867},{"$f":"SUM(ACCOUNTALLOC!BO601)","v":68715.998106839266},{"$f":"SUM(ACCOUNTALLOC!BW601)","v":2551682.1462944685},{"$f":"SUM(ACCOUNTALLOC!CE601,ACCOUNTALLOC!CM601)","v":845708.68834918214},{"$f":"SUM(ACCOUNTALLOC!CU601)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC601,ACCOUNTALLOC!DK601)","v":3148.3297174406821}]
[626,{"$f":"ACCOUNTS!A602","v":454.06},{"$f":"ACCOUNTS!B602","v":"Rental Revenue - Pole Rental"},{"$f":"ACCOUNTS!C602","v":60351},0,{"$f":"SUM(ACCOUNTALLOC!K602)","v":0},{"$f":"SUM(ACCOUNTALLOC!S602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ602,ACCOUNTALLOC!AY602,ACCOUNTALLOC!BG602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW602)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE602,ACCOUNTALLOC!CM602)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU602)","v":60351},{"$f":"SUM(ACCOUNTALLOC!DC602,ACCOUNTALLOC!DK602)","v":0}]
[627,{"$f":"ACCOUNTS!A603","v":456.01},{"$f":"ACCOUNTS!B603","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C603","v":10196039.680000002},0,{"$f":"SUM(ACCOUNTALLOC!K603)","v":5429496.7106700558},{"$f":"SUM(ACCOUNTALLOC!S603)","v":1230948.8213993399},{"$f":"SUM(ACCOUNTALLOC!AA603)","v":1365036.1534496602},{"$f":"SUM(ACCOUNTALLOC!AI603)","v":914930.66471770499},{"$f":"SUM(ACCOUNTALLOC!AQ603,ACCOUNTALLOC!AY603,ACCOUNTALLOC!BG603)","v":630781.23516823258},{"$f":"SUM(ACCOUNTALLOC!BO603)","v":335854.12288257759},{"$f":"SUM(ACCOUNTALLOC!BW603)","v":247420.89608150808},{"$f":"SUM(ACCOUNTALLOC!CE603,ACCOUNTALLOC!CM603)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU603)","v":38053.563205667451},{"$f":"SUM(ACCOUNTALLOC!DC603,ACCOUNTALLOC!DK603)","v":3517.5124252565711}]
[628,{"$f":"ACCOUNTS!A604","v":456.02},{"$f":"ACCOUNTS!B604","v":"Other Elect Revenue - Jobbing Revenue"},{"$f":"ACCOUNTS!C604","v":24865},0,{"$f":"SUM(ACCOUNTALLOC!K604)","v":15559.954007461032},{"$f":"SUM(ACCOUNTALLOC!S604)","v":3005.0158614903912},{"$f":"SUM(ACCOUNTALLOC!AA604)","v":2449.9295739498853},{"$f":"SUM(ACCOUNTALLOC!AI604)","v":1188.5913220341345},{"$f":"SUM(ACCOUNTALLOC!AQ604,ACCOUNTALLOC!AY604,ACCOUNTALLOC!BG604)","v":1149.7438046561699},{"$f":"SUM(ACCOUNTALLOC!BO604)","v":392.55438913583976},{"$f":"SUM(ACCOUNTALLOC!BW604)","v":181.82413143605564},{"$f":"SUM(ACCOUNTALLOC!CE604,ACCOUNTALLOC!CM604)","v":383.89201932540146},{"$f":"SUM(ACCOUNTALLOC!CU604)","v":502.54634423232017},{"$f":"SUM(ACCOUNTALLOC!DC604,ACCOUNTALLOC!DK604)","v":50.94854627876893}]
[629,{"$f":"ACCOUNTS!A605","v":456.03},{"$f":"ACCOUNTS!B605","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C605","v":210539},0,{"$f":"SUM(ACCOUNTALLOC!K605)","v":135737.56580599683},{"$f":"SUM(ACCOUNTALLOC!S605)","v":24156.101716101068},{"$f":"SUM(ACCOUNTALLOC!AA605)","v":21639.873082217116},{"$f":"SUM(ACCOUNTALLOC!AI605)","v":10394.889700816413},{"$f":"SUM(ACCOUNTALLOC!AQ605,ACCOUNTALLOC!AY605,ACCOUNTALLOC!BG605)","v":10303.569274165897},{"$f":"SUM(ACCOUNTALLOC!BO605)","v":3417.2447299570308},{"$f":"SUM(ACCOUNTALLOC!BW605)","v":886.3558550086143},{"$f":"SUM(ACCOUNTALLOC!CE605,ACCOUNTALLOC!CM605)","v":2488.585722380888},{"$f":"SUM(ACCOUNTALLOC!CU605)","v":1142.8884555566319},{"$f":"SUM(ACCOUNTALLOC!DC605,ACCOUNTALLOC!DK605)","v":371.92565779950496}]
[630,{"$f":"ACCOUNTS!A606","v":456.04},{"$f":"ACCOUNTS!B606","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C606","v":1026108},0,{"$f":"SUM(ACCOUNTALLOC!K606)","v":630187.49466779479},{"$f":"SUM(ACCOUNTALLOC!S606)","v":122403.71945363931},{"$f":"SUM(ACCOUNTALLOC!AA606)","v":104736.32259171634},{"$f":"SUM(ACCOUNTALLOC!AI606)","v":61647.316980959673},{"$f":"SUM(ACCOUNTALLOC!AQ606,ACCOUNTALLOC!AY606,ACCOUNTALLOC!BG606)","v":47925.988361456926},{"$f":"SUM(ACCOUNTALLOC!BO606)","v":23263.7728788655},{"$f":"SUM(ACCOUNTALLOC!BW606)","v":14832.506624544389},{"$f":"SUM(ACCOUNTALLOC!CE606,ACCOUNTALLOC!CM606)","v":8424.1028062464029},{"$f":"SUM(ACCOUNTALLOC!CU606)","v":11475.877546498838},{"$f":"SUM(ACCOUNTALLOC!DC606,ACCOUNTALLOC!DK606)","v":1210.8980882781989}]
[631,{"$f":"ACCOUNTS!A607","v":456.05},{"$f":"ACCOUNTS!B607","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C607","v":313300},0,{"$f":"SUM(ACCOUNTALLOC!K607)","v":192771.26395154957},{"$f":"SUM(ACCOUNTALLOC!S607)","v":36201.253434451508},{"$f":"SUM(ACCOUNTALLOC!AA607)","v":32652.834194234667},{"$f":"SUM(ACCOUNTALLOC!AI607)","v":16998.177792801431},{"$f":"SUM(ACCOUNTALLOC!AQ607,ACCOUNTALLOC!AY607,ACCOUNTALLOC!BG607)","v":16594.981415056609},{"$f":"SUM(ACCOUNTALLOC!BO607)","v":4175.1028977418828},{"$f":"SUM(ACCOUNTALLOC!BW607)","v":2577.3699279578254},{"$f":"SUM(ACCOUNTALLOC!CE607,ACCOUNTALLOC!CM607)","v":8824.7924255023408},{"$f":"SUM(ACCOUNTALLOC!CU607)","v":1433.7403380793485},{"$f":"SUM(ACCOUNTALLOC!DC607,ACCOUNTALLOC!DK607)","v":1070.483622624826}]
[632,{"$f":"ACCOUNTS!A608","v":456.06},{"$f":"ACCOUNTS!B608","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K608)","v":0},{"$f":"SUM(ACCOUNTALLOC!S608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ608,ACCOUNTALLOC!AY608,ACCOUNTALLOC!BG608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE608,ACCOUNTALLOC!CM608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU608)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC608,ACCOUNTALLOC!DK608)","v":0}]
[633,{"$f":"ACCOUNTS!A609","v":456.07},{"$f":"ACCOUNTS!B609","v":"Other Elect Revenue -Green Energy Option"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K609)","v":0},{"$f":"SUM(ACCOUNTALLOC!S609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ609,ACCOUNTALLOC!AY609,ACCOUNTALLOC!BG609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE609,ACCOUNTALLOC!CM609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU609)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC609,ACCOUNTALLOC!DK609)","v":0}]
[634,{"$f":"ACCOUNTS!A610","v":456.08},{"$f":"ACCOUNTS!B610","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C610","v":16182},0,{"$f":"SUM(ACCOUNTALLOC!K610)","v":8617.0825663227333},{"$f":"SUM(ACCOUNTALLOC!S610)","v":1953.6226273183861},{"$f":"SUM(ACCOUNTALLOC!AA610)","v":2166.4308622151611},{"$f":"SUM(ACCOUNTALLOC!AI610)","v":1452.0743819292293},{"$f":"SUM(ACCOUNTALLOC!AQ610,ACCOUNTALLOC!AY610,ACCOUNTALLOC!BG610)","v":1001.1045727405739},{"$f":"SUM(ACCOUNTALLOC!BO610)","v":533.02964553447771},{"$f":"SUM(ACCOUNTALLOC!BW610)","v":392.67843849652053},{"$f":"SUM(ACCOUNTALLOC!CE610,ACCOUNTALLOC!CM610)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU610)","v":60.394307899958122},{"$f":"SUM(ACCOUNTALLOC!DC610,ACCOUNTALLOC!DK610)","v":5.5825975429610937}]
[635,{"$f":"ACCOUNTS!A611","v":456.09},{"$f":"ACCOUNTS!B611","v":"Other Elect Revenue - Small Generator Application Fee"},{"$f":"ACCOUNTS!C611","v":500},0,{"$f":"SUM(ACCOUNTALLOC!K611)","v":266.25517755292088},{"$f":"SUM(ACCOUNTALLOC!S611)","v":60.364065854603446},{"$f":"SUM(ACCOUNTALLOC!AA611)","v":66.939527320948002},{"$f":"SUM(ACCOUNTALLOC!AI611)","v":44.866962734187041},{"$f":"SUM(ACCOUNTALLOC!AQ611,ACCOUNTALLOC!AY611,ACCOUNTALLOC!BG611)","v":30.932658903119943},{"$f":"SUM(ACCOUNTALLOC!BO611)","v":16.46983208300821},{"$f":"SUM(ACCOUNTALLOC!BW611)","v":12.133186209878895},{"$f":"SUM(ACCOUNTALLOC!CE611,ACCOUNTALLOC!CM611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU611)","v":1.8660952879729984},{"$f":"SUM(ACCOUNTALLOC!DC611,ACCOUNTALLOC!DK611)","v":0.17249405336055784}]
[636,{"$f":"ACCOUNTS!A612","v":456.1},{"$f":"ACCOUNTS!B612","v":"Other Elect Revenue - Intolight"},{"$f":"ACCOUNTS!C612","v":-6464},0,{"$f":"SUM(ACCOUNTALLOC!K612)","v":0},{"$f":"SUM(ACCOUNTALLOC!S612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ612,ACCOUNTALLOC!AY612,ACCOUNTALLOC!BG612)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO612)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW612)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE612,ACCOUNTALLOC!CM612)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU612)","v":-6464},{"$f":"SUM(ACCOUNTALLOC!DC612,ACCOUNTALLOC!DK612)","v":0}]
[637,{"$f":"ACCOUNTS!A613","v":456.11},{"$f":"ACCOUNTS!B613","v":"Other Elect Revenue - AG Settlement"},{"$f":"ACCOUNTS!C613","v":-24},0,{"$f":"SUM(ACCOUNTALLOC!K613)","v":-21.28443379630405},{"$f":"SUM(ACCOUNTALLOC!S613)","v":-2.5156790144140824},{"$f":"SUM(ACCOUNTALLOC!AA613)","v":-0.1810779566739826},{"$f":"SUM(ACCOUNTALLOC!AI613)","v":-1.8809232607882233E-2},{"$f":"SUM(ACCOUNTALLOC!AQ613,ACCOUNTALLOC!AY613,ACCOUNTALLOC!BG613)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO613)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW613)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE613,ACCOUNTALLOC!CM613)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU613)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC613,ACCOUNTALLOC!DK613)","v":0}]
[638,{"$f":"ACCOUNTS!A614","v":456.12},{"$f":"ACCOUNTS!B614","v":"Other Elect Revenue - REC Revenue"},{"$f":"ACCOUNTS!C614","v":0},{"$f":"(ROUND((SUM(F638:O638)-D638),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K614)","v":0},{"$f":"SUM(ACCOUNTALLOC!S614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ614,ACCOUNTALLOC!AY614,ACCOUNTALLOC!BG614)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO614)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE614,ACCOUNTALLOC!CM614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU614)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC614,ACCOUNTALLOC!DK614)","v":0}]
[639,{"$f":"ACCOUNTS!A615","v":456.13},{"$f":"ACCOUNTS!B615","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C615","v":16513},{"$f":"(ROUND((SUM(F639:O639)-D639),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K615)","v":8793.3434938627652},{"$f":"SUM(ACCOUNTALLOC!S615)","v":1993.5836389141336},{"$f":"SUM(ACCOUNTALLOC!AA615)","v":2210.7448293016287},{"$f":"SUM(ACCOUNTALLOC!AI615)","v":1481.7763112592613},{"$f":"SUM(ACCOUNTALLOC!AQ615,ACCOUNTALLOC!AY615,ACCOUNTALLOC!BG615)","v":1021.5819929344394},{"$f":"SUM(ACCOUNTALLOC!BO615)","v":543.93267437342922},{"$f":"SUM(ACCOUNTALLOC!BW615)","v":400.71060776746037},{"$f":"SUM(ACCOUNTALLOC!CE615,ACCOUNTALLOC!CM615)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU615)","v":61.629662980596251},{"$f":"SUM(ACCOUNTALLOC!DC615,ACCOUNTALLOC!DK615)","v":5.696788606285784}]
[640,{"$f":"ACCOUNTS!A616","v":456.14},{"$f":"ACCOUNTS!B616","v":"Other Elect Revenue -  Imbalance"},{"$f":"ACCOUNTS!C616","v":1975116.05},{"$f":"(ROUND((SUM(F640:O640)-D640),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K616)","v":0},{"$f":"SUM(ACCOUNTALLOC!S616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ616,ACCOUNTALLOC!AY616,ACCOUNTALLOC!BG616)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO616)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW616)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE616,ACCOUNTALLOC!CM616)","v":1936015.0490101594},{"$f":"SUM(ACCOUNTALLOC!CU616)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC616,ACCOUNTALLOC!DK616)","v":39101.000989840592}]
[641,{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},{"$f":"(ROUND((SUM(F641:O641)-D641),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K617)","v":0},{"$f":"SUM(ACCOUNTALLOC!S617)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA617)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI617)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ617,ACCOUNTALLOC!AY617,ACCOUNTALLOC!BG617)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO617)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW617)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE617,ACCOUNTALLOC!CM617)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU617)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC617,ACCOUNTALLOC!DK617)","v":0}]
[642,{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},{"$f":"(ROUND((SUM(F642:O642)-D642),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K618)","v":0},{"$f":"SUM(ACCOUNTALLOC!S618)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA618)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI618)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ618,ACCOUNTALLOC!AY618,ACCOUNTALLOC!BG618)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO618)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW618)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE618,ACCOUNTALLOC!CM618)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU618)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC618,ACCOUNTALLOC!DK618)","v":0}]
[643,{"$f":"ACCOUNTS!A619","v":"~"},{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"ACCOUNTS!C619","v":0},{"$f":"(ROUND((SUM(F643:O643)-D643),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K619)","v":0},{"$f":"SUM(ACCOUNTALLOC!S619)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA619)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI619)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ619,ACCOUNTALLOC!AY619,ACCOUNTALLOC!BG619)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO619)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW619)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE619,ACCOUNTALLOC!CM619)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU619)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC619,ACCOUNTALLOC!DK619)","v":0}]
[644,{"$f":"ACCOUNTS!A620","v":"~"},{"$f":"ACCOUNTS!B620","v":"~"},{"$f":"ACCOUNTS!C620","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K620)","v":0},{"$f":"SUM(ACCOUNTALLOC!S620)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA620)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI620)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ620,ACCOUNTALLOC!AY620,ACCOUNTALLOC!BG620)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO620)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE620,ACCOUNTALLOC!CM620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU620)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC620,ACCOUNTALLOC!DK620)","v":0}]
[645,{"$f":"ACCOUNTS!A621","v":"~"},{"$f":"ACCOUNTS!B621","v":"~"},{"$f":"ACCOUNTS!C621","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K621)","v":0},{"$f":"SUM(ACCOUNTALLOC!S621)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA621)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI621)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ621,ACCOUNTALLOC!AY621,ACCOUNTALLOC!BG621)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO621)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW621)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE621,ACCOUNTALLOC!CM621)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU621)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC621,ACCOUNTALLOC!DK621)","v":0}]
[646,{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K622)","v":0},{"$f":"SUM(ACCOUNTALLOC!S622)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA622)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI622)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ622,ACCOUNTALLOC!AY622,ACCOUNTALLOC!BG622)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO622)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW622)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE622,ACCOUNTALLOC!CM622)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU622)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC622,ACCOUNTALLOC!DK622)","v":0}]
[647,{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K623)","v":0},{"$f":"SUM(ACCOUNTALLOC!S623)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA623)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI623)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ623,ACCOUNTALLOC!AY623,ACCOUNTALLOC!BG623)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO623)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW623)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE623,ACCOUNTALLOC!CM623)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU623)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC623,ACCOUNTALLOC!DK623)","v":0}]
[648,{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K624)","v":0},{"$f":"SUM(ACCOUNTALLOC!S624)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA624)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI624)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ624,ACCOUNTALLOC!AY624,ACCOUNTALLOC!BG624)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO624)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW624)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE624,ACCOUNTALLOC!CM624)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU624)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC624,ACCOUNTALLOC!DK624)","v":0}]
[649,{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K625)","v":0},{"$f":"SUM(ACCOUNTALLOC!S625)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA625)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI625)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ625,ACCOUNTALLOC!AY625,ACCOUNTALLOC!BG625)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO625)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE625,ACCOUNTALLOC!CM625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU625)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC625,ACCOUNTALLOC!DK625)","v":0}]
[650,{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K626)","v":0},{"$f":"SUM(ACCOUNTALLOC!S626)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA626)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI626)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ626,ACCOUNTALLOC!AY626,ACCOUNTALLOC!BG626)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO626)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW626)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE626,ACCOUNTALLOC!CM626)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU626)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC626,ACCOUNTALLOC!DK626)","v":0}]
[651,null,{"$f":"ACCOUNTS!B627","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(D611:D650)","v":39020207.729999997},{"$f":"(ROUND((SUM(F651:O651)-D651),1))","v":0},{"$f":"SUM(F611:F650)","v":21832182.67369435},4141810.6354227727,2837687.0791321248,1628690.2163056252,1739572.8751051628,585443.81793880777,2914273.6048482652,3095112.7954956852,163512.80902025825,81921.223036958589]
[652,null,{"$f":"ACCOUNTS!B652","v":"TOTAL REVENUE"},{"$f":"SUM(D651,D608,D603)","v":2057515214.73},{"$f":"(ROUND((SUM(F652:O652)-D652),1))","v":0},{"$f":"SUM(F651,F608,F603)","v":1123791746.2145329},254092192.37250113,267420529.78823975,167775373.992497,120724208.14568853,54787905.092996448,40234830.515931904,10128631.791139361,17246272.586679239,1313524.2297935998]
[null,null,null,null,"END"]

{"sheet":"BC detail","index":14,"n_rows":65,"n_cols":20,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Customer Charge Calculation"]
[]
["Line No.",null,"Description","check","Total Company",null,{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},{"$f":"INPUTS!$C$19","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"INPUTS!$C$20","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"INPUTS!$C$21","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"INPUTS!$C$22","v":"Pri Volt Sch 31 (General Service)"},{"$f":"INPUTS!$C$23","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"INPUTS!$B$24","v":"Pri Svc 43"},{"$f":"INPUTS!$B$25","v":"Campus 40"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling PV"},{"$f":"INPUTS!$B$28","v":"Choice/Retail Wheeling HV"},{"$f":"INPUTS!$B$29","v":"Lighting 50-59"},{"$f":"INPUTS!$B$30","v":"Special Contract"},{"$f":"INPUTS!$B$31","v":"Firm Resale Small"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)"]
[null,null,"PLANT INVESTMENT: (Basic Customer Related)",{"$f":"+SUM(G8:T8)-E8","v":0}]
[1,null,"Meters (A/C 370)",{"$f":"+SUM(G9:T9)-E9","v":0},{"$f":"+ACCOUNTALLOC!C66","v":127180593.16},null,{"$f":"+ACCOUNTALLOC!G66","v":67649431.469226152},{"$f":"+ACCOUNTALLOC!O66","v":29514490.411829323},{"$f":"+ACCOUNTALLOC!W66","v":11591801.947966941},{"$f":"+ACCOUNTALLOC!AE66","v":1278561.8173046636},{"$f":"+ACCOUNTALLOC!AM66","v":11362951.434170024},{"$f":"+ACCOUNTALLOC!AU66","v":23184.041495811114},{"$f":"+ACCOUNTALLOC!BC66","v":3893465.0457041599},{"$f":"+ACCOUNTALLOC!BK66","v":740902.54014279495},{"$f":"+ACCOUNTALLOC!BS66","v":556416.9958994668},{"$f":"+ACCOUNTALLOC!CA66","v":46368.082991622228},{"$f":"+ACCOUNTALLOC!CI66","v":243432.43570601667},{"$f":"+ACCOUNTALLOC!CQ66","v":0},{"$f":"+ACCOUNTALLOC!CY66","v":86027.75986526061},{"$f":"+ACCOUNTALLOC!DG66","v":193559.17769775711}]
[{"$f":"A9+1","v":2},null,"UG Service (A/C 369)",{"$f":"+SUM(G10:T10)-E10","v":0},{"$f":"+ACCOUNTALLOC!C65","v":136280318.41565341},null,{"$f":"+ACCOUNTALLOC!G65","v":136280318.41565341},{"$f":"+ACCOUNTALLOC!O65","v":0},{"$f":"+ACCOUNTALLOC!W65","v":0},{"$f":"+ACCOUNTALLOC!AE65","v":0},{"$f":"+ACCOUNTALLOC!AM65","v":0},{"$f":"+ACCOUNTALLOC!AU65","v":0},{"$f":"+ACCOUNTALLOC!BC65","v":0},{"$f":"+ACCOUNTALLOC!BK65","v":0},{"$f":"+ACCOUNTALLOC!BS65","v":0},{"$f":"+ACCOUNTALLOC!CA65","v":0},{"$f":"+ACCOUNTALLOC!CI65","v":0},{"$f":"+ACCOUNTALLOC!CQ65","v":0},{"$f":"+ACCOUNTALLOC!CY65","v":0},{"$f":"+ACCOUNTALLOC!DG65","v":0}]
[{"$f":"A10+1","v":3},null,"OH Service (A/C 369)",0,{"$f":"+ACCOUNTALLOC!C64","v":41858523.864762597},null,{"$f":"+ACCOUNTALLOC!G64","v":36290664.085567445},{"$f":"+ACCOUNTALLOC!O64","v":5353785.0139737306},{"$f":"+ACCOUNTALLOC!W64","v":211755.53790154887},{"$f":"+ACCOUNTALLOC!AE64","v":2319.2273198741068},{"$f":"+ACCOUNTALLOC!AM64","v":0},{"$f":"+ACCOUNTALLOC!AU64","v":0},{"$f":"+ACCOUNTALLOC!BC64","v":0},{"$f":"+ACCOUNTALLOC!BK64","v":0},{"$f":"+ACCOUNTALLOC!BS64","v":0},{"$f":"+ACCOUNTALLOC!CA64","v":0},{"$f":"+ACCOUNTALLOC!CI64","v":0},{"$f":"+ACCOUNTALLOC!CQ64","v":0},{"$f":"+ACCOUNTALLOC!CY64","v":0},{"$f":"+ACCOUNTALLOC!DG64","v":0}]
[{"$f":"A11+1","v":4},null,"Transformers (A/C 368)",0,{"$f":"SUM(ACCOUNTALLOC!G61:G62,ACCOUNTALLOC!O61:O62,ACCOUNTALLOC!W61:W62,ACCOUNTALLOC!AE61:AE62,ACCOUNTALLOC!AM61:AM62,ACCOUNTALLOC!AU61:AU62,ACCOUNTALLOC!BC61:BC62,ACCOUNTALLOC!BK61:BK62,ACCOUNTALLOC!BS61:BS62,ACCOUNTALLOC!CA61:CA62,ACCOUNTALLOC!CI61:CI62,ACCOUNTALLOC!CQ61:CQ62,ACCOUNTALLOC!CY61:CY62,ACCOUNTALLOC!DG61:DG62)","v":399305395.67646337},null,{"$f":"SUM(ACCOUNTALLOC!G61,ACCOUNTALLOC!G62)","v":285349297.1808278},{"$f":"SUM(ACCOUNTALLOC!O61,ACCOUNTALLOC!O62)","v":69169775.288242206},{"$f":"SUM(ACCOUNTALLOC!W61,ACCOUNTALLOC!W62)","v":35923033.259399511},{"$f":"SUM(ACCOUNTALLOC!AE61,ACCOUNTALLOC!AE62)","v":8647869.3192316256},{"$f":"SUM(ACCOUNTALLOC!AM61,ACCOUNTALLOC!AM62)","v":0},{"$f":"SUM(ACCOUNTALLOC!AU61,ACCOUNTALLOC!AU62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BC61,ACCOUNTALLOC!BC62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BK61,ACCOUNTALLOC!BK62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BS61,ACCOUNTALLOC!BS62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CA61,ACCOUNTALLOC!CA62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CI61,ACCOUNTALLOC!CI62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CQ61,ACCOUNTALLOC!CQ62)","v":215420.62876218266},{"$f":"SUM(ACCOUNTALLOC!CY61,ACCOUNTALLOC!CY62)","v":0},{"$f":"SUM(ACCOUNTALLOC!DG61,ACCOUNTALLOC!DG62)","v":0}]
[{"$f":"+A12+1","v":5},null,"Subtotal Transformer, Meter & Service",0,{"$f":"SUM(E9:E12)","v":704624831.11687934},null,{"$f":"SUM(G9:G12)","v":525569711.1512748},104038050.71404526,47726590.745268002,9928750.3638561629,11362951.434170024,23184.041495811114,3893465.0457041599,740902.54014279495,556416.9958994668,46368.082991622228,243432.43570601667,215420.62876218266,86027.75986526061,193559.17769775711]
[null,null,null,0]
[{"$f":"+A13+1","v":6},null,"General Plant",0,{"$f":"SUM(ACCOUNTALLOC!G87:G87,ACCOUNTALLOC!O87:O87,ACCOUNTALLOC!W87:W87,ACCOUNTALLOC!AE87:AE87,ACCOUNTALLOC!AM87:AM87,ACCOUNTALLOC!AU87:AU87,ACCOUNTALLOC!BC87:BC87,ACCOUNTALLOC!BK87:BK87,ACCOUNTALLOC!BS87:BS87,ACCOUNTALLOC!CA87:CA87,ACCOUNTALLOC!CI87:CI87,ACCOUNTALLOC!CQ87:CQ87,ACCOUNTALLOC!CY87:CY87,ACCOUNTALLOC!DG87:DG87)","v":72774777.42480965},null,{"$f":"+ACCOUNTALLOC!G87","v":56597096.279691294},{"$f":"+ACCOUNTALLOC!O87","v":8815865.1259525307},{"$f":"+ACCOUNTALLOC!W87","v":2604669.2800979423},{"$f":"+ACCOUNTALLOC!AE87","v":647042.61240940704},{"$f":"+ACCOUNTALLOC!AM87","v":601915.04553808388},{"$f":"+ACCOUNTALLOC!AU87","v":1090.9750030446435},{"$f":"+ACCOUNTALLOC!BC87","v":183810.72178012616},{"$f":"+ACCOUNTALLOC!BK87","v":623131.81246481044},{"$f":"+ACCOUNTALLOC!BS87","v":227626.8774247134},{"$f":"+ACCOUNTALLOC!CA87","v":12542.174262316141},{"$f":"+ACCOUNTALLOC!CI87","v":85001.224471704685},{"$f":"+ACCOUNTALLOC!CQ87","v":2340463.486019406},{"$f":"+ACCOUNTALLOC!CY87","v":24847.781853226516},{"$f":"+ACCOUNTALLOC!DG87","v":9674.0278410538431}]
[{"$f":"+A15+1","v":7},null,"Prod, Trans & Dist Plant",0,{"$f":"SUM(ACCOUNTALLOC!G71:G71,ACCOUNTALLOC!O71:O71,ACCOUNTALLOC!W71:W71,ACCOUNTALLOC!AE71:AE71,ACCOUNTALLOC!AM71:AM71,ACCOUNTALLOC!AU71:AU71,ACCOUNTALLOC!BC71:BC71,ACCOUNTALLOC!BK71:BK71,ACCOUNTALLOC!BS71:BS71,ACCOUNTALLOC!CA71:CA71,ACCOUNTALLOC!CI71:CI71,ACCOUNTALLOC!CQ71:CQ71,ACCOUNTALLOC!CY71:CY71,ACCOUNTALLOC!DG71:DG71)","v":763774835.19124925},null,{"$f":"SUM(ACCOUNTALLOC!G28,ACCOUNTALLOC!G39,ACCOUNTALLOC!G71)","v":526204882.75601149},{"$f":"SUM(ACCOUNTALLOC!O28,ACCOUNTALLOC!O39,ACCOUNTALLOC!O71)","v":104043653.71055855},{"$f":"SUM(ACCOUNTALLOC!W28,ACCOUNTALLOC!W39,ACCOUNTALLOC!W71)","v":47726590.745268002},{"$f":"SUM(ACCOUNTALLOC!AE28,ACCOUNTALLOC!AE39,ACCOUNTALLOC!AE71)","v":9928750.3638561629},{"$f":"SUM(ACCOUNTALLOC!AM28,ACCOUNTALLOC!AM39,ACCOUNTALLOC!AM71)","v":12335926.427638527},{"$f":"SUM(ACCOUNTALLOC!AU28,ACCOUNTALLOC!AU39,ACCOUNTALLOC!AU71)","v":23184.041495811114},{"$f":"SUM(ACCOUNTALLOC!BC28,ACCOUNTALLOC!BC39,ACCOUNTALLOC!BC71)","v":3957418.045274849},{"$f":"SUM(ACCOUNTALLOC!BK28,ACCOUNTALLOC!BK39,ACCOUNTALLOC!BK71)","v":3440518.5220205053},{"$f":"SUM(ACCOUNTALLOC!BS28,ACCOUNTALLOC!BS39,ACCOUNTALLOC!BS71)","v":556416.9958994668},{"$f":"SUM(ACCOUNTALLOC!CA28,ACCOUNTALLOC!CA39,ACCOUNTALLOC!CA71)","v":46368.082991622228},{"$f":"SUM(ACCOUNTALLOC!CI28,ACCOUNTALLOC!CI39,ACCOUNTALLOC!CI71)","v":243432.43570601667},{"$f":"SUM(ACCOUNTALLOC!CQ28,ACCOUNTALLOC!CQ39,ACCOUNTALLOC!CQ71)","v":54968709.127095483},{"$f":"SUM(ACCOUNTALLOC!CY28,ACCOUNTALLOC!CY39,ACCOUNTALLOC!CY71)","v":86027.75986526061},{"$f":"SUM(ACCOUNTALLOC!DG28,ACCOUNTALLOC!DG39,ACCOUNTALLOC!DG71)","v":212956.17756754672}]
[{"$f":"+A16+1","v":8},null,"Related General Plant",0,{"$f":"+SUM(G17:T17)","v":69834424.784469023},null,{"$f":"+G13/G16*G15","v":56528779.033604324},8815390.370791588,2604669.2800979423,647042.61240940704,554440.03091827629,1090.9750030446435,180840.2883114841,134189.05892935931,227626.8774247134,12542.174262316141,85001.224471704685,9172.2022175831862,24847.781853226516,{"$f":"IF(T16=0,0,+T13/T16*T15)","v":8792.8741740570567}]
[]
[{"$f":"+A17+1","v":9},null,"Related Distribution Accumulated Depreciation",0,{"$f":"SUM(FUNCALLOC!$AG$145:$BZ$147)*1","v":-282289502.69041598},null,{"$f":"SUM(ACCOUNTALLOC!$G$145:$G$147)","v":-219617166.79721782},{"$f":"SUM(ACCOUNTALLOC!$O$145:$O$147)","v":-36325122.601214893},{"$f":"SUM(ACCOUNTALLOC!$W$145:$W$147)","v":-16225156.287545264},{"$f":"SUM(ACCOUNTALLOC!$AE$145:$AE$147)","v":-3407699.6070348327},{"$f":"SUM(ACCOUNTALLOC!$AM$145:$AM$147)","v":-3872496.7783677261},{"$f":"SUM(ACCOUNTALLOC!$AU$145:$AU$147)","v":-7210.4544760103108},{"$f":"SUM(ACCOUNTALLOC!$BC$145:$BC$147)","v":-1233154.35242387},{"$f":"SUM(ACCOUNTALLOC!$BK$145:$BK$147)","v":-1169663.5711661489},{"$f":"SUM(ACCOUNTALLOC!$BS$145:$BS$147)","v":-173050.90742424747},{"$f":"SUM(ACCOUNTALLOC!$CA$145:$CA$147)","v":-14420.908952020622},{"$f":"SUM(ACCOUNTALLOC!$CI$145:$CI$147)","v":-75709.771998108263},{"$f":"SUM(ACCOUNTALLOC!$CQ$145:$CQ$147)","v":-74947.990959450108},{"$f":"SUM(ACCOUNTALLOC!$CY$145:$CY$147)","v":-26755.440646260231},{"$f":"SUM(ACCOUNTALLOC!$DG$145:$DG$147)","v":-66947.220989326495}]
[]
[{"$f":"+A19+1","v":10},null,"General Accumulated Depreciation",0,{"$f":"SUM(ACCOUNTALLOC!G171:G171,ACCOUNTALLOC!O171:O171,ACCOUNTALLOC!W171:W171,ACCOUNTALLOC!AE171:AE171,ACCOUNTALLOC!AM171:AM171,ACCOUNTALLOC!AU171:AU171,ACCOUNTALLOC!BC171:BC171,ACCOUNTALLOC!BK171:BK171,ACCOUNTALLOC!BS171:BS171,ACCOUNTALLOC!CA171:CA171,ACCOUNTALLOC!CI171:CI171,ACCOUNTALLOC!CQ171:CQ171,ACCOUNTALLOC!CY171:CY171,ACCOUNTALLOC!DG171:DG171)","v":-17615732.784781989},null,{"$f":"+ACCOUNTALLOC!G171","v":-13765486.347717134},{"$f":"+ACCOUNTALLOC!O171","v":-2122787.1175869536},{"$f":"+ACCOUNTALLOC!W171","v":-610719.90020101541},{"$f":"+ACCOUNTALLOC!AE171","v":-153580.73743917956},{"$f":"+ACCOUNTALLOC!AM171","v":-139865.27925692248},{"$f":"+ACCOUNTALLOC!AU171","v":-252.7070935641336},{"$f":"+ACCOUNTALLOC!BC171","v":-42527.125030021161},{"$f":"+ACCOUNTALLOC!BK171","v":-153837.88547125453},{"$f":"+ACCOUNTALLOC!BS171","v":-56874.985791037703},{"$f":"+ACCOUNTALLOC!CA171","v":-3118.5698099079618},{"$f":"+ACCOUNTALLOC!CI171","v":-21203.902208708314},{"$f":"+ACCOUNTALLOC!CQ171","v":-537060.56804076978},{"$f":"+ACCOUNTALLOC!CY171","v":-6183.9720391587944},{"$f":"+ACCOUNTALLOC!DG171","v":-2233.6870963617444}]
[{"$f":"+A21+1","v":11},null,"Related General Accumulated Depreciation",0,{"$f":"+SUM(G22:T22)","v":-16931414.752353951},null,{"$f":"+G17/G15*G21","v":-13748870.29883582},-2122672.8004864468,-610719.90020101541,-153580.73743917956,-128833.64576188345,-252.7070935641336,-41839.874611270243,-33128.401834300472,-56874.985791037703,-3118.5698099079618,-21203.902208708314,-2104.7233432973071,-6183.9720391587944,-2030.2328983564444]
[]
[{"$f":"+A22+1","v":12},null,"Net Plant Investment",0,{"$f":"SUM(E22,E19,E17,E13)","v":475238338.45857841},null,{"$f":"SUM(G22,G19,G17,G13)","v":348732453.08882546},74405645.683135509,33495383.837619666,7014512.6317915581,7916061.0409586914,16811.854929281311,2799311.1069805035,-327700.3739282951,554117.98010889499,41370.778492009784,231519.98597090476,147540.11667701844,77936.129033068108,133374.59798413122]
[]
[null,null,"EXPENSE: (Modified Basic Customer Related)"]
[{"$f":"+A24+1","v":13},null,"OE - Supervision & Eng (A/C 580)",0,{"$f":"SUM(ACCOUNTALLOC!G310,ACCOUNTALLOC!O310,ACCOUNTALLOC!W310,ACCOUNTALLOC!AE310,ACCOUNTALLOC!AM310,ACCOUNTALLOC!AU310,ACCOUNTALLOC!BC310,ACCOUNTALLOC!BK310,ACCOUNTALLOC!BS310,ACCOUNTALLOC!CA310,ACCOUNTALLOC!CI310,ACCOUNTALLOC!CQ310,ACCOUNTALLOC!CY310,ACCOUNTALLOC!DG310)","v":1114234.9967051924},null,{"$f":"SUM(ACCOUNTALLOC!G310)","v":481490.65757928649},{"$f":"SUM(ACCOUNTALLOC!O310)","v":210067.56580022161},{"$f":"SUM(ACCOUNTALLOC!W310)","v":82503.935676006673},{"$f":"SUM(ACCOUNTALLOC!AE310)","v":9100.084905367381},{"$f":"SUM(ACCOUNTALLOC!AM310)","v":80875.106253758539},{"$f":"SUM(ACCOUNTALLOC!AU310)","v":165.01098594215946},{"$f":"SUM(ACCOUNTALLOC!BC310)","v":27711.497412522265},{"$f":"SUM(ACCOUNTALLOC!BK310)","v":5273.3281493695722},{"$f":"SUM(ACCOUNTALLOC!BS310)","v":3960.2636626118278},{"$f":"SUM(ACCOUNTALLOC!CA310)","v":330.02197188431893},{"$f":"SUM(ACCOUNTALLOC!CI310)","v":1732.6153523926744},{"$f":"SUM(ACCOUNTALLOC!CQ310)","v":209034.96616556228},{"$f":"SUM(ACCOUNTALLOC!CY310)","v":612.29727682840951},{"$f":"SUM(ACCOUNTALLOC!DG310)","v":1377.6455134378252}]
[{"$f":"+A27+1","v":14},null,"OE - Meters (A/C 586)",0,{"$f":"+ACCOUNTALLOC!C307","v":1647510},null,{"$f":"+ACCOUNTALLOC!G307","v":876337.43537939631},{"$f":"+ACCOUNTALLOC!O307","v":382333.63196552754},{"$f":"+ACCOUNTALLOC!W307","v":150161.35050784989},{"$f":"+ACCOUNTALLOC!AE307","v":16562.616412533851},{"$f":"+ACCOUNTALLOC!AM307","v":147196.79828633895},{"$f":"+ACCOUNTALLOC!AU307","v":300.32836972785014},{"$f":"+ACCOUNTALLOC!BC307","v":50436.331818159138},{"$f":"+ACCOUNTALLOC!BK307","v":9597.7248853920664},{"$f":"+ACCOUNTALLOC!BS307","v":7207.8808734684035},{"$f":"+ACCOUNTALLOC!CA307","v":600.65673945570029},{"$f":"+ACCOUNTALLOC!CI307","v":3153.4478821424264},{"$f":"+ACCOUNTALLOC!CQ307","v":0},{"$f":"+ACCOUNTALLOC!CY307","v":1114.4121216458675},{"$f":"+ACCOUNTALLOC!DG307","v":2507.3847583620741}]
[15,null,"OE - Customer Installation (A/C 587)",0,{"$f":"+ACCOUNTALLOC!C308","v":3881406},null,{"$f":"+ACCOUNTALLOC!G308","v":2064583.146509703},{"$f":"+ACCOUNTALLOC!O308","v":900748.43437234999},{"$f":"+ACCOUNTALLOC!W308","v":353768.51541372831},{"$f":"+ACCOUNTALLOC!AE308","v":39020.241891889804},{"$f":"+ACCOUNTALLOC!AM308","v":346784.25991307228},{"$f":"+ACCOUNTALLOC!AU308","v":707.55038587437764},{"$f":"+ACCOUNTALLOC!BC308","v":118824.09268350044},{"$f":"+ACCOUNTALLOC!BK308","v":22611.496717173239},{"$f":"+ACCOUNTALLOC!BS308","v":16981.209260985062},{"$f":"+ACCOUNTALLOC!CA308","v":1415.1007717487553},{"$f":"+ACCOUNTALLOC!CI308","v":7429.2790516809646},{"$f":"+ACCOUNTALLOC!CQ308","v":0},{"$f":"+ACCOUNTALLOC!CY308","v":2625.4686741986393},{"$f":"+ACCOUNTALLOC!DG308","v":5907.2043540950308}]
[16,null,"ME - Line Transformers (A/C 595)",0,{"$f":"SUM(ACCOUNTALLOC!G384,ACCOUNTALLOC!O384,ACCOUNTALLOC!W384,ACCOUNTALLOC!AE384,ACCOUNTALLOC!AM384,ACCOUNTALLOC!AU384,ACCOUNTALLOC!BC384,ACCOUNTALLOC!BK384,ACCOUNTALLOC!BS384,ACCOUNTALLOC!CA384,ACCOUNTALLOC!CI384,ACCOUNTALLOC!CQ384,ACCOUNTALLOC!CY384,ACCOUNTALLOC!DG384)","v":248865},null,{"$f":"SUM(ACCOUNTALLOC!G384)","v":176185.22637995245},{"$f":"SUM(ACCOUNTALLOC!O384)","v":42707.981544761278},{"$f":"SUM(ACCOUNTALLOC!W384)","v":22180.211444680957},{"$f":"SUM(ACCOUNTALLOC!AE384)","v":5339.5148639442295},{"$f":"SUM(ACCOUNTALLOC!AM384)","v":600.75080324325597},{"$f":"SUM(ACCOUNTALLOC!AU384)","v":0},{"$f":"SUM(ACCOUNTALLOC!BC384)","v":39.486950969774099},{"$f":"SUM(ACCOUNTALLOC!BK384)","v":1666.842910093626},{"$f":"SUM(ACCOUNTALLOC!BS384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CA384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CI384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CQ384)","v":133.00867610451897},{"$f":"SUM(ACCOUNTALLOC!CY384)","v":0},{"$f":"SUM(ACCOUNTALLOC!DG384)","v":11.976426249913345}]
[17,null,"ME - Meters (A/C 597)",0,{"$f":"+ACCOUNTALLOC!C386","v":507944},null,{"$f":"+ACCOUNTALLOC!G386","v":270183.69677656103},{"$f":"+ACCOUNTALLOC!O386","v":117877.32660505729},{"$f":"+ACCOUNTALLOC!W386","v":46296.263465690223},{"$f":"+ACCOUNTALLOC!AE386","v":5106.4221953421193},{"$f":"+ACCOUNTALLOC!AM386","v":45382.262024968673},{"$f":"+ACCOUNTALLOC!AU386","v":92.594274652683808},{"$f":"+ACCOUNTALLOC!BC386","v":15550.031337620425},{"$f":"+ACCOUNTALLOC!BK386","v":2959.0756773467765},{"$f":"+ACCOUNTALLOC!BS386","v":2222.2625916644115},{"$f":"+ACCOUNTALLOC!CA386","v":185.18854930536762},{"$f":"+ACCOUNTALLOC!CI386","v":972.23988385318},{"$f":"+ACCOUNTALLOC!CQ386","v":0},{"$f":"+ACCOUNTALLOC!CY386","v":343.58453103003234},{"$f":"+ACCOUNTALLOC!DG386","v":773.05208690779739}]
[18,null,"CAE - Supervision (A/C 901)",0,{"$f":"SUM(ACCOUNTALLOC!G318,ACCOUNTALLOC!O318,ACCOUNTALLOC!W318,ACCOUNTALLOC!AE318,ACCOUNTALLOC!AM318,ACCOUNTALLOC!AU318,ACCOUNTALLOC!BC318,ACCOUNTALLOC!BK318,ACCOUNTALLOC!BS318,ACCOUNTALLOC!CA318,ACCOUNTALLOC!CI318,ACCOUNTALLOC!CQ318,ACCOUNTALLOC!CY318,ACCOUNTALLOC!DG318)","v":246126.99999999994},null,{"$f":"SUM(ACCOUNTALLOC!G318)","v":204133.53016914893},{"$f":"SUM(ACCOUNTALLOC!O318)","v":28170.212260153407},{"$f":"SUM(ACCOUNTALLOC!W318)","v":5484.5551110152073},{"$f":"SUM(ACCOUNTALLOC!AE318)","v":1766.1989336964587},{"$f":"SUM(ACCOUNTALLOC!AM318)","v":1037.9231946696943},{"$f":"SUM(ACCOUNTALLOC!AU318)","v":1.7161935691958234},{"$f":"SUM(ACCOUNTALLOC!BC318)","v":278.882670946801},{"$f":"SUM(ACCOUNTALLOC!BK318)","v":2922.2482768078066},{"$f":"SUM(ACCOUNTALLOC!BS318)","v":1205.8177072711082},{"$f":"SUM(ACCOUNTALLOC!CA318)","v":63.307849581100733},{"$f":"SUM(ACCOUNTALLOC!CI318)","v":443.14175571013277},{"$f":"SUM(ACCOUNTALLOC!CQ318)","v":479.07320935253097},{"$f":"SUM(ACCOUNTALLOC!CY318)","v":126.61118559256305},{"$f":"SUM(ACCOUNTALLOC!DG318)","v":13.781482485049777}]
[19,null,"CAE - Meter Reading (A/C 902)",0,{"$f":"+ACCOUNTALLOC!C319","v":17335448},null,{"$f":"+ACCOUNTALLOC!G319","v":14492891.477661075},{"$f":"+ACCOUNTALLOC!O319","v":2156593.9157177671},{"$f":"+ACCOUNTALLOC!W319","v":490906.91855377733},{"$f":"+ACCOUNTALLOC!AE319","v":59744.768886545338},{"$f":"+ACCOUNTALLOC!AM319","v":35425.57129216606},{"$f":"+ACCOUNTALLOC!AU319","v":70.01496387293534},{"$f":"+ACCOUNTALLOC!BC319","v":7963.7020336615888},{"$f":"+ACCOUNTALLOC!BK319","v":12270.622525616725},{"$f":"+ACCOUNTALLOC!BS319","v":51284.960823155525},{"$f":"+ACCOUNTALLOC!CA319","v":2772.5925693682393},{"$f":"+ACCOUNTALLOC!CI319","v":19405.147344268837},{"$f":"+ACCOUNTALLOC!CQ319","v":0},{"$f":"+ACCOUNTALLOC!CY319","v":5544.1849249668658},{"$f":"+ACCOUNTALLOC!DG319","v":574.12270375806986}]
[20,null,"CAE - Records & Collections (A/C 903)",0,{"$f":"+ACCOUNTALLOC!C320","v":21317260},null,{"$f":"+ACCOUNTALLOC!G320","v":17156488.391487967},{"$f":"+ACCOUNTALLOC!O320","v":2594995.8589170454},{"$f":"+ACCOUNTALLOC!W320","v":278572.88755892945},{"$f":"+ACCOUNTALLOC!AE320","v":217985.34847377401},{"$f":"+ACCOUNTALLOC!AM320","v":126080.1345570753},{"$f":"+ACCOUNTALLOC!AU320","v":259.38261139885969},{"$f":"+ACCOUNTALLOC!BC320","v":45564.542312112535},{"$f":"+ACCOUNTALLOC!BK320","v":548503.38873105566},{"$f":"+ACCOUNTALLOC!BS320","v":173458.3366072569},{"$f":"+ACCOUNTALLOC!CA320","v":9376.1263030949685},{"$f":"+ACCOUNTALLOC!CI320","v":65632.884121664785},{"$f":"+ACCOUNTALLOC!CQ320","v":79519.441904687774},{"$f":"+ACCOUNTALLOC!CY320","v":18752.252606189937},{"$f":"+ACCOUNTALLOC!DG320","v":2071.0238077449812}]
[21,null,"Subtotal O&M and Cust Acctg Expense",0,{"$f":"SUM(E27:E34)","v":46298794.996705189},null,{"$f":"SUM(G27:G34)","v":35722293.561943091},6433494.927182883,1429874.6377316779,354625.19656309322,783382.80632529268,1596.5977850380618,266368.56721949298,605804.7278728555,256320.73152641323,14742.99475443845,98768.755391712999,289166.4899557071,29118.811320452314,13236.191133040742]
[]
[{"$f":"+A35+1","v":22},null,"Total Admin & General (not including AC 928 Reg Comm Exp)",{"$f":"+SUM(G37:T37)-E37","v":0},{"$f":"SUM(FUNCALLOC!$AK$341:$BF$347,FUNCALLOC!$AK$349:$BF$350,FUNCALLOC!$AK$395:$BF$400)","v":21570853.494798999},null,{"$f":"SUM(ACCOUNTALLOC!G355,-ACCOUNTALLOC!G348,ACCOUNTALLOC!G403)","v":16247184.735198528},{"$f":"SUM(ACCOUNTALLOC!O355,-ACCOUNTALLOC!O348,ACCOUNTALLOC!O403)","v":2655840.8331988058},{"$f":"SUM(ACCOUNTALLOC!W355,-ACCOUNTALLOC!W348,ACCOUNTALLOC!W403)","v":718707.28748058295},{"$f":"SUM(,ACCOUNTALLOC!AE355,-ACCOUNTALLOC!AE348,ACCOUNTALLOC!AE403)","v":170489.02521651969},{"$f":"SUM(ACCOUNTALLOC!AM355,-ACCOUNTALLOC!AM348,ACCOUNTALLOC!AM403)","v":275852.33018436591},{"$f":"SUM(ACCOUNTALLOC!AU355,-ACCOUNTALLOC!AU348,ACCOUNTALLOC!AU403)","v":529.47268872911206},{"$f":"SUM(ACCOUNTALLOC!BC355,-ACCOUNTALLOC!BC348,ACCOUNTALLOC!BC403)","v":88682.413840223948},{"$f":"SUM(ACCOUNTALLOC!BK355,-ACCOUNTALLOC!BK348,ACCOUNTALLOC!BK403)","v":199753.51949434727},{"$f":"SUM(ACCOUNTALLOC!BS355,-ACCOUNTALLOC!BS348,ACCOUNTALLOC!BS403)","v":81656.71241826452},{"$f":"SUM(ACCOUNTALLOC!CA355,-ACCOUNTALLOC!CA348,ACCOUNTALLOC!CA403)","v":4604.5129191311162},{"$f":"SUM(ACCOUNTALLOC!CI355,-ACCOUNTALLOC!CI348,ACCOUNTALLOC!CI403)","v":30730.812589044912},{"$f":"SUM(ACCOUNTALLOC!CQ355,-ACCOUNTALLOC!CQ348,ACCOUNTALLOC!CQ403)","v":1083256.5898450534},{"$f":"SUM(ACCOUNTALLOC!CY355,-ACCOUNTALLOC!CY348,ACCOUNTALLOC!CY403)","v":9083.6754318317253},{"$f":"SUM(ACCOUNTALLOC!DG355,-ACCOUNTALLOC!DG348,ACCOUNTALLOC!DG403)","v":4481.5742935648168}]
[{"$f":"+A37+1","v":23},null,"Total Prod, Tran, Dist & Customer Expense",0,{"$f":"SUM(FUNCALLOC!$AK$302:$BF$314,FUNCALLOC!$AK$318:$BF$325,FUNCALLOC!$AK$329:$BF$337,FUNCALLOC!$AK$381:$BF$391)","v":62617970.080242597},null,{"$f":"SUM(ACCOUNTALLOC!G260,ACCOUNTALLOC!G269,ACCOUNTALLOC!G275,ACCOUNTALLOC!G284,ACCOUNTALLOC!G299,ACCOUNTALLOC!G315,ACCOUNTALLOC!G326,ACCOUNTALLOC!G338,ACCOUNTALLOC!G392)","v":45969642.819092602},{"$f":"SUM(ACCOUNTALLOC!O260,ACCOUNTALLOC!O269,ACCOUNTALLOC!O275,ACCOUNTALLOC!O284,ACCOUNTALLOC!O299,ACCOUNTALLOC!O315,ACCOUNTALLOC!O326,ACCOUNTALLOC!O338,ACCOUNTALLOC!O392,)","v":7799655.5693767276},{"$f":"SUM(ACCOUNTALLOC!W260,ACCOUNTALLOC!W269,ACCOUNTALLOC!W275,ACCOUNTALLOC!W284,ACCOUNTALLOC!W299,ACCOUNTALLOC!W315,ACCOUNTALLOC!W326,ACCOUNTALLOC!W338,ACCOUNTALLOC!W392,)","v":1935951.2792749598},{"$f":"SUM(ACCOUNTALLOC!AE260,ACCOUNTALLOC!AE269,ACCOUNTALLOC!AE275,ACCOUNTALLOC!AE284,ACCOUNTALLOC!AE299,ACCOUNTALLOC!AE315,ACCOUNTALLOC!AE326,ACCOUNTALLOC!AE338,ACCOUNTALLOC!AE392)","v":440346.84788117523},{"$f":"SUM(ACCOUNTALLOC!AM260,ACCOUNTALLOC!AM269,ACCOUNTALLOC!AM275,ACCOUNTALLOC!AM284,ACCOUNTALLOC!AM299,ACCOUNTALLOC!AM315,ACCOUNTALLOC!AM326,ACCOUNTALLOC!AM338,ACCOUNTALLOC!AM392)","v":1028062.7634903877},{"$f":"SUM(ACCOUNTALLOC!AU260,ACCOUNTALLOC!AU269,ACCOUNTALLOC!AU275,ACCOUNTALLOC!AU284,ACCOUNTALLOC!AU299,ACCOUNTALLOC!AU315,ACCOUNTALLOC!AU326,ACCOUNTALLOC!AU338,ACCOUNTALLOC!AU392)","v":2018.8506338313166},{"$f":"SUM(ACCOUNTALLOC!BC260,ACCOUNTALLOC!BC269,ACCOUNTALLOC!BC275,ACCOUNTALLOC!BC284,ACCOUNTALLOC!BC299,ACCOUNTALLOC!BC315,ACCOUNTALLOC!BC326,ACCOUNTALLOC!BC338,ACCOUNTALLOC!BC392)","v":337302.95447309036},{"$f":"SUM(ACCOUNTALLOC!BK260,ACCOUNTALLOC!BK269,ACCOUNTALLOC!BK275,ACCOUNTALLOC!BK284,ACCOUNTALLOC!BK299,ACCOUNTALLOC!BK315,ACCOUNTALLOC!BK326,ACCOUNTALLOC!BK338,ACCOUNTALLOC!BK392)","v":619398.14446192479},{"$f":"SUM(ACCOUNTALLOC!BS260,ACCOUNTALLOC!BS269,ACCOUNTALLOC!BS275,ACCOUNTALLOC!BS284,ACCOUNTALLOC!BS299,ACCOUNTALLOC!BS315,ACCOUNTALLOC!BS326,ACCOUNTALLOC!BS338,ACCOUNTALLOC!BS392)","v":273104.76171510888},{"$f":"SUM(ACCOUNTALLOC!CA260,ACCOUNTALLOC!CA269,ACCOUNTALLOC!CA275,ACCOUNTALLOC!CA284,ACCOUNTALLOC!CA299,ACCOUNTALLOC!CA315,ACCOUNTALLOC!CA326,ACCOUNTALLOC!CA338,ACCOUNTALLOC!CA392)","v":15588.937694318687},{"$f":"SUM(ACCOUNTALLOC!CI260,ACCOUNTALLOC!CI269,ACCOUNTALLOC!CI275,ACCOUNTALLOC!CI284,ACCOUNTALLOC!CI299,ACCOUNTALLOC!CI315,ACCOUNTALLOC!CI326,ACCOUNTALLOC!CI338,ACCOUNTALLOC!CI392)","v":103208.27150216054},{"$f":"SUM(ACCOUNTALLOC!CQ260,ACCOUNTALLOC!CQ269,ACCOUNTALLOC!CQ275,ACCOUNTALLOC!CQ284,ACCOUNTALLOC!CQ299,ACCOUNTALLOC!CQ315,ACCOUNTALLOC!CQ326,ACCOUNTALLOC!CQ338,ACCOUNTALLOC!CQ392)","v":4046240.9929767456},{"$f":"SUM(ACCOUNTALLOC!CY260,ACCOUNTALLOC!CY269,ACCOUNTALLOC!CY275,ACCOUNTALLOC!CY284,ACCOUNTALLOC!CY299,ACCOUNTALLOC!CY315,ACCOUNTALLOC!CY326,ACCOUNTALLOC!CY338,ACCOUNTALLOC!CY392)","v":30686.057837413973},{"$f":"SUM(ACCOUNTALLOC!DG260,ACCOUNTALLOC!DG269,ACCOUNTALLOC!DG275,ACCOUNTALLOC!DG284,ACCOUNTALLOC!DG299,ACCOUNTALLOC!DG315,ACCOUNTALLOC!DG326,ACCOUNTALLOC!DG338,ACCOUNTALLOC!DG392)","v":16761.829832142856}]
[{"$f":"+A38+1","v":24},null,"Related Admin & General",0,{"$f":"SUM(G39:T39)","v":16160213.847510656},null,{"$f":"+G35/G38*G37","v":12625434.244723564},{"$f":"+H35/H38*H37","v":2190652.9558657231},530830.15741299477,137300.18591065996,210199.20205797852,418.73079062751526,70032.613705051728,195369.6949222245,76638.386418634138,4354.6462975622917,29408.923019628444,77415.43480741544,8619.7397005892853,3538.9318779978648]
[]
[{"$f":"+A39+1","v":25},null,"Distribution Depreciation Expense",0,{"$f":"SUM(ACCOUNTALLOC!G538:G538,ACCOUNTALLOC!O538:O538,ACCOUNTALLOC!W538:W538,ACCOUNTALLOC!AE538:AE538,ACCOUNTALLOC!AM538:AM538,ACCOUNTALLOC!AU538:AU538,ACCOUNTALLOC!BC538:BC538,ACCOUNTALLOC!BK538:BK538,ACCOUNTALLOC!BS538:BS538,ACCOUNTALLOC!CA538:CA538,ACCOUNTALLOC!CI538:CI538,ACCOUNTALLOC!CQ538:CQ538,ACCOUNTALLOC!CY538:CY538,ACCOUNTALLOC!DG538:DG538)","v":20782757.166469097},null,{"$f":"+ACCOUNTALLOC!G538","v":14318340.686611068},{"$f":"+ACCOUNTALLOC!O538","v":2831088.2869521305},{"$f":"+ACCOUNTALLOC!W538","v":1298668.2725596568},{"$f":"+ACCOUNTALLOC!AE538","v":270167.06792499265},{"$f":"+ACCOUNTALLOC!AM538","v":335667.72765542072},{"$f":"+ACCOUNTALLOC!AU538","v":630.85124351358786},{"$f":"+ACCOUNTALLOC!BC538","v":107683.64503729109},{"$f":"+ACCOUNTALLOC!BK538","v":93618.508590934172},{"$f":"+ACCOUNTALLOC!BS538","v":15140.429844326112},{"$f":"+ACCOUNTALLOC!CA538","v":1261.7024870271757},{"$f":"+ACCOUNTALLOC!CI538","v":6623.9380568926726},{"$f":"+ACCOUNTALLOC!CQ538","v":1495730.5228007953},{"$f":"+ACCOUNTALLOC!CY538","v":2340.8653447024585},{"$f":"+ACCOUNTALLOC!DG538","v":5794.6613603439455}]
[{"$f":"+A41+1","v":26},null,"Related Distribution Depreciation Expense",0,{"$f":"SUM(G42:T42)","v":19173251.178011816},null,{"$f":"+G13/G16*G41","v":14301057.298088619},2830935.826160579,1298668.2725596568,270167.06792499265,309192.5125964703,630.85124351358786,105943.44674990955,20160.388724973069,15140.429844326112,1261.7024870271757,6623.9380568926726,5861.7205096728267,2340.8653447024585,5266.8577204781095]
[]
[{"$f":"+A42+1","v":27},null,"Total Depreciation Expense",0,{"$f":"SUM(ACCOUNTALLOC!G534:G541,ACCOUNTALLOC!O534:O541,ACCOUNTALLOC!W534:W541,ACCOUNTALLOC!AE534:AE541,ACCOUNTALLOC!AM534:AM541,ACCOUNTALLOC!AU534:AU541,ACCOUNTALLOC!BC534:BC541,ACCOUNTALLOC!BK534:BK541,ACCOUNTALLOC!BS534:BS541,ACCOUNTALLOC!CA534:CA541,ACCOUNTALLOC!CI534:CI541,ACCOUNTALLOC!CQ534:CQ541,ACCOUNTALLOC!CY534:CY541,ACCOUNTALLOC!DG534:DG541)","v":26398291.999499749},null,{"$f":"SUM(ACCOUNTALLOC!G534,ACCOUNTALLOC!G535,ACCOUNTALLOC!G536,ACCOUNTALLOC!G537,ACCOUNTALLOC!G538,ACCOUNTALLOC!G539,ACCOUNTALLOC!G540,ACCOUNTALLOC!G541)","v":18629172.820252214},{"$f":"SUM(ACCOUNTALLOC!O534,ACCOUNTALLOC!O535,ACCOUNTALLOC!O536,ACCOUNTALLOC!O537,ACCOUNTALLOC!O538,ACCOUNTALLOC!O539,ACCOUNTALLOC!O540,ACCOUNTALLOC!O541)","v":3520931.2543346165},{"$f":"SUM(ACCOUNTALLOC!W534,ACCOUNTALLOC!W535,ACCOUNTALLOC!W536,ACCOUNTALLOC!W537,ACCOUNTALLOC!W538,ACCOUNTALLOC!W539,ACCOUNTALLOC!W540,ACCOUNTALLOC!W541)","v":1516613.0647455268},{"$f":"SUM(ACCOUNTALLOC!AE534,ACCOUNTALLOC!AE535,ACCOUNTALLOC!AE536,ACCOUNTALLOC!AE537,ACCOUNTALLOC!AE538,ACCOUNTALLOC!AE539,ACCOUNTALLOC!AE540,ACCOUNTALLOC!AE541)","v":322705.04707768047},{"$f":"SUM(ACCOUNTALLOC!AM534,ACCOUNTALLOC!AM535,ACCOUNTALLOC!AM536,ACCOUNTALLOC!AM537,ACCOUNTALLOC!AM538,ACCOUNTALLOC!AM539,ACCOUNTALLOC!AM540,ACCOUNTALLOC!AM541)","v":387119.67545119923},{"$f":"SUM(ACCOUNTALLOC!AU534,ACCOUNTALLOC!AU535,ACCOUNTALLOC!AU536,ACCOUNTALLOC!AU537,ACCOUNTALLOC!AU538,ACCOUNTALLOC!AU539,ACCOUNTALLOC!AU540,ACCOUNTALLOC!AU541)","v":724.79452707939186},{"$f":"SUM(ACCOUNTALLOC!BC534,ACCOUNTALLOC!BC535,ACCOUNTALLOC!BC536,ACCOUNTALLOC!BC537,ACCOUNTALLOC!BC538,ACCOUNTALLOC!BC539,ACCOUNTALLOC!BC540,ACCOUNTALLOC!BC541)","v":123554.16071695086},{"$f":"SUM(ACCOUNTALLOC!BK534,ACCOUNTALLOC!BK535,ACCOUNTALLOC!BK536,ACCOUNTALLOC!BK537,ACCOUNTALLOC!BK538,ACCOUNTALLOC!BK539,ACCOUNTALLOC!BK540,ACCOUNTALLOC!BK541)","v":139123.46630598162},{"$f":"SUM(ACCOUNTALLOC!BS534,ACCOUNTALLOC!BS535,ACCOUNTALLOC!BS536,ACCOUNTALLOC!BS537,ACCOUNTALLOC!BS538,ACCOUNTALLOC!BS539,ACCOUNTALLOC!BS540,ACCOUNTALLOC!BS541)","v":31180.598384341942},{"$f":"SUM(ACCOUNTALLOC!CA534,ACCOUNTALLOC!CA535,ACCOUNTALLOC!CA536,ACCOUNTALLOC!CA537,ACCOUNTALLOC!CA538,ACCOUNTALLOC!CA539,ACCOUNTALLOC!CA540,ACCOUNTALLOC!CA541)","v":2158.5779051124223},{"$f":"SUM(ACCOUNTALLOC!CI534,ACCOUNTALLOC!CI535,ACCOUNTALLOC!CI536,ACCOUNTALLOC!CI537,ACCOUNTALLOC!CI538,ACCOUNTALLOC!CI539,ACCOUNTALLOC!CI540,ACCOUNTALLOC!CI541)","v":12643.369183473451},{"$f":"SUM(ACCOUNTALLOC!CQ534,ACCOUNTALLOC!CQ535,ACCOUNTALLOC!CQ536,ACCOUNTALLOC!CQ537,ACCOUNTALLOC!CQ538,ACCOUNTALLOC!CQ539,ACCOUNTALLOC!CQ540,ACCOUNTALLOC!CQ541)","v":1701618.5016568075},{"$f":"SUM(ACCOUNTALLOC!CY534,ACCOUNTALLOC!CY535,ACCOUNTALLOC!CY536,ACCOUNTALLOC!CY537,ACCOUNTALLOC!CY538,ACCOUNTALLOC!CY539,ACCOUNTALLOC!CY540,ACCOUNTALLOC!CY541)","v":4112.8471893435499},{"$f":"SUM(ACCOUNTALLOC!DG534,ACCOUNTALLOC!DG535,ACCOUNTALLOC!DG536,ACCOUNTALLOC!DG537,ACCOUNTALLOC!DG538,ACCOUNTALLOC!DG539,ACCOUNTALLOC!DG540,ACCOUNTALLOC!DG541)","v":6633.8217694175146}]
[{"$f":"+A44+1","v":28},null,"General Distribution Expense",0,{"$f":"SUM(ACCOUNTALLOC!G539:G539,ACCOUNTALLOC!O539:O539,ACCOUNTALLOC!W539:W539,ACCOUNTALLOC!AE539:AE539,ACCOUNTALLOC!AM539:AM539,ACCOUNTALLOC!AU539:AU539,ACCOUNTALLOC!BC539:BC539,ACCOUNTALLOC!BK539:BK539,ACCOUNTALLOC!BS539:BS539,ACCOUNTALLOC!CA539:CA539,ACCOUNTALLOC!CI539:CI539,ACCOUNTALLOC!CQ539:CQ539,ACCOUNTALLOC!CY539:CY539,ACCOUNTALLOC!DG539:DG539)","v":4980249.9008466229},null,{"$f":"+ACCOUNTALLOC!G539","v":3873150.7413590224},{"$f":"+ACCOUNTALLOC!O539","v":603302.58604727208},{"$f":"+ACCOUNTALLOC!W539","v":178247.24970610178},{"$f":"+ACCOUNTALLOC!AE539","v":44279.543274795782},{"$f":"+ACCOUNTALLOC!AM539","v":41191.295280240745},{"$f":"+ACCOUNTALLOC!AU539","v":74.659495267476487},{"$f":"+ACCOUNTALLOC!BC539","v":12578.854395890499},{"$f":"+ACCOUNTALLOC!BK539","v":42643.237905448885},{"$f":"+ACCOUNTALLOC!BS539","v":15577.357620855968},{"$f":"+ACCOUNTALLOC!CA539","v":858.30784148859129},{"$f":"+ACCOUNTALLOC!CI539","v":5816.9513494483381},{"$f":"+ACCOUNTALLOC!CQ539","v":160166.66016225572},{"$f":"+ACCOUNTALLOC!CY539","v":1700.426541855735},{"$f":"+ACCOUNTALLOC!DG539","v":662.02986667975915}]
[{"$f":"+A45+1","v":29},null,"Depreciation Net of General Expense",0,{"$f":"+E44-E45","v":21418042.098653127},null,{"$f":"+G44-G45","v":14756022.078893192},{"$f":"+H44-H45","v":2917628.6682873443},1338365.8150394249,278425.50380288472,345928.38017095847,650.13503181191538,110975.30632106037,96480.228400532738,15603.240763485974,1300.270063623831,6826.4178340251128,1541451.8414945519,2412.4206474878147,5971.7919027377557]
[{"$f":"+A46+1","v":30},null,"Related General Depr Expense",0,{"$f":"SUM(G47:T47)","v":4637278.779995271},null,{"$f":"+G42/G46*G45","v":3753731.8919805018},585376.37891359767,172960.22153518171,42966.158675171835,36816.985291887846,72.44500469128721,12008.50202666201,8910.678041684745,15115.314426889412,832.84939685758593,5644.4135644103453,609.07008027484346,1649.9898420233696,583.88121543733951]
[]
[{"$f":"+A47+1","v":31},null,"Total Plant in Service",0,{"$f":"SUM(ACCOUNTALLOC!G89:G89,ACCOUNTALLOC!O89:O89,ACCOUNTALLOC!W89:W89,ACCOUNTALLOC!AE89:AE89,ACCOUNTALLOC!AM89:AM89,ACCOUNTALLOC!AU89:AU89,ACCOUNTALLOC!BC89:BC89,ACCOUNTALLOC!BK89:BK89,ACCOUNTALLOC!BS89:BS89,ACCOUNTALLOC!CA89:CA89,ACCOUNTALLOC!CI89:CI89,ACCOUNTALLOC!CQ89:CQ89,ACCOUNTALLOC!CY89:CY89,ACCOUNTALLOC!DG89:DG89,ACCOUNTALLOC!G184,ACCOUNTALLOC!O184,ACCOUNTALLOC!W184,ACCOUNTALLOC!AE184,ACCOUNTALLOC!AM184,ACCOUNTALLOC!AU184,ACCOUNTALLOC!BC184,ACCOUNTALLOC!BK184,ACCOUNTALLOC!BS184,ACCOUNTALLOC!CA184,ACCOUNTALLOC!CI184,ACCOUNTALLOC!CQ184,ACCOUNTALLOC!CY184,ACCOUNTALLOC!DG184)","v":869783556.74591005},null,{"$f":"SUM(ACCOUNTALLOC!G89,ACCOUNTALLOC!G184)","v":608648086.74265444},{"$f":"SUM(ACCOUNTALLOC!O89,ACCOUNTALLOC!O184)","v":116885446.21711929},{"$f":"SUM(ACCOUNTALLOC!W89,ACCOUNTALLOC!W184)","v":51520730.284082308},{"$f":"SUM(ACCOUNTALLOC!AE89,ACCOUNTALLOC!AE184)","v":10871276.917149685},{"$f":"SUM(ACCOUNTALLOC!AM89,ACCOUNTALLOC!AM184)","v":13212717.078464411},{"$f":"SUM(ACCOUNTALLOC!AU89,ACCOUNTALLOC!AU184)","v":24773.230352353432},{"$f":"SUM(ACCOUNTALLOC!BC89,ACCOUNTALLOC!BC184)","v":4225169.3227567058},{"$f":"SUM(ACCOUNTALLOC!BK89,ACCOUNTALLOC!BK184)","v":4348214.9676425233},{"$f":"SUM(ACCOUNTALLOC!BS89,ACCOUNTALLOC!BS184)","v":887993.8845021798},{"$f":"SUM(ACCOUNTALLOC!CA89,ACCOUNTALLOC!CA184)","v":64637.872417465769},{"$f":"SUM(ACCOUNTALLOC!CI89,ACCOUNTALLOC!CI184)","v":367251.03681594273},{"$f":"SUM(ACCOUNTALLOC!CQ89,ACCOUNTALLOC!CQ184)","v":58377988.423821971},{"$f":"SUM(ACCOUNTALLOC!CY89,ACCOUNTALLOC!CY184)","v":122222.73951258631},{"$f":"SUM(ACCOUNTALLOC!DG89,ACCOUNTALLOC!DG184)","v":227048.02861819245}]
[{"$f":"+A49+1","v":32},null,"Property Tax (A/C 236)",0,{"$f":"SUM(ACCOUNTALLOC!G572:G572,ACCOUNTALLOC!O572:O572,ACCOUNTALLOC!W572:W572,ACCOUNTALLOC!AE572:AE572,ACCOUNTALLOC!AM572:AM572,ACCOUNTALLOC!AU572:AU572,ACCOUNTALLOC!BC572:BC572,ACCOUNTALLOC!BK572:BK572,ACCOUNTALLOC!BS572:BS572,ACCOUNTALLOC!CA572:CA572,ACCOUNTALLOC!CI572:CI572,ACCOUNTALLOC!CQ572:CQ572,ACCOUNTALLOC!CY572:CY572,ACCOUNTALLOC!DG572:DG572)","v":4190309.4579566768},null,{"$f":"+ACCOUNTALLOC!G572","v":2919277.718905603},{"$f":"+ACCOUNTALLOC!O572","v":565317.70748439874},{"$f":"+ACCOUNTALLOC!W572","v":252111.23373260541},{"$f":"+ACCOUNTALLOC!AE572","v":52974.557235467313},{"$f":"+ACCOUNTALLOC!AM572","v":64806.149776412429},{"$f":"+ACCOUNTALLOC!AU572","v":121.59449923013089},{"$f":"+ACCOUNTALLOC!BC572","v":20743.575525528384},{"$f":"+ACCOUNTALLOC!BK572","v":20354.982147649083},{"$f":"+ACCOUNTALLOC!BS572","v":3927.3061732336896},{"$f":"+ACCOUNTALLOC!CA572","v":295.08376361550438},{"$f":"+ACCOUNTALLOC!CI572","v":1645.1369432235588},{"$f":"+ACCOUNTALLOC!CQ572","v":287063.86854621943},{"$f":"+ACCOUNTALLOC!CY572","v":555.3798891450565},{"$f":"+ACCOUNTALLOC!DG572","v":1115.1633343456631}]
[{"$f":"+A50+1","v":33},null,"Related Property Tax",0,{"$f":"SUM(G51:T51)","v":2287117.1656426061},null,{"$f":"+G24/G49*G50","v":1672636.2940034135},359863.69905585394,163906.11113403554,34180.961787989931,38826.944860247808,82.517663307537489,13743.288595405766,-1534.0399015977905,2450.6823773920978,188.86520494178475,1037.1164240067872,725.50352971365101,354.14161779873086,655.07929009641555]
[]
[{"$f":"+A51+1","v":34},null,"Total Related Expense",0,{"$f":"SUM(E51,E47,E42,E39,E35)","v":88556655.967865542},null,{"$f":"SUM(G51,G47,G42,G39,G35)","v":68075153.290739194},12400323.787178636,3596239.4003735464,839239.57086190756,1378418.451131877,2801.1424871779896,468096.41829652205,828711.44966014009,365665.54459365498,21381.058140827288,141483.14645665124,373778.2188827839,42083.547825566158,23280.941237050472]
[]
[{"$f":"+A53+1","v":35},null,"Customers (Annual)",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!H$2-1)*12","v":12942060},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!I$2-1)*12","v":11433636},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!J$2-1)*12","v":1351380},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!K$2-1)*12","v":97272},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!L$2-1)*12","v":10104},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!M$2-1)*12","v":5844},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!N$2-1)*12","v":12},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!O$2-1)*12","v":2112},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!P$2-1)*12","v":1164},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!Q$2-1)*12","v":276},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!R$2-1)*12","v":36},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!S$2-1)*12","v":168},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!T$2-1)*12","v":39912},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!U$2-1)*12","v":48},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!V$2-1)*12","v":96}]
[{"$f":"+A55+1","v":36},null,"Cost of Capital (Net of Tax)",null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2}]
[{"$f":"+A56+1","v":37},null,"Conversion Factor",null,{"$f":"ResRCF","v":0.620749},null,{"$f":"ResRCF","v":0.620749},0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749]
[{"$f":"+A57+1","v":38},null,"1 - FIT Rate",null,{"$f":"1-INPUTS!$G$35","v":0.65},null,{"$f":"(1-INPUTS!$G$35)*1","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65}]
[]
["40a",null,"Total Customer Plant Investment Related Revenue Requirement",null,{"$f":"+E24*E56/E57","v":51409272.391084872},null,{"$f":"+G24*G56/G57","v":37724401.046018004},8048887.8880554782,3623388.8813291048,758800.29323414643,856325.98506058997,1818.6353236191119,302817.62972431822,-35449.239723761159,59942.138230286801,4475.3157487784229,25044.852360529385,15960.265477450286,8430.8006369249451,14427.899609398344]
[{"$f":"+A58+1","v":39},null,"$ / Month per Customer for Plant Investment",null,{"$f":"+(E24*E56)/E57/E55","v":3.9722634875039113},null,{"$f":"+(G24*G56)/G57/G55","v":3.2994229522452878},{"$f":"+(H24*H56)/H57/H55","v":5.9560507688847535},37.250070743164578,75.098999726261525,146.53079826498802,151.55294363492598,143.37955952855975,-30.454673302200309,217.18166025466232,124.31432635495619,149.07650214600824,0.39988638698762996,175.64167993593637,{"$f":"+(T24*T56)/T57/T55","v":150.29062093123275}]
["41a",null,"Total Customer Expense Related Revenue Requirement",null,{"$f":"+E53*E58/E57","v":92729632.07208164},null,{"$f":"+G53*G58/G57","v":71282997.860617548},12984653.155568698,3765701.7735716132,878786.30663962394,1443372.4311045529,2933.1382195794004,490154.10720394133,867762.07819761464,382896.47504204721,22388.578622821362,148150.13024076287,391391.43562665349,44066.613215032165,24377.988211149448]
[{"$f":"+A61+1","v":40},null,"$ / Month per Customer for Expense",null,{"$f":"+E53*E58/E57/E55","v":7.1649823963172512},null,{"$f":"+G53*G58/G57/G55","v":6.2344994943531127},9.6084396362005489,38.713111415120622,86.974100023715749,246.98364666402344,244.42818496495002,232.08054318368434,745.50006718008126,1387.3060689929248,621.90496174503778,881.84601333787418,9.8063598824076337,918.05444197983672,{"$f":"+T53*T58/T57/T55","v":253.93737719947342}]
["42a",null,"Total Customer Related Revenue Requirement",null,{"$f":"+E62+E60","v":144138904.46316651},null,{"$f":"+G62+G60","v":109007398.90663555},21033541.043624178,7389090.6549007185,1637586.5998737705,2299698.4161651428,4751.773543198512,792971.73692825949,832312.83847385342,442838.61327233398,26863.894371599785,173194.98260129226,407351.70110410376,52497.413851957113,38805.887820547796]
[{"$f":"+A63+1","v":41},null,"TOTAL MONTHLY CUSTOMER CHARGE",null,{"$f":"SUM(E61,E63)","v":11.137245883821162},null,{"$f":"SUM(G61,G63)","v":9.5339224465983996},15.564490405085301,75.963182158285207,162.07309974997727,393.51444492901146,395.981128599876,375.46010271224407,715.045393877881,1604.4877292475871,746.21928809999395,1030.9225154838823,10.206246269395264,1093.6961219157731,404.22799813070617]

{"sheet":"Salary & Wage Summary","index":15,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[null,"Electric Account Allocation"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
["Line No.","COS ID","Account Description","Total",null,"Residential Sch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/ 35 / 43","Campus\nSch 40"," High Volt\nSch 46 / 49","Transportation\nSch 449 / 459","Street\n& Area Lighting","Firm\nResale"]
[1,null,{"$f":"ACCOUNTS!A410","v":"Labor O & M Expenses"}]
[{"$f":"+A5+1","v":2}]
[{"$f":"+A6+1","v":3},null,{"$f":"ACCOUNTS!B412","v":"Production Labor Exp"}]
[4,{"$f":"ACCOUNTS!A413","v":"S100"},{"$f":"ACCOUNTS!B413","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C413","v":23181789},null,{"$f":"SUM(ACCOUNTALLOC!K413)","v":12344542.692378696},{"$f":"SUM(ACCOUNTALLOC!S413)","v":2798694.0756470435},{"$f":"SUM(ACCOUNTALLOC!AA413)","v":3103555.9962279038},{"$f":"SUM(ACCOUNTALLOC!AI413)","v":2080192.9263495742},{"$f":"SUM(ACCOUNTALLOC!AQ413,ACCOUNTALLOC!AY413,ACCOUNTALLOC!BG413)","v":1434148.7438021963},{"$f":"SUM(ACCOUNTALLOC!BO413)","v":763600.34442745359},{"$f":"SUM(ACCOUNTALLOC!BW413)","v":562537.92523024441},{"$f":"SUM(ACCOUNTALLOC!CE413,ACCOUNTALLOC!CM413)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU413)","v":86518.854439368573},{"$f":"SUM(ACCOUNTALLOC!DC413,ACCOUNTALLOC!DK413)","v":7997.4414975183854}]
[5]
[6,null,{"$f":"ACCOUNTS!B443","v":"Transmission Labor Exp"}]
[7,{"$f":"ACCOUNTS!A444","v":"S101"},{"$f":"ACCOUNTS!B444","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C444","v":3128925},null,{"$f":"SUM(ACCOUNTALLOC!K444)","v":1604800.8976958026},{"$f":"SUM(ACCOUNTALLOC!S444)","v":363591.66039656545},{"$f":"SUM(ACCOUNTALLOC!AA444)","v":403124.49292877415},{"$f":"SUM(ACCOUNTALLOC!AI444)","v":270167.72889601084},{"$f":"SUM(ACCOUNTALLOC!AQ444,ACCOUNTALLOC!AY444,ACCOUNTALLOC!BG444)","v":186209.09437801485},{"$f":"SUM(ACCOUNTALLOC!BO444)","v":99160.369199206878},{"$f":"SUM(ACCOUNTALLOC!BW444)","v":73047.451730202389},{"$f":"SUM(ACCOUNTALLOC!CE444,ACCOUNTALLOC!CM444)","v":108435.30212778544},{"$f":"SUM(ACCOUNTALLOC!CU444)","v":11235.199684113371},{"$f":"SUM(ACCOUNTALLOC!DC444,ACCOUNTALLOC!DK444)","v":9152.802963524191}]
[8]
[9,null,{"$f":"ACCOUNTS!B457","v":"Distribution Labor Expense - Operating"}]
[10,{"$f":"ACCOUNTS!A458","v":"S102"},{"$f":"ACCOUNTS!B458","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C458","v":22323872},null,{"$f":"SUM(ACCOUNTALLOC!K458)","v":13969773.641200367},{"$f":"SUM(ACCOUNTALLOC!S458)","v":2697912.3044392201},{"$f":"SUM(ACCOUNTALLOC!AA458)","v":2199554.1611852716},{"$f":"SUM(ACCOUNTALLOC!AI458)","v":1067120.8740559341},{"$f":"SUM(ACCOUNTALLOC!AQ458,ACCOUNTALLOC!AY458,ACCOUNTALLOC!BG458)","v":1032243.4557786987},{"$f":"SUM(ACCOUNTALLOC!BO458)","v":352436.51462323254},{"$f":"SUM(ACCOUNTALLOC!BW458)","v":163242.25363722831},{"$f":"SUM(ACCOUNTALLOC!CE458,ACCOUNTALLOC!CM458)","v":344659.41287921934},{"$f":"SUM(ACCOUNTALLOC!CU458)","v":451187.62367626198},{"$f":"SUM(ACCOUNTALLOC!DC458,ACCOUNTALLOC!DK458)","v":45741.758524565215}]
[11]
[12,null,{"$f":"ACCOUNTS!B470","v":"Customer Accounts Labor Expense"}]
[13,{"$f":"ACCOUNTS!A471","v":"S103"},{"$f":"ACCOUNTS!B471","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C471","v":13248616},null,{"$f":"SUM(ACCOUNTALLOC!K471)","v":10988175.835789936},{"$f":"SUM(ACCOUNTALLOC!S471)","v":1516356.6974499528},{"$f":"SUM(ACCOUNTALLOC!AA471)","v":295224.6791155698},{"$f":"SUM(ACCOUNTALLOC!AI471)","v":95071.615272415642},{"$f":"SUM(ACCOUNTALLOC!AQ471,ACCOUNTALLOC!AY471,ACCOUNTALLOC!BG471)","v":70973.897417514105},{"$f":"SUM(ACCOUNTALLOC!BO471)","v":157299.87070125723},{"$f":"SUM(ACCOUNTALLOC!BW471)","v":64907.205506244027},{"$f":"SUM(ACCOUNTALLOC!CE471,ACCOUNTALLOC!CM471)","v":27261.358338805261},{"$f":"SUM(ACCOUNTALLOC!CU471)","v":25787.731482524436},{"$f":"SUM(ACCOUNTALLOC!DC471,ACCOUNTALLOC!DK471)","v":7557.1089257812055}]
[14]
[15,null,{"$f":"ACCOUNTS!B480","v":"Customer Service & Information Labor Expense"}]
[16,{"$f":"ACCOUNTS!A481","v":"S104"},{"$f":"ACCOUNTS!B481","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C481","v":1177753},null,{"$f":"SUM(ACCOUNTALLOC!K481)","v":1040483.4392599015},{"$f":"SUM(ACCOUNTALLOC!S481)","v":122978.24682778475},{"$f":"SUM(ACCOUNTALLOC!AA481)","v":8851.943957607984},{"$f":"SUM(ACCOUNTALLOC!AI481)","v":919.4839393419594},{"$f":"SUM(ACCOUNTALLOC!AQ481,ACCOUNTALLOC!AY481,ACCOUNTALLOC!BG481)","v":725.1037241366522},{"$f":"SUM(ACCOUNTALLOC!BO481)","v":105.92629705008322},{"$f":"SUM(ACCOUNTALLOC!BW481)","v":25.116544661359935},{"$f":"SUM(ACCOUNTALLOC!CE481,ACCOUNTALLOC!CM481)","v":18.564402575787781},{"$f":"SUM(ACCOUNTALLOC!CU481)","v":3632.0707627688325},{"$f":"SUM(ACCOUNTALLOC!DC481,ACCOUNTALLOC!DK481)","v":13.104284171144315}]
[17,null,{"$f":"ACCOUNTS!B488","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"ACCOUNTS!C488","v":63060955},null,{"$f":"SUM(ACCOUNTALLOC!K488)","v":39947776.506324708},{"$f":"SUM(ACCOUNTALLOC!S488)","v":7499532.9847605675},{"$f":"SUM(ACCOUNTALLOC!AA488)","v":6010311.2734151268},{"$f":"SUM(ACCOUNTALLOC!AI488)","v":3513472.6285132766},{"$f":"SUM(ACCOUNTALLOC!AQ488,ACCOUNTALLOC!AY488,ACCOUNTALLOC!BG488)","v":2724300.2951005604},{"$f":"SUM(ACCOUNTALLOC!BO488)","v":1372603.0252482002},{"$f":"SUM(ACCOUNTALLOC!BW488)","v":863759.95264858054},{"$f":"SUM(ACCOUNTALLOC!CE488,ACCOUNTALLOC!CM488)","v":480374.63774838578},{"$f":"SUM(ACCOUNTALLOC!CU488)","v":578361.48004503723},{"$f":"SUM(ACCOUNTALLOC!DC488,ACCOUNTALLOC!DK488)","v":70462.216195560148}]
[18]
[19,null,{"$f":"ACCOUNTS!B522","v":"General Labor Expense - Maintenance"}]
[20,{"$f":"ACCOUNTS!A523","v":"S105"},{"$f":"ACCOUNTS!B523","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C523","v":22842123},null,{"$f":"SUM(ACCOUNTALLOC!K523)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S523)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA523)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI523)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ523,ACCOUNTALLOC!AY523,ACCOUNTALLOC!BG523)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO523)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW523)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE523,ACCOUNTALLOC!CM523)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU523)","v":267261.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC523,ACCOUNTALLOC!DK523)","v":30229.880858294513}]
[21,{"$f":"ACCOUNTS!A524","v":"S106"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C524","v":115580},null,{"$f":"SUM(ACCOUNTALLOC!K524)","v":0},{"$f":"SUM(ACCOUNTALLOC!S524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI524)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ524,ACCOUNTALLOC!AY524,ACCOUNTALLOC!BG524)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO524)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW524)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE524,ACCOUNTALLOC!CM524)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU524)","v":115580},{"$f":"SUM(ACCOUNTALLOC!DC524,ACCOUNTALLOC!DK524)","v":0}]
[22,null,{"$f":"ACCOUNTS!B525","v":"Sub-total"},{"$f":"ACCOUNTS!C525","v":22957703},null,{"$f":"SUM(ACCOUNTALLOC!K525)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S525)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA525)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI525)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ525,ACCOUNTALLOC!AY525,ACCOUNTALLOC!BG525)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO525)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW525)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE525,ACCOUNTALLOC!CM525)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU525)","v":382841.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC525,ACCOUNTALLOC!DK525)","v":30229.880858294513}]
[23]
[24,null,{"$f":"ACCOUNTS!B527","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C527","v":22957703},null,{"$f":"SUM(ACCOUNTALLOC!K527)","v":13168222.53861085},{"$f":"SUM(ACCOUNTALLOC!S527)","v":2752917.2912702067},{"$f":"SUM(ACCOUNTALLOC!AA527)","v":2660371.754084215},{"$f":"SUM(ACCOUNTALLOC!AI527)","v":1581470.7922114162},{"$f":"SUM(ACCOUNTALLOC!AQ527,ACCOUNTALLOC!AY527,ACCOUNTALLOC!BG527)","v":1237163.4683332378},{"$f":"SUM(ACCOUNTALLOC!BO527)","v":561066.06814185914},{"$f":"SUM(ACCOUNTALLOC!BW527)","v":365587.94690239459},{"$f":"SUM(ACCOUNTALLOC!CE527,ACCOUNTALLOC!CM527)","v":217831.91490823057},{"$f":"SUM(ACCOUNTALLOC!CU527)","v":382841.34467929584},{"$f":"SUM(ACCOUNTALLOC!DC527,ACCOUNTALLOC!DK527)","v":30229.880858294513}]
[25]
[26,null,{"$f":"ACCOUNTS!B530","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"ACCOUNTS!C530","v":86018658},null,{"$f":"SUM(ACCOUNTALLOC!K530)","v":53115999.044935554},{"$f":"SUM(ACCOUNTALLOC!S530)","v":10252450.276030773},{"$f":"SUM(ACCOUNTALLOC!AA530)","v":8670683.0274993423},{"$f":"SUM(ACCOUNTALLOC!AI530)","v":5094943.4207246928},{"$f":"SUM(ACCOUNTALLOC!AQ530,ACCOUNTALLOC!AY530,ACCOUNTALLOC!BG530)","v":3961463.7634337982},{"$f":"SUM(ACCOUNTALLOC!BO530)","v":1933669.0933900597},{"$f":"SUM(ACCOUNTALLOC!BW530)","v":1229347.8995509751},{"$f":"SUM(ACCOUNTALLOC!CE530,ACCOUNTALLOC!CM530)","v":698206.55265661632},{"$f":"SUM(ACCOUNTALLOC!CU530)","v":961202.82472433313},{"$f":"SUM(ACCOUNTALLOC!DC530,ACCOUNTALLOC!DK530)","v":100692.09705385467}]

{"sheet":"ErrorCheck","index":16,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Error Report"]
[]
["CLASS","FUNCALLOC","CLASSALLOC","ACCOUNT ALLOC"]

{"sheet":"Class Summary","index":17,"n_rows":410,"n_cols":16,"rows_kept":410,"cut":false,"hidden":false,"merged":[[30,2,30,7],[0,0,0,15],[1,0,1,15],[2,0,2,15],[59,0,59,15],[60,0,60,15],[172,0,172,15],[277,0,277,15],[278,0,278,15],[279,0,279,15],[280,0,280,15],[61,0,61,15],[62,0,62,15],[169,0,169,15],[170,0,170,15],[171,0,171,15]]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
[]
["Line No.",null,"Description",null,"Total Company",null,"Residential\nSch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/35/43","Campus\nSch 40","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale /\nSpecial Contract"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)"]
[]
[1,null,"Rate Base"]
[{"$f":"+A9+1","v":2},null,"Plant in Service",null,{"$f":"SUM(G10:P10)","v":7629582517.4841652},null,{"$f":"+SUMMARY!G10","v":4412476260.0149164},{"$f":"+SUMMARY!H10","v":918986590.18923259},{"$f":"+SUMMARY!I10","v":883239532.77283108},{"$f":"+SUMMARY!J10","v":525320851.05245376},{"$f":"SUM(SUMMARY!K10:M10)","v":410384118.23161209},{"$f":"SUM(SUMMARY!N10)","v":187021087.44513461},{"$f":"SUM(SUMMARY!O10)","v":121871394.57655327},{"$f":"SUM(SUMMARY!P10:Q10)","v":71676673.226080596},{"$f":"SUM(SUMMARY!R10)","v":88622997.829034269},{"$f":"SUM(SUMMARY!S10:T10)","v":9983012.1463161036}]
[{"$f":"+A10+1","v":3},null,"Accumulated Reserve",null,{"$f":"SUM(G11:P11)","v":-2699587026.0649972},null,{"$f":"+SUMMARY!G11","v":-1579345697.5746882},{"$f":"+SUMMARY!H11","v":-319980901.8013553},{"$f":"+SUMMARY!I11","v":-306085662.61723715},{"$f":"+SUMMARY!J11","v":-181588395.8424288},{"$f":"SUM(SUMMARY!K11:M11)","v":-141619972.74778771},{"$f":"SUM(SUMMARY!N11)","v":-65957562.201089121},{"$f":"SUM(SUMMARY!O11)","v":-42398552.513200752},{"$f":"SUM(SUMMARY!P11:Q11)","v":-22793585.829232812},{"$f":"SUM(SUMMARY!R11)","v":-35804949.615018271},{"$f":"SUM(SUMMARY!S11:T11)","v":-4011745.3229596308}]
[4,null,"Other Ratebase Items",null,{"$f":"SUM(G12:P12)","v":-76747064.128750041},null,{"$f":"SUM(SUMMARY!G12:G14)","v":-77347898.869835809},{"$f":"SUM(SUMMARY!H12:H14)","v":-20485376.950322337},{"$f":"SUM(SUMMARY!I12:I14)","v":7134123.3716427218},{"$f":"SUM(SUMMARY!J12:J14)","v":9968413.970349744},{"$f":"SUM(SUMMARY!K12:M14)","v":4085625.673621201},{"$f":"SUM(SUMMARY!N12:N14)","v":4098839.7351554781},{"$f":"SUM(SUMMARY!O12:O14)","v":3950407.1091866139},{"$f":"SUM(SUMMARY!P12:Q14)","v":-4211440.7778373826},{"$f":"SUM(SUMMARY!R12:R14)","v":-3510348.0938782059},{"$f":"SUM(SUMMARY!S12:T14)","v":-429409.29683207162}]
[5,null,"TOTAL RATE BASE",null,{"$f":"SUM(E10:E12)","v":4853248427.2904186},null,{"$f":"SUM(G10:G12)","v":2755782663.5703926},578520311.43755484,584287993.52723658,353700869.18037468,272849771.15744555,125162364.97920097,83423249.172539145,44671646.619010404,49307700.120137796,5541857.5265244013]
[6]
[7,null,{"$f":"+\"Revenue at \"&IF(CASE<>3,\"Current Rates\",\"Proposed Rates\")","v":"Revenue at Current Rates"}]
[8,null,"Firm Sales",null,{"$f":"SUM(G16:P16)","v":1978331283.9999998},null,{"$f":"+SUMMARY!G18","v":1080571965.1437359},{"$f":"+SUMMARY!H18","v":245101490.49680227},{"$f":"+SUMMARY!I18","v":259205761.44296864},{"$f":"+SUMMARY!J18","v":162542635.24997696},{"$f":"SUM(SUMMARY!K18:M18)","v":116499893.78290659},{"$f":"SUM(SUMMARY!N18)","v":52879481.72778073},{"$f":"SUM(SUMMARY!O18)","v":36345929.051001646},{"$f":"SUM(SUMMARY!P18:Q18)","v":7033518.9956436735},{"$f":"SUM(SUMMARY!R18)","v":16932861.109183475},{"$f":"SUM(SUMMARY!S18:T18)","v":1217747}]
[9,null,"Non-Firm Sales",null,{"$f":"SUM(G17:P17)","v":40163723},null,{"$f":"+SUMMARY!G19","v":21387598.397102669},{"$f":"+SUMMARY!H19","v":4848891.2402761029},{"$f":"+SUMMARY!I19","v":5377081.2661389755},{"$f":"+SUMMARY!J19","v":3604048.5262144217},{"$f":"SUM(SUMMARY!K19:M19)","v":2484741.4876767867},{"$f":"SUM(SUMMARY!N19)","v":1322979.5472769097},{"$f":"SUM(SUMMARY!O19)","v":974627.86008199153},{"$f":"SUM(SUMMARY!P19:Q19)","v":0},{"$f":"SUM(SUMMARY!R19)","v":149898.66847550549},{"$f":"SUM(SUMMARY!S19:T19)","v":13856.006756641329}]
[10,null,"Other Operating Revenue",null,{"$f":"SUM(G18:P18)","v":39020207.729999997},null,{"$f":"+SUMMARY!G20","v":21832182.673694342},{"$f":"+SUMMARY!H20","v":4141810.6354227727},{"$f":"+SUMMARY!I20","v":2837687.0791321243},{"$f":"+SUMMARY!J20","v":1628690.2163056252},{"$f":"SUM(SUMMARY!K20:M20)","v":1739572.8751051626},{"$f":"SUM(SUMMARY!N20)","v":585443.817938808},{"$f":"SUM(SUMMARY!O20)","v":2914273.6048482652},{"$f":"SUM(SUMMARY!P20:Q20)","v":3095112.7954956852},{"$f":"SUM(SUMMARY!R20)","v":163512.80902025825},{"$f":"SUM(SUMMARY!S20:T20)","v":81921.223036958589}]
[11,null,{"$f":"+\"TOTAL REVENUE - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"TOTAL REVENUE - Current"},null,{"$f":"SUM(E16:E18)","v":2057515214.7299998},null,{"$f":"SUM(G16:G18)","v":1123791746.2145329},254092192.37250113,267420529.78823972,167775373.992497,120724208.14568853,54787905.092996441,40234830.515931904,10128631.791139359,17246272.586679239,1313524.2297936]
[12]
[13,null,"Expenses at Current Rates"]
[14,null,"Operation and Maintenance",null,{"$f":"SUM(G22:P22)","v":1208402816.0000002},null,{"$f":"+SUMMARY!G24","v":667814295.87632072},{"$f":"+SUMMARY!H24","v":145610406.19621667},{"$f":"+SUMMARY!I24","v":150431164.94546372},{"$f":"+SUMMARY!J24","v":98187720.174692407},{"$f":"SUM(SUMMARY!K24:M24)","v":70375255.956521928},{"$f":"SUM(SUMMARY!N24)","v":36254881.258308016},{"$f":"SUM(SUMMARY!O24)","v":26132512.043204773},{"$f":"SUM(SUMMARY!P24:Q24)","v":3345070.1414457881},{"$f":"SUM(SUMMARY!R24)","v":9472801.8035507165},{"$f":"SUM(SUMMARY!S24:T24)","v":778707.60427548015}]
[15,null,"Depreciation Expense",null,{"$f":"SUM(G23:P23)","v":276612250.00000006},null,{"$f":"+SUMMARY!G25","v":161270483.66902757},{"$f":"+SUMMARY!H25","v":33295022.709127285},{"$f":"+SUMMARY!I25","v":31566090.601914529},{"$f":"+SUMMARY!J25","v":18736083.922192492},{"$f":"SUM(SUMMARY!K25:M25)","v":14644434.391017629},{"$f":"SUM(SUMMARY!N25)","v":6709475.9029687811},{"$f":"SUM(SUMMARY!O25)","v":4356955.7329006456},{"$f":"SUM(SUMMARY!P25:Q25)","v":2467388.9099991713},{"$f":"SUM(SUMMARY!R25)","v":3214923.8427103106},{"$f":"SUM(SUMMARY!S25:T25)","v":351390.31814162235}]
[16,null,"Taxes Other Than Income",null,{"$f":"SUM(G24:P24)","v":124214949.74000002},null,{"$f":"+SUMMARY!G26","v":70640842.043439835},{"$f":"+SUMMARY!H26","v":14939106.819289623},{"$f":"+SUMMARY!I26","v":14789621.314257009},{"$f":"+SUMMARY!J26","v":9186032.8070868161},{"$f":"SUM(SUMMARY!K26:M26)","v":6892654.9217252899},{"$f":"SUM(SUMMARY!N26)","v":3335980.5464697769},{"$f":"SUM(SUMMARY!O26)","v":2284566.5011101887},{"$f":"SUM(SUMMARY!P26:Q26)","v":804687.87706851214},{"$f":"SUM(SUMMARY!R26)","v":1217555.8835698389},{"$f":"SUM(SUMMARY!S26:T26)","v":123901.02598314104}]
[17,null,"Income Taxes",null,{"$f":"SUM(G25:P25)","v":109037256.38731563},null,{"$f":"+SUMMARY!G27","v":61913785.23831407},{"$f":"+SUMMARY!H27","v":12997535.252631662},{"$f":"+SUMMARY!I27","v":13127116.962736754},{"$f":"+SUMMARY!J27","v":7946548.1594497189},{"$f":"SUM(SUMMARY!K27:M27)","v":6130077.8022452779},{"$f":"SUM(SUMMARY!N27)","v":2812005.4196152636},{"$f":"SUM(SUMMARY!O27)","v":1874258.5187973832},{"$f":"SUM(SUMMARY!P27:Q27)","v":1003631.6620948289},{"$f":"SUM(SUMMARY!R27)","v":1107789.2303300004},{"$f":"SUM(SUMMARY!S27:T27)","v":124508.14110065678}]
[18,null,{"$f":"+\"TOTAL EXPENSES - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"TOTAL EXPENSES - Current"},null,{"$f":"SUM(E22:E25)","v":1718267272.127316},null,{"$f":"SUM(G22:G25)","v":961639406.82710218},206842070.97726524,209913993.82437199,134056385.06342143,98042423.071510121,49112343.127361834,34648292.79601299,7620778.5906082997,15013070.760160865,1378507.0895009001]
[19]
[20,null,{"$f":"+\"OPERATING INCOME - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"OPERATING INCOME - Current"},null,{"$f":"SUM(G28:P28)","v":339247942.60268384},null,{"$f":"G19-G26","v":162152339.38743067},47250121.395235896,57506535.963867724,33718988.929075569,22681785.074178413,{"$f":"L19-L26","v":5675561.9656346068},5586537.7199189141,2507853.2005310589,{"$f":"O19-O26","v":2233201.8265183736},-64982.859707300086]
[21,null,{"$f":"+IF(CASE<>3,\"Current \",\"Proposed \")&\"Rate of Return\"","v":"Current Rate of Return"},null,{"$f":"IF(E13=0, 0, E28/E13)","v":6.9901211051766998E-2},null,{"$f":"IF(G13=0, 0, G28/G13)","v":5.884075748460732E-2},8.1674092440808019E-2,9.8421560259541865E-2,9.5331936862954395E-2,8.312920688172426E-2,4.5345595431803727E-2,6.6966196777646772E-2,{"$f":"IF(N13=0, 0, N28/N13)","v":5.6139708077468098E-2},4.5291137511528544E-2,-1.172582647537934E-2]
[22]
[23,null,"Calculation of Rate Schedule Revenue Requirement at Equal Rates of Return"]
[24,null,"Required Return",null,{"$f":"ROR","v":7.8E-2},null,{"$f":"ROR","v":7.8E-2},7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[25,null,"Required Operating Income",null,{"$f":"SUM(G33:P33)","v":378553377.32865256},null,{"$f":"G32*G13","v":214951047.75849062},{"$f":"H32*H13","v":45124584.292129278},45574463.495124452,27588667.796069223,21282282.150280751,9762664.4683776759,6507013.4354580529,3484388.4362828117,3846000.609370748,432264.88706890331]
[26,null,"Operating Income Deficiency / (Surplus)",null,{"$f":"SUM(G34:P34)","v":39305434.725968592},null,{"$f":"G33-G28","v":52798708.371059954},{"$f":"H33-H28","v":-2125537.1031066179},-11932072.468743272,-6130321.1330063455,-1399502.9238976613,4087102.5027430691,920475.71553913876,976535.23575175274,1612798.7828523745,497247.74677620339]
[27,null,"Revenue Conversion Factor",null,{"$f":"+E34/E36","v":0.62074899855798171}]
[28,null,"Revenue Deficiency / (Surplus)",null,{"$f":"SUM(G36:P36)","v":63319368.725968592},null,{"$f":"SUM(G34,G404:G407)","v":66498733.710182711},{"$f":"SUM(H34,H404:H407)","v":727653.45213405229},-9060097.703809157,-4385616.0922659133,-61356.911875334568,4705980.4800193002,1335866.6392805032,1183819.1354259436,1850847.9179378108,523538.09893867624]
[29]
[30,null,"Revenue Requirement",null,{"$f":"SUM(G38:P38)","v":2120834583.4559684},null,{"$f":"G36+G19","v":1190290479.9247155},{"$f":"H36+H19","v":254819845.82463518},258360432.08443058,163389757.90023109,120662851.2338132,59493885.573015742,41570697.15521241,11312450.926565303,19097120.50461705,1837062.3287322763]
[31,null,"Revenues Other Than Rate Sch. Rev.",null,{"$f":"SUM(G39:P39)","v":79183930.729999989},null,{"$f":"SUM(G17:G18)","v":43219781.070797011},{"$f":"SUM(H17:H18)","v":8990701.8756988756},8214768.3452710994,5232738.7425200474,4224314.3627819493,1908423.3652157178,3888901.4649302568,{"$f":"SUM(N17:N18)","v":3095112.7954956852},313411.47749576374,95777.229793599923]
[32,null,"Rate Schedule Revenue Requirement",null,{"$f":"SUM(G40:P40)","v":2041650652.7259681},null,{"$f":"G38-G39","v":1147070698.8539186},{"$f":"H38-H39","v":245829143.94893631},250145663.73915946,158157019.15771106,116438536.87103125,57585462.207800023,37681795.690282151,{"$f":"N38-N39","v":8217338.1310696173},18783709.027121287,1741285.0989386765]
[33,null,"Deficiency / (Surplus) as % of Firm Sales",null,{"$f":"IF(E16=0,0,(E40/E16)-1)","v":3.2006453741125984E-2},null,{"$f":"IF(G16=0,0,(G40/G16)-1)","v":6.1540309998082465E-2},2.9687842805816711E-3,-3.4953303712744077E-2,-2.6981327609960304E-2,-5.2666925164479572E-4,8.8994451652255169E-2,3.6754230092893803E-2,0.16831107389617661,0.10930509061661242,0.42992353825439644]
[34]
[35,null,"Expense at Required Return"]
[36,null,"Operation and Maintenance",null,{"$f":"SUM(G44:P44)","v":1208810846.0000002},null,{"$f":"+G22+G404+G405","v":668128887.3296665},{"$f":"+H22+H404+H405","v":145647236.29781824},150456987.08281496,98200651.692515388,70384270.133688882,36258863.261262313,26135634.925090596,3345366.4976908644,9474165.0583171993,778783.72113519115]
[37,null,"Depreciation Expense",null,{"$f":"SUM(G45:P45)","v":276612250.00000006},null,{"$f":"+G23","v":161270483.66902757},{"$f":"+H23","v":33295022.709127285},31566090.601914529,18736083.922192492,14644434.391017629,6709475.9029687811,4356955.7329006456,2467388.9099991713,3214923.8427103106,351390.31814162235]
[38,null,"Taxes Other Than Income",null,{"$f":"SUM(G46:P46)","v":126656417.74000004},null,{"$f":"+G24+G406","v":72008637.292571083},15232609.378972508,15087763.876037486,9375359.1379713118,7031921.5341855967,3405058.4150637379,2333035.7297634147,816867.7117954971,1239216.7802857026,125947.88335369025]
[39,null,"Income Taxes",null,{"$f":"SUM(G47:P47)","v":130201692.38731562},null,{"$f":"+G25+G407","v":73931423.874959722},15520393.146587875,15675127.028539145,9488995.3514826633,7319943.0246403413,3357823.5253432407,2238057.3319996987,1198439.3707969587,1322814.2139330911,148675.51903286937]
[40,null,"TOTAL EXPENSES - Required",null,{"$f":"SUM(E44:E47)","v":1742281206.1273158},null,{"$f":"SUM(G44:G47)","v":975339432.16622484},209695261.5325059,212785968.58930612,135801090.10416186,99380569.083532453,49731221.10463807,35063683.719754353,7828062.4902824908,15251119.895246305,1404797.4416633733]
[41]
[42,null,"Rate Schedule Revenue as Proposed",null,{"$f":"SUM(G50:P50)","v":2041650652.9999998},null,{"$f":"+G16+G410","v":1116566965.1437359},253266411.49680227,265649343.44296864,167833619.24997696,120380618.78290659,53891639.72778073,37556647.051001646,7267219.9956436735,17496903.109183475,1741285]
[43,null,"Other Revenue",null,{"$f":"SUM(G51:P51)","v":79183930.729999989},null,{"$f":"+G39","v":43219781.070797011},{"$f":"+H39","v":8990701.8756988756},8214768.3452710994,5232738.7425200474,4224314.3627819493,1908423.3652157178,3888901.4649302568,3095112.7954956852,313411.47749576374,95777.229793599923]
[44,null,"Revenue as Proposed",null,{"$f":"SUM(E50:E51)","v":2120834583.7299998},null,{"$f":"SUM(G50:G51)","v":1159786746.2145329},262257113.37250113,273864111.78823972,173066357.992497,124604933.14568853,55800063.092996448,41445548.515931904,10362332.791139359,17810314.586679239,1837062.2297935998]
[45,null,"Proposed Revenue Increase",null,{"$f":"SUM(G53:P53)","v":63319369.000000007},null,{"$f":"+G52-G19","v":35995000},{"$f":"+H52-H19","v":8164921},6443582,5290984,3880725,1012158.0000000075,1210718,233701,564042,523537.99999999977]
[46,null,"Proposed Revenue - Revenue Deficiency",null,{"$f":"SUM(G54:P54)","v":0.27403141610557213},null,{"$f":"+G53-G36","v":-30503733.710182711},{"$f":"+H53-H36","v":7437267.5478659477},15503679.703809157,9676600.0922659133,3942081.9118753346,-3693822.4800192928,-125148.63928050315,-950118.13542594365,-1286805.9179378108,-9.893867647042498E-2]
[47]
[48,null,"Current Revenue to Cost Ratio",null,{"$f":"+E16/E40","v":0.96898618838564488},null,{"$f":"+G16/G40","v":0.9420273451526362},{"$f":"+H16/H40","v":0.99704000331105902},1.0362192874678677,1.0277295065095571,1.0005269467783102,0.91827832408399312,0.96454875318946076,0.85593642168016137,0.90146525825834389,{"$f":"+P16/P40","v":0.69933809273520109}]
[49,null,"Parity Ratio",null,{"$f":"+E56/$E$56","v":1},null,{"$f":"+G56/$E$56","v":0.97217829979813974},{"$f":"+H56/$E$56","v":1.0289517180550865},1.0693849921578706,1.0606234834180455,1.0325502662171202,0.94766915678526609,0.99542053823947996,0.8833319111660124,0.93031796434602176,{"$f":"+P56/$E$56","v":0.72172142504973757}]
[50,null,"Proposed Revenue to Cost Ratio",null,{"$f":"+E52/E38","v":1.0000000001292093},null,{"$f":"+G52/G38","v":0.97437286593091799},1.0291863748829997,1.0600079492773979,1.0592240310324386,1.0326702201345848,0.93791256959530855,0.99698949866505149,{"$f":"+N52/N38","v":0.91601129219533162},0.93261780394448968,0.99999994614299414]
[]
[{"$f":"A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,{"$f":"+G6","v":"Residential\nSch 7"},{"$f":"+H6","v":"Sec Volt\nSch 24\n(kW< 50)"},"Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/35/43","Campus\nSch 40","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale /\nSpecial Contract"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)"]
[]
[1,null,{"$f":"INPUTS!$F$11","v":"Production"}]
[{"$f":"+A68+1","v":2},{"$f":"IF(OR((C68=\"~\"),(C69=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G69:P69)","v":451887823.6816628},null,{"$f":"CLASSALLOC!H82","v":283242204.51672894},{"$f":"CLASSALLOC!I82","v":49102693.582544856},{"$f":"CLASSALLOC!J82","v":49857761.297984622},{"$f":"CLASSALLOC!K82","v":31476461.297075383},{"$f":"SUM(CLASSALLOC!L82:'CLASSALLOC'!N82)","v":18387679.242511034},{"$f":"SUM(CLASSALLOC!O82)","v":10725979.281307079},{"$f":"SUM(CLASSALLOC!P82)","v":7703834.344229389},{"$f":"SUM(CLASSALLOC!Q82:'CLASSALLOC'!R82)","v":0},{"$f":"SUM(CLASSALLOC!S82)","v":1212074.3681365221},{"$f":"SUM(CLASSALLOC!T82:'CLASSALLOC'!U82)","v":179135.75114493706}]
[3,{"$f":"IF(OR((C68=\"~\"),(C70=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,1926469143.0639315,null,{"$f":"CLASSALLOC!H83","v":983257508.41342008},{"$f":"CLASSALLOC!I83","v":238031899.55022702},{"$f":"CLASSALLOC!J83","v":268554421.01088279},{"$f":"CLASSALLOC!K83","v":181942845.49406201},{"$f":"SUM(CLASSALLOC!L83:'CLASSALLOC'!N83)","v":128750130.36188987},{"$f":"SUM(CLASSALLOC!O83)","v":67616300.470198274},{"$f":"SUM(CLASSALLOC!P83)","v":50010261.557944685},{"$f":"SUM(CLASSALLOC!Q83:'CLASSALLOC'!R83)","v":0},{"$f":"SUM(CLASSALLOC!S83)","v":7664407.0893868906},{"$f":"SUM(CLASSALLOC!T83:'CLASSALLOC'!U83)","v":641369.11591960082}]
[4,{"$f":"IF(OR((C68=\"~\"),(C71=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H84","v":0},{"$f":"CLASSALLOC!I84","v":0},{"$f":"CLASSALLOC!J84","v":0},{"$f":"CLASSALLOC!K84","v":0},{"$f":"SUM(CLASSALLOC!L84:'CLASSALLOC'!N84)","v":0},{"$f":"SUM(CLASSALLOC!O84)","v":0},{"$f":"SUM(CLASSALLOC!P84)","v":0},{"$f":"SUM(CLASSALLOC!Q84:'CLASSALLOC'!R84)","v":0},{"$f":"SUM(CLASSALLOC!S84)","v":0},{"$f":"SUM(CLASSALLOC!T84:'CLASSALLOC'!U84)","v":0}]
[5,{"$f":"IF(OR((C68=\"~\"),(C72=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H85","v":0},{"$f":"CLASSALLOC!I85","v":0},{"$f":"CLASSALLOC!J85","v":0},{"$f":"CLASSALLOC!K85","v":0},{"$f":"SUM(CLASSALLOC!L85:'CLASSALLOC'!N85)","v":0},{"$f":"SUM(CLASSALLOC!O85)","v":0},{"$f":"SUM(CLASSALLOC!P85)","v":0},{"$f":"SUM(CLASSALLOC!Q85:'CLASSALLOC'!R85)","v":0},{"$f":"SUM(CLASSALLOC!S85)","v":0},{"$f":"SUM(CLASSALLOC!T85:'CLASSALLOC'!U85)","v":0}]
[6,{"$f":"IF(OR((C68=\"~\"),(C73=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H86","v":0},{"$f":"CLASSALLOC!I86","v":0},{"$f":"CLASSALLOC!J86","v":0},{"$f":"CLASSALLOC!K86","v":0},{"$f":"SUM(CLASSALLOC!L86:'CLASSALLOC'!N86)","v":0},{"$f":"SUM(CLASSALLOC!O86)","v":0},{"$f":"SUM(CLASSALLOC!P86)","v":0},{"$f":"SUM(CLASSALLOC!Q86:'CLASSALLOC'!R86)","v":0},{"$f":"SUM(CLASSALLOC!S86)","v":0},{"$f":"SUM(CLASSALLOC!T86:'CLASSALLOC'!U86)","v":0}]
[7,{"$f":"IF(OR((C68=\"~\"),(C74=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C68=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H87","v":0},{"$f":"CLASSALLOC!I87","v":0},{"$f":"CLASSALLOC!J87","v":0},{"$f":"CLASSALLOC!K87","v":0},{"$f":"SUM(CLASSALLOC!L87:'CLASSALLOC'!N87)","v":0},{"$f":"SUM(CLASSALLOC!O87)","v":0},{"$f":"SUM(CLASSALLOC!P87)","v":0},{"$f":"SUM(CLASSALLOC!Q87:'CLASSALLOC'!R87)","v":0},{"$f":"SUM(CLASSALLOC!S87)","v":0},{"$f":"SUM(CLASSALLOC!T87:'CLASSALLOC'!U87)","v":0}]
[8,{"$f":"IF(OR((C68=\"~\"),(C75=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C68=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E69:E74)","v":2378356966.745594},null,{"$f":"SUM(G69:G74)","v":1266499712.9301491},287134593.13277185,318412182.30886739,213419306.7911374,147137809.6044009,78342279.751505345,57714095.90217407,0,8876481.457523413,820504.86706453795]
[9,{"$f":"IF(OR((C68=\"~\"),(C76=\"~\")),\"~\",\"\")","v":""}]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[11,{"$f":"IF(OR((C77=\"~\"),(C78=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G78:P78)","v":73387955.433244303},null,{"$f":"CLASSALLOC!H91","v":45041450.30360467},{"$f":"CLASSALLOC!I91","v":7808357.9971596245},{"$f":"CLASSALLOC!J91","v":7928429.5982081471},{"$f":"CLASSALLOC!K91","v":5005417.4294559322},{"$f":"SUM(CLASSALLOC!L91:'CLASSALLOC'!N91)","v":2924026.60194402},{"$f":"SUM(CLASSALLOC!O91)","v":1705655.6369513511},{"$f":"SUM(CLASSALLOC!P91)","v":1225071.215480943},{"$f":"SUM(CLASSALLOC!Q91:'CLASSALLOC'!R91)","v":1424417.5818930115},{"$f":"SUM(CLASSALLOC!S91)","v":192745.24257372733},{"$f":"SUM(CLASSALLOC!T91:'CLASSALLOC'!U91)","v":132383.82597288955}]
[12,{"$f":"IF(OR((C77=\"~\"),(C79=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,312864441.58383095,null,{"$f":"CLASSALLOC!H92","v":154889728.26479584},{"$f":"CLASSALLOC!I92","v":37496480.753225066},{"$f":"CLASSALLOC!J92","v":42304605.801388539},{"$f":"CLASSALLOC!K92","v":28660933.333498627},{"$f":"SUM(CLASSALLOC!L92:'CLASSALLOC'!N92)","v":20281637.856992926},{"$f":"SUM(CLASSALLOC!O92)","v":10651401.404499922},{"$f":"SUM(CLASSALLOC!P92)","v":7877972.7150626602},{"$f":"SUM(CLASSALLOC!Q92:'CLASSALLOC'!R92)","v":8736916.4081120715},{"$f":"SUM(CLASSALLOC!S92)","v":1207352.0122937791},{"$f":"SUM(CLASSALLOC!T92:'CLASSALLOC'!U92)","v":757413.03396152763}]
[13,{"$f":"IF(OR((C77=\"~\"),(C80=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H93","v":0},{"$f":"CLASSALLOC!I93","v":0},{"$f":"CLASSALLOC!J93","v":0},{"$f":"CLASSALLOC!K93","v":0},{"$f":"SUM(CLASSALLOC!L93:'CLASSALLOC'!N93)","v":0},{"$f":"SUM(CLASSALLOC!O93)","v":0},{"$f":"SUM(CLASSALLOC!P93)","v":0},{"$f":"SUM(CLASSALLOC!Q93:'CLASSALLOC'!R93)","v":0},{"$f":"SUM(CLASSALLOC!S93)","v":0},{"$f":"SUM(CLASSALLOC!T93:'CLASSALLOC'!U93)","v":0}]
[14,{"$f":"IF(OR((C77=\"~\"),(C81=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H94","v":0},{"$f":"CLASSALLOC!I94","v":0},{"$f":"CLASSALLOC!J94","v":0},{"$f":"CLASSALLOC!K94","v":0},{"$f":"SUM(CLASSALLOC!L94:'CLASSALLOC'!N94)","v":0},{"$f":"SUM(CLASSALLOC!O94)","v":0},{"$f":"SUM(CLASSALLOC!P94)","v":0},{"$f":"SUM(CLASSALLOC!Q94:'CLASSALLOC'!R94)","v":0},{"$f":"SUM(CLASSALLOC!S94)","v":0},{"$f":"SUM(CLASSALLOC!T94:'CLASSALLOC'!U94)","v":0}]
[15,{"$f":"IF(OR((C77=\"~\"),(C82=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H95","v":0},{"$f":"CLASSALLOC!I95","v":0},{"$f":"CLASSALLOC!J95","v":0},{"$f":"CLASSALLOC!K95","v":0},{"$f":"SUM(CLASSALLOC!L95:'CLASSALLOC'!N95)","v":0},{"$f":"SUM(CLASSALLOC!O95)","v":0},{"$f":"SUM(CLASSALLOC!P95)","v":0},{"$f":"SUM(CLASSALLOC!Q95:'CLASSALLOC'!R95)","v":0},{"$f":"SUM(CLASSALLOC!S95)","v":0},{"$f":"SUM(CLASSALLOC!T95:'CLASSALLOC'!U95)","v":0}]
[16,{"$f":"IF(OR((C77=\"~\"),(C83=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C77=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H96","v":0},{"$f":"CLASSALLOC!I96","v":0},{"$f":"CLASSALLOC!J96","v":0},{"$f":"CLASSALLOC!K96","v":0},{"$f":"SUM(CLASSALLOC!L96:'CLASSALLOC'!N96)","v":0},{"$f":"SUM(CLASSALLOC!O96)","v":0},{"$f":"SUM(CLASSALLOC!P96)","v":0},{"$f":"SUM(CLASSALLOC!Q96:'CLASSALLOC'!R96)","v":0},{"$f":"SUM(CLASSALLOC!S96)","v":0},{"$f":"SUM(CLASSALLOC!T96:'CLASSALLOC'!U96)","v":0}]
[17,{"$f":"IF(OR((C77=\"~\"),(C84=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C77=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E78:E83)","v":386252397.01707524},null,{"$f":"SUM(G78:G83)","v":199931178.5684005},45304838.750384688,50233035.399596684,33666350.762954563,23205664.458936945,12357057.041451273,9103043.9305436034,10161333.990005083,1400097.2548675064,889796.85993441718]
[18,{"$f":"IF(OR((C77=\"~\"),(C85=\"~\")),\"~\",\"\")","v":""}]
[19,null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[20,{"$f":"IF(OR((C86=\"~\"),(C87=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G87:P87)","v":1382552786.3411489},null,{"$f":"CLASSALLOC!H100","v":880097462.18153965},{"$f":"CLASSALLOC!I100","v":162794888.52739647},{"$f":"CLASSALLOC!J100","v":146254402.72602347},{"$f":"CLASSALLOC!K100","v":72787247.343184248},{"$f":"SUM(CLASSALLOC!L100:'CLASSALLOC'!N100)","v":72171197.346116334},{"$f":"SUM(CLASSALLOC!O100)","v":21625855.397141833},{"$f":"SUM(CLASSALLOC!P100)","v":8496347.7087669782},{"$f":"SUM(CLASSALLOC!Q100:'CLASSALLOC'!R100)","v":8476113.2923177108},{"$f":"SUM(CLASSALLOC!S100)","v":8268274.1827793578},{"$f":"SUM(CLASSALLOC!T100:'CLASSALLOC'!U100)","v":1580997.6358827688}]
[21,{"$f":"IF(OR((C86=\"~\"),(C88=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,318696178.82697779,null,{"$f":"CLASSALLOC!H101","v":148522857.6200214},{"$f":"CLASSALLOC!I101","v":35955156.836755134},{"$f":"CLASSALLOC!J101","v":40565639.920093015},{"$f":"CLASSALLOC!K101","v":27482801.916152954},{"$f":"SUM(CLASSALLOC!L101:'CLASSALLOC'!N101)","v":19447944.324527841},{"$f":"SUM(CLASSALLOC!O101)","v":10213566.722447392},{"$f":"SUM(CLASSALLOC!P101)","v":7554142.1177610913},{"$f":"SUM(CLASSALLOC!Q101:'CLASSALLOC'!R101)","v":25763897.302568655},{"$f":"SUM(CLASSALLOC!S101)","v":1157722.8072386768},{"$f":"SUM(CLASSALLOC!T101:'CLASSALLOC'!U101)","v":2032449.2594115587}]
[22,{"$f":"IF(OR((C86=\"~\"),(C89=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,387390098.35962147,null,{"$f":"CLASSALLOC!H102","v":260731452.27028179},{"$f":"CLASSALLOC!I102","v":47330834.190246932},{"$f":"CLASSALLOC!J102","v":28822733.172656011},{"$f":"CLASSALLOC!K102","v":6345162.3669456448},{"$f":"SUM(CLASSALLOC!L102:'CLASSALLOC'!N102)","v":10887155.423463654},{"$f":"SUM(CLASSALLOC!O102)","v":2623606.0666551292},{"$f":"SUM(CLASSALLOC!P102)","v":555619.51329339563},{"$f":"SUM(CLASSALLOC!Q102:'CLASSALLOC'!R102)","v":270302.03411893995},{"$f":"SUM(CLASSALLOC!S102)","v":29605124.417728834},{"$f":"SUM(CLASSALLOC!T102:'CLASSALLOC'!U102)","v":218108.90423111885}]
[23,{"$f":"IF(OR((C86=\"~\"),(C90=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H103","v":0},{"$f":"CLASSALLOC!I103","v":0},{"$f":"CLASSALLOC!J103","v":0},{"$f":"CLASSALLOC!K103","v":0},{"$f":"SUM(CLASSALLOC!L103:'CLASSALLOC'!N103)","v":0},{"$f":"SUM(CLASSALLOC!O103)","v":0},{"$f":"SUM(CLASSALLOC!P103)","v":0},{"$f":"SUM(CLASSALLOC!Q103:'CLASSALLOC'!R103)","v":0},{"$f":"SUM(CLASSALLOC!S103)","v":0},{"$f":"SUM(CLASSALLOC!T103:'CLASSALLOC'!U103)","v":0}]
[24,{"$f":"IF(OR((C86=\"~\"),(C91=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H104","v":0},{"$f":"CLASSALLOC!I104","v":0},{"$f":"CLASSALLOC!J104","v":0},{"$f":"CLASSALLOC!K104","v":0},{"$f":"SUM(CLASSALLOC!L104:'CLASSALLOC'!N104)","v":0},{"$f":"SUM(CLASSALLOC!O104)","v":0},{"$f":"SUM(CLASSALLOC!P104)","v":0},{"$f":"SUM(CLASSALLOC!Q104:'CLASSALLOC'!R104)","v":0},{"$f":"SUM(CLASSALLOC!S104)","v":0},{"$f":"SUM(CLASSALLOC!T104:'CLASSALLOC'!U104)","v":0}]
[25,{"$f":"IF(OR((C86=\"~\"),(C92=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C86=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H105","v":0},{"$f":"CLASSALLOC!I105","v":0},{"$f":"CLASSALLOC!J105","v":0},{"$f":"CLASSALLOC!K105","v":0},{"$f":"SUM(CLASSALLOC!L105:'CLASSALLOC'!N105)","v":0},{"$f":"SUM(CLASSALLOC!O105)","v":0},{"$f":"SUM(CLASSALLOC!P105)","v":0},{"$f":"SUM(CLASSALLOC!Q105:'CLASSALLOC'!R105)","v":0},{"$f":"SUM(CLASSALLOC!S105)","v":0},{"$f":"SUM(CLASSALLOC!T105:'CLASSALLOC'!U105)","v":0}]
[26,{"$f":"IF(OR((C86=\"~\"),(C93=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C86=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E87:E92)","v":2088639063.5277481},null,{"$f":"SUM(G87:G92)","v":1289351772.0718429},246080879.55439854,215642775.81877249,106615211.62628284,102506297.09410784,34463028.186244354,16606109.339821463,34510312.629005305,39031121.407746866,3831555.7995254463]
[null,{"$f":"IF(OR((C86=\"~\"),(C94=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B95=\"~\"),(C96=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G96:P96)","v":0},null,{"$f":"CLASSALLOC!H109","v":0},{"$f":"CLASSALLOC!I109","v":0},{"$f":"CLASSALLOC!J109","v":0},{"$f":"CLASSALLOC!K109","v":0},{"$f":"CLASSALLOC!L109","v":0},{"$f":"CLASSALLOC!O109","v":0},{"$f":"CLASSALLOC!P109","v":0},{"$f":"CLASSALLOC!Q109","v":0},{"$f":"CLASSALLOC!R109","v":0},{"$f":"CLASSALLOC!S109","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C97=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H110","v":0},{"$f":"CLASSALLOC!I110","v":0},{"$f":"CLASSALLOC!J110","v":0},{"$f":"CLASSALLOC!K110","v":0},{"$f":"CLASSALLOC!L110","v":0},{"$f":"CLASSALLOC!O110","v":0},{"$f":"CLASSALLOC!P110","v":0},{"$f":"CLASSALLOC!Q110","v":0},{"$f":"CLASSALLOC!R110","v":0},{"$f":"CLASSALLOC!S110","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C98=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H111","v":0},{"$f":"CLASSALLOC!I111","v":0},{"$f":"CLASSALLOC!J111","v":0},{"$f":"CLASSALLOC!K111","v":0},{"$f":"CLASSALLOC!L111","v":0},{"$f":"CLASSALLOC!O111","v":0},{"$f":"CLASSALLOC!P111","v":0},{"$f":"CLASSALLOC!Q111","v":0},{"$f":"CLASSALLOC!R111","v":0},{"$f":"CLASSALLOC!S111","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C99=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H112","v":0},{"$f":"CLASSALLOC!I112","v":0},{"$f":"CLASSALLOC!J112","v":0},{"$f":"CLASSALLOC!K112","v":0},{"$f":"CLASSALLOC!L112","v":0},{"$f":"CLASSALLOC!O112","v":0},{"$f":"CLASSALLOC!P112","v":0},{"$f":"CLASSALLOC!Q112","v":0},{"$f":"CLASSALLOC!R112","v":0},{"$f":"CLASSALLOC!S112","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C100=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H113","v":0},{"$f":"CLASSALLOC!I113","v":0},{"$f":"CLASSALLOC!J113","v":0},{"$f":"CLASSALLOC!K113","v":0},{"$f":"CLASSALLOC!L113","v":0},{"$f":"CLASSALLOC!O113","v":0},{"$f":"CLASSALLOC!P113","v":0},{"$f":"CLASSALLOC!Q113","v":0},{"$f":"CLASSALLOC!R113","v":0},{"$f":"CLASSALLOC!S113","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C101=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H114","v":0},{"$f":"CLASSALLOC!I114","v":0},{"$f":"CLASSALLOC!J114","v":0},{"$f":"CLASSALLOC!K114","v":0},{"$f":"CLASSALLOC!L114","v":0},{"$f":"CLASSALLOC!O114","v":0},{"$f":"CLASSALLOC!P114","v":0},{"$f":"CLASSALLOC!Q114","v":0},{"$f":"CLASSALLOC!R114","v":0},{"$f":"CLASSALLOC!S114","v":0}]
[null,{"$f":"IF(OR((B95=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B95=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E96:E101)","v":0},null,{"$f":"SUM(G96:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B95=\"~\"),(C103=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B104=\"~\"),(C105=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G105:P105)","v":0},null,{"$f":"CLASSALLOC!H118","v":0},{"$f":"CLASSALLOC!I118","v":0},{"$f":"CLASSALLOC!J118","v":0},{"$f":"CLASSALLOC!K118","v":0},{"$f":"CLASSALLOC!L118","v":0},{"$f":"CLASSALLOC!O118","v":0},{"$f":"CLASSALLOC!P118","v":0},{"$f":"CLASSALLOC!Q118","v":0},{"$f":"CLASSALLOC!R118","v":0},{"$f":"CLASSALLOC!S118","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C106=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H119","v":0},{"$f":"CLASSALLOC!I119","v":0},{"$f":"CLASSALLOC!J119","v":0},{"$f":"CLASSALLOC!K119","v":0},{"$f":"CLASSALLOC!L119","v":0},{"$f":"CLASSALLOC!O119","v":0},{"$f":"CLASSALLOC!P119","v":0},{"$f":"CLASSALLOC!Q119","v":0},{"$f":"CLASSALLOC!R119","v":0},{"$f":"CLASSALLOC!S119","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C107=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H120","v":0},{"$f":"CLASSALLOC!I120","v":0},{"$f":"CLASSALLOC!J120","v":0},{"$f":"CLASSALLOC!K120","v":0},{"$f":"CLASSALLOC!L120","v":0},{"$f":"CLASSALLOC!O120","v":0},{"$f":"CLASSALLOC!P120","v":0},{"$f":"CLASSALLOC!Q120","v":0},{"$f":"CLASSALLOC!R120","v":0},{"$f":"CLASSALLOC!S120","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C108=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H121","v":0},{"$f":"CLASSALLOC!I121","v":0},{"$f":"CLASSALLOC!J121","v":0},{"$f":"CLASSALLOC!K121","v":0},{"$f":"CLASSALLOC!L121","v":0},{"$f":"CLASSALLOC!O121","v":0},{"$f":"CLASSALLOC!P121","v":0},{"$f":"CLASSALLOC!Q121","v":0},{"$f":"CLASSALLOC!R121","v":0},{"$f":"CLASSALLOC!S121","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C109=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H122","v":0},{"$f":"CLASSALLOC!I122","v":0},{"$f":"CLASSALLOC!J122","v":0},{"$f":"CLASSALLOC!K122","v":0},{"$f":"CLASSALLOC!L122","v":0},{"$f":"CLASSALLOC!O122","v":0},{"$f":"CLASSALLOC!P122","v":0},{"$f":"CLASSALLOC!Q122","v":0},{"$f":"CLASSALLOC!R122","v":0},{"$f":"CLASSALLOC!S122","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C110=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H123","v":0},{"$f":"CLASSALLOC!I123","v":0},{"$f":"CLASSALLOC!J123","v":0},{"$f":"CLASSALLOC!K123","v":0},{"$f":"CLASSALLOC!L123","v":0},{"$f":"CLASSALLOC!O123","v":0},{"$f":"CLASSALLOC!P123","v":0},{"$f":"CLASSALLOC!Q123","v":0},{"$f":"CLASSALLOC!R123","v":0},{"$f":"CLASSALLOC!S123","v":0}]
[null,{"$f":"IF(OR((B104=\"~\"),(C111=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B104=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E105:E110)","v":0},null,{"$f":"SUM(G105:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B104=\"~\"),(C112=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B113=\"~\"),(C114=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G114:P114)","v":0},null,{"$f":"CLASSALLOC!H127","v":0},{"$f":"CLASSALLOC!I127","v":0},{"$f":"CLASSALLOC!J127","v":0},{"$f":"CLASSALLOC!K127","v":0},{"$f":"CLASSALLOC!L127","v":0},{"$f":"CLASSALLOC!O127","v":0},{"$f":"CLASSALLOC!P127","v":0},{"$f":"CLASSALLOC!Q127","v":0},{"$f":"CLASSALLOC!R127","v":0},{"$f":"CLASSALLOC!S127","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C115=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H128","v":0},{"$f":"CLASSALLOC!I128","v":0},{"$f":"CLASSALLOC!J128","v":0},{"$f":"CLASSALLOC!K128","v":0},{"$f":"CLASSALLOC!L128","v":0},{"$f":"CLASSALLOC!O128","v":0},{"$f":"CLASSALLOC!P128","v":0},{"$f":"CLASSALLOC!Q128","v":0},{"$f":"CLASSALLOC!R128","v":0},{"$f":"CLASSALLOC!S128","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C116=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H129","v":0},{"$f":"CLASSALLOC!I129","v":0},{"$f":"CLASSALLOC!J129","v":0},{"$f":"CLASSALLOC!K129","v":0},{"$f":"CLASSALLOC!L129","v":0},{"$f":"CLASSALLOC!O129","v":0},{"$f":"CLASSALLOC!P129","v":0},{"$f":"CLASSALLOC!Q129","v":0},{"$f":"CLASSALLOC!R129","v":0},{"$f":"CLASSALLOC!S129","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C117=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H130","v":0},{"$f":"CLASSALLOC!I130","v":0},{"$f":"CLASSALLOC!J130","v":0},{"$f":"CLASSALLOC!K130","v":0},{"$f":"CLASSALLOC!L130","v":0},{"$f":"CLASSALLOC!O130","v":0},{"$f":"CLASSALLOC!P130","v":0},{"$f":"CLASSALLOC!Q130","v":0},{"$f":"CLASSALLOC!R130","v":0},{"$f":"CLASSALLOC!S130","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C118=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H131","v":0},{"$f":"CLASSALLOC!I131","v":0},{"$f":"CLASSALLOC!J131","v":0},{"$f":"CLASSALLOC!K131","v":0},{"$f":"CLASSALLOC!L131","v":0},{"$f":"CLASSALLOC!O131","v":0},{"$f":"CLASSALLOC!P131","v":0},{"$f":"CLASSALLOC!Q131","v":0},{"$f":"CLASSALLOC!R131","v":0},{"$f":"CLASSALLOC!S131","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C119=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H132","v":0},{"$f":"CLASSALLOC!I132","v":0},{"$f":"CLASSALLOC!J132","v":0},{"$f":"CLASSALLOC!K132","v":0},{"$f":"CLASSALLOC!L132","v":0},{"$f":"CLASSALLOC!O132","v":0},{"$f":"CLASSALLOC!P132","v":0},{"$f":"CLASSALLOC!Q132","v":0},{"$f":"CLASSALLOC!R132","v":0},{"$f":"CLASSALLOC!S132","v":0}]
[null,{"$f":"IF(OR((B113=\"~\"),(C120=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B113=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E114:E119)","v":0},null,{"$f":"SUM(G114:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B113=\"~\"),(C121=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B122=\"~\"),(C123=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G123:P123)","v":0},null,{"$f":"CLASSALLOC!H136","v":0},{"$f":"CLASSALLOC!I136","v":0},{"$f":"CLASSALLOC!J136","v":0},{"$f":"CLASSALLOC!K136","v":0},{"$f":"CLASSALLOC!L136","v":0},{"$f":"CLASSALLOC!O136","v":0},{"$f":"CLASSALLOC!P136","v":0},{"$f":"CLASSALLOC!Q136","v":0},{"$f":"CLASSALLOC!R136","v":0},{"$f":"CLASSALLOC!S136","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C124=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H137","v":0},{"$f":"CLASSALLOC!I137","v":0},{"$f":"CLASSALLOC!J137","v":0},{"$f":"CLASSALLOC!K137","v":0},{"$f":"CLASSALLOC!L137","v":0},{"$f":"CLASSALLOC!O137","v":0},{"$f":"CLASSALLOC!P137","v":0},{"$f":"CLASSALLOC!Q137","v":0},{"$f":"CLASSALLOC!R137","v":0},{"$f":"CLASSALLOC!S137","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C125=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H138","v":0},{"$f":"CLASSALLOC!I138","v":0},{"$f":"CLASSALLOC!J138","v":0},{"$f":"CLASSALLOC!K138","v":0},{"$f":"CLASSALLOC!L138","v":0},{"$f":"CLASSALLOC!O138","v":0},{"$f":"CLASSALLOC!P138","v":0},{"$f":"CLASSALLOC!Q138","v":0},{"$f":"CLASSALLOC!R138","v":0},{"$f":"CLASSALLOC!S138","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C126=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H139","v":0},{"$f":"CLASSALLOC!I139","v":0},{"$f":"CLASSALLOC!J139","v":0},{"$f":"CLASSALLOC!K139","v":0},{"$f":"CLASSALLOC!L139","v":0},{"$f":"CLASSALLOC!O139","v":0},{"$f":"CLASSALLOC!P139","v":0},{"$f":"CLASSALLOC!Q139","v":0},{"$f":"CLASSALLOC!R139","v":0},{"$f":"CLASSALLOC!S139","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C127=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H140","v":0},{"$f":"CLASSALLOC!I140","v":0},{"$f":"CLASSALLOC!J140","v":0},{"$f":"CLASSALLOC!K140","v":0},{"$f":"CLASSALLOC!L140","v":0},{"$f":"CLASSALLOC!O140","v":0},{"$f":"CLASSALLOC!P140","v":0},{"$f":"CLASSALLOC!Q140","v":0},{"$f":"CLASSALLOC!R140","v":0},{"$f":"CLASSALLOC!S140","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C128=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H141","v":0},{"$f":"CLASSALLOC!I141","v":0},{"$f":"CLASSALLOC!J141","v":0},{"$f":"CLASSALLOC!K141","v":0},{"$f":"CLASSALLOC!L141","v":0},{"$f":"CLASSALLOC!O141","v":0},{"$f":"CLASSALLOC!P141","v":0},{"$f":"CLASSALLOC!Q141","v":0},{"$f":"CLASSALLOC!R141","v":0},{"$f":"CLASSALLOC!S141","v":0}]
[null,{"$f":"IF(OR((B122=\"~\"),(C129=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B122=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E123:E128)","v":0},null,{"$f":"SUM(G123:G128)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B122=\"~\"),(C130=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B131=\"~\"),(C132=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G132:P132)","v":0},null,{"$f":"CLASSALLOC!H145","v":0},{"$f":"CLASSALLOC!I145","v":0},{"$f":"CLASSALLOC!J145","v":0},{"$f":"CLASSALLOC!K145","v":0},{"$f":"CLASSALLOC!L145","v":0},{"$f":"CLASSALLOC!O145","v":0},{"$f":"CLASSALLOC!P145","v":0},{"$f":"CLASSALLOC!Q145","v":0},{"$f":"CLASSALLOC!R145","v":0},{"$f":"CLASSALLOC!S145","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C133=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H146","v":0},{"$f":"CLASSALLOC!I146","v":0},{"$f":"CLASSALLOC!J146","v":0},{"$f":"CLASSALLOC!K146","v":0},{"$f":"CLASSALLOC!L146","v":0},{"$f":"CLASSALLOC!O146","v":0},{"$f":"CLASSALLOC!P146","v":0},{"$f":"CLASSALLOC!Q146","v":0},{"$f":"CLASSALLOC!R146","v":0},{"$f":"CLASSALLOC!S146","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C134=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H147","v":0},{"$f":"CLASSALLOC!I147","v":0},{"$f":"CLASSALLOC!J147","v":0},{"$f":"CLASSALLOC!K147","v":0},{"$f":"CLASSALLOC!L147","v":0},{"$f":"CLASSALLOC!O147","v":0},{"$f":"CLASSALLOC!P147","v":0},{"$f":"CLASSALLOC!Q147","v":0},{"$f":"CLASSALLOC!R147","v":0},{"$f":"CLASSALLOC!S147","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C135=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H148","v":0},{"$f":"CLASSALLOC!I148","v":0},{"$f":"CLASSALLOC!J148","v":0},{"$f":"CLASSALLOC!K148","v":0},{"$f":"CLASSALLOC!L148","v":0},{"$f":"CLASSALLOC!O148","v":0},{"$f":"CLASSALLOC!P148","v":0},{"$f":"CLASSALLOC!Q148","v":0},{"$f":"CLASSALLOC!R148","v":0},{"$f":"CLASSALLOC!S148","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C136=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H149","v":0},{"$f":"CLASSALLOC!I149","v":0},{"$f":"CLASSALLOC!J149","v":0},{"$f":"CLASSALLOC!K149","v":0},{"$f":"CLASSALLOC!L149","v":0},{"$f":"CLASSALLOC!O149","v":0},{"$f":"CLASSALLOC!P149","v":0},{"$f":"CLASSALLOC!Q149","v":0},{"$f":"CLASSALLOC!R149","v":0},{"$f":"CLASSALLOC!S149","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C137=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H150","v":0},{"$f":"CLASSALLOC!I150","v":0},{"$f":"CLASSALLOC!J150","v":0},{"$f":"CLASSALLOC!K150","v":0},{"$f":"CLASSALLOC!L150","v":0},{"$f":"CLASSALLOC!O150","v":0},{"$f":"CLASSALLOC!P150","v":0},{"$f":"CLASSALLOC!Q150","v":0},{"$f":"CLASSALLOC!R150","v":0},{"$f":"CLASSALLOC!S150","v":0}]
[null,{"$f":"IF(OR((B131=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B131=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E132:E137)","v":0},null,{"$f":"SUM(G132:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B131=\"~\"),(C139=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B140=\"~\"),(C141=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G141:P141)","v":0},null,{"$f":"CLASSALLOC!H154","v":0},{"$f":"CLASSALLOC!I154","v":0},{"$f":"CLASSALLOC!J154","v":0},{"$f":"CLASSALLOC!K154","v":0},{"$f":"CLASSALLOC!L154","v":0},{"$f":"CLASSALLOC!O154","v":0},{"$f":"CLASSALLOC!P154","v":0},{"$f":"CLASSALLOC!Q154","v":0},{"$f":"CLASSALLOC!R154","v":0},{"$f":"CLASSALLOC!S154","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H155","v":0},{"$f":"CLASSALLOC!I155","v":0},{"$f":"CLASSALLOC!J155","v":0},{"$f":"CLASSALLOC!K155","v":0},{"$f":"CLASSALLOC!L155","v":0},{"$f":"CLASSALLOC!O155","v":0},{"$f":"CLASSALLOC!P155","v":0},{"$f":"CLASSALLOC!Q155","v":0},{"$f":"CLASSALLOC!R155","v":0},{"$f":"CLASSALLOC!S155","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C143=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H156","v":0},{"$f":"CLASSALLOC!I156","v":0},{"$f":"CLASSALLOC!J156","v":0},{"$f":"CLASSALLOC!K156","v":0},{"$f":"CLASSALLOC!L156","v":0},{"$f":"CLASSALLOC!O156","v":0},{"$f":"CLASSALLOC!P156","v":0},{"$f":"CLASSALLOC!Q156","v":0},{"$f":"CLASSALLOC!R156","v":0},{"$f":"CLASSALLOC!S156","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C144=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H157","v":0},{"$f":"CLASSALLOC!I157","v":0},{"$f":"CLASSALLOC!J157","v":0},{"$f":"CLASSALLOC!K157","v":0},{"$f":"CLASSALLOC!L157","v":0},{"$f":"CLASSALLOC!O157","v":0},{"$f":"CLASSALLOC!P157","v":0},{"$f":"CLASSALLOC!Q157","v":0},{"$f":"CLASSALLOC!R157","v":0},{"$f":"CLASSALLOC!S157","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C145=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H158","v":0},{"$f":"CLASSALLOC!I158","v":0},{"$f":"CLASSALLOC!J158","v":0},{"$f":"CLASSALLOC!K158","v":0},{"$f":"CLASSALLOC!L158","v":0},{"$f":"CLASSALLOC!O158","v":0},{"$f":"CLASSALLOC!P158","v":0},{"$f":"CLASSALLOC!Q158","v":0},{"$f":"CLASSALLOC!R158","v":0},{"$f":"CLASSALLOC!S158","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C146=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H159","v":0},{"$f":"CLASSALLOC!I159","v":0},{"$f":"CLASSALLOC!J159","v":0},{"$f":"CLASSALLOC!K159","v":0},{"$f":"CLASSALLOC!L159","v":0},{"$f":"CLASSALLOC!O159","v":0},{"$f":"CLASSALLOC!P159","v":0},{"$f":"CLASSALLOC!Q159","v":0},{"$f":"CLASSALLOC!R159","v":0},{"$f":"CLASSALLOC!S159","v":0}]
[null,{"$f":"IF(OR((B140=\"~\"),(C147=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B140=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E141:E146)","v":0},null,{"$f":"SUM(G141:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B140=\"~\"),(C148=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B149=\"~\"),(C150=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G150:P150)","v":0},null,{"$f":"CLASSALLOC!H163","v":0},{"$f":"CLASSALLOC!I163","v":0},{"$f":"CLASSALLOC!J163","v":0},{"$f":"CLASSALLOC!K163","v":0},{"$f":"CLASSALLOC!L163","v":0},{"$f":"CLASSALLOC!O163","v":0},{"$f":"CLASSALLOC!P163","v":0},{"$f":"CLASSALLOC!Q163","v":0},{"$f":"CLASSALLOC!R163","v":0},{"$f":"CLASSALLOC!S163","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C151=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H164","v":0},{"$f":"CLASSALLOC!I164","v":0},{"$f":"CLASSALLOC!J164","v":0},{"$f":"CLASSALLOC!K164","v":0},{"$f":"CLASSALLOC!L164","v":0},{"$f":"CLASSALLOC!O164","v":0},{"$f":"CLASSALLOC!P164","v":0},{"$f":"CLASSALLOC!Q164","v":0},{"$f":"CLASSALLOC!R164","v":0},{"$f":"CLASSALLOC!S164","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C152=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H165","v":0},{"$f":"CLASSALLOC!I165","v":0},{"$f":"CLASSALLOC!J165","v":0},{"$f":"CLASSALLOC!K165","v":0},{"$f":"CLASSALLOC!L165","v":0},{"$f":"CLASSALLOC!O165","v":0},{"$f":"CLASSALLOC!P165","v":0},{"$f":"CLASSALLOC!Q165","v":0},{"$f":"CLASSALLOC!R165","v":0},{"$f":"CLASSALLOC!S165","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C153=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H166","v":0},{"$f":"CLASSALLOC!I166","v":0},{"$f":"CLASSALLOC!J166","v":0},{"$f":"CLASSALLOC!K166","v":0},{"$f":"CLASSALLOC!L166","v":0},{"$f":"CLASSALLOC!O166","v":0},{"$f":"CLASSALLOC!P166","v":0},{"$f":"CLASSALLOC!Q166","v":0},{"$f":"CLASSALLOC!R166","v":0},{"$f":"CLASSALLOC!S166","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C154=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H167","v":0},{"$f":"CLASSALLOC!I167","v":0},{"$f":"CLASSALLOC!J167","v":0},{"$f":"CLASSALLOC!K167","v":0},{"$f":"CLASSALLOC!L167","v":0},{"$f":"CLASSALLOC!O167","v":0},{"$f":"CLASSALLOC!P167","v":0},{"$f":"CLASSALLOC!Q167","v":0},{"$f":"CLASSALLOC!R167","v":0},{"$f":"CLASSALLOC!S167","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C155=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H168","v":0},{"$f":"CLASSALLOC!I168","v":0},{"$f":"CLASSALLOC!J168","v":0},{"$f":"CLASSALLOC!K168","v":0},{"$f":"CLASSALLOC!L168","v":0},{"$f":"CLASSALLOC!O168","v":0},{"$f":"CLASSALLOC!P168","v":0},{"$f":"CLASSALLOC!Q168","v":0},{"$f":"CLASSALLOC!R168","v":0},{"$f":"CLASSALLOC!S168","v":0}]
[null,{"$f":"IF(OR((B149=\"~\"),(C156=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B149=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E150:E155)","v":0},null,{"$f":"SUM(G150:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B149=\"~\"),(C157=\"~\")),\"~\",\"\")","v":"~"}]
[{"$f":"+A93+1","v":27}]
[{"$f":"+A158+1","v":28},null,"TOTAL"]
[{"$f":"+A159+1","v":29},{"$f":"IF(OR((C159=\"~\"),(C160=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G160:P160)","v":1907828565.4560559},null,{"$f":"CLASSALLOC!H172","v":1208381117.0018733},{"$f":"CLASSALLOC!I172","v":219705940.10710096},{"$f":"CLASSALLOC!J172","v":204040593.62221622},{"$f":"CLASSALLOC!K172","v":109269126.06971556},{"$f":"SUM(CLASSALLOC!L172:'CLASSALLOC'!N172)","v":93482903.190571398},{"$f":"SUM(CLASSALLOC!O172)","v":34057490.315400265},{"$f":"SUM(CLASSALLOC!P172)","v":17425253.268477309},{"$f":"SUM(CLASSALLOC!Q172:'CLASSALLOC'!R172)","v":9900530.8742107227},{"$f":"SUM(CLASSALLOC!S172)","v":9673093.7934896071},{"$f":"SUM(CLASSALLOC!T172:'CLASSALLOC'!U172)","v":1892517.2130005956}]
[{"$f":"+A160+1","v":30},{"$f":"IF(OR((C159=\"~\"),(C161=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2558029763.4747405,null,{"$f":"CLASSALLOC!H173","v":1286670094.2982373},{"$f":"CLASSALLOC!I173","v":311483537.14020723},{"$f":"CLASSALLOC!J173","v":351424666.73236436},{"$f":"CLASSALLOC!K173","v":238086580.74371359},{"$f":"SUM(CLASSALLOC!L173:'CLASSALLOC'!N173)","v":168479712.54341066},{"$f":"SUM(CLASSALLOC!O173)","v":88481268.597145587},{"$f":"SUM(CLASSALLOC!P173)","v":65442376.390768439},{"$f":"SUM(CLASSALLOC!Q173:'CLASSALLOC'!R173)","v":34500813.710680723},{"$f":"SUM(CLASSALLOC!S173)","v":10029481.908919347},{"$f":"SUM(CLASSALLOC!T173:'CLASSALLOC'!U173)","v":3431231.4092926872}]
[31,{"$f":"IF(OR((C159=\"~\"),(C162=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,387390098.35962147,null,{"$f":"CLASSALLOC!H174","v":260731452.27028179},{"$f":"CLASSALLOC!I174","v":47330834.190246932},{"$f":"CLASSALLOC!J174","v":28822733.172656011},{"$f":"CLASSALLOC!K174","v":6345162.3669456448},{"$f":"SUM(CLASSALLOC!L174:'CLASSALLOC'!N174)","v":10887155.423463654},{"$f":"SUM(CLASSALLOC!O174)","v":2623606.0666551292},{"$f":"SUM(CLASSALLOC!P174)","v":555619.51329339563},{"$f":"SUM(CLASSALLOC!Q174:'CLASSALLOC'!R174)","v":270302.03411893995},{"$f":"SUM(CLASSALLOC!S174)","v":29605124.417728834},{"$f":"SUM(CLASSALLOC!T174:'CLASSALLOC'!U174)","v":218108.90423111885}]
[32,{"$f":"IF(OR((C159=\"~\"),(C163=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H175","v":0},{"$f":"CLASSALLOC!I175","v":0},{"$f":"CLASSALLOC!J175","v":0},{"$f":"CLASSALLOC!K175","v":0},{"$f":"SUM(CLASSALLOC!L175:'CLASSALLOC'!N175)","v":0},{"$f":"SUM(CLASSALLOC!O175)","v":0},{"$f":"SUM(CLASSALLOC!P175)","v":0},{"$f":"SUM(CLASSALLOC!Q175:'CLASSALLOC'!R175)","v":0},{"$f":"SUM(CLASSALLOC!S175)","v":0},{"$f":"SUM(CLASSALLOC!T175:'CLASSALLOC'!U175)","v":0}]
[33,{"$f":"IF(OR((C159=\"~\"),(C164=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H176","v":0},{"$f":"CLASSALLOC!I176","v":0},{"$f":"CLASSALLOC!J176","v":0},{"$f":"CLASSALLOC!K176","v":0},{"$f":"SUM(CLASSALLOC!L176:'CLASSALLOC'!N176)","v":0},{"$f":"SUM(CLASSALLOC!O176)","v":0},{"$f":"SUM(CLASSALLOC!P176)","v":0},{"$f":"SUM(CLASSALLOC!Q176:'CLASSALLOC'!R176)","v":0},{"$f":"SUM(CLASSALLOC!S176)","v":0},{"$f":"SUM(CLASSALLOC!T176:'CLASSALLOC'!U176)","v":0}]
[34,{"$f":"IF(OR((C159=\"~\"),(C165=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C159=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H177","v":0},{"$f":"CLASSALLOC!I177","v":0},{"$f":"CLASSALLOC!J177","v":0},{"$f":"CLASSALLOC!K177","v":0},{"$f":"SUM(CLASSALLOC!L177:'CLASSALLOC'!N177)","v":0},{"$f":"SUM(CLASSALLOC!O177)","v":0},{"$f":"SUM(CLASSALLOC!P177)","v":0},{"$f":"SUM(CLASSALLOC!Q177:'CLASSALLOC'!R177)","v":0},{"$f":"SUM(CLASSALLOC!S177)","v":0},{"$f":"SUM(CLASSALLOC!T177:'CLASSALLOC'!U177)","v":0}]
[35,null,{"$f":"IF(C159=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E160:E165)","v":4853248427.2904177},null,{"$f":"SUM(G160:G165)","v":2755782663.5703926},578520311.43755507,584287993.5272367,353700869.18037474,272849771.15744573,125162364.97920099,83423249.172539145,44671646.619010389,49307700.120137788,5541857.5265244013]
[36,{"$f":"IF(OR((C159=\"~\"),(C167=\"~\")),\"~\",\"\")","v":""}]
[37,null,"TOTAL RATE BASE",null,{"$f":"SUM(G168:P168)","v":4853248427.2904177},null,{"$f":"SUM(G160:G165)","v":2755782663.5703926},578520311.43755507,584287993.5272367,353700869.18037474,272849771.15744573,125162364.97920099,83423249.172539145,44671646.619010389,49307700.120137788,5541857.5265244013]
[]
[{"$f":"A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Functional Revenue Requirement"]
[]
["Line No.",null,null,null,"System Total",null,{"$f":"+G6","v":"Residential\nSch 7"},{"$f":"+H6","v":"Sec Volt\nSch 24\n(kW< 50)"},"Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/35/43","Campus\nSch 40","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale /\nSpecial Contract"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)"]
[]
[1,null,{"$f":"INPUTS!$F$11","v":"Production"}]
[{"$f":"+A178+1","v":2},{"$f":"IF(OR((C178=\"~\"),(C179=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D318","v":276524476.58073807},null,{"$f":"'REV REQ'!F318","v":173016827.33412468},{"$f":"'REV REQ'!G318","v":29994090.293524131},{"$f":"'REV REQ'!H318","v":30455318.946827095},{"$f":"'REV REQ'!I318","v":19227210.431500856},{"$f":"SUM('REV REQ'!J318:'REV REQ'!L318)","v":11232005.237372389},{"$f":"SUM('REV REQ'!M318)","v":6551901.078688642},{"$f":"SUM('REV REQ'!N318)","v":4705841.6976397745},{"$f":"SUM('REV REQ'!O318:'REV REQ'!P318)","v":443789.37021547323},{"$f":"SUM('REV REQ'!Q318)","v":740388.46726886358},{"$f":"SUM('REV REQ'!R318:'REV REQ'!S318)","v":157103.72357615974}]
[3,{"$f":"IF(OR((C178=\"~\"),(C180=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D319","v":1176773607.1145754},null,{"$f":"'REV REQ'!F319","v":600616744.50645328},{"$f":"'REV REQ'!G319","v":145400308.03043002},{"$f":"'REV REQ'!H319","v":164044800.76703614},{"$f":"'REV REQ'!I319","v":111138657.58646937},{"$f":"SUM('REV REQ'!J319:'REV REQ'!L319)","v":78646217.792446122},{"$f":"SUM('REV REQ'!M319)","v":41302997.349606983},{"$f":"SUM('REV REQ'!N319)","v":30548457.786319405},{"$f":"SUM('REV REQ'!O319:'REV REQ'!P319)","v":1759.2958637649117},{"$f":"SUM('REV REQ'!Q319)","v":4681755.4864419131},{"$f":"SUM('REV REQ'!R319:'REV REQ'!S319)","v":391908.51350865781}]
[4,{"$f":"IF(OR((C178=\"~\"),(C181=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D320","v":0},null,{"$f":"'REV REQ'!F320","v":0},{"$f":"'REV REQ'!G320","v":0},{"$f":"'REV REQ'!H320","v":0},{"$f":"'REV REQ'!I320","v":0},{"$f":"SUM('REV REQ'!J320:'REV REQ'!L320)","v":0},{"$f":"SUM('REV REQ'!M320)","v":0},{"$f":"SUM('REV REQ'!N320)","v":0},{"$f":"SUM('REV REQ'!O320:'REV REQ'!P320)","v":0},{"$f":"SUM('REV REQ'!Q320)","v":0},{"$f":"SUM('REV REQ'!R320:'REV REQ'!S320)","v":0}]
[5,{"$f":"IF(OR((C178=\"~\"),(C182=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D321","v":0},null,{"$f":"'REV REQ'!F321","v":0},{"$f":"'REV REQ'!G321","v":0},{"$f":"'REV REQ'!H321","v":0},{"$f":"'REV REQ'!I321","v":0},{"$f":"SUM('REV REQ'!J321:'REV REQ'!L321)","v":0},{"$f":"SUM('REV REQ'!M321)","v":0},{"$f":"SUM('REV REQ'!N321)","v":0},{"$f":"SUM('REV REQ'!O321:'REV REQ'!P321)","v":0},{"$f":"SUM('REV REQ'!Q321)","v":0},{"$f":"SUM('REV REQ'!R321:'REV REQ'!S321)","v":0}]
[6,{"$f":"IF(OR((C178=\"~\"),(C183=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D322","v":0},null,{"$f":"'REV REQ'!F322","v":0},{"$f":"'REV REQ'!G322","v":0},{"$f":"'REV REQ'!H322","v":0},{"$f":"'REV REQ'!I322","v":0},{"$f":"SUM('REV REQ'!J322:'REV REQ'!L322)","v":0},{"$f":"SUM('REV REQ'!M322)","v":0},{"$f":"SUM('REV REQ'!N322)","v":0},{"$f":"SUM('REV REQ'!O322:'REV REQ'!P322)","v":0},{"$f":"SUM('REV REQ'!Q322)","v":0},{"$f":"SUM('REV REQ'!R322:'REV REQ'!S322)","v":0}]
[7,{"$f":"IF(OR((C178=\"~\"),(C184=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C178=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D323","v":0},null,{"$f":"'REV REQ'!F323","v":0},{"$f":"'REV REQ'!G323","v":0},{"$f":"'REV REQ'!H323","v":0},{"$f":"'REV REQ'!I323","v":0},{"$f":"SUM('REV REQ'!J323:'REV REQ'!L323)","v":0},{"$f":"SUM('REV REQ'!M323)","v":0},{"$f":"SUM('REV REQ'!N323)","v":0},{"$f":"SUM('REV REQ'!O323:'REV REQ'!P323)","v":0},{"$f":"SUM('REV REQ'!Q323)","v":0},{"$f":"SUM('REV REQ'!R323:'REV REQ'!S323)","v":0}]
[8,{"$f":"IF(OR((C178=\"~\"),(C185=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C178=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E179:E184)","v":1453298083.6953135},null,{"$f":"SUM(G179:G184)","v":773633571.84057796},175394398.32395416,194500119.71386322,130365868.01797022,89878223.029818505,47854898.428295627,35254299.483959183,445548.66607923812,5422143.9537107768,549012.23708481761]
[9,{"$f":"IF(OR((C178=\"~\"),(C186=\"~\")),\"~\",\"\")","v":""}]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[11,{"$f":"IF(OR((C187=\"~\"),(C188=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D327","v":14105472.243806295},null,{"$f":"'REV REQ'!F327","v":8630248.8083309457},{"$f":"'REV REQ'!G327","v":1496134.6014787448},{"$f":"'REV REQ'!H327","v":1519141.1384547637},{"$f":"'REV REQ'!I327","v":959072.08836709824},{"$f":"SUM('REV REQ'!J327:'REV REQ'!L327)","v":560263.42239996209},{"$f":"SUM('REV REQ'!M327)","v":326815.2430483416},{"$f":"SUM('REV REQ'!N327)","v":234731.99300331637},{"$f":"SUM('REV REQ'!O327:'REV REQ'!P327)","v":313787.69267171778},{"$f":"SUM('REV REQ'!Q327)","v":36931.301919029109},{"$f":"SUM('REV REQ'!R327:'REV REQ'!S327)","v":28345.954132375526}]
[12,{"$f":"IF(OR((C187=\"~\"),(C189=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D328","v":60133855.355174199},null,{"$f":"'REV REQ'!F328","v":29635793.714307725},{"$f":"'REV REQ'!G328","v":7174381.2908971058},{"$f":"'REV REQ'!H328","v":8094342.8898765203},{"$f":"'REV REQ'!I328","v":5483833.6760394787},{"$f":"SUM('REV REQ'!J328:'REV REQ'!L328)","v":3880582.9311713576},{"$f":"SUM('REV REQ'!M328)","v":2037983.6566850815},{"$f":"SUM('REV REQ'!N328)","v":1507330.2593145941},{"$f":"SUM('REV REQ'!O328:'REV REQ'!P328)","v":1924672.1436306152},{"$f":"SUM('REV REQ'!Q328)","v":231008.44438000876},{"$f":"SUM('REV REQ'!R328:'REV REQ'!S328)","v":163926.34887171295}]
[13,{"$f":"IF(OR((C187=\"~\"),(C190=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D329","v":0},null,{"$f":"'REV REQ'!F329","v":0},{"$f":"'REV REQ'!G329","v":0},{"$f":"'REV REQ'!H329","v":0},{"$f":"'REV REQ'!I329","v":0},{"$f":"SUM('REV REQ'!J329:'REV REQ'!L329)","v":0},{"$f":"SUM('REV REQ'!M329)","v":0},{"$f":"SUM('REV REQ'!N329)","v":0},{"$f":"SUM('REV REQ'!O329:'REV REQ'!P329)","v":0},{"$f":"SUM('REV REQ'!Q329)","v":0},{"$f":"SUM('REV REQ'!R329:'REV REQ'!S329)","v":0}]
[14,{"$f":"IF(OR((C187=\"~\"),(C191=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D330","v":0},null,{"$f":"'REV REQ'!F330","v":0},{"$f":"'REV REQ'!G330","v":0},{"$f":"'REV REQ'!H330","v":0},{"$f":"'REV REQ'!I330","v":0},{"$f":"SUM('REV REQ'!J330:'REV REQ'!L330)","v":0},{"$f":"SUM('REV REQ'!M330)","v":0},{"$f":"SUM('REV REQ'!N330)","v":0},{"$f":"SUM('REV REQ'!O330:'REV REQ'!P330)","v":0},{"$f":"SUM('REV REQ'!Q330)","v":0},{"$f":"SUM('REV REQ'!R330:'REV REQ'!S330)","v":0}]
[15,{"$f":"IF(OR((C187=\"~\"),(C192=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D331","v":0},null,{"$f":"'REV REQ'!F331","v":0},{"$f":"'REV REQ'!G331","v":0},{"$f":"'REV REQ'!H331","v":0},{"$f":"'REV REQ'!I331","v":0},{"$f":"SUM('REV REQ'!J331:'REV REQ'!L331)","v":0},{"$f":"SUM('REV REQ'!M331)","v":0},{"$f":"SUM('REV REQ'!N331)","v":0},{"$f":"SUM('REV REQ'!O331:'REV REQ'!P331)","v":0},{"$f":"SUM('REV REQ'!Q331)","v":0},{"$f":"SUM('REV REQ'!R331:'REV REQ'!S331)","v":0}]
[16,{"$f":"IF(OR((C187=\"~\"),(C193=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C187=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D332","v":0},null,{"$f":"'REV REQ'!F332","v":0},{"$f":"'REV REQ'!G332","v":0},{"$f":"'REV REQ'!H332","v":0},{"$f":"'REV REQ'!I332","v":0},{"$f":"SUM('REV REQ'!J332:'REV REQ'!L332)","v":0},{"$f":"SUM('REV REQ'!M332)","v":0},{"$f":"SUM('REV REQ'!N332)","v":0},{"$f":"SUM('REV REQ'!O332:'REV REQ'!P332)","v":0},{"$f":"SUM('REV REQ'!Q332)","v":0},{"$f":"SUM('REV REQ'!R332:'REV REQ'!S332)","v":0}]
[17,{"$f":"IF(OR((C187=\"~\"),(C194=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C187=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E188:E193)","v":74239327.598980486},null,{"$f":"SUM(G188:G193)","v":38266042.522638671},8670515.8923758511,9613484.0283312835,6442905.7644065768,4440846.35357132,2364798.8997334233,1742062.2523179105,2238459.836302333,267939.74629903788,192272.30300408846]
[18,{"$f":"IF(OR((C187=\"~\"),(C195=\"~\")),\"~\",\"\")","v":""}]
[19,null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[20,{"$f":"IF(OR((C196=\"~\"),(C197=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D336","v":319606471.65167964},null,{"$f":"'REV REQ'!F336","v":205031289.99945611},{"$f":"'REV REQ'!G336","v":37531284.394449882},{"$f":"'REV REQ'!H336","v":33305130.806593616},{"$f":"'REV REQ'!I336","v":16282821.650123022},{"$f":"SUM('REV REQ'!J336:'REV REQ'!L336)","v":16507011.336804641},{"$f":"SUM('REV REQ'!M336)","v":4767331.8455183152},{"$f":"SUM('REV REQ'!N336)","v":1810557.7929162337},{"$f":"SUM('REV REQ'!O336:'REV REQ'!P336)","v":2020610.3370617006},{"$f":"SUM('REV REQ'!Q336)","v":1873685.0789085508},{"$f":"SUM('REV REQ'!R336:'REV REQ'!S336)","v":476748.40984753863}]
[21,{"$f":"IF(OR((C196=\"~\"),(C198=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D337","v":78114581.646330446},null,{"$f":"'REV REQ'!F337","v":36477045.212388687},{"$f":"'REV REQ'!G337","v":8830545.6989540383},{"$f":"'REV REQ'!H337","v":9962875.1099065933},{"$f":"'REV REQ'!I337","v":6749744.9491807679},{"$f":"SUM('REV REQ'!J337:'REV REQ'!L337)","v":4776393.0467103403},{"$f":"SUM('REV REQ'!M337)","v":2508440.3914959389},{"$f":"SUM('REV REQ'!N337)","v":1855288.7278492243},{"$f":"SUM('REV REQ'!O337:'REV REQ'!P337)","v":6181705.3221758278},{"$f":"SUM('REV REQ'!Q337)","v":284335.40708663262},{"$f":"SUM('REV REQ'!R337:'REV REQ'!S337)","v":488207.78058240359}]
[22,{"$f":"IF(OR((C196=\"~\"),(C199=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D338","v":171562184.86366421},null,{"$f":"'REV REQ'!F338","v":123182505.01053146},{"$f":"'REV REQ'!G338","v":21539910.959660616},{"$f":"'REV REQ'!H338","v":8106847.6608017301},{"$f":"'REV REQ'!I338","v":1803712.4778100457},{"$f":"SUM('REV REQ'!J338:'REV REQ'!L338)","v":3722231.4548860802},{"$f":"SUM('REV REQ'!M338)","v":1379538.0306962202},{"$f":"SUM('REV REQ'!N338)","v":493097.97442849318},{"$f":"SUM('REV REQ'!O338:'REV REQ'!P338)","v":218842.86527201178},{"$f":"SUM('REV REQ'!Q338)","v":11010967.183526617},{"$f":"SUM('REV REQ'!R338:'REV REQ'!S338)","v":104531.24605095544}]
[23,{"$f":"IF(OR((C196=\"~\"),(C200=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D339","v":0},null,{"$f":"'REV REQ'!F339","v":0},{"$f":"'REV REQ'!G339","v":0},{"$f":"'REV REQ'!H339","v":0},{"$f":"'REV REQ'!I339","v":0},{"$f":"SUM('REV REQ'!J339:'REV REQ'!L339)","v":0},{"$f":"SUM('REV REQ'!M339)","v":0},{"$f":"SUM('REV REQ'!N339)","v":0},{"$f":"SUM('REV REQ'!O339:'REV REQ'!P339)","v":0},{"$f":"SUM('REV REQ'!Q339)","v":0},{"$f":"SUM('REV REQ'!R339:'REV REQ'!S339)","v":0}]
[24,{"$f":"IF(OR((C196=\"~\"),(C201=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D340","v":0},null,{"$f":"'REV REQ'!F340","v":0},{"$f":"'REV REQ'!G340","v":0},{"$f":"'REV REQ'!H340","v":0},{"$f":"'REV REQ'!I340","v":0},{"$f":"SUM('REV REQ'!J340:'REV REQ'!L340)","v":0},{"$f":"SUM('REV REQ'!M340)","v":0},{"$f":"SUM('REV REQ'!N340)","v":0},{"$f":"SUM('REV REQ'!O340:'REV REQ'!P340)","v":0},{"$f":"SUM('REV REQ'!Q340)","v":0},{"$f":"SUM('REV REQ'!R340:'REV REQ'!S340)","v":0}]
[25,{"$f":"IF(OR((C196=\"~\"),(C202=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C196=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D341","v":0},null,{"$f":"'REV REQ'!F341","v":0},{"$f":"'REV REQ'!G341","v":0},{"$f":"'REV REQ'!H341","v":0},{"$f":"'REV REQ'!I341","v":0},{"$f":"SUM('REV REQ'!J341:'REV REQ'!L341)","v":0},{"$f":"SUM('REV REQ'!M341)","v":0},{"$f":"SUM('REV REQ'!N341)","v":0},{"$f":"SUM('REV REQ'!O341:'REV REQ'!P341)","v":0},{"$f":"SUM('REV REQ'!Q341)","v":0},{"$f":"SUM('REV REQ'!R341:'REV REQ'!S341)","v":0}]
[26,{"$f":"IF(OR((C196=\"~\"),(C203=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C196=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E197:E202)","v":569283238.16167426},null,{"$f":"SUM(G197:G202)","v":364690840.22237623},67901741.05306454,51374853.577301942,24836279.077113837,25005635.838401061,8655310.2677104753,4158944.4951939513,8421158.5245095398,13168987.669521799,1069487.4364808977]
[null,{"$f":"IF(OR((C196=\"~\"),(C204=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B205=\"~\"),(C206=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D345","v":0},null,{"$f":"'REV REQ'!F345","v":0},{"$f":"'REV REQ'!G345","v":0},{"$f":"'REV REQ'!H345","v":0},{"$f":"'REV REQ'!I345","v":0},{"$f":"'REV REQ'!J345","v":0},{"$f":"'REV REQ'!M345","v":0},{"$f":"'REV REQ'!N345","v":0},{"$f":"'REV REQ'!O345","v":0},{"$f":"'REV REQ'!P345","v":0},{"$f":"'REV REQ'!Q345","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C207=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D346","v":0},null,{"$f":"'REV REQ'!F346","v":0},{"$f":"'REV REQ'!G346","v":0},{"$f":"'REV REQ'!H346","v":0},{"$f":"'REV REQ'!I346","v":0},{"$f":"'REV REQ'!J346","v":0},{"$f":"'REV REQ'!M346","v":0},{"$f":"'REV REQ'!N346","v":0},{"$f":"'REV REQ'!O346","v":0},{"$f":"'REV REQ'!P346","v":0},{"$f":"'REV REQ'!Q346","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C208=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D347","v":0},null,{"$f":"'REV REQ'!F347","v":0},{"$f":"'REV REQ'!G347","v":0},{"$f":"'REV REQ'!H347","v":0},{"$f":"'REV REQ'!I347","v":0},{"$f":"'REV REQ'!J347","v":0},{"$f":"'REV REQ'!M347","v":0},{"$f":"'REV REQ'!N347","v":0},{"$f":"'REV REQ'!O347","v":0},{"$f":"'REV REQ'!P347","v":0},{"$f":"'REV REQ'!Q347","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C209=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D348","v":0},null,{"$f":"'REV REQ'!F348","v":0},{"$f":"'REV REQ'!G348","v":0},{"$f":"'REV REQ'!H348","v":0},{"$f":"'REV REQ'!I348","v":0},{"$f":"'REV REQ'!J348","v":0},{"$f":"'REV REQ'!M348","v":0},{"$f":"'REV REQ'!N348","v":0},{"$f":"'REV REQ'!O348","v":0},{"$f":"'REV REQ'!P348","v":0},{"$f":"'REV REQ'!Q348","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C210=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D349","v":0},null,{"$f":"'REV REQ'!F349","v":0},{"$f":"'REV REQ'!G349","v":0},{"$f":"'REV REQ'!H349","v":0},{"$f":"'REV REQ'!I349","v":0},{"$f":"'REV REQ'!J349","v":0},{"$f":"'REV REQ'!M349","v":0},{"$f":"'REV REQ'!N349","v":0},{"$f":"'REV REQ'!O349","v":0},{"$f":"'REV REQ'!P349","v":0},{"$f":"'REV REQ'!Q349","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C211=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D350","v":0},null,{"$f":"'REV REQ'!F350","v":0},{"$f":"'REV REQ'!G350","v":0},{"$f":"'REV REQ'!H350","v":0},{"$f":"'REV REQ'!I350","v":0},{"$f":"'REV REQ'!J350","v":0},{"$f":"'REV REQ'!M350","v":0},{"$f":"'REV REQ'!N350","v":0},{"$f":"'REV REQ'!O350","v":0},{"$f":"'REV REQ'!P350","v":0},{"$f":"'REV REQ'!Q350","v":0}]
[null,{"$f":"IF(OR((B205=\"~\"),(C212=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B205=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E206:E211)","v":0},null,{"$f":"SUM(G206:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B205=\"~\"),(C213=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B214=\"~\"),(C215=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D354","v":0},null,{"$f":"'REV REQ'!F354","v":0},{"$f":"'REV REQ'!G354","v":0},{"$f":"'REV REQ'!H354","v":0},{"$f":"'REV REQ'!I354","v":0},{"$f":"'REV REQ'!J354","v":0},{"$f":"'REV REQ'!M354","v":0},{"$f":"'REV REQ'!N354","v":0},{"$f":"'REV REQ'!O354","v":0},{"$f":"'REV REQ'!P354","v":0},{"$f":"'REV REQ'!Q354","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C216=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D355","v":0},null,{"$f":"'REV REQ'!F355","v":0},{"$f":"'REV REQ'!G355","v":0},{"$f":"'REV REQ'!H355","v":0},{"$f":"'REV REQ'!I355","v":0},{"$f":"'REV REQ'!J355","v":0},{"$f":"'REV REQ'!M355","v":0},{"$f":"'REV REQ'!N355","v":0},{"$f":"'REV REQ'!O355","v":0},{"$f":"'REV REQ'!P355","v":0},{"$f":"'REV REQ'!Q355","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C217=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D356","v":0},null,{"$f":"'REV REQ'!F356","v":0},{"$f":"'REV REQ'!G356","v":0},{"$f":"'REV REQ'!H356","v":0},{"$f":"'REV REQ'!I356","v":0},{"$f":"'REV REQ'!J356","v":0},{"$f":"'REV REQ'!M356","v":0},{"$f":"'REV REQ'!N356","v":0},{"$f":"'REV REQ'!O356","v":0},{"$f":"'REV REQ'!P356","v":0},{"$f":"'REV REQ'!Q356","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C218=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D357","v":0},null,{"$f":"'REV REQ'!F357","v":0},{"$f":"'REV REQ'!G357","v":0},{"$f":"'REV REQ'!H357","v":0},{"$f":"'REV REQ'!I357","v":0},{"$f":"'REV REQ'!J357","v":0},{"$f":"'REV REQ'!M357","v":0},{"$f":"'REV REQ'!N357","v":0},{"$f":"'REV REQ'!O357","v":0},{"$f":"'REV REQ'!P357","v":0},{"$f":"'REV REQ'!Q357","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C219=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D358","v":0},null,{"$f":"'REV REQ'!F358","v":0},{"$f":"'REV REQ'!G358","v":0},{"$f":"'REV REQ'!H358","v":0},{"$f":"'REV REQ'!I358","v":0},{"$f":"'REV REQ'!J358","v":0},{"$f":"'REV REQ'!M358","v":0},{"$f":"'REV REQ'!N358","v":0},{"$f":"'REV REQ'!O358","v":0},{"$f":"'REV REQ'!P358","v":0},{"$f":"'REV REQ'!Q358","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C220=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D359","v":0},null,{"$f":"'REV REQ'!F359","v":0},{"$f":"'REV REQ'!G359","v":0},{"$f":"'REV REQ'!H359","v":0},{"$f":"'REV REQ'!I359","v":0},{"$f":"'REV REQ'!J359","v":0},{"$f":"'REV REQ'!M359","v":0},{"$f":"'REV REQ'!N359","v":0},{"$f":"'REV REQ'!O359","v":0},{"$f":"'REV REQ'!P359","v":0},{"$f":"'REV REQ'!Q359","v":0}]
[null,{"$f":"IF(OR((B214=\"~\"),(C221=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B214=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E215:E220)","v":0},null,{"$f":"SUM(G215:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B214=\"~\"),(C222=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B223=\"~\"),(C224=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D363","v":0},null,{"$f":"'REV REQ'!F363","v":0},{"$f":"'REV REQ'!G363","v":0},{"$f":"'REV REQ'!H363","v":0},{"$f":"'REV REQ'!I363","v":0},{"$f":"'REV REQ'!J363","v":0},{"$f":"'REV REQ'!M363","v":0},{"$f":"'REV REQ'!N363","v":0},{"$f":"'REV REQ'!O363","v":0},{"$f":"'REV REQ'!P363","v":0},{"$f":"'REV REQ'!Q363","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C225=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D364","v":0},null,{"$f":"'REV REQ'!F364","v":0},{"$f":"'REV REQ'!G364","v":0},{"$f":"'REV REQ'!H364","v":0},{"$f":"'REV REQ'!I364","v":0},{"$f":"'REV REQ'!J364","v":0},{"$f":"'REV REQ'!M364","v":0},{"$f":"'REV REQ'!N364","v":0},{"$f":"'REV REQ'!O364","v":0},{"$f":"'REV REQ'!P364","v":0},{"$f":"'REV REQ'!Q364","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C226=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D365","v":0},null,{"$f":"'REV REQ'!F365","v":0},{"$f":"'REV REQ'!G365","v":0},{"$f":"'REV REQ'!H365","v":0},{"$f":"'REV REQ'!I365","v":0},{"$f":"'REV REQ'!J365","v":0},{"$f":"'REV REQ'!M365","v":0},{"$f":"'REV REQ'!N365","v":0},{"$f":"'REV REQ'!O365","v":0},{"$f":"'REV REQ'!P365","v":0},{"$f":"'REV REQ'!Q365","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C227=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D366","v":0},null,{"$f":"'REV REQ'!F366","v":0},{"$f":"'REV REQ'!G366","v":0},{"$f":"'REV REQ'!H366","v":0},{"$f":"'REV REQ'!I366","v":0},{"$f":"'REV REQ'!J366","v":0},{"$f":"'REV REQ'!M366","v":0},{"$f":"'REV REQ'!N366","v":0},{"$f":"'REV REQ'!O366","v":0},{"$f":"'REV REQ'!P366","v":0},{"$f":"'REV REQ'!Q366","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C228=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D367","v":0},null,{"$f":"'REV REQ'!F367","v":0},{"$f":"'REV REQ'!G367","v":0},{"$f":"'REV REQ'!H367","v":0},{"$f":"'REV REQ'!I367","v":0},{"$f":"'REV REQ'!J367","v":0},{"$f":"'REV REQ'!M367","v":0},{"$f":"'REV REQ'!N367","v":0},{"$f":"'REV REQ'!O367","v":0},{"$f":"'REV REQ'!P367","v":0},{"$f":"'REV REQ'!Q367","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C229=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D368","v":0},null,{"$f":"'REV REQ'!F368","v":0},{"$f":"'REV REQ'!G368","v":0},{"$f":"'REV REQ'!H368","v":0},{"$f":"'REV REQ'!I368","v":0},{"$f":"'REV REQ'!J368","v":0},{"$f":"'REV REQ'!M368","v":0},{"$f":"'REV REQ'!N368","v":0},{"$f":"'REV REQ'!O368","v":0},{"$f":"'REV REQ'!P368","v":0},{"$f":"'REV REQ'!Q368","v":0}]
[null,{"$f":"IF(OR((B223=\"~\"),(C230=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B223=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E224:E229)","v":0},null,{"$f":"SUM(G224:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B223=\"~\"),(C231=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B232=\"~\"),(C233=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D372","v":0},null,{"$f":"'REV REQ'!F372","v":0},{"$f":"'REV REQ'!G372","v":0},{"$f":"'REV REQ'!H372","v":0},{"$f":"'REV REQ'!I372","v":0},{"$f":"'REV REQ'!J372","v":0},{"$f":"'REV REQ'!M372","v":0},{"$f":"'REV REQ'!N372","v":0},{"$f":"'REV REQ'!O372","v":0},{"$f":"'REV REQ'!P372","v":0},{"$f":"'REV REQ'!Q372","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C234=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D373","v":0},null,{"$f":"'REV REQ'!F373","v":0},{"$f":"'REV REQ'!G373","v":0},{"$f":"'REV REQ'!H373","v":0},{"$f":"'REV REQ'!I373","v":0},{"$f":"'REV REQ'!J373","v":0},{"$f":"'REV REQ'!M373","v":0},{"$f":"'REV REQ'!N373","v":0},{"$f":"'REV REQ'!O373","v":0},{"$f":"'REV REQ'!P373","v":0},{"$f":"'REV REQ'!Q373","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C235=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D374","v":0},null,{"$f":"'REV REQ'!F374","v":0},{"$f":"'REV REQ'!G374","v":0},{"$f":"'REV REQ'!H374","v":0},{"$f":"'REV REQ'!I374","v":0},{"$f":"'REV REQ'!J374","v":0},{"$f":"'REV REQ'!M374","v":0},{"$f":"'REV REQ'!N374","v":0},{"$f":"'REV REQ'!O374","v":0},{"$f":"'REV REQ'!P374","v":0},{"$f":"'REV REQ'!Q374","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C236=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D375","v":0},null,{"$f":"'REV REQ'!F375","v":0},{"$f":"'REV REQ'!G375","v":0},{"$f":"'REV REQ'!H375","v":0},{"$f":"'REV REQ'!I375","v":0},{"$f":"'REV REQ'!J375","v":0},{"$f":"'REV REQ'!M375","v":0},{"$f":"'REV REQ'!N375","v":0},{"$f":"'REV REQ'!O375","v":0},{"$f":"'REV REQ'!P375","v":0},{"$f":"'REV REQ'!Q375","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C237=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D376","v":0},null,{"$f":"'REV REQ'!F376","v":0},{"$f":"'REV REQ'!G376","v":0},{"$f":"'REV REQ'!H376","v":0},{"$f":"'REV REQ'!I376","v":0},{"$f":"'REV REQ'!J376","v":0},{"$f":"'REV REQ'!M376","v":0},{"$f":"'REV REQ'!N376","v":0},{"$f":"'REV REQ'!O376","v":0},{"$f":"'REV REQ'!P376","v":0},{"$f":"'REV REQ'!Q376","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C238=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D377","v":0},null,{"$f":"'REV REQ'!F377","v":0},{"$f":"'REV REQ'!G377","v":0},{"$f":"'REV REQ'!H377","v":0},{"$f":"'REV REQ'!I377","v":0},{"$f":"'REV REQ'!J377","v":0},{"$f":"'REV REQ'!M377","v":0},{"$f":"'REV REQ'!N377","v":0},{"$f":"'REV REQ'!O377","v":0},{"$f":"'REV REQ'!P377","v":0},{"$f":"'REV REQ'!Q377","v":0}]
[null,{"$f":"IF(OR((B232=\"~\"),(C239=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B232=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E233:E238)","v":0},null,{"$f":"SUM(G233:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B232=\"~\"),(C240=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B241=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D381","v":0},null,{"$f":"'REV REQ'!F381","v":0},{"$f":"'REV REQ'!G381","v":0},{"$f":"'REV REQ'!H381","v":0},{"$f":"'REV REQ'!I381","v":0},{"$f":"'REV REQ'!J381","v":0},{"$f":"'REV REQ'!M381","v":0},{"$f":"'REV REQ'!N381","v":0},{"$f":"'REV REQ'!O381","v":0},{"$f":"'REV REQ'!P381","v":0},{"$f":"'REV REQ'!Q381","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C243=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D382","v":0},null,{"$f":"'REV REQ'!F382","v":0},{"$f":"'REV REQ'!G382","v":0},{"$f":"'REV REQ'!H382","v":0},{"$f":"'REV REQ'!I382","v":0},{"$f":"'REV REQ'!J382","v":0},{"$f":"'REV REQ'!M382","v":0},{"$f":"'REV REQ'!N382","v":0},{"$f":"'REV REQ'!O382","v":0},{"$f":"'REV REQ'!P382","v":0},{"$f":"'REV REQ'!Q382","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C244=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D383","v":0},null,{"$f":"'REV REQ'!F383","v":0},{"$f":"'REV REQ'!G383","v":0},{"$f":"'REV REQ'!H383","v":0},{"$f":"'REV REQ'!I383","v":0},{"$f":"'REV REQ'!J383","v":0},{"$f":"'REV REQ'!M383","v":0},{"$f":"'REV REQ'!N383","v":0},{"$f":"'REV REQ'!O383","v":0},{"$f":"'REV REQ'!P383","v":0},{"$f":"'REV REQ'!Q383","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D384","v":0},null,{"$f":"'REV REQ'!F384","v":0},{"$f":"'REV REQ'!G384","v":0},{"$f":"'REV REQ'!H384","v":0},{"$f":"'REV REQ'!I384","v":0},{"$f":"'REV REQ'!J384","v":0},{"$f":"'REV REQ'!M384","v":0},{"$f":"'REV REQ'!N384","v":0},{"$f":"'REV REQ'!O384","v":0},{"$f":"'REV REQ'!P384","v":0},{"$f":"'REV REQ'!Q384","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C246=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D385","v":0},null,{"$f":"'REV REQ'!F385","v":0},{"$f":"'REV REQ'!G385","v":0},{"$f":"'REV REQ'!H385","v":0},{"$f":"'REV REQ'!I385","v":0},{"$f":"'REV REQ'!J385","v":0},{"$f":"'REV REQ'!M385","v":0},{"$f":"'REV REQ'!N385","v":0},{"$f":"'REV REQ'!O385","v":0},{"$f":"'REV REQ'!P385","v":0},{"$f":"'REV REQ'!Q385","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C247=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D386","v":0},null,{"$f":"'REV REQ'!F386","v":0},{"$f":"'REV REQ'!G386","v":0},{"$f":"'REV REQ'!H386","v":0},{"$f":"'REV REQ'!I386","v":0},{"$f":"'REV REQ'!J386","v":0},{"$f":"'REV REQ'!M386","v":0},{"$f":"'REV REQ'!N386","v":0},{"$f":"'REV REQ'!O386","v":0},{"$f":"'REV REQ'!P386","v":0},{"$f":"'REV REQ'!Q386","v":0}]
[null,{"$f":"IF(OR((B241=\"~\"),(C248=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B241=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E242:E247)","v":0},null,{"$f":"SUM(G242:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B241=\"~\"),(C249=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B250=\"~\"),(C251=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D390","v":0},null,{"$f":"'REV REQ'!F390","v":0},{"$f":"'REV REQ'!G390","v":0},{"$f":"'REV REQ'!H390","v":0},{"$f":"'REV REQ'!I390","v":0},{"$f":"'REV REQ'!J390","v":0},{"$f":"'REV REQ'!M390","v":0},{"$f":"'REV REQ'!N390","v":0},{"$f":"'REV REQ'!O390","v":0},{"$f":"'REV REQ'!P390","v":0},{"$f":"'REV REQ'!Q390","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C252=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D391","v":0},null,{"$f":"'REV REQ'!F391","v":0},{"$f":"'REV REQ'!G391","v":0},{"$f":"'REV REQ'!H391","v":0},{"$f":"'REV REQ'!I391","v":0},{"$f":"'REV REQ'!J391","v":0},{"$f":"'REV REQ'!M391","v":0},{"$f":"'REV REQ'!N391","v":0},{"$f":"'REV REQ'!O391","v":0},{"$f":"'REV REQ'!P391","v":0},{"$f":"'REV REQ'!Q391","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C253=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D392","v":0},null,{"$f":"'REV REQ'!F392","v":0},{"$f":"'REV REQ'!G392","v":0},{"$f":"'REV REQ'!H392","v":0},{"$f":"'REV REQ'!I392","v":0},{"$f":"'REV REQ'!J392","v":0},{"$f":"'REV REQ'!M392","v":0},{"$f":"'REV REQ'!N392","v":0},{"$f":"'REV REQ'!O392","v":0},{"$f":"'REV REQ'!P392","v":0},{"$f":"'REV REQ'!Q392","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D393","v":0},null,{"$f":"'REV REQ'!F393","v":0},{"$f":"'REV REQ'!G393","v":0},{"$f":"'REV REQ'!H393","v":0},{"$f":"'REV REQ'!I393","v":0},{"$f":"'REV REQ'!J393","v":0},{"$f":"'REV REQ'!M393","v":0},{"$f":"'REV REQ'!N393","v":0},{"$f":"'REV REQ'!O393","v":0},{"$f":"'REV REQ'!P393","v":0},{"$f":"'REV REQ'!Q393","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C255=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D394","v":0},null,{"$f":"'REV REQ'!F394","v":0},{"$f":"'REV REQ'!G394","v":0},{"$f":"'REV REQ'!H394","v":0},{"$f":"'REV REQ'!I394","v":0},{"$f":"'REV REQ'!J394","v":0},{"$f":"'REV REQ'!M394","v":0},{"$f":"'REV REQ'!N394","v":0},{"$f":"'REV REQ'!O394","v":0},{"$f":"'REV REQ'!P394","v":0},{"$f":"'REV REQ'!Q394","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C256=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D395","v":0},null,{"$f":"'REV REQ'!F395","v":0},{"$f":"'REV REQ'!G395","v":0},{"$f":"'REV REQ'!H395","v":0},{"$f":"'REV REQ'!I395","v":0},{"$f":"'REV REQ'!J395","v":0},{"$f":"'REV REQ'!M395","v":0},{"$f":"'REV REQ'!N395","v":0},{"$f":"'REV REQ'!O395","v":0},{"$f":"'REV REQ'!P395","v":0},{"$f":"'REV REQ'!Q395","v":0}]
[null,{"$f":"IF(OR((B250=\"~\"),(C257=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B250=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E251:E256)","v":0},null,{"$f":"SUM(G251:G256)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B250=\"~\"),(C258=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B259=\"~\"),(C260=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D399","v":0},null,{"$f":"'REV REQ'!F399","v":0},{"$f":"'REV REQ'!G399","v":0},{"$f":"'REV REQ'!H399","v":0},{"$f":"'REV REQ'!I399","v":0},{"$f":"'REV REQ'!J399","v":0},{"$f":"'REV REQ'!M399","v":0},{"$f":"'REV REQ'!N399","v":0},{"$f":"'REV REQ'!O399","v":0},{"$f":"'REV REQ'!P399","v":0},{"$f":"'REV REQ'!Q399","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D400","v":0},null,{"$f":"'REV REQ'!F400","v":0},{"$f":"'REV REQ'!G400","v":0},{"$f":"'REV REQ'!H400","v":0},{"$f":"'REV REQ'!I400","v":0},{"$f":"'REV REQ'!J400","v":0},{"$f":"'REV REQ'!M400","v":0},{"$f":"'REV REQ'!N400","v":0},{"$f":"'REV REQ'!O400","v":0},{"$f":"'REV REQ'!P400","v":0},{"$f":"'REV REQ'!Q400","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C262=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D401","v":0},null,{"$f":"'REV REQ'!F401","v":0},{"$f":"'REV REQ'!G401","v":0},{"$f":"'REV REQ'!H401","v":0},{"$f":"'REV REQ'!I401","v":0},{"$f":"'REV REQ'!J401","v":0},{"$f":"'REV REQ'!M401","v":0},{"$f":"'REV REQ'!N401","v":0},{"$f":"'REV REQ'!O401","v":0},{"$f":"'REV REQ'!P401","v":0},{"$f":"'REV REQ'!Q401","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C263=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D402","v":0},null,{"$f":"'REV REQ'!F402","v":0},{"$f":"'REV REQ'!G402","v":0},{"$f":"'REV REQ'!H402","v":0},{"$f":"'REV REQ'!I402","v":0},{"$f":"'REV REQ'!J402","v":0},{"$f":"'REV REQ'!M402","v":0},{"$f":"'REV REQ'!N402","v":0},{"$f":"'REV REQ'!O402","v":0},{"$f":"'REV REQ'!P402","v":0},{"$f":"'REV REQ'!Q402","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C264=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D403","v":0},null,{"$f":"'REV REQ'!F403","v":0},{"$f":"'REV REQ'!G403","v":0},{"$f":"'REV REQ'!H403","v":0},{"$f":"'REV REQ'!I403","v":0},{"$f":"'REV REQ'!J403","v":0},{"$f":"'REV REQ'!M403","v":0},{"$f":"'REV REQ'!N403","v":0},{"$f":"'REV REQ'!O403","v":0},{"$f":"'REV REQ'!P403","v":0},{"$f":"'REV REQ'!Q403","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C265=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D404","v":0},null,{"$f":"'REV REQ'!F404","v":0},{"$f":"'REV REQ'!G404","v":0},{"$f":"'REV REQ'!H404","v":0},{"$f":"'REV REQ'!I404","v":0},{"$f":"'REV REQ'!J404","v":0},{"$f":"'REV REQ'!M404","v":0},{"$f":"'REV REQ'!N404","v":0},{"$f":"'REV REQ'!O404","v":0},{"$f":"'REV REQ'!P404","v":0},{"$f":"'REV REQ'!Q404","v":0}]
[null,{"$f":"IF(OR((B259=\"~\"),(C266=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B259=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E260:E265)","v":0},null,{"$f":"SUM(G260:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B259=\"~\"),(C267=\"~\")),\"~\",\"\")","v":"~"}]
[{"$f":"+A203+1","v":27}]
[{"$f":"+A268+1","v":28},null,"TOTAL"]
[{"$f":"+A269+1","v":29},{"$f":"IF(OR((C269=\"~\"),(C270=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D408","v":610236420.47622395},null,{"$f":"'REV REQ'!F408","v":386678366.14191169},{"$f":"'REV REQ'!G408","v":69021509.289452761},{"$f":"'REV REQ'!H408","v":65279590.891875476},{"$f":"'REV REQ'!I408","v":36469104.169990979},{"$f":"SUM('REV REQ'!J408:'REV REQ'!L408)","v":28299279.996576991},{"$f":"SUM('REV REQ'!M408)","v":11646048.167255299},{"$f":"SUM('REV REQ'!N408)","v":6751131.4835593244},{"$f":"SUM('REV REQ'!O408:'REV REQ'!P408)","v":2778187.3999488913},{"$f":"SUM('REV REQ'!Q408)","v":2651004.8480964433},{"$f":"SUM('REV REQ'!R408:'REV REQ'!S408)","v":662198.08755607379}]
[30,{"$f":"IF(OR((C269=\"~\"),(C271=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D409","v":1315022044.1160805},null,{"$f":"'REV REQ'!F409","v":666729583.4331497},{"$f":"'REV REQ'!G409","v":161405235.02028117},{"$f":"'REV REQ'!H409","v":182102018.76681924},{"$f":"'REV REQ'!I409","v":123372236.21168964},{"$f":"SUM('REV REQ'!J409:'REV REQ'!L409)","v":87303193.770327821},{"$f":"SUM('REV REQ'!M409)","v":45849421.397787996},{"$f":"SUM('REV REQ'!N409)","v":33911076.773483224},{"$f":"SUM('REV REQ'!O409:'REV REQ'!P409)","v":8108136.7616702076},{"$f":"SUM('REV REQ'!Q409)","v":5197099.3379085539},{"$f":"SUM('REV REQ'!R409:'REV REQ'!S409)","v":1044042.6429627743}]
[31,{"$f":"IF(OR((C269=\"~\"),(C272=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D410","v":171562184.86366421},null,{"$f":"'REV REQ'!F410","v":123182505.01053146},{"$f":"'REV REQ'!G410","v":21539910.959660616},{"$f":"'REV REQ'!H410","v":8106847.6608017301},{"$f":"'REV REQ'!I410","v":1803712.4778100457},{"$f":"SUM('REV REQ'!J410:'REV REQ'!L410)","v":3722231.4548860802},{"$f":"SUM('REV REQ'!M410)","v":1379538.0306962202},{"$f":"SUM('REV REQ'!N410)","v":493097.97442849318},{"$f":"SUM('REV REQ'!O410:'REV REQ'!P410)","v":218842.86527201178},{"$f":"SUM('REV REQ'!Q410)","v":11010967.183526617},{"$f":"SUM('REV REQ'!R410:'REV REQ'!S410)","v":104531.24605095544}]
[32,{"$f":"IF(OR((C269=\"~\"),(C273=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D411","v":0},null,{"$f":"'REV REQ'!F411","v":0},{"$f":"'REV REQ'!G411","v":0},{"$f":"'REV REQ'!H411","v":0},{"$f":"'REV REQ'!I411","v":0},{"$f":"SUM('REV REQ'!J411:'REV REQ'!L411)","v":0},{"$f":"SUM('REV REQ'!M411)","v":0},{"$f":"SUM('REV REQ'!N411)","v":0},{"$f":"SUM('REV REQ'!O411:'REV REQ'!P411)","v":0},{"$f":"SUM('REV REQ'!Q411)","v":0},{"$f":"SUM('REV REQ'!R411:'REV REQ'!S411)","v":0}]
[33,{"$f":"IF(OR((C269=\"~\"),(C274=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D412","v":0},null,{"$f":"'REV REQ'!F412","v":0},{"$f":"'REV REQ'!G412","v":0},{"$f":"'REV REQ'!H412","v":0},{"$f":"'REV REQ'!I412","v":0},{"$f":"SUM('REV REQ'!J412:'REV REQ'!L412)","v":0},{"$f":"SUM('REV REQ'!M412)","v":0},{"$f":"SUM('REV REQ'!N412)","v":0},{"$f":"SUM('REV REQ'!O412:'REV REQ'!P412)","v":0},{"$f":"SUM('REV REQ'!Q412)","v":0},{"$f":"SUM('REV REQ'!R412:'REV REQ'!S412)","v":0}]
[34,{"$f":"IF(OR((C269=\"~\"),(C275=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C269=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D413","v":0},null,{"$f":"'REV REQ'!F413","v":0},{"$f":"'REV REQ'!G413","v":0},{"$f":"'REV REQ'!H413","v":0},{"$f":"'REV REQ'!I413","v":0},{"$f":"SUM('REV REQ'!J413:'REV REQ'!L413)","v":0},{"$f":"SUM('REV REQ'!M413)","v":0},{"$f":"SUM('REV REQ'!N413)","v":0},{"$f":"SUM('REV REQ'!O413:'REV REQ'!P413)","v":0},{"$f":"SUM('REV REQ'!Q413)","v":0},{"$f":"SUM('REV REQ'!R413:'REV REQ'!S413)","v":0}]
[35,null,"TOTAL REVENUE REQUIREMENT",null,{"$f":"SUM(G276:P276)","v":2096820649.4559684},null,{"$f":"SUM(G270:G275)","v":1176590454.5855927},251966655.26939455,255488457.31949645,161645052.85949066,119324705.22179089,58875007.595739514,41155306.231471039,11105167.02689111,18859071.369531613,1810771.9765698037]
[]
[{"$f":"+A1","v":"Puget Sound Energy"}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Unit Costs (per kWh)"]
[]
["Line No.",null,null,null,"System Total",null,{"$f":"+G6","v":"Residential\nSch 7"},{"$f":"+H6","v":"Sec Volt\nSch 24\n(kW< 50)"},"Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/35/43","Campus\nSch 40","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale /\nSpecial Contract"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)"]
[]
[1,null,{"$f":"INPUTS!$F$11","v":"Production"}]
[{"$f":"+A286+1","v":2},{"$f":"IF(OR((C286=\"~\"),(C287=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C287=0,0,E179/E$386),6)","v":1.1051999999999999E-2},null,{"$f":"ROUND(IF($C287=0,0,G179/G$386),6)","v":1.4838E-2},1.0625000000000001E-2,9.5630000000000003E-3,8.9110000000000005E-3,7.3559999999999997E-3,8.1709999999999994E-3,7.9349999999999993E-3,2.1900000000000001E-4,8.1460000000000005E-3,9.8499999999999998E-4]
[3,{"$f":"IF(OR((C286=\"~\"),(C288=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,4.7031000000000003E-2,null,{"$f":"ROUND(IF($C288=0,0,G180/G$386),6)","v":5.1507999999999998E-2},5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,5.1507999999999998E-2,9.9999999999999995E-7,5.1507999999999998E-2,2.4559999999999998E-3]
[4,{"$f":"IF(OR((C286=\"~\"),(C289=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"ROUND(IF($C289=0,0,G181/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[5,{"$f":"IF(OR((C286=\"~\"),(C290=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C290=0,0,G182/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[6,{"$f":"IF(OR((C286=\"~\"),(C291=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C291=0,0,G183/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[7,{"$f":"IF(OR((C286=\"~\"),(C292=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C286=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C292=0,0,G184/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[8,{"$f":"IF(OR((C286=\"~\"),(C293=\"~\")),\"~\",\"\")","v":""},"Total",null,5.8083000000000003E-2,null,{"$f":"ROUND(IF($C293=0,0,G185/G$386),6)","v":6.6346000000000002E-2},6.2134000000000002E-2,6.1071E-2,6.0419E-2,5.8864E-2,5.9679000000000003E-2,5.9443000000000003E-2,2.2000000000000001E-4,5.9653999999999999E-2,3.441E-3]
[9,{"$f":"IF(OR((C286=\"~\"),(C294=\"~\")),\"~\",\"\")","v":""}]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[11,{"$f":"IF(OR((C295=\"~\"),(C296=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C296=0,0,E188/E$386),6)","v":5.6400000000000005E-4},null,{"$f":"ROUND(IF($C296=0,0,G188/G$386),6)","v":7.3999999999999999E-4},5.2999999999999998E-4,4.7699999999999999E-4,4.44E-4,3.6699999999999998E-4,4.08E-4,3.9599999999999998E-4,1.55E-4,4.06E-4,1.7799999999999999E-4]
[12,{"$f":"IF(OR((C295=\"~\"),(C297=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2.4030000000000002E-3,null,{"$f":"ROUND(IF($C297=0,0,G189/G$386),6)","v":2.542E-3},2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,2.542E-3,9.5200000000000005E-4,2.542E-3,1.0269999999999999E-3]
[13,{"$f":"IF(OR((C295=\"~\"),(C298=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"ROUND(IF($C298=0,0,G190/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[14,{"$f":"IF(OR((C295=\"~\"),(C299=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C299=0,0,G191/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[15,{"$f":"IF(OR((C295=\"~\"),(C300=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C300=0,0,G192/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[16,{"$f":"IF(OR((C295=\"~\"),(C301=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C295=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C301=0,0,G193/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[17,{"$f":"IF(OR((C295=\"~\"),(C302=\"~\")),\"~\",\"\")","v":""},"Total",null,2.967E-3,null,{"$f":"ROUND(IF($C302=0,0,G194/G$386),6)","v":3.2820000000000002E-3},3.0720000000000001E-3,3.019E-3,2.9859999999999999E-3,2.908E-3,2.9489999999999998E-3,2.9369999999999999E-3,1.1069999999999999E-3,2.9480000000000001E-3,1.2049999999999999E-3]
[18,{"$f":"IF(OR((C295=\"~\"),(C303=\"~\")),\"~\",\"\")","v":""}]
[19,null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[20,{"$f":"IF(OR((C304=\"~\"),(C305=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C305=0,0,E197/E$386),6)","v":1.2774000000000001E-2},null,{"$f":"ROUND(IF($C305=0,0,G197/G$386),6)","v":1.7583000000000001E-2},1.3295E-2,1.0456999999999999E-2,7.5459999999999998E-3,1.0810999999999999E-2,5.9449999999999998E-3,3.0530000000000002E-3,9.990000000000001E-4,2.0614E-2,2.9880000000000002E-3]
[21,{"$f":"IF(OR((C304=\"~\"),(C306=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,3.1220000000000002E-3,null,{"$f":"ROUND(IF($C306=0,0,G198/G$386),6)","v":3.1280000000000001E-3},3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.1280000000000001E-3,3.0560000000000001E-3,3.1280000000000001E-3,3.0599999999999998E-3]
[22,{"$f":"IF(OR((C304=\"~\"),(C307=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,6.8570000000000002E-3,null,{"$f":"ROUND(IF($C307=0,0,G199/G$386),6)","v":1.0564E-2},7.6309999999999998E-3,2.545E-3,8.3600000000000005E-4,2.4380000000000001E-3,1.72E-3,8.3100000000000003E-4,1.08E-4,0.121141,6.5499999999999998E-4]
[23,{"$f":"IF(OR((C304=\"~\"),(C308=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C308=0,0,G200/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[24,{"$f":"IF(OR((C304=\"~\"),(C309=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C309=0,0,G201/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[25,{"$f":"IF(OR((C304=\"~\"),(C310=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C304=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C310=0,0,G202/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[26,{"$f":"IF(OR((C304=\"~\"),(C311=\"~\")),\"~\",\"\")","v":""},"Total",null,2.2752000000000001E-2,null,{"$f":"ROUND(IF($C311=0,0,G203/G$386),6)","v":3.1274999999999997E-2},2.4053999999999999E-2,1.6131E-2,1.1511E-2,1.6376999999999999E-2,1.0794E-2,7.012E-3,4.163E-3,0.14488400000000001,6.7019999999999996E-3]
[null,{"$f":"IF(OR((C304=\"~\"),(C312=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B313=\"~\"),(C314=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C314=0,0,E206/E$386),6)","v":0},null,{"$f":"ROUND(IF($C314=0,0,G206/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C315=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C315=0,0,G207/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C316=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C316=0,0,G208/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C317=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C317=0,0,G209/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C318=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C318=0,0,G210/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C319=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C319=0,0,G211/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B313=\"~\"),(C320=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B313=\"~\",\"~\",\"\")","v":"~"}]
[null,{"$f":"IF(OR((B313=\"~\"),(C321=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B322=\"~\"),(C323=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C323=0,0,E215/E$386),6)","v":0},null,{"$f":"ROUND(IF($C323=0,0,G215/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C324=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C324=0,0,G216/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C325=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C325=0,0,G217/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C326=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C326=0,0,G218/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C327=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C327=0,0,G219/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C328=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C328=0,0,G220/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B322=\"~\"),(C329=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B322=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B322=\"~\"),(C330=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B331=\"~\"),(C332=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C332=0,0,E224/E$386),6)","v":0},null,{"$f":"ROUND(IF($C332=0,0,G224/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C333=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C333=0,0,G225/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C334=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C334=0,0,G226/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C335=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C335=0,0,G227/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C336=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C336=0,0,G228/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C337=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C337=0,0,G229/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B331=\"~\"),(C338=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B331=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B331=\"~\"),(C339=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B340=\"~\"),(C341=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C341=0,0,E233/E$386),6)","v":0},null,{"$f":"ROUND(IF($C341=0,0,G233/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C342=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C342=0,0,G234/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C343=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C343=0,0,G235/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C344=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C344=0,0,G236/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C345=0,0,G237/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C346=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C346=0,0,G238/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B340=\"~\"),(C347=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B340=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B340=\"~\"),(C348=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B349=\"~\"),(C350=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C350=0,0,E242/E$386),6)","v":0},null,{"$f":"ROUND(IF($C350=0,0,G242/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C351=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C351=0,0,G243/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C352=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C352=0,0,G244/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C353=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C353=0,0,G245/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C354=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C354=0,0,G246/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C355=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C355=0,0,G247/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B349=\"~\"),(C356=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B349=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B349=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B358=\"~\"),(C359=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C359=0,0,E251/E$386),6)","v":0},null,{"$f":"ROUND(IF($C359=0,0,G251/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C360=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C360=0,0,G252/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C361=0,0,G253/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C362=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C362=0,0,G254/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C363=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C363=0,0,G255/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C364=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C364=0,0,G256/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B358=\"~\"),(C365=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B358=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B358=\"~\"),(C366=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B367=\"~\"),(C368=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C368=0,0,E260/E$386),6)","v":0},null,{"$f":"ROUND(IF($C368=0,0,G260/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C369=0,0,G261/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C370=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C370=0,0,G262/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C371=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C371=0,0,G263/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C372=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C372=0,0,G264/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C373=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C373=0,0,G265/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B367=\"~\"),(C374=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B367=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B367=\"~\"),(C375=\"~\")),\"~\",\"\")","v":"~"}]
[{"$f":"+A311+1","v":27}]
[{"$f":"+A376+1","v":28},null,"TOTAL"]
[{"$f":"+A377+1","v":29},{"$f":"IF(OR((C377=\"~\"),(C378=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C378=0,0,E270/E$386),6)","v":2.4389000000000001E-2},null,{"$f":"ROUND(IF($C378=0,0,G270/G$386),6)","v":3.3161000000000003E-2},2.4451000000000001E-2,2.0497000000000001E-2,1.6902E-2,1.8533999999999998E-2,1.4524E-2,1.1383000000000001E-2,1.3730000000000001E-3,2.9166000000000001E-2,4.15E-3]
[30,{"$f":"IF(OR((C377=\"~\"),(C379=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,5.2557E-2,null,{"$f":"ROUND(IF($C379=0,0,G271/G$386),6)","v":5.7178E-2},5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,5.7178E-2,4.0080000000000003E-3,5.7178E-2,6.5430000000000002E-3]
[31,{"$f":"IF(OR((C377=\"~\"),(C380=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,6.8570000000000002E-3,null,{"$f":"ROUND(IF($C380=0,0,G272/G$386),6)","v":1.0564E-2},7.6309999999999998E-3,2.545E-3,8.3600000000000005E-4,2.4380000000000001E-3,1.72E-3,8.3100000000000003E-4,1.08E-4,0.121141,6.5499999999999998E-4]
[32,{"$f":"IF(OR((C377=\"~\"),(C381=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C381=0,0,G273/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[33,{"$f":"IF(OR((C377=\"~\"),(C382=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C382=0,0,G274/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[34,{"$f":"IF(OR((C377=\"~\"),(C383=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C377=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C383=0,0,G275/G$386),6)","v":0},0,0,0,0,0,0,0,0,0]
[35,null,"Total",null,8.3802000000000001E-2,null,{"$f":"ROUND(IF($C384=0,0,G276/G$386),6)","v":0.10090300000000001},8.9259000000000005E-2,8.022E-2,7.4915999999999996E-2,7.8149999999999997E-2,7.3422000000000001E-2,6.9391999999999995E-2,5.4900000000000001E-3,0.207485,1.1348E-2]
[36,{"$f":"IF(OR((C377=\"~\"),(C385=\"~\")),\"~\",\"\")","v":""}]
[37,null,"Delivered kWh",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!H$2-1)","v":25021032008},null,{"$f":"+SUMMARY!G383","v":11660620432},{"$f":"+SUMMARY!H383","v":2822861364},{"$f":"+SUMMARY!I383","v":3184833212},{"$f":"+SUMMARY!J383","v":2157691595},{"$f":"SUM(SUMMARY!K383:'SUMMARY'!M383)","v":1526870009},{"$f":"SUM(SUMMARY!N383)","v":801873373},{"$f":"SUM(SUMMARY!O383)","v":593080320},{"$f":"SUM(SUMMARY!Q383:'SUMMARY'!P383)","v":2022739342},{"$f":"SUM(SUMMARY!R383)","v":90893526},{"$f":"SUM(SUMMARY!S383:'SUMMARY'!T383)","v":159568835}]
[]
[]
[]
[]
[null,null,"Allocate Deficiency to Cost"]
[null,null,"Uncollectible Expense",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$321,0)","v":281391}]
[null,null,"Regulatory Exp",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$348,0)","v":126639}]
[null,null,"Utility Tax",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$574,0)","v":2441468}]
[null,null,"FIT",null,{"$f":"+IF(CASE<>3,+ACCOUNTS!$F$635,0)","v":21164436}]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E392:E395)","v":24013934}]
[]
[null,null,"Allocation to Class"]
[null,null,{"$f":"+'Expense Summary'!C54","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G399:P399)","v":8650360},null,{"$f":"+'Expense Summary'!F54","v":7586885.8432418574},{"$f":"+'Expense Summary'!G54","v":661708.50528451113},{"$f":"+'Expense Summary'!H54","v":283527.33706391428},{"$f":"+'Expense Summary'!I54","v":61252.690936266728},{"$f":"+'Expense Summary'!J54","v":37700.163874401689},{"$f":"+'Expense Summary'!K54","v":0},{"$f":"+'Expense Summary'!L54","v":6649.7373597705609},{"$f":"+'Expense Summary'!M54","v":0},{"$f":"+'Expense Summary'!N54","v":12635.72223927752},{"$f":"+'Expense Summary'!O54","v":0}]
[null,null,{"$f":"+'Expense Summary'!C77","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G400:P400)","v":5866357.0000000028},null,{"$f":"+'Expense Summary'!F77","v":3140481.8812352521},{"$f":"+'Expense Summary'!G77","v":708986.27323760535},{"$f":"+'Expense Summary'!H77","v":768930.74920843251},{"$f":"+'Expense Summary'!I77","v":506732.57608005841},{"$f":"+'Expense Summary'!J77","v":360758.4907482281},{"$f":"+'Expense Summary'!K77","v":184460.16554883518},{"$f":"+'Expense Summary'!L77","v":134642.38414079201},{"$f":"+'Expense Summary'!M77","v":13728.247481391334},{"$f":"+'Expense Summary'!N77","v":44110.23580345291},{"$f":"+'Expense Summary'!O77","v":3525.9965159533131}]
[null,null,{"$f":"+'Expense Summary'!C130","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G401:P401)","v":77070765.000000045},null,{"$f":"+'Expense Summary'!F130","v":43177721.85173469},{"$f":"+'Expense Summary'!G130","v":9265108.8624622952},{"$f":"+'Expense Summary'!H130","v":9411581.6039698943},{"$f":"+'Expense Summary'!I130","v":5976537.5404925598},{"$f":"+'Expense Summary'!J130","v":4396283.0400703056},{"$f":"+'Expense Summary'!K130","v":2180607.8052655435},{"$f":"+'Expense Summary'!L130","v":1530046.8944356721},{"$f":"+'Expense Summary'!M130","v":384485.55540449516},{"$f":"+'Expense Summary'!N130","v":683777.90758576477},{"$f":"+'Expense Summary'!O130","v":64613.938578804431}]
[null,null,{"$f":"+'Expense Summary'!C136","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G402:P402)","v":-59428577},null,{"$f":"+'Expense Summary'!F136","v":-33744871.022127472},{"$f":"+'Expense Summary'!G136","v":-7084046.7759705279},{"$f":"+'Expense Summary'!H136","v":-7154672.6967972349},{"$f":"+'Expense Summary'!I136","v":-4331107.2272449723},{"$f":"+'Expense Summary'!J136","v":-3341076.3692794428},{"$f":"+'Expense Summary'!K136","v":-1532627.3435422152},{"$f":"+'Expense Summary'!L136","v":-1021527.1402886622},{"$f":"+'Expense Summary'!M136","v":-547009.375387943},{"$f":"+'Expense Summary'!N136","v":-603778.37590285984},{"$f":"+'Expense Summary'!O136","v":-67860.673458654768}]
[]
[null,null,{"$f":"+C399","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G404:P404)","v":281391},null,{"$f":"+G399/$E399*$E392","v":246796.82629574602},{"$f":"+H399/$E399*$E392","v":21524.979077230761},9222.9734836182415,1992.5131387881004,1226.3636210263812,0,216.31195064751037,0,411.03243294296897,0]
[null,null,{"$f":"+C400","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G405:P405)","v":126638.99999999996},null,{"$f":"+G400/$E400*$E393","v":67794.627050101262},15305.122524342971,16599.163867628009,10939.00468420222,7787.8135459306068,3982.0029542932571,2906.5699351753997,296.35624507610368,952.22233353910622,76.116859711028738]
[null,null,{"$f":"+C401","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G406:P406)","v":2441467.9999999991},null,{"$f":"+G401/$E401*$E394","v":1367795.2491312488},293502.55968288472,298142.56178047741,189326.33088449662,139266.61246030661,69077.868593961059,48469.228653226281,12179.834726985018,21660.896715863673,2046.8573705492142]
[null,null,{"$f":"+C402","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G407:P407)","v":21164435.999999993},null,{"$f":"+G402/$E402*$E395","v":12017638.636645658},{"$f":"+H402/$E402*$E395","v":2522857.8939562119},2548010.0658023916,1542447.1920329451,1189865.2223950631,545818.105727977,363798.8132023153,194807.70870212986,215024.9836030908,24167.377932212603]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E404:E407)","v":24013933.999999993},{"$f":"SUM(F404:F407)","v":0},13700025.339122754,2853190.5552406702,2871974.7649341151,1744705.040740432,1338146.0120223267,618877.97727623128,415390.9237413645,207283.89967419099,238049.13508543654,26290.352162472846]
[]
[null,null,"Proposed Revenue Increase",null,{"$f":"SUM(G410:P410)","v":63319369},null,{"$f":"+IF(CASE<>3,INPUTS!$F$54,0)","v":35995000},{"$f":"+IF(CASE<>3,INPUTS!$F$55,0)","v":8164921},{"$f":"+IF(CASE<>3,INPUTS!$F$56,0)","v":6443582},{"$f":"+IF(CASE<>3,INPUTS!$F$57,0)","v":5290984},{"$f":"+IF(CASE<>3,INPUTS!$F$58++INPUTS!$F$59++INPUTS!$F$60,0)","v":3880725},{"$f":"+IF(CASE<>3,INPUTS!$F$61,0)","v":1012158},{"$f":"+IF(CASE<>3,INPUTS!$F$62,0)","v":1210718},{"$f":"+IF(CASE<>3,INPUTS!$F$63+INPUTS!$F$64,0)","v":233701},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":564042},{"$f":"+IF(CASE<>3,INPUTS!$F$66+INPUTS!$F$67,0)","v":523538}]

{"sheet":"Energy Summary","index":18,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY - ENERGY RELATED"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1230)","v":855192659.46824121},{"$f":"SUM(CLASSALLOC!H$1230)","v":435261322.61219144},{"$f":"SUM(CLASSALLOC!I$1230)","v":105370239.7750335},{"$f":"SUM(CLASSALLOC!J$1230)","v":118881728.82723619},{"$f":"SUM(CLASSALLOC!K$1230)","v":80541142.978258044},{"$f":"SUM(CLASSALLOC!L$1230,CLASSALLOC!M$1230,CLASSALLOC!N$1230)","v":56994176.549166724},{"$f":"SUM(CLASSALLOC!O$1230)","v":29931894.870847397},{"$f":"SUM(CLASSALLOC!P$1230)","v":22138180.897307999},{"$f":"SUM(CLASSALLOC!Q$1230,CLASSALLOC!R$1230)","v":2229719.4547122149},{"$f":"SUM(CLASSALLOC!S$1230)","v":3392824.2990463208},{"$f":"SUM(CLASSALLOC!T$1230,CLASSALLOC!U$1230)","v":451429.20444129896}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1406)","v":130822762.98239549},{"$f":"SUM(CLASSALLOC!H$1406)","v":65771537.343267627},{"$f":"SUM(CLASSALLOC!I$1406)","v":15922302.994073939},{"$f":"SUM(CLASSALLOC!J$1406)","v":17963999.236291837},{"$f":"SUM(CLASSALLOC!K$1406)","v":12170423.87610385},{"$f":"SUM(CLASSALLOC!L$1406,CLASSALLOC!M$1406,CLASSALLOC!N$1406)","v":8612285.1181799676},{"$f":"SUM(CLASSALLOC!O$1406)","v":4522953.5430299202},{"$f":"SUM(CLASSALLOC!P$1406)","v":3345259.7691447702},{"$f":"SUM(CLASSALLOC!Q$1406,CLASSALLOC!R$1406)","v":1821566.3779519587},{"$f":"SUM(CLASSALLOC!S$1406)","v":512683.43519392813},{"$f":"SUM(CLASSALLOC!T$1406,CLASSALLOC!U$1406)","v":179751.2891576954}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1582)","v":72009401.736747026},{"$f":"SUM(CLASSALLOC!H$1582)","v":36429018.339315161},{"$f":"SUM(CLASSALLOC!I$1582)","v":8818919.1131112352},{"$f":"SUM(CLASSALLOC!J$1582)","v":9949757.6620550789},{"$f":"SUM(CLASSALLOC!K$1582)","v":6740858.013792621},{"$f":"SUM(CLASSALLOC!L$1582,CLASSALLOC!M$1582,CLASSALLOC!N$1582)","v":4770104.2911034105},{"$f":"SUM(CLASSALLOC!O$1582)","v":2505137.6966753076},{"$f":"SUM(CLASSALLOC!P$1582)","v":1852845.9939126251},{"$f":"SUM(CLASSALLOC!Q$1582,CLASSALLOC!R$1582)","v":590662.48369306582},{"$f":"SUM(CLASSALLOC!S$1582)","v":283961.04177203693},{"$f":"SUM(CLASSALLOC!T$1582,CLASSALLOC!U$1582)","v":68137.101316483313}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1759)","v":57470898.377666965},{"$f":"SUM(CLASSALLOC!H$1759)","v":28907437.783112947},{"$f":"SUM(CLASSALLOC!I$1759)","v":6998057.241126339},{"$f":"SUM(CLASSALLOC!J$1759)","v":7895409.0361117208},{"$f":"SUM(CLASSALLOC!K$1759)","v":5349058.0455254661},{"$f":"SUM(CLASSALLOC!L$1759,CLASSALLOC!M$1759,CLASSALLOC!N$1759)","v":3785210.2334916824},{"$f":"SUM(CLASSALLOC!O$1759)","v":1987896.3366580168},{"$f":"SUM(CLASSALLOC!P$1759)","v":1470284.7546378926},{"$f":"SUM(CLASSALLOC!Q$1759,CLASSALLOC!R$1759)","v":775124.97587987129},{"$f":"SUM(CLASSALLOC!S$1759)","v":225330.97300055902},{"$f":"SUM(CLASSALLOC!T$1759,CLASSALLOC!U$1759)","v":77088.998122467019}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":1115495722.5650508},{"$f":"SUM(D10:D13)","v":566369316.07788718},137109519.12334502,154690894.76169482,104801482.91367997,74161776.191941798,38947882.44721064,28806571.415003289,5417073.2922371104,4414799.7490128446,776406.59303794475]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Energy Summary'!C26","v":199526321.55102971},{"$f":"+ROR*'Energy Summary'!D26","v":100360267.35526249},{"$f":"+ROR*'Energy Summary'!E26","v":24295715.89693616},{"$f":"+ROR*'Energy Summary'!F26","v":27411124.00512442},{"$f":"+ROR*'Energy Summary'!G26","v":18570753.298009656},{"$f":"+ROR*'Energy Summary'!H26","v":13141417.578386029},{"$f":"+ROR*'Energy Summary'!I26","v":6901538.950577355},{"$f":"+ROR*'Energy Summary'!J26","v":5104505.3584799385},{"$f":"+ROR*'Energy Summary'!K26","v":2691063.4694330976},{"$f":"+ROR*'Energy Summary'!L26","v":782299.58889570914},{"$f":"+ROR*'Energy Summary'!M26","v":267636.04992482963}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":1315022044.1160805},{"$f":"+D16+D14","v":666729583.4331497},161405235.02028117,182102018.76681924,123372236.21168962,87303193.770327821,45849421.397787996,33911076.773483224,8108136.7616702076,5197099.3379085539,1044042.6429627744]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$350)","v":3682157955.6861658},{"$f":"SUM(CLASSALLOC!H$350)","v":1850013434.5984278},{"$f":"SUM(CLASSALLOC!I$350)","v":447860512.90009463},{"$f":"SUM(CLASSALLOC!J$350)","v":505289085.04611063},{"$f":"SUM(CLASSALLOC!K$350)","v":342328134.40317547},{"$f":"SUM(CLASSALLOC!L$350,CLASSALLOC!M$350,CLASSALLOC!N$350)","v":242245260.10499188},{"$f":"SUM(CLASSALLOC!O$350)","v":127221061.82495078},{"$f":"SUM(CLASSALLOC!P$350)","v":94095041.185363814},{"$f":"SUM(CLASSALLOC!Q$350,CLASSALLOC!R$350)","v":53461568.247266509},{"$f":"SUM(CLASSALLOC!S$350)","v":14420694.438913327},{"$f":"SUM(CLASSALLOC!T$350,CLASSALLOC!U$350)","v":5223162.936870778}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$526)","v":-1278318036.1642532},{"$f":"SUM(CLASSALLOC!H$526)","v":-643765106.88912666},{"$f":"SUM(CLASSALLOC!I$526)","v":-155845879.58472413},{"$f":"SUM(CLASSALLOC!J$526)","v":-175829794.40104809},{"$f":"SUM(CLASSALLOC!K$526)","v":-119122869.00935507},{"$f":"SUM(CLASSALLOC!L$526,CLASSALLOC!M$526,CLASSALLOC!N$526)","v":-84296169.340373129},{"$f":"SUM(CLASSALLOC!O$526)","v":-44270208.492872551},{"$f":"SUM(CLASSALLOC!P$526)","v":-32743061.814349048},{"$f":"SUM(CLASSALLOC!Q$526,CLASSALLOC!R$526)","v":-15818530.055235738},{"$f":"SUM(CLASSALLOC!S$526)","v":-5018093.2328729806},{"$f":"SUM(CLASSALLOC!T$526,CLASSALLOC!U$526)","v":-1608323.3442955725}]
[15,"Construction Work in Progress",{"$f":"SUM(CLASSALLOC!F$702)","v":0},{"$f":"SUM(CLASSALLOC!H$702)","v":0},{"$f":"SUM(CLASSALLOC!I$702)","v":0},{"$f":"SUM(CLASSALLOC!J$702)","v":0},{"$f":"SUM(CLASSALLOC!K$702)","v":0},{"$f":"SUM(CLASSALLOC!L$702,CLASSALLOC!M$702,CLASSALLOC!N$702)","v":0},{"$f":"SUM(CLASSALLOC!O$702)","v":0},{"$f":"SUM(CLASSALLOC!P$702)","v":0},{"$f":"SUM(CLASSALLOC!Q$702,CLASSALLOC!R$702)","v":0},{"$f":"SUM(CLASSALLOC!S$702)","v":0},{"$f":"SUM(CLASSALLOC!T$702,CLASSALLOC!U$702)","v":0}]
[16,"Working Capital Assets",{"$f":"SUM(CLASSALLOC!F$878)","v":98247937.146930531},{"$f":"SUM(CLASSALLOC!H$878)","v":49362359.201000839},{"$f":"SUM(CLASSALLOC!I$878)","v":11949887.009613896},{"$f":"SUM(CLASSALLOC!J$878)","v":13482205.507229328},{"$f":"SUM(CLASSALLOC!K$878)","v":9134054.931166498},{"$f":"SUM(CLASSALLOC!L$878,CLASSALLOC!M$878,CLASSALLOC!N$878)","v":6463627.409623703},{"$f":"SUM(CLASSALLOC!O$878)","v":3394533.052728401},{"$f":"SUM(CLASSALLOC!P$878)","v":2510659.1850415976},{"$f":"SUM(CLASSALLOC!Q$878,CLASSALLOC!R$878)","v":1426470.2547109991},{"$f":"SUM(CLASSALLOC!S$878)","v":384775.31325388991},{"$f":"SUM(CLASSALLOC!T$878,CLASSALLOC!U$878)","v":139365.28256138583}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1054)","v":55941906.805896536},{"$f":"SUM(CLASSALLOC!H$1054)","v":31059407.387935258},{"$f":"SUM(CLASSALLOC!I$1054)","v":7519016.8152228063},{"$f":"SUM(CLASSALLOC!J$1054)","v":8483170.5800724737},{"$f":"SUM(CLASSALLOC!K$1054)","v":5747260.4187266473},{"$f":"SUM(CLASSALLOC!L$1054,CLASSALLOC!M$1054,CLASSALLOC!N$1054)","v":4066994.3691681754},{"$f":"SUM(CLASSALLOC!O$1054)","v":2135882.2123389374},{"$f":"SUM(CLASSALLOC!P$1054)","v":1579737.8347120704},{"$f":"SUM(CLASSALLOC!Q$1054,CLASSALLOC!R$1054)","v":-4568694.7360610394},{"$f":"SUM(CLASSALLOC!S$1054)","v":242105.38962511072},{"$f":"SUM(CLASSALLOC!T$1054,CLASSALLOC!U$1054)","v":-322973.46584390436}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":2558029763.47474},{"$f":"SUM(D21:D25)","v":1286670094.2982371},311483537.14020717,351424666.73236436,238086580.74371356,168479712.54341063,88481268.597145572,65442376.390768439,34500813.710680738,10029481.908919347,3431231.4092926872]

{"sheet":"Demand Summary","index":19,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY - DEMAND RELATED"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"},null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1229,CLASSALLOC!F$1232,CLASSALLOC!F$1233)","v":268946311.8172574},{"$f":"SUM(CLASSALLOC!H$1229,CLASSALLOC!H$1232,CLASSALLOC!H$1233)","v":170307705.48942071},{"$f":"SUM(CLASSALLOC!I$1229,CLASSALLOC!I$1232,CLASSALLOC!I$1233)","v":29772452.565170977},{"$f":"SUM(CLASSALLOC!J$1229,CLASSALLOC!J$1232,CLASSALLOC!J$1233)","v":28889948.982539866},{"$f":"SUM(CLASSALLOC!K$1229,CLASSALLOC!K$1232,CLASSALLOC!K$1233)","v":17035192.59430233},{"$f":"SUM(CLASSALLOC!L$1229,CLASSALLOC!L$1232,CLASSALLOC!L$1233,CLASSALLOC!M$1229,CLASSALLOC!M$1232,CLASSALLOC!M$1233,CLASSALLOC!N$1229,CLASSALLOC!N$1232,CLASSALLOC!N$1233)","v":11642425.470888466},{"$f":"SUM(CLASSALLOC!O$1229,CLASSALLOC!O$1232,CLASSALLOC!O$1233)","v":5503524.7099002078},{"$f":"SUM(CLASSALLOC!P$1229,CLASSALLOC!P$1232,CLASSALLOC!P$1233)","v":3639343.8370828298},{"$f":"SUM(CLASSALLOC!Q$1229,CLASSALLOC!Q$1232,CLASSALLOC!Q$1233,CLASSALLOC!R$1229,CLASSALLOC!R$1232,CLASSALLOC!R$1233)","v":961100.52979945461},{"$f":"SUM(CLASSALLOC!S$1229,CLASSALLOC!S$1232,CLASSALLOC!S$1233)","v":928465.91935522901},{"$f":"SUM(CLASSALLOC!T$1229,CLASSALLOC!T$1232,CLASSALLOC!T$1233,CLASSALLOC!U$1229,CLASSALLOC!U$1232,CLASSALLOC!U$1233)","v":266151.71879734262},null,{"$f":"SUM(CLASSALLOC!L$1229,CLASSALLOC!L$1232,CLASSALLOC!L$1233)","v":10812384.996193025},{"$f":"SUM(CLASSALLOC!M$1229,CLASSALLOC!M$1232,CLASSALLOC!M$1233)","v":50873.390618570302},{"$f":"SUM(CLASSALLOC!N$1229,CLASSALLOC!N$1232,CLASSALLOC!N$1233)","v":779167.0840768707}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1405,CLASSALLOC!F$1408,CLASSALLOC!F$1409)","v":109916270.04163778},{"$f":"SUM(CLASSALLOC!H$1405,CLASSALLOC!H$1408,CLASSALLOC!H$1409)","v":69791270.121695489},{"$f":"SUM(CLASSALLOC!I$1405,CLASSALLOC!I$1408,CLASSALLOC!I$1409)","v":12654688.455633584},{"$f":"SUM(CLASSALLOC!J$1405,CLASSALLOC!J$1408,CLASSALLOC!J$1409)","v":11659077.224901987},{"$f":"SUM(CLASSALLOC!K$1405,CLASSALLOC!K$1408,CLASSALLOC!K$1409)","v":6145280.2672472987},{"$f":"SUM(CLASSALLOC!L$1405,CLASSALLOC!L$1408,CLASSALLOC!L$1409,CLASSALLOC!M$1405,CLASSALLOC!M$1408,CLASSALLOC!M$1409,CLASSALLOC!N$1405,CLASSALLOC!N$1408,CLASSALLOC!N$1409)","v":5383813.2827232517},{"$f":"SUM(CLASSALLOC!O$1405,CLASSALLOC!O$1408,CLASSALLOC!O$1409)","v":1979537.2656157447},{"$f":"SUM(CLASSALLOC!P$1405,CLASSALLOC!P$1408,CLASSALLOC!P$1409)","v":958724.01336650411},{"$f":"SUM(CLASSALLOC!Q$1405,CLASSALLOC!Q$1408,CLASSALLOC!Q$1409,CLASSALLOC!R$1405,CLASSALLOC!R$1408,CLASSALLOC!R$1409)","v":621462.61506159941},{"$f":"SUM(CLASSALLOC!S$1405,CLASSALLOC!S$1408,CLASSALLOC!S$1409)","v":565747.93602700054},{"$f":"SUM(CLASSALLOC!T$1405,CLASSALLOC!T$1408,CLASSALLOC!T$1409,CLASSALLOC!U$1405,CLASSALLOC!U$1408,CLASSALLOC!U$1409)","v":156668.85936533712},null,{"$f":"SUM(CLASSALLOC!L$1405,CLASSALLOC!L$1408,CLASSALLOC!L$1409)","v":4424604.6791457366},{"$f":"SUM(CLASSALLOC!M$1405,CLASSALLOC!M$1408,CLASSALLOC!M$1409)","v":43751.607142639536},{"$f":"SUM(CLASSALLOC!N$1405,CLASSALLOC!N$1408,CLASSALLOC!N$1409)","v":915456.99643487553}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1581,CLASSALLOC!F$1584,CLASSALLOC!F$1585)","v":39700291.880818479},{"$f":"SUM(CLASSALLOC!H$1581,CLASSALLOC!H$1584,CLASSALLOC!H$1585)","v":25177133.16926533},{"$f":"SUM(CLASSALLOC!I$1581,CLASSALLOC!I$1584,CLASSALLOC!I$1585)","v":4521202.1876378022},{"$f":"SUM(CLASSALLOC!J$1581,CLASSALLOC!J$1584,CLASSALLOC!J$1585)","v":4231246.7866306175},{"$f":"SUM(CLASSALLOC!K$1581,CLASSALLOC!K$1584,CLASSALLOC!K$1585)","v":2310705.2401341018},{"$f":"SUM(CLASSALLOC!L$1581,CLASSALLOC!L$1584,CLASSALLOC!L$1585,CLASSALLOC!M$1581,CLASSALLOC!M$1584,CLASSALLOC!M$1585,CLASSALLOC!N$1581,CLASSALLOC!N$1584,CLASSALLOC!N$1585)","v":1881107.4297301196},{"$f":"SUM(CLASSALLOC!O$1581,CLASSALLOC!O$1584,CLASSALLOC!O$1585)","v":741337.0562277115},{"$f":"SUM(CLASSALLOC!P$1581,CLASSALLOC!P$1584,CLASSALLOC!P$1585)","v":402403.14021994168},{"$f":"SUM(CLASSALLOC!Q$1581,CLASSALLOC!Q$1584,CLASSALLOC!Q$1585,CLASSALLOC!R$1581,CLASSALLOC!R$1584,CLASSALLOC!R$1585)","v":200948.9988335293},{"$f":"SUM(CLASSALLOC!S$1581,CLASSALLOC!S$1584,CLASSALLOC!S$1585)","v":184965.62596808243},{"$f":"SUM(CLASSALLOC!T$1581,CLASSALLOC!T$1584,CLASSALLOC!T$1585,CLASSALLOC!U$1581,CLASSALLOC!U$1584,CLASSALLOC!U$1585)","v":49242.246171246341},null,{"$f":"SUM(CLASSALLOC!L$1581,CLASSALLOC!L$1584,CLASSALLOC!L$1585)","v":1600216.4986823751},{"$f":"SUM(CLASSALLOC!M$1581,CLASSALLOC!M$1584,CLASSALLOC!M$1585)","v":13304.674922756152},{"$f":"SUM(CLASSALLOC!N$1581,CLASSALLOC!N$1584,CLASSALLOC!N$1585)","v":267586.25612498831}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1758,CLASSALLOC!F$1761,CLASSALLOC!F$1762)","v":42862918.630937904},{"$f":"SUM(CLASSALLOC!H$1758,CLASSALLOC!H$1761,CLASSALLOC!H$1762)","v":27148530.235384066},{"$f":"SUM(CLASSALLOC!I$1758,CLASSALLOC!I$1761,CLASSALLOC!I$1762)","v":4936102.7526565241},{"$f":"SUM(CLASSALLOC!J$1758,CLASSALLOC!J$1761,CLASSALLOC!J$1762)","v":4584151.5952701401},{"$f":"SUM(CLASSALLOC!K$1758,CLASSALLOC!K$1761,CLASSALLOC!K$1762)","v":2454934.2348694345},{"$f":"SUM(CLASSALLOC!L$1758,CLASSALLOC!L$1761,CLASSALLOC!L$1762,CLASSALLOC!M$1758,CLASSALLOC!M$1761,CLASSALLOC!M$1762,CLASSALLOC!N$1758,CLASSALLOC!N$1761,CLASSALLOC!N$1762)","v":2100267.3643705859},{"$f":"SUM(CLASSALLOC!O$1758,CLASSALLOC!O$1761,CLASSALLOC!O$1762)","v":765164.89091041521},{"$f":"SUM(CLASSALLOC!P$1758,CLASSALLOC!P$1761,CLASSALLOC!P$1762)","v":391490.73794881877},{"$f":"SUM(CLASSALLOC!Q$1758,CLASSALLOC!Q$1761,CLASSALLOC!Q$1762,CLASSALLOC!R$1758,CLASSALLOC!R$1761,CLASSALLOC!R$1762)","v":222433.84806587189},{"$f":"SUM(CLASSALLOC!S$1758,CLASSALLOC!S$1761,CLASSALLOC!S$1762)","v":217324.0508539422},{"$f":"SUM(CLASSALLOC!T$1758,CLASSALLOC!T$1761,CLASSALLOC!T$1762,CLASSALLOC!U$1758,CLASSALLOC!U$1761,CLASSALLOC!U$1762)","v":42518.920608101325},null,{"$f":"SUM(CLASSALLOC!L$1758,CLASSALLOC!L$1761,CLASSALLOC!L$1762)","v":1744826.9674393269},{"$f":"SUM(CLASSALLOC!M$1758,CLASSALLOC!M$1761,CLASSALLOC!M$1762)","v":15894.96107474306},{"$f":"SUM(CLASSALLOC!N$1758,CLASSALLOC!N$1761,CLASSALLOC!N$1762)","v":339545.43585651612}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":461425792.3706516},{"$f":"SUM(D10:D13)","v":292424639.01576561},{"$f":"SUM(E10:E13)","v":51884445.961098887},49364424.589342609,27946112.336553168,21007613.547712423,8989563.9226540793,5391961.7286180947,2005945.9917604553,1896503.5322042543,514581.74494202738,null,18582033.141460463,{"$f":"SUM(P10:P13)","v":123824.63375870905},{"$f":"SUM(Q10:Q13)","v":2301755.7724932507}]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Demand Summary'!C26","v":148810628.10557237},{"$f":"+ROR*'Demand Summary'!D26","v":94253727.126146108},{"$f":"+ROR*'Demand Summary'!E26","v":17137063.328353874},{"$f":"+ROR*'Demand Summary'!F26","v":15915166.302532868},{"$f":"+ROR*'Demand Summary'!G26","v":8522991.8334378116},{"$f":"+ROR*'Demand Summary'!H26","v":7291666.448864569},{"$f":"+ROR*'Demand Summary'!I26","v":2656484.2446012213},{"$f":"+ROR*'Demand Summary'!J26","v":1359169.7549412304},{"$f":"+ROR*'Demand Summary'!K26","v":772241.40818843606},{"$f":"+ROR*'Demand Summary'!L26","v":754501.31589218939},{"$f":"+ROR*'Demand Summary'!M26","v":147616.34261404639},null,{"$f":"+ROR*'Demand Summary'!O26","v":6057655.5506133027},{"$f":"+ROR*'Demand Summary'!P26","v":55183.809614375336},{"$f":"+ROR*'Demand Summary'!Q26","v":1178827.0886368915}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":610236420.47622395},{"$f":"+D16+D14","v":386678366.14191175},{"$f":"+E16+E14","v":69021509.289452761},65279590.891875476,36469104.169990979,28299279.996576991,11646048.167255301,6751131.4835593253,2778187.3999488913,2651004.8480964438,662198.08755607379,null,{"$f":"+O16+O14","v":24639688.692073766},{"$f":"+P16+P14","v":179008.44337308439},{"$f":"+Q16+Q14","v":3480582.8611301421}]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$349,CLASSALLOC!F$352,CLASSALLOC!F$353)","v":3077641005.0520892},{"$f":"SUM(CLASSALLOC!H$349,CLASSALLOC!H$352,CLASSALLOC!H$353)","v":1953814738.6738338},{"$f":"SUM(CLASSALLOC!I$349,CLASSALLOC!I$352,CLASSALLOC!I$353)","v":354240631.0720188},{"$f":"SUM(CLASSALLOC!J$349,CLASSALLOC!J$352,CLASSALLOC!J$353)","v":326429717.4426381},{"$f":"SUM(CLASSALLOC!K$349,CLASSALLOC!K$352,CLASSALLOC!K$353)","v":172121439.73212862},{"$f":"SUM(CLASSALLOC!L$349,CLASSALLOC!L$352,CLASSALLOC!L$353,CLASSALLOC!M$349,CLASSALLOC!M$352,CLASSALLOC!M$353,CLASSALLOC!N$349,CLASSALLOC!N$352,CLASSALLOC!N$353)","v":150676198.49504682},{"$f":"SUM(CLASSALLOC!O$349,CLASSALLOC!O$352,CLASSALLOC!O$353)","v":55451810.65254131},{"$f":"SUM(CLASSALLOC!P$349,CLASSALLOC!P$352,CLASSALLOC!P$353)","v":26888359.506687287},{"$f":"SUM(CLASSALLOC!Q$349,CLASSALLOC!Q$352,CLASSALLOC!Q$353,CLASSALLOC!R$349,CLASSALLOC!R$352,CLASSALLOC!R$353)","v":17783216.06958067},{"$f":"SUM(CLASSALLOC!S$349,CLASSALLOC!S$352,CLASSALLOC!S$353)","v":15824314.966298964},{"$f":"SUM(CLASSALLOC!T$349,CLASSALLOC!T$352,CLASSALLOC!T$353,CLASSALLOC!U$349,CLASSALLOC!U$352,CLASSALLOC!U$353)","v":4410578.4413145464},null,{"$f":"SUM(CLASSALLOC!L$349,CLASSALLOC!L$352,CLASSALLOC!L$353)","v":123872827.71874642},{"$f":"SUM(CLASSALLOC!M$349,CLASSALLOC!M$352,CLASSALLOC!M$353)","v":1222565.9075549173},{"$f":"SUM(CLASSALLOC!N$349,CLASSALLOC!N$352,CLASSALLOC!N$353)","v":25580804.868745483}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$525,CLASSALLOC!F$528,CLASSALLOC!F$529)","v":-1074151827.8302133},{"$f":"SUM(CLASSALLOC!H$525,CLASSALLOC!H$528,CLASSALLOC!H$529)","v":-683995122.46007776},{"$f":"SUM(CLASSALLOC!I$525,CLASSALLOC!I$528,CLASSALLOC!I$529)","v":-122959102.18830954},{"$f":"SUM(CLASSALLOC!J$525,CLASSALLOC!J$528,CLASSALLOC!J$529)","v":-112615898.72244355},{"$f":"SUM(CLASSALLOC!K$525,CLASSALLOC!K$528,CLASSALLOC!K$529)","v":-58704496.509855732},{"$f":"SUM(CLASSALLOC!L$525,CLASSALLOC!L$528,CLASSALLOC!L$529,CLASSALLOC!M$525,CLASSALLOC!M$528,CLASSALLOC!M$529,CLASSALLOC!N$525,CLASSALLOC!N$528,CLASSALLOC!N$529)","v":-51785396.74631305},{"$f":"SUM(CLASSALLOC!O$525,CLASSALLOC!O$528,CLASSALLOC!O$529)","v":-20171483.829612255},{"$f":"SUM(CLASSALLOC!P$525,CLASSALLOC!P$528,CLASSALLOC!P$529)","v":-9355293.6008422971},{"$f":"SUM(CLASSALLOC!Q$525,CLASSALLOC!Q$528,CLASSALLOC!Q$529,CLASSALLOC!R$525,CLASSALLOC!R$528,CLASSALLOC!R$529)","v":-6830489.7792308135},{"$f":"SUM(CLASSALLOC!S$525,CLASSALLOC!S$528,CLASSALLOC!S$529)","v":-5443899.641074243},{"$f":"SUM(CLASSALLOC!T$525,CLASSALLOC!T$528,CLASSALLOC!T$529,CLASSALLOC!U$525,CLASSALLOC!U$528,CLASSALLOC!U$529)","v":-2290644.3524537338},null,{"$f":"SUM(CLASSALLOC!L$525,CLASSALLOC!L$528,CLASSALLOC!L$529)","v":-42398604.648487911},{"$f":"SUM(CLASSALLOC!M$525,CLASSALLOC!M$528,CLASSALLOC!M$529)","v":-442369.13298956532},{"$f":"SUM(CLASSALLOC!N$525,CLASSALLOC!N$528,CLASSALLOC!N$529)","v":-8944422.9648355804}]
[15,"Construction Work in Progress",{"$f":"SUM(CLASSALLOC!F$701,CLASSALLOC!F$704,CLASSALLOC!F$705)","v":0},{"$f":"SUM(CLASSALLOC!H$701,CLASSALLOC!H$704,CLASSALLOC!H$705)","v":0},{"$f":"SUM(CLASSALLOC!I$701,CLASSALLOC!I$704,CLASSALLOC!I$705)","v":0},{"$f":"SUM(CLASSALLOC!J$701,CLASSALLOC!J$704,CLASSALLOC!J$705)","v":0},{"$f":"SUM(CLASSALLOC!K$701,CLASSALLOC!K$704,CLASSALLOC!K$705)","v":0},{"$f":"SUM(CLASSALLOC!L$701,CLASSALLOC!L$704,CLASSALLOC!L$705,CLASSALLOC!M$701,CLASSALLOC!M$704,CLASSALLOC!M$705,CLASSALLOC!N$701,CLASSALLOC!N$704,CLASSALLOC!N$705)","v":0},{"$f":"SUM(CLASSALLOC!O$701,CLASSALLOC!O$704,CLASSALLOC!O$705)","v":0},{"$f":"SUM(CLASSALLOC!P$701,CLASSALLOC!P$704,CLASSALLOC!P$705)","v":0},{"$f":"SUM(CLASSALLOC!Q$701,CLASSALLOC!Q$704,CLASSALLOC!Q$705,CLASSALLOC!R$701,CLASSALLOC!R$704,CLASSALLOC!R$705)","v":0},{"$f":"SUM(CLASSALLOC!S$701,CLASSALLOC!S$704,CLASSALLOC!S$705)","v":0},{"$f":"SUM(CLASSALLOC!T$701,CLASSALLOC!T$704,CLASSALLOC!T$705,CLASSALLOC!U$701,CLASSALLOC!U$704,CLASSALLOC!U$705)","v":0},null,{"$f":"SUM(CLASSALLOC!L$701,CLASSALLOC!L$704,CLASSALLOC!L$705)","v":0},{"$f":"SUM(CLASSALLOC!M$701,CLASSALLOC!M$704,CLASSALLOC!M$705)","v":0},{"$f":"SUM(CLASSALLOC!N$701,CLASSALLOC!N$704,CLASSALLOC!N$705)","v":0}]
[16,"Working Capital Assets",{"$f":"SUM(CLASSALLOC!F$877,CLASSALLOC!F$880,CLASSALLOC!F$881)","v":82118117.59955503},{"$f":"SUM(CLASSALLOC!H$877,CLASSALLOC!H$880,CLASSALLOC!H$881)","v":52132002.470329143},{"$f":"SUM(CLASSALLOC!I$877,CLASSALLOC!I$880,CLASSALLOC!I$881)","v":9451906.10378558},{"$f":"SUM(CLASSALLOC!J$877,CLASSALLOC!J$880,CLASSALLOC!J$881)","v":8709850.7853713725},{"$f":"SUM(CLASSALLOC!K$877,CLASSALLOC!K$880,CLASSALLOC!K$881)","v":4592572.2350740647},{"$f":"SUM(CLASSALLOC!L$877,CLASSALLOC!L$880,CLASSALLOC!L$881,CLASSALLOC!M$877,CLASSALLOC!M$880,CLASSALLOC!M$881,CLASSALLOC!N$877,CLASSALLOC!N$880,CLASSALLOC!N$881)","v":4020366.8222378441},{"$f":"SUM(CLASSALLOC!O$877,CLASSALLOC!O$880,CLASSALLOC!O$881)","v":1479574.2261032737},{"$f":"SUM(CLASSALLOC!P$877,CLASSALLOC!P$880,CLASSALLOC!P$881)","v":717439.57934167492},{"$f":"SUM(CLASSALLOC!Q$877,CLASSALLOC!Q$880,CLASSALLOC!Q$881,CLASSALLOC!R$877,CLASSALLOC!R$880,CLASSALLOC!R$881)","v":474494.66201643832},{"$f":"SUM(CLASSALLOC!S$877,CLASSALLOC!S$880,CLASSALLOC!S$881)","v":422226.94433880004},{"$f":"SUM(CLASSALLOC!T$877,CLASSALLOC!T$880,CLASSALLOC!T$881,CLASSALLOC!U$877,CLASSALLOC!U$880,CLASSALLOC!U$881)","v":117683.7709568404},null,{"$f":"SUM(CLASSALLOC!L$877,CLASSALLOC!L$880,CLASSALLOC!L$881)","v":3305194.9260161598},{"$f":"SUM(CLASSALLOC!M$877,CLASSALLOC!M$880,CLASSALLOC!M$881)","v":32620.702286263644},{"$f":"SUM(CLASSALLOC!N$877,CLASSALLOC!N$880,CLASSALLOC!N$881)","v":682551.19393542071}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1053,CLASSALLOC!F$1056,CLASSALLOC!F$1057)","v":-177778729.36537507},{"$f":"SUM(CLASSALLOC!H$1053,CLASSALLOC!H$1056,CLASSALLOC!H$1057)","v":-113570501.68221194},{"$f":"SUM(CLASSALLOC!I$1053,CLASSALLOC!I$1056,CLASSALLOC!I$1057)","v":-21027494.88039387},{"$f":"SUM(CLASSALLOC!J$1053,CLASSALLOC!J$1056,CLASSALLOC!J$1057)","v":-18483075.883349668},{"$f":"SUM(CLASSALLOC!K$1053,CLASSALLOC!K$1056,CLASSALLOC!K$1057)","v":-8740389.3876314182},{"$f":"SUM(CLASSALLOC!L$1053,CLASSALLOC!L$1056,CLASSALLOC!L$1057,CLASSALLOC!M$1053,CLASSALLOC!M$1056,CLASSALLOC!M$1057,CLASSALLOC!N$1053,CLASSALLOC!N$1056,CLASSALLOC!N$1057)","v":-9428265.3804002181},{"$f":"SUM(CLASSALLOC!O$1053,CLASSALLOC!O$1056,CLASSALLOC!O$1057)","v":-2702410.733632056},{"$f":"SUM(CLASSALLOC!P$1053,CLASSALLOC!P$1056,CLASSALLOC!P$1057)","v":-825252.21670935303},{"$f":"SUM(CLASSALLOC!Q$1053,CLASSALLOC!Q$1056,CLASSALLOC!Q$1057,CLASSALLOC!R$1053,CLASSALLOC!R$1056,CLASSALLOC!R$1057)","v":-1526690.0781555746},{"$f":"SUM(CLASSALLOC!S$1053,CLASSALLOC!S$1056,CLASSALLOC!S$1057)","v":-1129548.476073914},{"$f":"SUM(CLASSALLOC!T$1053,CLASSALLOC!T$1056,CLASSALLOC!T$1057,CLASSALLOC!U$1053,CLASSALLOC!U$1056,CLASSALLOC!U$1057)","v":-345100.64681705838},null,{"$f":"SUM(CLASSALLOC!L$1053,CLASSALLOC!L$1056,CLASSALLOC!L$1057)","v":-7117167.3473861879},{"$f":"SUM(CLASSALLOC!M$1053,CLASSALLOC!M$1056,CLASSALLOC!M$1057)","v":-105332.73820577796},{"$f":"SUM(CLASSALLOC!N$1053,CLASSALLOC!N$1056,CLASSALLOC!N$1057)","v":-2205765.2948082527}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":1907828565.4560559},{"$f":"SUM(D21:D25)","v":1208381117.0018733},{"$f":"SUM(E21:E25)","v":219705940.10710096},204040593.62221625,109269126.06971553,93482903.190571398,34057490.315400273,17425253.268477313,9900530.874210719,9673093.7934896071,1892517.2130005946,null,77662250.648888499,{"$f":"SUM(P21:P25)","v":707484.73864583764},{"$f":"SUM(Q21:Q25)","v":15113167.80303707}]

{"sheet":"Customer Summary","index":20,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11]]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY - CUSTOMER RELATED"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1231)","v":84263844.714501709},{"$f":"SUM(CLASSALLOC!H$1231)","v":62245267.774708591},{"$f":"SUM(CLASSALLOC!I$1231)","v":10467713.856012207},{"$f":"SUM(CLASSALLOC!J$1231)","v":2659487.1356876502},{"$f":"SUM(CLASSALLOC!K$1231)","v":611384.60213203158},{"$f":"SUM(CLASSALLOC!L$1231,CLASSALLOC!M$1231,CLASSALLOC!N$1231)","v":1738653.9364667367},{"$f":"SUM(CLASSALLOC!O$1231)","v":819461.67756041337},{"$f":"SUM(CLASSALLOC!P$1231)","v":354987.3088139437},{"$f":"SUM(CLASSALLOC!Q$1231,CLASSALLOC!R$1231)","v":154250.15693411898},{"$f":"SUM(CLASSALLOC!S$1231)","v":5151511.5851491662},{"$f":"SUM(CLASSALLOC!T$1231,CLASSALLOC!U$1231)","v":61126.68103683852}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1407)","v":35873216.975966752},{"$f":"SUM(CLASSALLOC!H$1407)","v":25707676.204064459},{"$f":"SUM(CLASSALLOC!I$1407)","v":4718031.2594197625},{"$f":"SUM(CLASSALLOC!J$1407)","v":1943014.1407207071},{"$f":"SUM(CLASSALLOC!K$1407)","v":420379.77884134109},{"$f":"SUM(CLASSALLOC!L$1407,CLASSALLOC!M$1407,CLASSALLOC!N$1407)","v":648335.99011440738},{"$f":"SUM(CLASSALLOC!O$1407)","v":206985.09432311673},{"$f":"SUM(CLASSALLOC!P$1407)","v":52971.950389371297},{"$f":"SUM(CLASSALLOC!Q$1407,CLASSALLOC!R$1407)","v":24359.916985612788},{"$f":"SUM(CLASSALLOC!S$1407)","v":2136492.471489382},{"$f":"SUM(CLASSALLOC!T$1407,CLASSALLOC!U$1407)","v":14970.169618589833}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1583)","v":12505256.122434534},{"$f":"SUM(CLASSALLOC!H$1583)","v":9034690.5348593518},{"$f":"SUM(CLASSALLOC!I$1583)","v":1598985.5185405854},{"$f":"SUM(CLASSALLOC!J$1583)","v":608616.86557131179},{"$f":"SUM(CLASSALLOC!K$1583)","v":134469.55316009463},{"$f":"SUM(CLASSALLOC!L$1583,CLASSALLOC!M$1583,CLASSALLOC!N$1583)","v":241443.20089176012},{"$f":"SUM(CLASSALLOC!O$1583)","v":89505.793566757944},{"$f":"SUM(CLASSALLOC!P$1583)","v":29317.366977621612},{"$f":"SUM(CLASSALLOC!Q$1583,CLASSALLOC!R$1583)","v":13076.394541916978},{"$f":"SUM(CLASSALLOC!S$1583)","v":748629.21582971956},{"$f":"SUM(CLASSALLOC!T$1583,CLASSALLOC!U$1583)","v":6521.6784954113764}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1760)","v":8703439.3787107561},{"$f":"SUM(CLASSALLOC!H$1760)","v":5857817.2198170582},{"$f":"SUM(CLASSALLOC!I$1760)","v":1063375.2588487996},{"$f":"SUM(CLASSALLOC!J$1760)","v":647556.33135489153},{"$f":"SUM(CLASSALLOC!K$1760)","v":142555.87905481804},{"$f":"SUM(CLASSALLOC!L$1760,CLASSALLOC!M$1760,CLASSALLOC!N$1760)","v":244600.20438301034},{"$f":"SUM(CLASSALLOC!O$1760)","v":58944.192046832046},{"$f":"SUM(CLASSALLOC!P$1760)","v":12483.0262106717},{"$f":"SUM(CLASSALLOC!Q$1760,CLASSALLOC!R$1760)","v":6072.8381490857737},{"$f":"SUM(CLASSALLOC!S$1760)","v":665134.2064754992},{"$f":"SUM(CLASSALLOC!T$1760,CLASSALLOC!U$1760)","v":4900.2223700884224}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":141345757.19161373},{"$f":"SUM(D10:D13)","v":102845451.73344947},17848105.892821357,5858674.4733345611,1308789.8131882853,2873033.331855915,1174896.7574971202,449759.65239160834,197759.30661073455,8701767.478943767,87518.751520928156]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Customer Summary'!C26","v":30216427.672050476},{"$f":"+ROR*'Customer Summary'!D26","v":20337053.277081981},{"$f":"+ROR*'Customer Summary'!E26","v":3691805.0668392591},{"$f":"+ROR*'Customer Summary'!F26","v":2248173.1874671686},{"$f":"+ROR*'Customer Summary'!G26","v":494922.66462176014},{"$f":"+ROR*'Customer Summary'!H26","v":849198.12303016498},{"$f":"+ROR*'Customer Summary'!I26","v":204641.27319910011},{"$f":"+ROR*'Customer Summary'!J26","v":43338.322036884871},{"$f":"+ROR*'Customer Summary'!K26","v":21083.558661277322},{"$f":"+ROR*'Customer Summary'!L26","v":2309199.7045828486},{"$f":"+ROR*'Customer Summary'!M26","v":17012.494530027267}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":171562184.86366421},{"$f":"+D16+D14","v":123182505.01053146},21539910.959660616,8106847.6608017292,1803712.4778100455,3722231.4548860798,1379538.0306962202,493097.97442849318,218842.86527201187,11010967.183526617,104531.24605095542]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$351)","v":869783556.74591017},{"$f":"SUM(CLASSALLOC!H$351)","v":608648086.74265444},{"$f":"SUM(CLASSALLOC!I$351)","v":116885446.21711928},{"$f":"SUM(CLASSALLOC!J$351)","v":51520730.284082316},{"$f":"SUM(CLASSALLOC!K$351)","v":10871276.917149685},{"$f":"SUM(CLASSALLOC!L$351,CLASSALLOC!M$351,CLASSALLOC!N$351)","v":17462659.631573472},{"$f":"SUM(CLASSALLOC!O$351)","v":4348214.9676425224},{"$f":"SUM(CLASSALLOC!P$351)","v":887993.88450217969},{"$f":"SUM(CLASSALLOC!Q$351,CLASSALLOC!R$351)","v":431888.90923340857},{"$f":"SUM(CLASSALLOC!S$351)","v":58377988.423821971},{"$f":"SUM(CLASSALLOC!T$351,CLASSALLOC!U$351)","v":349270.7681307788}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$527)","v":-347117162.07053161},{"$f":"SUM(CLASSALLOC!H$527)","v":-251585468.2254836},{"$f":"SUM(CLASSALLOC!I$527)","v":-41175920.028321616},{"$f":"SUM(CLASSALLOC!J$527)","v":-17639969.493745528},{"$f":"SUM(CLASSALLOC!K$527)","v":-3761030.3232179964},{"$f":"SUM(CLASSALLOC!L$527,CLASSALLOC!M$527,CLASSALLOC!N$527)","v":-5538406.6611015145},{"$f":"SUM(CLASSALLOC!O$527)","v":-1515869.8786043145},{"$f":"SUM(CLASSALLOC!P$527)","v":-300197.09800940804},{"$f":"SUM(CLASSALLOC!Q$527,CLASSALLOC!R$527)","v":-144565.99476626201},{"$f":"SUM(CLASSALLOC!S$527)","v":-25342956.741071049},{"$f":"SUM(CLASSALLOC!T$527,CLASSALLOC!U$527)","v":-112777.62621032484}]
[15,"Construction Work in Progress",{"$f":"SUM(CLASSALLOC!F$703)","v":0},{"$f":"SUM(CLASSALLOC!H$703)","v":0},{"$f":"SUM(CLASSALLOC!I$703)","v":0},{"$f":"SUM(CLASSALLOC!J$703)","v":0},{"$f":"SUM(CLASSALLOC!K$703)","v":0},{"$f":"SUM(CLASSALLOC!L$703,CLASSALLOC!M$703,CLASSALLOC!N$703)","v":0},{"$f":"SUM(CLASSALLOC!O$703)","v":0},{"$f":"SUM(CLASSALLOC!P$703)","v":0},{"$f":"SUM(CLASSALLOC!Q$703,CLASSALLOC!R$703)","v":0},{"$f":"SUM(CLASSALLOC!S$703)","v":0},{"$f":"SUM(CLASSALLOC!T$703,CLASSALLOC!U$703)","v":0}]
[16,"Working Capital Assets",{"$f":"SUM(CLASSALLOC!F$879)","v":23207706.253514461},{"$f":"SUM(CLASSALLOC!H$879)","v":16240047.192583963},{"$f":"SUM(CLASSALLOC!I$879)","v":3118756.476917753},{"$f":"SUM(CLASSALLOC!J$879)","v":1374684.5006737951},{"$f":"SUM(CLASSALLOC!K$879)","v":290069.17794322688},{"$f":"SUM(CLASSALLOC!L$879,CLASSALLOC!M$879,CLASSALLOC!N$879)","v":465941.52302772639},{"$f":"SUM(CLASSALLOC!O$879)","v":116019.77861448811},{"$f":"SUM(CLASSALLOC!P$879)","v":23693.597178986609},{"$f":"SUM(CLASSALLOC!Q$879,CLASSALLOC!R$879)","v":11523.730084228046},{"$f":"SUM(CLASSALLOC!S$879)","v":1557650.9770774054},{"$f":"SUM(CLASSALLOC!T$879,CLASSALLOC!U$879)","v":9319.2994128841783}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1055)","v":-158484002.5692715},{"$f":"SUM(CLASSALLOC!H$1055)","v":-112571213.43947305},{"$f":"SUM(CLASSALLOC!I$1055)","v":-31497448.475468501},{"$f":"SUM(CLASSALLOC!J$1055)","v":-6432712.1183545757},{"$f":"SUM(CLASSALLOC!K$1055)","v":-1055153.4049292724},{"$f":"SUM(CLASSALLOC!L$1055,CLASSALLOC!M$1055,CLASSALLOC!N$1055)","v":-1503039.0700360285},{"$f":"SUM(CLASSALLOC!O$1055)","v":-324758.80099756661},{"$f":"SUM(CLASSALLOC!P$1055)","v":-55870.870378362597},{"$f":"SUM(CLASSALLOC!Q$1055,CLASSALLOC!R$1055)","v":-28544.610432434616},{"$f":"SUM(CLASSALLOC!S$1055)","v":-4987558.2420994975},{"$f":"SUM(CLASSALLOC!T$1055,CLASSALLOC!U$1055)","v":-27703.537102219288}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":387390098.35962147},{"$f":"SUM(D21:D25)","v":260731452.27028179},47330834.19024691,28822733.172656007,6345162.366945643,10887155.423463654,2623606.0666551297,555619.51329339575,270302.03411894001,29605124.41772883,218108.90423111882]

{"sheet":"Revenue Summary","index":21,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,1,0,3],[1,1,1,3]]}
[null,"ELECTRIC ACCOUNT ALLOCATION"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
["Line No.","COS ID","Account Description","Allocation Method","Total",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)"]
[1,null,{"$f":"ACCOUNTS!A643","v":"REVENUE"}]
[{"$f":"+A6+1","v":2},{"$f":"ACCOUNTS!A644","v":447},{"$f":"ACCOUNTS!B644","v":"Sales of Electricity - Firm Revenue"},{"$f":"+ACCOUNTS!I644","v":"PROFORMA_RETAIL"},{"$f":"ACCOUNTS!C644","v":1981957370},{"$f":"SUM(CLASSALLOC!H1766)","v":1087695000.7408392},{"$f":"SUM(CLASSALLOC!I1766)","v":246497364.61381432},{"$f":"SUM(CLASSALLOC!J1766)","v":260640514.56323978},{"$f":"SUM(CLASSALLOC!K1766)","v":163406443.32238746},{"$f":"SUM(CLASSALLOC!L1766,CLASSALLOC!M1766,CLASSALLOC!N1766)","v":117140463.8366037},{"$f":"SUM(CLASSALLOC!O1766)","v":53102151.746446505},{"$f":"SUM(CLASSALLOC!P1766)","v":36542570.067485489},{"$f":"SUM(CLASSALLOC!Q1766,CLASSALLOC!R1766)","v":0},{"$f":"SUM(CLASSALLOC!S1766)","v":16932861.109183475},{"$f":"SUM(CLASSALLOC!T1766,CLASSALLOC!U1766)","v":0}]
[3,{"$f":"ACCOUNTS!A645","v":447.01},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Transportation Revenue - Retail"},{"$f":"+ACCOUNTS!I645","v":"DIR_449"},{"$f":"ACCOUNTS!C645","v":6075595},{"$f":"SUM(CLASSALLOC!H1767)","v":0},{"$f":"SUM(CLASSALLOC!I1767)","v":0},{"$f":"SUM(CLASSALLOC!J1767)","v":0},{"$f":"SUM(CLASSALLOC!K1767)","v":0},{"$f":"SUM(CLASSALLOC!L1767,CLASSALLOC!M1767,CLASSALLOC!N1767)","v":0},{"$f":"SUM(CLASSALLOC!O1767)","v":0},{"$f":"SUM(CLASSALLOC!P1767)","v":0},{"$f":"SUM(CLASSALLOC!Q1767,CLASSALLOC!R1767)","v":6075595},{"$f":"SUM(CLASSALLOC!S1767)","v":0},{"$f":"SUM(CLASSALLOC!T1767,CLASSALLOC!U1767)","v":0}]
[4,{"$f":"ACCOUNTS!A646","v":447.02},{"$f":"ACCOUNTS!B646","v":"Sales of Electricity - Small Firm Resale"},{"$f":"+ACCOUNTS!I646","v":"DIR_RESALE_SMALL"},{"$f":"ACCOUNTS!C646","v":337877},{"$f":"SUM(CLASSALLOC!H1768)","v":0},{"$f":"SUM(CLASSALLOC!I1768)","v":0},{"$f":"SUM(CLASSALLOC!J1768)","v":0},{"$f":"SUM(CLASSALLOC!K1768)","v":0},{"$f":"SUM(CLASSALLOC!L1768,CLASSALLOC!M1768,CLASSALLOC!N1768)","v":0},{"$f":"SUM(CLASSALLOC!O1768)","v":0},{"$f":"SUM(CLASSALLOC!P1768)","v":0},{"$f":"SUM(CLASSALLOC!Q1768,CLASSALLOC!R1768)","v":0},{"$f":"SUM(CLASSALLOC!S1768)","v":0},{"$f":"SUM(CLASSALLOC!T1768,CLASSALLOC!U1768)","v":337877}]
[5,{"$f":"ACCOUNTS!A647","v":447.03},{"$f":"ACCOUNTS!B647","v":"Sales of Electricity - Unbilled Revenue"},{"$f":"+ACCOUNTS!I647","v":"UNBILLED"},{"$f":"ACCOUNTS!C647","v":-11929320},{"$f":"SUM(CLASSALLOC!H1769)","v":-7123035.5971032381},{"$f":"SUM(CLASSALLOC!I1769)","v":-1395874.1170120439},{"$f":"SUM(CLASSALLOC!J1769)","v":-1434753.1202711572},{"$f":"SUM(CLASSALLOC!K1769)","v":-863808.07241050387},{"$f":"SUM(CLASSALLOC!L1769,CLASSALLOC!M1769,CLASSALLOC!N1769)","v":-640570.05369711376},{"$f":"SUM(CLASSALLOC!O1769)","v":-222670.01866577633},{"$f":"SUM(CLASSALLOC!P1769)","v":-196641.0164838412},{"$f":"SUM(CLASSALLOC!Q1769,CLASSALLOC!R1769)","v":-51968.004356325793},{"$f":"SUM(CLASSALLOC!S1769)","v":0},{"$f":"SUM(CLASSALLOC!T1769,CLASSALLOC!U1769)","v":0}]
[6,{"$f":"ACCOUNTS!A648","v":447.04},{"$f":"ACCOUNTS!B648","v":"Other Elect Revenue -  OATT - Sch 449"},{"$f":"+ACCOUNTS!I648","v":"DIR_449_OATT"},{"$f":"ACCOUNTS!C648","v":1009892},{"$f":"SUM(CLASSALLOC!H1770)","v":0},{"$f":"SUM(CLASSALLOC!I1770)","v":0},{"$f":"SUM(CLASSALLOC!J1770)","v":0},{"$f":"SUM(CLASSALLOC!K1770)","v":0},{"$f":"SUM(CLASSALLOC!L1770,CLASSALLOC!M1770,CLASSALLOC!N1770)","v":0},{"$f":"SUM(CLASSALLOC!O1770)","v":0},{"$f":"SUM(CLASSALLOC!P1770)","v":0},{"$f":"SUM(CLASSALLOC!Q1770,CLASSALLOC!R1770)","v":1009892},{"$f":"SUM(CLASSALLOC!S1770)","v":0},{"$f":"SUM(CLASSALLOC!T1770,CLASSALLOC!U1770)","v":0}]
[7,{"$f":"ACCOUNTS!A649","v":447.05},{"$f":"ACCOUNTS!B649","v":"Other Elect Revenue - Other Transmission"},{"$f":"+ACCOUNTS!I649","v":"DIR_SPEC_CONT"},{"$f":"ACCOUNTS!C649","v":879870},{"$f":"SUM(CLASSALLOC!H1771)","v":0},{"$f":"SUM(CLASSALLOC!I1771)","v":0},{"$f":"SUM(CLASSALLOC!J1771)","v":0},{"$f":"SUM(CLASSALLOC!K1771)","v":0},{"$f":"SUM(CLASSALLOC!L1771,CLASSALLOC!M1771,CLASSALLOC!N1771)","v":0},{"$f":"SUM(CLASSALLOC!O1771)","v":0},{"$f":"SUM(CLASSALLOC!P1771)","v":0},{"$f":"SUM(CLASSALLOC!Q1771,CLASSALLOC!R1771)","v":0},{"$f":"SUM(CLASSALLOC!S1771)","v":0},{"$f":"SUM(CLASSALLOC!T1771,CLASSALLOC!U1771)","v":879870}]
[8,null,"SALES REVENUE",null,{"$f":"SUM(E7:E12)","v":1978331284},1080571965.1437359,245101490.49680227,259205761.44296864,162542635.24997696,116499893.78290659,52879481.72778073,36345929.051001646,7033518.9956436744,16932861.109183475,1217747]
[9]
[10,null,{"$f":"ACCOUNTS!A629","v":"NON FIRM REVENUE"}]
[11,{"$f":"ACCOUNTS!A630","v":447.07},{"$f":"ACCOUNTS!B630","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"+ACCOUNTS!J630","v":"PC4"},{"$f":"ACCOUNTS!C630","v":40163723},{"$f":"SUM(ACCOUNTALLOC!K630)","v":21387598.397102669},{"$f":"SUM(ACCOUNTALLOC!S630)","v":4848891.2402761029},{"$f":"SUM(ACCOUNTALLOC!AA630)","v":5377081.2661389755},{"$f":"SUM(ACCOUNTALLOC!AI630)","v":3604048.5262144217},{"$f":"SUM(ACCOUNTALLOC!AQ630,ACCOUNTALLOC!AY630,ACCOUNTALLOC!BG630)","v":2484741.4876767867},{"$f":"SUM(ACCOUNTALLOC!BO630)","v":1322979.5472769097},{"$f":"SUM(ACCOUNTALLOC!BW630)","v":974627.86008199153},{"$f":"SUM(ACCOUNTALLOC!CE630,ACCOUNTALLOC!CM630)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU630)","v":149898.66847550549},{"$f":"SUM(ACCOUNTALLOC!DC630,ACCOUNTALLOC!DK630)","v":13856.006756641329}]
[12,null,{"$f":"ACCOUNTS!B632","v":"TOTAL NON FIRM REVENUE"},null,{"$f":"+E16","v":40163723},{"$f":"+F16","v":21387598.397102669},4848891.2402761029,5377081.2661389755,3604048.5262144217,2484741.4876767867,1322979.5472769097,974627.86008199153,0,149898.66847550549,13856.006756641329]
[13]
[14,null,{"$f":"ACCOUNTS!A586","v":"OTHER OPERATING REVENUE"}]
[15,{"$f":"ACCOUNTS!A587","v":450.01},{"$f":"ACCOUNTS!B587","v":"Late Payment Revenue - Interest"},{"$f":"+ACCOUNTS!M587","v":"DIR450.01"},{"$f":"ACCOUNTS!C587","v":3464899},{"$f":"SUM(ACCOUNTALLOC!K587)","v":2835817.1642558123},{"$f":"SUM(ACCOUNTALLOC!S587)","v":380062.19334094372},{"$f":"SUM(ACCOUNTALLOC!AA587)","v":145892.21513994379},{"$f":"SUM(ACCOUNTALLOC!AI587)","v":46463.172515833881},{"$f":"SUM(ACCOUNTALLOC!AQ587,ACCOUNTALLOC!AY587,ACCOUNTALLOC!BG587)","v":24706.115277402419},{"$f":"SUM(ACCOUNTALLOC!BO587)","v":3840.1757435681893},{"$f":"SUM(ACCOUNTALLOC!BW587)","v":5824.2665444117538},{"$f":"SUM(ACCOUNTALLOC!CE587,ACCOUNTALLOC!CM587)","v":18641.591583905887},{"$f":"SUM(ACCOUNTALLOC!CU587)","v":3652.1055981780551},{"$f":"SUM(ACCOUNTALLOC!DC587,ACCOUNTALLOC!DK587)","v":0}]
[{"$f":"+A20+1","v":16},{"$f":"ACCOUNTS!A588","v":450.02},{"$f":"ACCOUNTS!B588","v":"Late Payment Revenue - Field Call"},{"$f":"+ACCOUNTS!M588","v":"DIR450.02"},{"$f":"ACCOUNTS!C588","v":559117},{"$f":"SUM(ACCOUNTALLOC!K588)","v":492734.50379047246},{"$f":"SUM(ACCOUNTALLOC!S588)","v":63675.238897583884},{"$f":"SUM(ACCOUNTALLOC!AA588)","v":2283.3937934070236},{"$f":"SUM(ACCOUNTALLOC!AI588)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ588,ACCOUNTALLOC!AY588,ACCOUNTALLOC!BG588)","v":27.346033453976325},{"$f":"SUM(ACCOUNTALLOC!BO588)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW588)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE588,ACCOUNTALLOC!CM588)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU588)","v":396.51748508265672},{"$f":"SUM(ACCOUNTALLOC!DC588,ACCOUNTALLOC!DK588)","v":0}]
[17,{"$f":"ACCOUNTS!A589","v":451.01},{"$f":"ACCOUNTS!B589","v":"Misc Service Revenue - Temporary Service "},{"$f":"+ACCOUNTS!M589","v":"CUST_2"},{"$f":"ACCOUNTS!C589","v":520439},{"$f":"SUM(ACCOUNTALLOC!K589)","v":461552.06002144521},{"$f":"SUM(ACCOUNTALLOC!S589)","v":54552.39460761044},{"$f":"SUM(ACCOUNTALLOC!AA589)","v":3926.6679455604512},{"$f":"SUM(ACCOUNTALLOC!AI589)","v":407.87742538390086},{"$f":"SUM(ACCOUNTALLOC!AQ589,ACCOUNTALLOC!AY589,ACCOUNTALLOC!BG589)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO589)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW589)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE589,ACCOUNTALLOC!CM589)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU589)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC589,ACCOUNTALLOC!DK589)","v":0}]
[18,{"$f":"ACCOUNTS!A590","v":451.02},{"$f":"ACCOUNTS!B590","v":"Misc Service Revenue - Reconnection Charge"},{"$f":"+ACCOUNTS!M590","v":"DIR451.02"},{"$f":"ACCOUNTS!C590","v":1648238},{"$f":"SUM(ACCOUNTALLOC!K590)","v":1605630.2360113149},{"$f":"SUM(ACCOUNTALLOC!S590)","v":41032.224451760856},{"$f":"SUM(ACCOUNTALLOC!AA590)","v":1551.4701869011597},{"$f":"SUM(ACCOUNTALLOC!AI590)","v":24.069350023030271},{"$f":"SUM(ACCOUNTALLOC!AQ590,ACCOUNTALLOC!AY590,ACCOUNTALLOC!BG590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE590,ACCOUNTALLOC!CM590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU590)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC590,ACCOUNTALLOC!DK590)","v":0}]
[19,{"$f":"ACCOUNTS!A591","v":451.03},{"$f":"ACCOUNTS!B591","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"+ACCOUNTS!M591","v":"CUST_2"},{"$f":"ACCOUNTS!C591","v":477492},{"$f":"SUM(ACCOUNTALLOC!K591)","v":423464.45259436726},{"$f":"SUM(ACCOUNTALLOC!S591)","v":50050.691831275377},{"$f":"SUM(ACCOUNTALLOC!AA591)","v":3602.6364870072207},{"$f":"SUM(ACCOUNTALLOC!AI591)","v":374.2190873501209},{"$f":"SUM(ACCOUNTALLOC!AQ591,ACCOUNTALLOC!AY591,ACCOUNTALLOC!BG591)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO591)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW591)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE591,ACCOUNTALLOC!CM591)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU591)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC591,ACCOUNTALLOC!DK591)","v":0}]
[20,{"$f":"ACCOUNTS!A592","v":451.04},{"$f":"ACCOUNTS!B592","v":"Misc Service Revenue - Water Heater Rental"},{"$f":"+ACCOUNTS!M592","v":"RESID"},{"$f":"ACCOUNTS!C592","v":-163},{"$f":"SUM(ACCOUNTALLOC!K592)","v":-163},{"$f":"SUM(ACCOUNTALLOC!S592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI592)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ592,ACCOUNTALLOC!AY592,ACCOUNTALLOC!BG592)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO592)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW592)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE592,ACCOUNTALLOC!CM592)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU592)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC592,ACCOUNTALLOC!DK592)","v":0}]
[21,{"$f":"ACCOUNTS!A593","v":451.05},{"$f":"ACCOUNTS!B593","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"+ACCOUNTS!M593","v":"DIR451.05"},{"$f":"ACCOUNTS!C593","v":1137787},{"$f":"SUM(ACCOUNTALLOC!K593)","v":1070690.4494994881},{"$f":"SUM(ACCOUNTALLOC!S593)","v":64353.843827715194},{"$f":"SUM(ACCOUNTALLOC!AA593)","v":2547.3159599590394},{"$f":"SUM(ACCOUNTALLOC!AI593)","v":84.772690225909599},{"$f":"SUM(ACCOUNTALLOC!AQ593,ACCOUNTALLOC!AY593,ACCOUNTALLOC!BG593)","v":85.806503521347508},{"$f":"SUM(ACCOUNTALLOC!BO593)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW593)","v":24.811519090510124},{"$f":"SUM(ACCOUNTALLOC!CE593,ACCOUNTALLOC!CM593)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU593)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC593,ACCOUNTALLOC!DK593)","v":0}]
[22,{"$f":"ACCOUNTS!A594","v":451.06},{"$f":"ACCOUNTS!B594","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"+ACCOUNTS!M594","v":"DIR451.06"},{"$f":"ACCOUNTS!C594","v":270062},{"$f":"SUM(ACCOUNTALLOC!K594)","v":258780.93822095532},{"$f":"SUM(ACCOUNTALLOC!S594)","v":9362.5138574384382},{"$f":"SUM(ACCOUNTALLOC!AA594)","v":594.74985569793353},{"$f":"SUM(ACCOUNTALLOC!AI594)","v":19.185479216062376},{"$f":"SUM(ACCOUNTALLOC!AQ594,ACCOUNTALLOC!AY594,ACCOUNTALLOC!BG594)","v":57.556437648187128},{"$f":"SUM(ACCOUNTALLOC!BO594)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE594,ACCOUNTALLOC!CM594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU594)","v":1247.0561490440543},{"$f":"SUM(ACCOUNTALLOC!DC594,ACCOUNTALLOC!DK594)","v":0}]
[23,{"$f":"ACCOUNTS!A595","v":451.07},{"$f":"ACCOUNTS!B595","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"+ACCOUNTS!M595","v":"DIR252.00"},{"$f":"ACCOUNTS!C595","v":2978480},{"$f":"SUM(ACCOUNTALLOC!K595)","v":2032467.7424978933},{"$f":"SUM(ACCOUNTALLOC!S595)","v":876385.49149669579},{"$f":"SUM(ACCOUNTALLOC!AA595)","v":63082.007056411334},{"$f":"SUM(ACCOUNTALLOC!AI595)","v":6544.7589489993115},{"$f":"SUM(ACCOUNTALLOC!AQ595,ACCOUNTALLOC!AY595,ACCOUNTALLOC!BG595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE595,ACCOUNTALLOC!CM595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU595)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC595,ACCOUNTALLOC!DK595)","v":0}]
[24,{"$f":"ACCOUNTS!A596","v":451.08},{"$f":"ACCOUNTS!B596","v":"Misc Service Revenue - Energy Diversion"},{"$f":"+ACCOUNTS!M596","v":"CUST_2"},{"$f":"ACCOUNTS!C596","v":-42311},{"$f":"SUM(ACCOUNTALLOC!K596)","v":-37523.569931475868},{"$f":"SUM(ACCOUNTALLOC!S596)","v":-4435.0372824530932},{"$f":"SUM(ACCOUNTALLOC!AA596)","v":-319.23289270136991},{"$f":"SUM(ACCOUNTALLOC!AI596)","v":-33.159893369671046},{"$f":"SUM(ACCOUNTALLOC!AQ596,ACCOUNTALLOC!AY596,ACCOUNTALLOC!BG596)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO596)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW596)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE596,ACCOUNTALLOC!CM596)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU596)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC596,ACCOUNTALLOC!DK596)","v":0}]
[25,{"$f":"ACCOUNTS!A597","v":454.01},{"$f":"ACCOUNTS!B597","v":"Rental Revenue - Steam Plant"},{"$f":"+ACCOUNTS!R597","v":"PP.T"},{"$f":"ACCOUNTS!C597","v":38165},{"$f":"SUM(ACCOUNTALLOC!K597)","v":20323.257702614454},{"$f":"SUM(ACCOUNTALLOC!S597)","v":4607.5891466818812},{"$f":"SUM(ACCOUNTALLOC!AA597)","v":5109.4941204079614},{"$f":"SUM(ACCOUNTALLOC!AI597)","v":3424.695265500497},{"$f":"SUM(ACCOUNTALLOC!AQ597,ACCOUNTALLOC!AY597,ACCOUNTALLOC!BG597)","v":2361.0898540751455},{"$f":"SUM(ACCOUNTALLOC!BO597)","v":1257.1422828960169},{"$f":"SUM(ACCOUNTALLOC!BW597)","v":926.12610340005608},{"$f":"SUM(ACCOUNTALLOC!CE597,ACCOUNTALLOC!CM597)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU597)","v":142.43905333097896},{"$f":"SUM(ACCOUNTALLOC!DC597,ACCOUNTALLOC!DK597)","v":13.166471093011381}]
[26,{"$f":"ACCOUNTS!A598","v":454.02},{"$f":"ACCOUNTS!B598","v":"Rental Revenue - Distribution Pole Contacts"},{"$f":"+ACCOUNTS!R598","v":"D364.T"},{"$f":"ACCOUNTS!C598","v":5875055},{"$f":"SUM(ACCOUNTALLOC!K598)","v":3614879.5982600423},{"$f":"SUM(ACCOUNTALLOC!S598)","v":678852.07467711938},{"$f":"SUM(ACCOUNTALLOC!AA598)","v":612311.51227899571},{"$f":"SUM(ACCOUNTALLOC!AI598)","v":318752.72720232047},{"$f":"SUM(ACCOUNTALLOC!AQ598,ACCOUNTALLOC!AY598,ACCOUNTALLOC!BG598)","v":311191.92000458157},{"$f":"SUM(ACCOUNTALLOC!BO598)","v":78292.241158292163},{"$f":"SUM(ACCOUNTALLOC!BW598)","v":48331.280185439711},{"$f":"SUM(ACCOUNTALLOC!CE598,ACCOUNTALLOC!CM598)","v":165484.0116929769},{"$f":"SUM(ACCOUNTALLOC!CU598)","v":26885.743191620702},{"$f":"SUM(ACCOUNTALLOC!DC598,ACCOUNTALLOC!DK598)","v":20073.891348611862}]
[27,{"$f":"ACCOUNTS!A599","v":454.03},{"$f":"ACCOUNTS!B599","v":"Rental Revenue - Personal Cell Site"},{"$f":"+ACCOUNTS!R599","v":"D364.T"},{"$f":"ACCOUNTS!C599","v":3646743},{"$f":"SUM(ACCOUNTALLOC!K599)","v":2243815.0571862939},{"$f":"SUM(ACCOUNTALLOC!S599)","v":421374.61715069262},{"$f":"SUM(ACCOUNTALLOC!AA599)","v":380071.79868492152},{"$f":"SUM(ACCOUNTALLOC!AI599)","v":197855.04589420385},{"$f":"SUM(ACCOUNTALLOC!AQ599,ACCOUNTALLOC!AY599,ACCOUNTALLOC!BG599)","v":193161.92885569035},{"$f":"SUM(ACCOUNTALLOC!BO599)","v":48597.278220938162},{"$f":"SUM(ACCOUNTALLOC!BW599)","v":30000.018331282175},{"$f":"SUM(ACCOUNTALLOC!CE599,ACCOUNTALLOC!CM599)","v":102718.64029413878},{"$f":"SUM(ACCOUNTALLOC!CU599)","v":16688.421773726452},{"$f":"SUM(ACCOUNTALLOC!DC599,ACCOUNTALLOC!DK599)","v":12460.193608112751}]
[28,{"$f":"ACCOUNTS!A600","v":454.04},{"$f":"ACCOUNTS!B600","v":"Rental Revenue - Land & Bldg"},{"$f":"+ACCOUNTS!R600","v":"PTDP.T"},{"$f":"ACCOUNTS!C600","v":673570},{"$f":"SUM(ACCOUNTALLOC!K600)","v":388305.39767832041},{"$f":"SUM(ACCOUNTALLOC!S600)","v":81178.203089129383},{"$f":"SUM(ACCOUNTALLOC!AA600)","v":78449.21430457689},{"$f":"SUM(ACCOUNTALLOC!AI600)","v":46634.512978931234},{"$f":"SUM(ACCOUNTALLOC!AQ600,ACCOUNTALLOC!AY600,ACCOUNTALLOC!BG600)","v":36481.55634943473},{"$f":"SUM(ACCOUNTALLOC!BO600)","v":16544.752496005392},{"$f":"SUM(ACCOUNTALLOC!BW600)","v":10780.481017243712},{"$f":"SUM(ACCOUNTALLOC!CE600,ACCOUNTALLOC!CM600)","v":6423.4415918667828},{"$f":"SUM(ACCOUNTALLOC!CU600)","v":7881.0198130722492},{"$f":"SUM(ACCOUNTALLOC!DC600,ACCOUNTALLOC!DK600)","v":891.42068141921118}]
[29,{"$f":"ACCOUNTS!A601","v":454.05},{"$f":"ACCOUNTS!B601","v":"Rental Revenue - Transf & Equip"},{"$f":"+ACCOUNTS!M601","v":"DIR454.05"},{"$f":"ACCOUNTS!C601","v":3939609},{"$f":"SUM(ACCOUNTALLOC!K601)","v":0},{"$f":"SUM(ACCOUNTALLOC!S601)","v":38.629812483934749},{"$f":"SUM(ACCOUNTALLOC!AA601)","v":7624.7891783766445},{"$f":"SUM(ACCOUNTALLOC!AI601)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ601,ACCOUNTALLOC!AY601,ACCOUNTALLOC!BG601)","v":462690.41854120867},{"$f":"SUM(ACCOUNTALLOC!BO601)","v":68715.998106839266},{"$f":"SUM(ACCOUNTALLOC!BW601)","v":2551682.1462944685},{"$f":"SUM(ACCOUNTALLOC!CE601,ACCOUNTALLOC!CM601)","v":845708.68834918214},{"$f":"SUM(ACCOUNTALLOC!CU601)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC601,ACCOUNTALLOC!DK601)","v":3148.3297174406821}]
[30,{"$f":"ACCOUNTS!A602","v":454.06},{"$f":"ACCOUNTS!B602","v":"Rental Revenue - Pole Rental"},{"$f":"+ACCOUNTS!M602","v":"DIR373.00"},{"$f":"ACCOUNTS!C602","v":60351},{"$f":"SUM(ACCOUNTALLOC!K602)","v":0},{"$f":"SUM(ACCOUNTALLOC!S602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI602)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ602,ACCOUNTALLOC!AY602,ACCOUNTALLOC!BG602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW602)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE602,ACCOUNTALLOC!CM602)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU602)","v":60351},{"$f":"SUM(ACCOUNTALLOC!DC602,ACCOUNTALLOC!DK602)","v":0}]
[31,{"$f":"ACCOUNTS!A603","v":456.01},{"$f":"ACCOUNTS!B603","v":"Other Elect Revenue -  Wheeling"},{"$f":"+ACCOUNTS!J603","v":"PC4"},{"$f":"ACCOUNTS!C603","v":10196039.680000002},{"$f":"SUM(ACCOUNTALLOC!K603)","v":5429496.7106700558},{"$f":"SUM(ACCOUNTALLOC!S603)","v":1230948.8213993399},{"$f":"SUM(ACCOUNTALLOC!AA603)","v":1365036.1534496602},{"$f":"SUM(ACCOUNTALLOC!AI603)","v":914930.66471770499},{"$f":"SUM(ACCOUNTALLOC!AQ603,ACCOUNTALLOC!AY603,ACCOUNTALLOC!BG603)","v":630781.23516823258},{"$f":"SUM(ACCOUNTALLOC!BO603)","v":335854.12288257759},{"$f":"SUM(ACCOUNTALLOC!BW603)","v":247420.89608150808},{"$f":"SUM(ACCOUNTALLOC!CE603,ACCOUNTALLOC!CM603)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU603)","v":38053.563205667451},{"$f":"SUM(ACCOUNTALLOC!DC603,ACCOUNTALLOC!DK603)","v":3517.5124252565711}]
[32,{"$f":"ACCOUNTS!A604","v":456.02},{"$f":"ACCOUNTS!B604","v":"Other Elect Revenue - Jobbing Revenue"},{"$f":"+ACCOUNTS!R604","v":"DP.T"},{"$f":"ACCOUNTS!C604","v":24865},{"$f":"SUM(ACCOUNTALLOC!K604)","v":15559.954007461032},{"$f":"SUM(ACCOUNTALLOC!S604)","v":3005.0158614903912},{"$f":"SUM(ACCOUNTALLOC!AA604)","v":2449.9295739498853},{"$f":"SUM(ACCOUNTALLOC!AI604)","v":1188.5913220341345},{"$f":"SUM(ACCOUNTALLOC!AQ604,ACCOUNTALLOC!AY604,ACCOUNTALLOC!BG604)","v":1149.7438046561699},{"$f":"SUM(ACCOUNTALLOC!BO604)","v":392.55438913583976},{"$f":"SUM(ACCOUNTALLOC!BW604)","v":181.82413143605564},{"$f":"SUM(ACCOUNTALLOC!CE604,ACCOUNTALLOC!CM604)","v":383.89201932540146},{"$f":"SUM(ACCOUNTALLOC!CU604)","v":502.54634423232017},{"$f":"SUM(ACCOUNTALLOC!DC604,ACCOUNTALLOC!DK604)","v":50.94854627876893}]
[33,{"$f":"ACCOUNTS!A605","v":456.03},{"$f":"ACCOUNTS!B605","v":"Other Elect Revenue - Dist O&M"},{"$f":"+ACCOUNTS!R605","v":"LINE.T"},{"$f":"ACCOUNTS!C605","v":210539},{"$f":"SUM(ACCOUNTALLOC!K605)","v":135737.56580599683},{"$f":"SUM(ACCOUNTALLOC!S605)","v":24156.101716101068},{"$f":"SUM(ACCOUNTALLOC!AA605)","v":21639.873082217116},{"$f":"SUM(ACCOUNTALLOC!AI605)","v":10394.889700816413},{"$f":"SUM(ACCOUNTALLOC!AQ605,ACCOUNTALLOC!AY605,ACCOUNTALLOC!BG605)","v":10303.569274165897},{"$f":"SUM(ACCOUNTALLOC!BO605)","v":3417.2447299570308},{"$f":"SUM(ACCOUNTALLOC!BW605)","v":886.3558550086143},{"$f":"SUM(ACCOUNTALLOC!CE605,ACCOUNTALLOC!CM605)","v":2488.585722380888},{"$f":"SUM(ACCOUNTALLOC!CU605)","v":1142.8884555566319},{"$f":"SUM(ACCOUNTALLOC!DC605,ACCOUNTALLOC!DK605)","v":371.92565779950496}]
[34,{"$f":"ACCOUNTS!A606","v":456.04},{"$f":"ACCOUNTS!B606","v":"Other Elect Revenue - Summit Buyout"},{"$f":"+ACCOUNTS!R606","v":"GP.T"},{"$f":"ACCOUNTS!C606","v":1026108},{"$f":"SUM(ACCOUNTALLOC!K606)","v":630187.49466779479},{"$f":"SUM(ACCOUNTALLOC!S606)","v":122403.71945363931},{"$f":"SUM(ACCOUNTALLOC!AA606)","v":104736.32259171634},{"$f":"SUM(ACCOUNTALLOC!AI606)","v":61647.316980959673},{"$f":"SUM(ACCOUNTALLOC!AQ606,ACCOUNTALLOC!AY606,ACCOUNTALLOC!BG606)","v":47925.988361456926},{"$f":"SUM(ACCOUNTALLOC!BO606)","v":23263.7728788655},{"$f":"SUM(ACCOUNTALLOC!BW606)","v":14832.506624544389},{"$f":"SUM(ACCOUNTALLOC!CE606,ACCOUNTALLOC!CM606)","v":8424.1028062464029},{"$f":"SUM(ACCOUNTALLOC!CU606)","v":11475.877546498838},{"$f":"SUM(ACCOUNTALLOC!DC606,ACCOUNTALLOC!DK606)","v":1210.8980882781989}]
[35,{"$f":"ACCOUNTS!A607","v":456.05},{"$f":"ACCOUNTS!B607","v":"Other Elect Revenue - PCS"},{"$f":"+ACCOUNTS!R607","v":"D364.T"},{"$f":"ACCOUNTS!C607","v":313300},{"$f":"SUM(ACCOUNTALLOC!K607)","v":192771.26395154957},{"$f":"SUM(ACCOUNTALLOC!S607)","v":36201.253434451508},{"$f":"SUM(ACCOUNTALLOC!AA607)","v":32652.834194234667},{"$f":"SUM(ACCOUNTALLOC!AI607)","v":16998.177792801431},{"$f":"SUM(ACCOUNTALLOC!AQ607,ACCOUNTALLOC!AY607,ACCOUNTALLOC!BG607)","v":16594.981415056609},{"$f":"SUM(ACCOUNTALLOC!BO607)","v":4175.1028977418828},{"$f":"SUM(ACCOUNTALLOC!BW607)","v":2577.3699279578254},{"$f":"SUM(ACCOUNTALLOC!CE607,ACCOUNTALLOC!CM607)","v":8824.7924255023408},{"$f":"SUM(ACCOUNTALLOC!CU607)","v":1433.7403380793485},{"$f":"SUM(ACCOUNTALLOC!DC607,ACCOUNTALLOC!DK607)","v":1070.483622624826}]
[36,{"$f":"ACCOUNTS!A608","v":456.06},{"$f":"ACCOUNTS!B608","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"+ACCOUNTS!R608","v":"PP.T"},{"$f":"ACCOUNTS!C608","v":0},{"$f":"SUM(ACCOUNTALLOC!K608)","v":0},{"$f":"SUM(ACCOUNTALLOC!S608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI608)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ608,ACCOUNTALLOC!AY608,ACCOUNTALLOC!BG608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE608,ACCOUNTALLOC!CM608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU608)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC608,ACCOUNTALLOC!DK608)","v":0}]
[37,{"$f":"ACCOUNTS!A609","v":456.07},{"$f":"ACCOUNTS!B609","v":"Other Elect Revenue -Green Energy Option"},{"$f":"+ACCOUNTS!J609","v":"PC4"},{"$f":"ACCOUNTS!C609","v":0},{"$f":"SUM(ACCOUNTALLOC!K609)","v":0},{"$f":"SUM(ACCOUNTALLOC!S609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ609,ACCOUNTALLOC!AY609,ACCOUNTALLOC!BG609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE609,ACCOUNTALLOC!CM609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU609)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC609,ACCOUNTALLOC!DK609)","v":0}]
[38,{"$f":"ACCOUNTS!A610","v":456.08},{"$f":"ACCOUNTS!B610","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"+ACCOUNTS!R610","v":"PP.T"},{"$f":"ACCOUNTS!C610","v":16182},{"$f":"SUM(ACCOUNTALLOC!K610)","v":8617.0825663227333},{"$f":"SUM(ACCOUNTALLOC!S610)","v":1953.6226273183861},{"$f":"SUM(ACCOUNTALLOC!AA610)","v":2166.4308622151611},{"$f":"SUM(ACCOUNTALLOC!AI610)","v":1452.0743819292293},{"$f":"SUM(ACCOUNTALLOC!AQ610,ACCOUNTALLOC!AY610,ACCOUNTALLOC!BG610)","v":1001.1045727405739},{"$f":"SUM(ACCOUNTALLOC!BO610)","v":533.02964553447771},{"$f":"SUM(ACCOUNTALLOC!BW610)","v":392.67843849652053},{"$f":"SUM(ACCOUNTALLOC!CE610,ACCOUNTALLOC!CM610)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU610)","v":60.394307899958122},{"$f":"SUM(ACCOUNTALLOC!DC610,ACCOUNTALLOC!DK610)","v":5.5825975429610937}]
[39,{"$f":"ACCOUNTS!A611","v":456.09},{"$f":"ACCOUNTS!B611","v":"Other Elect Revenue - Small Generator Application Fee"},{"$f":"+ACCOUNTS!R611","v":"PP.T"},{"$f":"ACCOUNTS!C611","v":500},{"$f":"SUM(ACCOUNTALLOC!K611)","v":266.25517755292088},{"$f":"SUM(ACCOUNTALLOC!S611)","v":60.364065854603446},{"$f":"SUM(ACCOUNTALLOC!AA611)","v":66.939527320948002},{"$f":"SUM(ACCOUNTALLOC!AI611)","v":44.866962734187041},{"$f":"SUM(ACCOUNTALLOC!AQ611,ACCOUNTALLOC!AY611,ACCOUNTALLOC!BG611)","v":30.932658903119943},{"$f":"SUM(ACCOUNTALLOC!BO611)","v":16.46983208300821},{"$f":"SUM(ACCOUNTALLOC!BW611)","v":12.133186209878895},{"$f":"SUM(ACCOUNTALLOC!CE611,ACCOUNTALLOC!CM611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU611)","v":1.8660952879729984},{"$f":"SUM(ACCOUNTALLOC!DC611,ACCOUNTALLOC!DK611)","v":0.17249405336055784}]
[40,{"$f":"ACCOUNTS!A612","v":456.1},{"$f":"ACCOUNTS!B612","v":"Other Elect Revenue - Intolight"},{"$f":"+ACCOUNTS!J612","v":"CUS"},{"$f":"ACCOUNTS!C612","v":-6464},{"$f":"SUM(ACCOUNTALLOC!K612)","v":0},{"$f":"SUM(ACCOUNTALLOC!S612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI612)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ612,ACCOUNTALLOC!AY612,ACCOUNTALLOC!BG612)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO612)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW612)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE612,ACCOUNTALLOC!CM612)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU612)","v":-6464},{"$f":"SUM(ACCOUNTALLOC!DC612,ACCOUNTALLOC!DK612)","v":0}]
[41,{"$f":"ACCOUNTS!A613","v":456.11},{"$f":"ACCOUNTS!B613","v":"Other Elect Revenue - AG Settlement"},{"$f":"+ACCOUNTS!M613","v":"CUST_2"},{"$f":"ACCOUNTS!C613","v":-24},{"$f":"SUM(ACCOUNTALLOC!K613)","v":-21.28443379630405},{"$f":"SUM(ACCOUNTALLOC!S613)","v":-2.5156790144140824},{"$f":"SUM(ACCOUNTALLOC!AA613)","v":-0.1810779566739826},{"$f":"SUM(ACCOUNTALLOC!AI613)","v":-1.8809232607882233E-2},{"$f":"SUM(ACCOUNTALLOC!AQ613,ACCOUNTALLOC!AY613,ACCOUNTALLOC!BG613)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO613)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW613)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE613,ACCOUNTALLOC!CM613)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU613)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC613,ACCOUNTALLOC!DK613)","v":0}]
[42,{"$f":"ACCOUNTS!A614","v":456.12},{"$f":"ACCOUNTS!B614","v":"Other Elect Revenue - REC Revenue"},{"$f":"+ACCOUNTS!J614","v":"PC4"},{"$f":"ACCOUNTS!C614","v":0},{"$f":"SUM(ACCOUNTALLOC!K614)","v":0},{"$f":"SUM(ACCOUNTALLOC!S614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI614)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ614,ACCOUNTALLOC!AY614,ACCOUNTALLOC!BG614)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO614)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE614,ACCOUNTALLOC!CM614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU614)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC614,ACCOUNTALLOC!DK614)","v":0}]
[43,{"$f":"ACCOUNTS!A615","v":456.13},{"$f":"ACCOUNTS!B615","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"+ACCOUNTS!J615","v":"PC4"},{"$f":"ACCOUNTS!C615","v":16513},{"$f":"SUM(ACCOUNTALLOC!K615)","v":8793.3434938627652},{"$f":"SUM(ACCOUNTALLOC!S615)","v":1993.5836389141336},{"$f":"SUM(ACCOUNTALLOC!AA615)","v":2210.7448293016287},{"$f":"SUM(ACCOUNTALLOC!AI615)","v":1481.7763112592613},{"$f":"SUM(ACCOUNTALLOC!AQ615,ACCOUNTALLOC!AY615,ACCOUNTALLOC!BG615)","v":1021.5819929344394},{"$f":"SUM(ACCOUNTALLOC!BO615)","v":543.93267437342922},{"$f":"SUM(ACCOUNTALLOC!BW615)","v":400.71060776746037},{"$f":"SUM(ACCOUNTALLOC!CE615,ACCOUNTALLOC!CM615)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU615)","v":61.629662980596251},{"$f":"SUM(ACCOUNTALLOC!DC615,ACCOUNTALLOC!DK615)","v":5.696788606285784}]
[44,{"$f":"ACCOUNTS!A616","v":456.14},{"$f":"ACCOUNTS!B616","v":"Other Elect Revenue -  Imbalance"},{"$f":"+ACCOUNTS!K616","v":"IMBAL"},{"$f":"ACCOUNTS!C616","v":1975116.05},{"$f":"SUM(ACCOUNTALLOC!K616)","v":0},{"$f":"SUM(ACCOUNTALLOC!S616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ616,ACCOUNTALLOC!AY616,ACCOUNTALLOC!BG616)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO616)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW616)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE616,ACCOUNTALLOC!CM616)","v":1936015.0490101594},{"$f":"SUM(ACCOUNTALLOC!CU616)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC616,ACCOUNTALLOC!DK616)","v":39101.000989840592}]
[{"$f":"+A49+1","v":45},null,{"$f":"ACCOUNTS!B627","v":"TOTAL OTHER OPERATING INCOME"},null,{"$f":"SUM(E20:E49)","v":39020207.729999997},21832182.67369435,4141810.6354227727,2837687.0791321248,1628690.2163056252,1739572.8751051628,585443.81793880777,2914273.6048482652,3095112.7954956852,163512.80902025825,81921.223036958589]
[{"$f":"+A50+1","v":46}]
[{"$f":"+A51+1","v":47},null,{"$f":"ACCOUNTS!B652","v":"TOTAL REVENUE"},null,{"$f":"SUM(E50,E17,E13)","v":2057515214.73},1123791746.2145329,254092192.37250113,267420529.78823975,167775373.992497,120724208.14568853,54787905.092996448,40234830.515931904,10128631.791139361,17246272.586679239,1313524.2297935998]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C653","v":2057515214.73}]

{"sheet":"Expense Summary","index":22,"n_rows":143,"n_cols":15,"rows_kept":143,"cut":false,"hidden":false,"merged":[[0,1,0,3],[1,1,1,6]]}
[null,"ELECTRIC ACCOUNT ALLOCATION"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
["Line No.","COS ID","Account Description","Allocation Method","Total",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)"]
[1,null,{"$f":"ACCOUNTS!A246","v":"EXPENSES"}]
[{"$f":"+A6+1","v":2}]
[3,null,{"$f":"ACCOUNTS!A248","v":"O & M Expenses"}]
[4]
[5,null,{"$f":"ACCOUNTS!B250","v":"Production - O&M - Fuel"}]
[6,{"$f":"ACCOUNTS!A251","v":"FUEL.ST"},{"$f":"ACCOUNTS!B251","v":"Steam Prod O&M - Fuel"},{"$f":"+ACCOUNTS!R251","v":"PP.T"},{"$f":"ACCOUNTS!C251","v":87352900},{"$f":"SUM(ACCOUNTALLOC!K251)","v":46516323.798525095},{"$f":"SUM(ACCOUNTALLOC!S251)","v":10545952.416381178},{"$f":"SUM(ACCOUNTALLOC!AA251)","v":11694723.672228077},{"$f":"SUM(ACCOUNTALLOC!AI251)","v":7838518.618046334},{"$f":"SUM(ACCOUNTALLOC!AQ251,ACCOUNTALLOC!AY251,ACCOUNTALLOC!BG251)","v":5404114.9197966931},{"$f":"SUM(ACCOUNTALLOC!BO251)","v":2877375.1899276157},{"$f":"SUM(ACCOUNTALLOC!BW251)","v":2119738.0033458602},{"$f":"SUM(ACCOUNTALLOC!CE251,ACCOUNTALLOC!CM251)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU251)","v":326017.67016155308},{"$f":"SUM(ACCOUNTALLOC!DC251,ACCOUNTALLOC!DK251)","v":30135.711587598944}]
[7,{"$f":"ACCOUNTS!A252","v":"FUEL.OT"},{"$f":"ACCOUNTS!B252","v":"Other Prod O&M - Fuel"},{"$f":"+ACCOUNTS!R252","v":"PP.T"},{"$f":"ACCOUNTS!C252","v":180655158},{"$f":"SUM(ACCOUNTALLOC!K252)","v":96200742.338281974},{"$f":"SUM(ACCOUNTALLOC!S252)","v":21810159.708971586},{"$f":"SUM(ACCOUNTALLOC!AA252)","v":24185941.769222356},{"$f":"SUM(ACCOUNTALLOC!AI252)","v":16210896.483449345},{"$f":"SUM(ACCOUNTALLOC!AQ252,ACCOUNTALLOC!AY252,ACCOUNTALLOC!BG252)","v":11176288.763006482},{"$f":"SUM(ACCOUNTALLOC!BO252)","v":5950720.2343786359},{"$f":"SUM(ACCOUNTALLOC!BW252)","v":4383845.3435781859},{"$f":"SUM(ACCOUNTALLOC!CE252,ACCOUNTALLOC!CM252)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU252)","v":674239.47818363516},{"$f":"SUM(ACCOUNTALLOC!DC252,ACCOUNTALLOC!DK252)","v":62323.880927824022}]
[8,null,{"$f":"ACCOUNTS!B260","v":"Sub-total"},null,{"$f":"SUM(E11:E12)","v":268008058},{"$f":"SUM(F11:F12)","v":142717066.13680708},32356112.125352763,35880665.441450432,24049415.101495679,16580403.682803176,8828095.4243062511,6503583.3469240461,0,1000257.1483451882,92459.592515422963]
[9]
[10,null,{"$f":"ACCOUNTS!B262","v":"Production - O&M - Purchase Power"}]
[11,{"$f":"ACCOUNTS!A263","v":555},{"$f":"ACCOUNTS!B263","v":"Purch Pwr - Other"},{"$f":"+ACCOUNTS!J263","v":"PC4"},{"$f":"ACCOUNTS!C263","v":467203380},{"$f":"SUM(ACCOUNTALLOC!K263)","v":248790637.79044956},{"$f":"SUM(ACCOUNTALLOC!S263)","v":56404591.195626639},{"$f":"SUM(ACCOUNTALLOC!AA263)","v":62548746.839898504},{"$f":"SUM(ACCOUNTALLOC!AI263)","v":41923993.279492453},{"$f":"SUM(ACCOUNTALLOC!AQ263,ACCOUNTALLOC!AY263,ACCOUNTALLOC!BG263)","v":28903685.583849464},{"$f":"SUM(ACCOUNTALLOC!BO263)","v":15389522.434427753},{"$f":"SUM(ACCOUNTALLOC!BW263)","v":11337331.214849619},{"$f":"SUM(ACCOUNTALLOC!CE263,ACCOUNTALLOC!CM263)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU263)","v":1743692.0518861166},{"$f":"SUM(ACCOUNTALLOC!DC263,ACCOUNTALLOC!DK263)","v":161179.60951990599}]
[12,{"$f":"ACCOUNTS!A264","v":555.01},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Res Exchange"},{"$f":"+ACCOUNTS!L264","v":"BPAX"},{"$f":"ACCOUNTS!C264","v":0},{"$f":"SUM(ACCOUNTALLOC!K264)","v":0},{"$f":"SUM(ACCOUNTALLOC!S264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI264)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ264,ACCOUNTALLOC!AY264,ACCOUNTALLOC!BG264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE264,ACCOUNTALLOC!CM264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU264)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC264,ACCOUNTALLOC!DK264)","v":0}]
[13,{"$f":"ACCOUNTS!A265","v":555.02},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Transp Ancillary"},{"$f":"+ACCOUNTS!K265","v":"ANCIL"},{"$f":"ACCOUNTS!C265","v":469038},{"$f":"SUM(ACCOUNTALLOC!K265)","v":0},{"$f":"SUM(ACCOUNTALLOC!S265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ265,ACCOUNTALLOC!AY265,ACCOUNTALLOC!BG265)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO265)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW265)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE265,ACCOUNTALLOC!CM265)","v":423525.90296714328},{"$f":"SUM(ACCOUNTALLOC!CU265)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC265,ACCOUNTALLOC!DK265)","v":45512.097032856684}]
[14,{"$f":"ACCOUNTS!A266","v":557},{"$f":"ACCOUNTS!B266","v":"Regulation & Frequency Response"},{"$f":"+ACCOUNTS!J266","v":"PC4"},{"$f":"ACCOUNTS!C266","v":7376106},{"$f":"SUM(ACCOUNTALLOC!K266)","v":3927852.8253583303},{"$f":"SUM(ACCOUNTALLOC!S266)","v":890503.49666907126},{"$f":"SUM(ACCOUNTALLOC!AA266)","v":987506.09821841703},{"$f":"SUM(ACCOUNTALLOC!AI266)","v":661886.94605082693},{"$f":"SUM(ACCOUNTALLOC!AQ266,ACCOUNTALLOC!AY266,ACCOUNTALLOC!BG266)","v":456325.14186251297},{"$f":"SUM(ACCOUNTALLOC!BO266)","v":242966.45449293873},{"$f":"SUM(ACCOUNTALLOC!BW266)","v":178991.33520360995},{"$f":"SUM(ACCOUNTALLOC!CE266,ACCOUNTALLOC!CM266)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU266)","v":27529.033300378724},{"$f":"SUM(ACCOUNTALLOC!DC266,ACCOUNTALLOC!DK266)","v":2544.6688439142617}]
[15,null,{"$f":"ACCOUNTS!B269","v":"Sub-total"},null,{"$f":"SUM(E16:E19)","v":475048524},252718490.61580789,57295094.692295708,63536252.938116923,42585880.225543283,29360010.725711975,15632488.888920693,11516322.55005323,423525.90296714328,1771221.0851864954,209236.37539667694]
[16]
[17,null,{"$f":"ACCOUNTS!B271","v":"Production - O&M - Wheeling"}]
[18,{"$f":"ACCOUNTS!A272","v":565},{"$f":"ACCOUNTS!B272","v":"Wheeling by Others - Wheeling"},{"$f":"+ACCOUNTS!R272","v":"PP.T"},{"$f":"ACCOUNTS!C272","v":90390612},{"$f":"SUM(ACCOUNTALLOC!K272)","v":48133936.894354366},{"$f":"SUM(ACCOUNTALLOC!S272)","v":10912689.710811816},{"$f":"SUM(ACCOUNTALLOC!AA272)","v":12101409.683062421},{"$f":"SUM(ACCOUNTALLOC!AI272)","v":8111104.4402487203},{"$f":"SUM(ACCOUNTALLOC!AQ272,ACCOUNTALLOC!AY272,ACCOUNTALLOC!BG272)","v":5592043.9380805213},{"$f":"SUM(ACCOUNTALLOC!BO272)","v":2977436.4030406936},{"$f":"SUM(ACCOUNTALLOC!BW272)","v":2193452.2540418273},{"$f":"SUM(ACCOUNTALLOC!CE272,ACCOUNTALLOC!CM272)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU272)","v":337354.99026039115},{"$f":"SUM(ACCOUNTALLOC!DC272,ACCOUNTALLOC!DK272)","v":31183.686099242957}]
[19,null,{"$f":"ACCOUNTS!B275","v":"Sub-total"},null,{"$f":"SUM(E23)","v":90390612},{"$f":"SUM(F23)","v":48133936.894354366},10912689.710811816,12101409.683062421,8111104.4402487203,5592043.9380805213,2977436.4030406936,2193452.2540418273,0,337354.99026039115,31183.686099242957]
[20]
[21,null,{"$f":"ACCOUNTS!B277","v":"Production - O&M - Other"}]
[22,{"$f":"ACCOUNTS!A278","v":500},{"$f":"ACCOUNTS!B278","v":"Steam Prod O&M "},{"$f":"+ACCOUNTS!R278","v":"PP.T"},{"$f":"ACCOUNTS!C278","v":45781564},{"$f":"SUM(ACCOUNTALLOC!K278)","v":24379156.902940825},{"$f":"SUM(ACCOUNTALLOC!S278)","v":5527122.6884454852},{"$f":"SUM(ACCOUNTALLOC!AA278)","v":6129192.5083474591},{"$f":"SUM(ACCOUNTALLOC!AI278)","v":4108159.4518015985},{"$f":"SUM(ACCOUNTALLOC!AQ278,ACCOUNTALLOC!AY278,ACCOUNTALLOC!BG278)","v":2832291.0065267114},{"$f":"SUM(ACCOUNTALLOC!BO278)","v":1508029.3431549876},{"$f":"SUM(ACCOUNTALLOC!BW278)","v":1110952.4819829762},{"$f":"SUM(ACCOUNTALLOC!CE278,ACCOUNTALLOC!CM278)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU278)","v":170865.52171286853},{"$f":"SUM(ACCOUNTALLOC!DC278,ACCOUNTALLOC!DK278)","v":15794.095087091589}]
[23,{"$f":"ACCOUNTS!A279","v":535},{"$f":"ACCOUNTS!B279","v":"Hydro Prod O&M - O&M"},{"$f":"+ACCOUNTS!R279","v":"PP.T"},{"$f":"ACCOUNTS!C279","v":16445828},{"$f":"SUM(ACCOUNTALLOC!K279)","v":8757573.7082895972},{"$f":"SUM(ACCOUNTALLOC!S279)","v":1985474.0888509627},{"$f":"SUM(ACCOUNTALLOC!AA279)","v":2201751.9054432232},{"$f":"SUM(ACCOUNTALLOC!AI279)","v":1475748.7040176997},{"$f":"SUM(ACCOUNTALLOC!AQ279,ACCOUNTALLOC!AY279,ACCOUNTALLOC!BG279)","v":1017426.3758067588},{"$f":"SUM(ACCOUNTALLOC!BO279)","v":541720.05125206953},{"$f":"SUM(ACCOUNTALLOC!BW279)","v":399080.58699928038},{"$f":"SUM(ACCOUNTALLOC!CE279,ACCOUNTALLOC!CM279)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU279)","v":61378.964275228805},{"$f":"SUM(ACCOUNTALLOC!DC279,ACCOUNTALLOC!DK279)","v":5673.6150651811131}]
[24,{"$f":"ACCOUNTS!A280","v":545},{"$f":"ACCOUNTS!B280","v":"Other Prod O&M - O&M"},{"$f":"+ACCOUNTS!R280","v":"PP.T"},{"$f":"ACCOUNTS!C280","v":60920789},{"$f":"SUM(ACCOUNTALLOC!K280)","v":32440950.983718064},{"$f":"SUM(ACCOUNTALLOC!S280)","v":7354853.0382208023},{"$f":"SUM(ACCOUNTALLOC!AA280)","v":8156017.6393584181},{"$f":"SUM(ACCOUNTALLOC!AI280)","v":5466661.5396005437},{"$f":"SUM(ACCOUNTALLOC!AQ280,ACCOUNTALLOC!AY280,ACCOUNTALLOC!BG280)","v":3768883.9724918837},{"$f":"SUM(ACCOUNTALLOC!BO280)","v":2006710.3303887474},{"$f":"SUM(ACCOUNTALLOC!BW280)","v":1478326.5539794837},{"$f":"SUM(ACCOUNTALLOC!CE280,ACCOUNTALLOC!CM280)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU280)","v":227367.99458499457},{"$f":"SUM(ACCOUNTALLOC!DC280,ACCOUNTALLOC!DK280)","v":21016.947657066572}]
[25,{"$f":"ACCOUNTS!A281","v":556},{"$f":"ACCOUNTS!B281","v":"System Control & Load Dispatch"},{"$f":"+ACCOUNTS!R281","v":"PP.T"},{"$f":"ACCOUNTS!C281","v":1193752},{"$f":"SUM(ACCOUNTALLOC!K281)","v":635685.30142830894},{"$f":"SUM(ACCOUNTALLOC!S281)","v":144119.44868412917},{"$f":"SUM(ACCOUNTALLOC!AA281)","v":159818.38923687264},{"$f":"SUM(ACCOUNTALLOC!AI281)","v":107120.05299572251},{"$f":"SUM(ACCOUNTALLOC!AQ281,ACCOUNTALLOC!AY281,ACCOUNTALLOC!BG281)","v":73851.846861834492},{"$f":"SUM(ACCOUNTALLOC!BO281)","v":39321.789977510438},{"$f":"SUM(ACCOUNTALLOC!BW281)","v":28968.030608830701},{"$f":"SUM(ACCOUNTALLOC!CE281,ACCOUNTALLOC!CM281)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU281)","v":4455.3099644166859},{"$f":"SUM(ACCOUNTALLOC!DC281,ACCOUNTALLOC!DK281)","v":411.83024237454532}]
[26,null,{"$f":"ACCOUNTS!B284","v":"Sub-total"},null,{"$f":"SUM(E27:E30)","v":124341933},{"$f":"SUM(F27:F30)","v":66213366.896376796},15011569.26420138,16646780.442385973,11157689.748415565,7692453.2016871879,4095781.5147733148,3017327.6535705705,0,464067.79053750855,42896.488051713823]
[27]
[28,null,{"$f":"ACCOUNTS!B286","v":"Transmission  - O&M"}]
[29,{"$f":"ACCOUNTS!A287","v":565.01},{"$f":"ACCOUNTS!B287","v":"Transmission O&M"},{"$f":"+ACCOUNTS!R287","v":"TP.T"},{"$f":"ACCOUNTS!C287","v":11947108},{"$f":"SUM(ACCOUNTALLOC!K287)","v":6127577.2488214653},{"$f":"SUM(ACCOUNTALLOC!S287)","v":1388294.3294125267},{"$f":"SUM(ACCOUNTALLOC!AA287)","v":1539241.7058463532},{"$f":"SUM(ACCOUNTALLOC!AI287)","v":1031575.7121808168},{"$f":"SUM(ACCOUNTALLOC!AQ287,ACCOUNTALLOC!AY287,ACCOUNTALLOC!BG287)","v":710998.23777058767},{"$f":"SUM(ACCOUNTALLOC!BO287)","v":378621.93569446309},{"$f":"SUM(ACCOUNTALLOC!BW287)","v":278915.53646875994},{"$f":"SUM(ACCOUNTALLOC!CE287,ACCOUNTALLOC!CM287)","v":414036.21548400243},{"$f":"SUM(ACCOUNTALLOC!CU287)","v":42899.124788119982},{"$f":"SUM(ACCOUNTALLOC!DC287,ACCOUNTALLOC!DK287)","v":34947.953532904612}]
[{"$f":"+A34+1","v":30},null,{"$f":"ACCOUNTS!B299","v":"Sub-total"},null,{"$f":"SUM(E34:E34)","v":11947108},6127577.2488214653,1388294.3294125267,1539241.7058463532,1031575.7121808168,710998.23777058767,378621.93569446309,278915.53646875994,414036.21548400243,42899.124788119982,34947.953532904612]
[31]
[32,null,{"$f":"ACCOUNTS!B301","v":"Distribution Expense - Operating"}]
[33,{"$f":"ACCOUNTS!A302","v":581},{"$f":"ACCOUNTS!B302","v":"Dist O&M - Load Dispatch"},{"$f":"+ACCOUNTS!R302","v":"DES3.T"},{"$f":"ACCOUNTS!C302","v":2539345},{"$f":"SUM(ACCOUNTALLOC!K302)","v":1326248.5341488728},{"$f":"SUM(ACCOUNTALLOC!S302)","v":381798.83270402171},{"$f":"SUM(ACCOUNTALLOC!AA302)","v":235082.56736084208},{"$f":"SUM(ACCOUNTALLOC!AI302)","v":88805.080104385925},{"$f":"SUM(ACCOUNTALLOC!AQ302,ACCOUNTALLOC!AY302,ACCOUNTALLOC!BG302)","v":189124.85285245217},{"$f":"SUM(ACCOUNTALLOC!BO302)","v":30096.488508650989},{"$f":"SUM(ACCOUNTALLOC!BW302)","v":18000.697328122824},{"$f":"SUM(ACCOUNTALLOC!CE302,ACCOUNTALLOC!CM302)","v":34189.150264119336},{"$f":"SUM(ACCOUNTALLOC!CU302)","v":229870.37884090078},{"$f":"SUM(ACCOUNTALLOC!DC302,ACCOUNTALLOC!DK302)","v":6128.4178876312799}]
[34,{"$f":"ACCOUNTS!A303","v":582},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Station"},{"$f":"+ACCOUNTS!R303","v":"D362.T"},{"$f":"ACCOUNTS!C303","v":1819109},{"$f":"SUM(ACCOUNTALLOC!K303)","v":897092.64835722419},{"$f":"SUM(ACCOUNTALLOC!S303)","v":223412.39095302665},{"$f":"SUM(ACCOUNTALLOC!AA303)","v":231004.63221477804},{"$f":"SUM(ACCOUNTALLOC!AI303)","v":150603.45547795238},{"$f":"SUM(ACCOUNTALLOC!AQ303,ACCOUNTALLOC!AY303,ACCOUNTALLOC!BG303)","v":121446.17906760414},{"$f":"SUM(ACCOUNTALLOC!BO303)","v":49956.195914846438},{"$f":"SUM(ACCOUNTALLOC!BW303)","v":45832.916109280362},{"$f":"SUM(ACCOUNTALLOC!CE303,ACCOUNTALLOC!CM303)","v":79898.724525324928},{"$f":"SUM(ACCOUNTALLOC!CU303)","v":10732.230930853957},{"$f":"SUM(ACCOUNTALLOC!DC303,ACCOUNTALLOC!DK303)","v":9129.6264491088623}]
[35,{"$f":"ACCOUNTS!A304","v":583},{"$f":"ACCOUNTS!B304","v":"Dist O&M - OVHD Lines"},{"$f":"+ACCOUNTS!R304","v":"D364.T"},{"$f":"ACCOUNTS!C304","v":3598890},{"$f":"SUM(ACCOUNTALLOC!K304)","v":2214371.4462897936},{"$f":"SUM(ACCOUNTALLOC!S304)","v":415845.28877342225},{"$f":"SUM(ACCOUNTALLOC!AA304)","v":375084.45085633325},{"$f":"SUM(ACCOUNTALLOC!AI304)","v":195258.76819896308},{"$f":"SUM(ACCOUNTALLOC!AQ304,ACCOUNTALLOC!AY304,ACCOUNTALLOC!BG304)","v":190627.23480636158},{"$f":"SUM(ACCOUNTALLOC!BO304)","v":47959.578894523729},{"$f":"SUM(ACCOUNTALLOC!BW304)","v":29606.354484609445},{"$f":"SUM(ACCOUNTALLOC!CE304,ACCOUNTALLOC!CM304)","v":101370.75394898218},{"$f":"SUM(ACCOUNTALLOC!CU304)","v":16469.434297192423},{"$f":"SUM(ACCOUNTALLOC!DC304,ACCOUNTALLOC!DK304)","v":12296.689449818894}]
[36,{"$f":"ACCOUNTS!A305","v":584},{"$f":"ACCOUNTS!B305","v":"Dist O&M - UNGD Lines"},{"$f":"+ACCOUNTS!R305","v":"D366.T"},{"$f":"ACCOUNTS!C305","v":2335884},{"$f":"SUM(ACCOUNTALLOC!K305)","v":1551786.3499813678},{"$f":"SUM(ACCOUNTALLOC!S305)","v":266739.86220781645},{"$f":"SUM(ACCOUNTALLOC!AA305)","v":237849.11761510302},{"$f":"SUM(ACCOUNTALLOC!AI305)","v":107727.21849604177},{"$f":"SUM(ACCOUNTALLOC!AQ305,ACCOUNTALLOC!AY305,ACCOUNTALLOC!BG305)","v":108042.40165176765},{"$f":"SUM(ACCOUNTALLOC!BO305)","v":42436.058341102689},{"$f":"SUM(ACCOUNTALLOC!BW305)","v":3580.3347424992016},{"$f":"SUM(ACCOUNTALLOC!CE305,ACCOUNTALLOC!CM305)","v":2158.7539181034622},{"$f":"SUM(ACCOUNTALLOC!CU305)","v":14006.827027684501},{"$f":"SUM(ACCOUNTALLOC!DC305,ACCOUNTALLOC!DK305)","v":1557.0760185136103}]
[37,{"$f":"ACCOUNTS!A306","v":585},{"$f":"ACCOUNTS!B306","v":"Dist O&M - Street Lighting"},{"$f":"+ACCOUNTS!M306","v":"DIR373.00"},{"$f":"ACCOUNTS!C306","v":1276775},{"$f":"SUM(ACCOUNTALLOC!K306)","v":0},{"$f":"SUM(ACCOUNTALLOC!S306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI306)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ306,ACCOUNTALLOC!AY306,ACCOUNTALLOC!BG306)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO306)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW306)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE306,ACCOUNTALLOC!CM306)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU306)","v":1276775},{"$f":"SUM(ACCOUNTALLOC!DC306,ACCOUNTALLOC!DK306)","v":0}]
[38,{"$f":"ACCOUNTS!A307","v":586},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Meter"},{"$f":"+ACCOUNTS!R307","v":"D370.T"},{"$f":"ACCOUNTS!C307","v":1647510},{"$f":"SUM(ACCOUNTALLOC!K307)","v":876337.43537939631},{"$f":"SUM(ACCOUNTALLOC!S307)","v":382333.63196552754},{"$f":"SUM(ACCOUNTALLOC!AA307)","v":150161.35050784989},{"$f":"SUM(ACCOUNTALLOC!AI307)","v":16562.616412533851},{"$f":"SUM(ACCOUNTALLOC!AQ307,ACCOUNTALLOC!AY307,ACCOUNTALLOC!BG307)","v":197933.45847422595},{"$f":"SUM(ACCOUNTALLOC!BO307)","v":9597.7248853920664},{"$f":"SUM(ACCOUNTALLOC!BW307)","v":7207.8808734684035},{"$f":"SUM(ACCOUNTALLOC!CE307,ACCOUNTALLOC!CM307)","v":3754.1046215981269},{"$f":"SUM(ACCOUNTALLOC!CU307)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC307,ACCOUNTALLOC!DK307)","v":3621.7968800079416}]
[39,{"$f":"ACCOUNTS!A308","v":587},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Cust Installations - Meters"},{"$f":"+ACCOUNTS!R308","v":"D370.T"},{"$f":"ACCOUNTS!C308","v":3881406},{"$f":"SUM(ACCOUNTALLOC!K308)","v":2064583.146509703},{"$f":"SUM(ACCOUNTALLOC!S308)","v":900748.43437234999},{"$f":"SUM(ACCOUNTALLOC!AA308)","v":353768.51541372831},{"$f":"SUM(ACCOUNTALLOC!AI308)","v":39020.241891889804},{"$f":"SUM(ACCOUNTALLOC!AQ308,ACCOUNTALLOC!AY308,ACCOUNTALLOC!BG308)","v":466315.90298244712},{"$f":"SUM(ACCOUNTALLOC!BO308)","v":22611.496717173239},{"$f":"SUM(ACCOUNTALLOC!BW308)","v":16981.209260985062},{"$f":"SUM(ACCOUNTALLOC!CE308,ACCOUNTALLOC!CM308)","v":8844.3798234297192},{"$f":"SUM(ACCOUNTALLOC!CU308)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC308,ACCOUNTALLOC!DK308)","v":8532.6730282936696}]
[40,{"$f":"ACCOUNTS!A309","v":589},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Rents"},{"$f":"+ACCOUNTS!R309","v":"DES3.T"},{"$f":"ACCOUNTS!C309","v":847171},{"$f":"SUM(ACCOUNTALLOC!K309)","v":442460.27890004503},{"$f":"SUM(ACCOUNTALLOC!S309)","v":127374.93286682149},{"$f":"SUM(ACCOUNTALLOC!AA309)","v":78427.757423135481},{"$f":"SUM(ACCOUNTALLOC!AI309)","v":29626.966212591335},{"$f":"SUM(ACCOUNTALLOC!AQ309,ACCOUNTALLOC!AY309,ACCOUNTALLOC!BG309)","v":63095.44024772718},{"$f":"SUM(ACCOUNTALLOC!BO309)","v":10040.727930376679},{"$f":"SUM(ACCOUNTALLOC!BW309)","v":6005.3552219817075},{"$f":"SUM(ACCOUNTALLOC!CE309,ACCOUNTALLOC!CM309)","v":11406.113237234109},{"$f":"SUM(ACCOUNTALLOC!CU309)","v":76688.877924435132},{"$f":"SUM(ACCOUNTALLOC!DC309,ACCOUNTALLOC!DK309)","v":2044.5500356519019}]
[41,{"$f":"ACCOUNTS!A310","v":580},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Supr & Eng"},{"$f":"+ACCOUNTS!R310","v":"DES1.T"},{"$f":"ACCOUNTS!C310","v":2383709},{"$f":"SUM(ACCOUNTALLOC!K310)","v":1244962.9991542997},{"$f":"SUM(ACCOUNTALLOC!S310)","v":358398.45066584926},{"$f":"SUM(ACCOUNTALLOC!AA310)","v":220674.39893403434},{"$f":"SUM(ACCOUNTALLOC!AI310)","v":83362.23265863664},{"$f":"SUM(ACCOUNTALLOC!AQ310,ACCOUNTALLOC!AY310,ACCOUNTALLOC!BG310)","v":177533.42451225256},{"$f":"SUM(ACCOUNTALLOC!BO310)","v":28251.880121239115},{"$f":"SUM(ACCOUNTALLOC!BW310)","v":16897.437814602712},{"$f":"SUM(ACCOUNTALLOC!CE310,ACCOUNTALLOC!CM310)","v":32093.703371118794},{"$f":"SUM(ACCOUNTALLOC!CU310)","v":215781.66451445737},{"$f":"SUM(ACCOUNTALLOC!DC310,ACCOUNTALLOC!DK310)","v":5752.8082535093381}]
[42,{"$f":"ACCOUNTS!A311","v":588},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Miscellaneous"},{"$f":"+ACCOUNTS!R311","v":"DES1.T"},{"$f":"ACCOUNTS!C311","v":2692485},{"$f":"SUM(ACCOUNTALLOC!K311)","v":1406230.4588261256},{"$f":"SUM(ACCOUNTALLOC!S311)","v":404823.93297211995},{"$f":"SUM(ACCOUNTALLOC!AA311)","v":249259.66592981922},{"$f":"SUM(ACCOUNTALLOC!AI311)","v":94160.638316123863},{"$f":"SUM(ACCOUNTALLOC!AQ311,ACCOUNTALLOC!AY311,ACCOUNTALLOC!BG311)","v":200530.38458044679},{"$f":"SUM(ACCOUNTALLOC!BO311)","v":31911.514135422774},{"$f":"SUM(ACCOUNTALLOC!BW311)","v":19086.263404740504},{"$f":"SUM(ACCOUNTALLOC!CE311,ACCOUNTALLOC!CM311)","v":36250.991593850915},{"$f":"SUM(ACCOUNTALLOC!CU311)","v":243733.146529299},{"$f":"SUM(ACCOUNTALLOC!DC311,ACCOUNTALLOC!DK311)","v":6498.0037120512989}]
[43,null,{"$f":"ACCOUNTS!B315","v":"Sub-total"},null,{"$f":"SUM(E38:E47)","v":23022284},{"$f":"SUM(F38:F47)","v":12024073.297546826},3461475.7574809552,2131312.4562556236,805127.21776911861,1714649.2791752852,272861.66544872773,163198.44924029021,309966.67530376156,2084057.5600648231,55561.641714586804]
[44]
[45,null,{"$f":"ACCOUNTS!B317","v":"Customer Accounts Expense"}]
[46,{"$f":"ACCOUNTS!A318","v":901},{"$f":"ACCOUNTS!B318","v":"CAE - Suprv"},{"$f":"+ACCOUNTS!R318","v":"CAES1.T"},{"$f":"ACCOUNTS!C318","v":246127},{"$f":"SUM(ACCOUNTALLOC!K318)","v":204133.53016914893},{"$f":"SUM(ACCOUNTALLOC!S318)","v":28170.212260153407},{"$f":"SUM(ACCOUNTALLOC!AA318)","v":5484.5551110152073},{"$f":"SUM(ACCOUNTALLOC!AI318)","v":1766.1989336964587},{"$f":"SUM(ACCOUNTALLOC!AQ318,ACCOUNTALLOC!AY318,ACCOUNTALLOC!BG318)","v":1318.5220591856912},{"$f":"SUM(ACCOUNTALLOC!BO318)","v":2922.2482768078066},{"$f":"SUM(ACCOUNTALLOC!BW318)","v":1205.8177072711082},{"$f":"SUM(ACCOUNTALLOC!CE318,ACCOUNTALLOC!CM318)","v":506.44960529123352},{"$f":"SUM(ACCOUNTALLOC!CU318)","v":479.07320935253097},{"$f":"SUM(ACCOUNTALLOC!DC318,ACCOUNTALLOC!DK318)","v":140.39266807761283}]
[47,{"$f":"ACCOUNTS!A319","v":902},{"$f":"ACCOUNTS!B319","v":"CAE - Meter Reading"},{"$f":"+ACCOUNTS!M319","v":"CUST_4"},{"$f":"ACCOUNTS!C319","v":17335448},{"$f":"SUM(ACCOUNTALLOC!K319)","v":14492891.477661075},{"$f":"SUM(ACCOUNTALLOC!S319)","v":2156593.9157177671},{"$f":"SUM(ACCOUNTALLOC!AA319)","v":490906.91855377733},{"$f":"SUM(ACCOUNTALLOC!AI319)","v":59744.768886545338},{"$f":"SUM(ACCOUNTALLOC!AQ319,ACCOUNTALLOC!AY319,ACCOUNTALLOC!BG319)","v":43459.288289700584},{"$f":"SUM(ACCOUNTALLOC!BO319)","v":12270.622525616725},{"$f":"SUM(ACCOUNTALLOC!BW319)","v":51284.960823155525},{"$f":"SUM(ACCOUNTALLOC!CE319,ACCOUNTALLOC!CM319)","v":22177.739913637077},{"$f":"SUM(ACCOUNTALLOC!CU319)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC319,ACCOUNTALLOC!DK319)","v":6118.307628724936}]
[48,{"$f":"ACCOUNTS!A320","v":903},{"$f":"ACCOUNTS!B320","v":"CAE - Records & Collections"},{"$f":"+ACCOUNTS!M320","v":"CUST_3"},{"$f":"ACCOUNTS!C320","v":21317260},{"$f":"SUM(ACCOUNTALLOC!K320)","v":17156488.391487967},{"$f":"SUM(ACCOUNTALLOC!S320)","v":2594995.8589170454},{"$f":"SUM(ACCOUNTALLOC!AA320)","v":278572.88755892945},{"$f":"SUM(ACCOUNTALLOC!AI320)","v":217985.34847377401},{"$f":"SUM(ACCOUNTALLOC!AQ320,ACCOUNTALLOC!AY320,ACCOUNTALLOC!BG320)","v":171904.0594805867},{"$f":"SUM(ACCOUNTALLOC!BO320)","v":548503.38873105566},{"$f":"SUM(ACCOUNTALLOC!BW320)","v":173458.3366072569},{"$f":"SUM(ACCOUNTALLOC!CE320,ACCOUNTALLOC!CM320)","v":75009.010424759748},{"$f":"SUM(ACCOUNTALLOC!CU320)","v":79519.441904687774},{"$f":"SUM(ACCOUNTALLOC!DC320,ACCOUNTALLOC!DK320)","v":20823.276413934916}]
[49,{"$f":"ACCOUNTS!A321","v":904},{"$f":"ACCOUNTS!B321","v":"CAE - Uncollect Accts "},{"$f":"+ACCOUNTS!M321","v":"DIR904.00"},{"$f":"ACCOUNTS!C321","v":8650360},{"$f":"SUM(ACCOUNTALLOC!K321)","v":7586885.8432418574},{"$f":"SUM(ACCOUNTALLOC!S321)","v":661708.50528451113},{"$f":"SUM(ACCOUNTALLOC!AA321)","v":283527.33706391428},{"$f":"SUM(ACCOUNTALLOC!AI321)","v":61252.690936266728},{"$f":"SUM(ACCOUNTALLOC!AQ321,ACCOUNTALLOC!AY321,ACCOUNTALLOC!BG321)","v":37700.163874401689},{"$f":"SUM(ACCOUNTALLOC!BO321)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW321)","v":6649.7373597705609},{"$f":"SUM(ACCOUNTALLOC!CE321,ACCOUNTALLOC!CM321)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU321)","v":12635.72223927752},{"$f":"SUM(ACCOUNTALLOC!DC321,ACCOUNTALLOC!DK321)","v":0}]
[50,{"$f":"ACCOUNTS!A322","v":905},{"$f":"ACCOUNTS!B322","v":"CAE - Miscellaneous"},{"$f":"+ACCOUNTS!M322","v":"CUST_1"},{"$f":"ACCOUNTS!C322","v":-72302},{"$f":"SUM(ACCOUNTALLOC!K322)","v":-63875.051581587475},{"$f":"SUM(ACCOUNTALLOC!S322)","v":-7549.6077718693932},{"$f":"SUM(ACCOUNTALLOC!AA322)","v":-543.41891043620569},{"$f":"SUM(ACCOUNTALLOC!AI322)","v":-56.446918651281166},{"$f":"SUM(ACCOUNTALLOC!AQ322,ACCOUNTALLOC!AY322,ACCOUNTALLOC!BG322)","v":-44.513959601485396},{"$f":"SUM(ACCOUNTALLOC!BO322)","v":-6.5027922911808478},{"$f":"SUM(ACCOUNTALLOC!BW322)","v":-1.5418992030634999},{"$f":"SUM(ACCOUNTALLOC!CE322,ACCOUNTALLOC!CM322)","v":-1.1396646283512826},{"$f":"SUM(ACCOUNTALLOC!CU322)","v":-222.97203258213915},{"$f":"SUM(ACCOUNTALLOC!DC322,ACCOUNTALLOC!DK322)","v":-0.80446914942443482}]
[51,null,{"$f":"ACCOUNTS!B326","v":"Sub-total"},null,{"$f":"SUM(E51:E55)","v":47476893},{"$f":"SUM(F51:F55)","v":39376524.190978467},5433918.8844076078,1057948.2793772002,340692.56031163124,254337.51974427316,563689.75674118893,232597.31059825106,97692.060279059704,92411.265320735678,27081.172241588039]
[52]
[53,null,{"$f":"ACCOUNTS!B328","v":"Customer Service & Information Expense"}]
[54,{"$f":"ACCOUNTS!A329","v":908.01},{"$f":"ACCOUNTS!B329","v":"Cust Svc Exp - Cust Assistance"},{"$f":"+ACCOUNTS!M329","v":"DIR908.01"},{"$f":"ACCOUNTS!C329","v":70820},{"$f":"SUM(ACCOUNTALLOC!K329)","v":63143.776015392199},{"$f":"SUM(ACCOUNTALLOC!S329)","v":6876.9461977052488},{"$f":"SUM(ACCOUNTALLOC!AA329)","v":495.18665383983671},{"$f":"SUM(ACCOUNTALLOC!AI329)","v":51.512705600788387},{"$f":"SUM(ACCOUNTALLOC!AQ329,ACCOUNTALLOC!AY329,ACCOUNTALLOC!BG329)","v":40.711654426429526},{"$f":"SUM(ACCOUNTALLOC!BO329)","v":5.8159506323470751},{"$f":"SUM(ACCOUNTALLOC!BW329)","v":1.6617001806705931},{"$f":"SUM(ACCOUNTALLOC!CE329,ACCOUNTALLOC!CM329)","v":0.83085009033529655},{"$f":"SUM(ACCOUNTALLOC!CU329)","v":202.72742204181233},{"$f":"SUM(ACCOUNTALLOC!DC329,ACCOUNTALLOC!DK329)","v":0.83085009033529655}]
[55,{"$f":"ACCOUNTS!A330","v":908.02},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Weatherization"},{"$f":"+ACCOUNTS!J330","v":"PC4"},{"$f":"ACCOUNTS!C330","v":2589},{"$f":"SUM(ACCOUNTALLOC!K330)","v":1378.6693093690246},{"$f":"SUM(ACCOUNTALLOC!S330)","v":312.56513299513665},{"$f":"SUM(ACCOUNTALLOC!AA330)","v":346.61287246786878},{"$f":"SUM(ACCOUNTALLOC!AI330)","v":232.32113303762051},{"$f":"SUM(ACCOUNTALLOC!AQ330,ACCOUNTALLOC!AY330,ACCOUNTALLOC!BG330)","v":160.16930780035511},{"$f":"SUM(ACCOUNTALLOC!BO330)","v":85.280790525816514},{"$f":"SUM(ACCOUNTALLOC!BW330)","v":62.825638194752919},{"$f":"SUM(ACCOUNTALLOC!CE330,ACCOUNTALLOC!CM330)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU330)","v":9.662641401124187},{"$f":"SUM(ACCOUNTALLOC!DC330,ACCOUNTALLOC!DK330)","v":0.89317420830096861}]
[56,{"$f":"ACCOUNTS!A331","v":909},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Info & Instruct"},{"$f":"+ACCOUNTS!M331","v":"CUST_1"},{"$f":"ACCOUNTS!C331","v":1437163},{"$f":"SUM(ACCOUNTALLOC!K331)","v":1269658.6644373462},{"$f":"SUM(ACCOUNTALLOC!S331)","v":150065.23960945939},{"$f":"SUM(ACCOUNTALLOC!AA331)","v":10801.659035424036},{"$f":"SUM(ACCOUNTALLOC!AI331)","v":1122.0080073805871},{"$f":"SUM(ACCOUNTALLOC!AQ331,ACCOUNTALLOC!AY331,ACCOUNTALLOC!BG331)","v":884.8139155590377},{"$f":"SUM(ACCOUNTALLOC!BO331)","v":129.25745453196788},{"$f":"SUM(ACCOUNTALLOC!BW331)","v":30.648674785930524},{"$f":"SUM(ACCOUNTALLOC!CE331,ACCOUNTALLOC!CM331)","v":22.653368320035604},{"$f":"SUM(ACCOUNTALLOC!CU331)","v":4432.0648842610835},{"$f":"SUM(ACCOUNTALLOC!DC331,ACCOUNTALLOC!DK331)","v":15.990612931789837}]
[57,{"$f":"ACCOUNTS!A332","v":910},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Misc"},{"$f":"+ACCOUNTS!M332","v":"CUST_1"},{"$f":"ACCOUNTS!C332","v":42274},{"$f":"SUM(ACCOUNTALLOC!K332)","v":37346.877410860405},{"$f":"SUM(ACCOUNTALLOC!S332)","v":4414.1533975271323},{"$f":"SUM(ACCOUNTALLOC!AA332)","v":317.7296758012248},{"$f":"SUM(ACCOUNTALLOC!AI332)","v":33.003748707701867},{"$f":"SUM(ACCOUNTALLOC!AQ332,ACCOUNTALLOC!AY332,ACCOUNTALLOC!BG332)","v":26.026709194672254},{"$f":"SUM(ACCOUNTALLOC!BO332)","v":3.8020945660891701},{"$f":"SUM(ACCOUNTALLOC!BW332)","v":0.90152757752629797},{"$f":"SUM(ACCOUNTALLOC!CE332,ACCOUNTALLOC!CM332)","v":0.66634647034552463},{"$f":"SUM(ACCOUNTALLOC!CU332)","v":130.36872708054204},{"$f":"SUM(ACCOUNTALLOC!DC332,ACCOUNTALLOC!DK332)","v":0.47036221436154679}]
[58,{"$f":"ACCOUNTS!A333","v":911},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Demonstration"},{"$f":"+ACCOUNTS!M333","v":"DIR373.00"},{"$f":"ACCOUNTS!C333","v":3557},{"$f":"SUM(ACCOUNTALLOC!K333)","v":0},{"$f":"SUM(ACCOUNTALLOC!S333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI333)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ333,ACCOUNTALLOC!AY333,ACCOUNTALLOC!BG333)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO333)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW333)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE333,ACCOUNTALLOC!CM333)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU333)","v":3557},{"$f":"SUM(ACCOUNTALLOC!DC333,ACCOUNTALLOC!DK333)","v":0}]
[59,{"$f":"ACCOUNTS!A334","v":912},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"+ACCOUNTS!M334","v":"CUST_1"},{"$f":"ACCOUNTS!C334","v":112234},{"$f":"SUM(ACCOUNTALLOC!K334)","v":99152.893961548631},{"$f":"SUM(ACCOUNTALLOC!S334)","v":11719.21494105266},{"$f":"SUM(ACCOUNTALLOC!AA334)","v":843.54620887246699},{"$f":"SUM(ACCOUNTALLOC!AI334)","v":87.622243754085517},{"$f":"SUM(ACCOUNTALLOC!AQ334,ACCOUNTALLOC!AY334,ACCOUNTALLOC!BG334)","v":69.098776547164832},{"$f":"SUM(ACCOUNTALLOC!BO334)","v":10.094248983546668},{"$f":"SUM(ACCOUNTALLOC!BW334)","v":2.3934817177481791},{"$f":"SUM(ACCOUNTALLOC!CE334,ACCOUNTALLOC!CM334)","v":1.7690951826834369},{"$f":"SUM(ACCOUNTALLOC!CU334)","v":346.11826927088885},{"$f":"SUM(ACCOUNTALLOC!DC334,ACCOUNTALLOC!DK334)","v":1.2487730701294848}]
[60,{"$f":"ACCOUNTS!A335","v":913},{"$f":"ACCOUNTS!B335","v":"Cust Svc Exp - Advertising"},{"$f":"+ACCOUNTS!M335","v":"CUST_1"},{"$f":"ACCOUNTS!C335","v":1085},{"$f":"SUM(ACCOUNTALLOC!K335)","v":958.5409942466656},{"$f":"SUM(ACCOUNTALLOC!S335)","v":113.29319289201256},{"$f":"SUM(ACCOUNTALLOC!AA335)","v":8.1548161575514246},{"$f":"SUM(ACCOUNTALLOC!AI335)","v":0.84707071362673325},{"$f":"SUM(ACCOUNTALLOC!AQ335,ACCOUNTALLOC!AY335,ACCOUNTALLOC!BG335)","v":0.66799875753937166},{"$f":"SUM(ACCOUNTALLOC!BO335)","v":9.758415584536001E-2},{"$f":"SUM(ACCOUNTALLOC!BW335)","v":2.3138511179827629E-2},{"$f":"SUM(ACCOUNTALLOC!CE335,ACCOUNTALLOC!CM335)","v":1.7102377828568251E-2},{"$f":"SUM(ACCOUNTALLOC!CU335)","v":3.3460299210481175},{"$f":"SUM(ACCOUNTALLOC!DC335,ACCOUNTALLOC!DK335)","v":1.2072266702518764E-2}]
[61,{"$f":"ACCOUNTS!A336","v":916},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Misc Selling"},{"$f":"+ACCOUNTS!M336","v":"CUST_1"},{"$f":"ACCOUNTS!C336","v":29619},{"$f":"SUM(ACCOUNTALLOC!K336)","v":26166.843971052524},{"$f":"SUM(ACCOUNTALLOC!S336)","v":3092.7475394179905},{"$f":"SUM(ACCOUNTALLOC!AA336)","v":222.61520716176557},{"$f":"SUM(ACCOUNTALLOC!AI336)","v":23.123859416507109},{"$f":"SUM(ACCOUNTALLOC!AQ336,ACCOUNTALLOC!AY336,ACCOUNTALLOC!BG336)","v":18.235442580238388},{"$f":"SUM(ACCOUNTALLOC!BO336)","v":2.6639125456071135},{"$f":"SUM(ACCOUNTALLOC!BW336)","v":0.63164936648416092},{"$f":"SUM(ACCOUNTALLOC!CE336,ACCOUNTALLOC!CM336)","v":0.46687127087959718},{"$f":"SUM(ACCOUNTALLOC!CU336)","v":91.341990996796483},{"$f":"SUM(ACCOUNTALLOC!DC336,ACCOUNTALLOC!DK336)","v":0.32955619120912749}]
[62,null,{"$f":"ACCOUNTS!B338","v":"Sub-total"},null,{"$f":"SUM(E59:E66)","v":1699341},{"$f":"SUM(F59:F66)","v":1497806.2660998157},176594.16001104959,13035.504469724752,1550.4387686109169,1199.7238048654374,237.01203594121978,99.085810334292489,26.403633712108025,8772.6299649732937,19.775400972828781]
[63]
[64,null,{"$f":"ACCOUNTS!B340","v":"General Expenses"}]
[{"$f":"+A69+1","v":65},{"$f":"ACCOUNTS!A341","v":920},{"$f":"ACCOUNTS!B341","v":"A&G Exp - Salaries"},{"$f":"+ACCOUNTS!R341","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C341","v":24760409},{"$f":"SUM(ACCOUNTALLOC!K341)","v":14801265.474317774},{"$f":"SUM(ACCOUNTALLOC!S341)","v":2977090.5879092086},{"$f":"SUM(ACCOUNTALLOC!AA341)","v":2557085.3053460708},{"$f":"SUM(ACCOUNTALLOC!AI341)","v":1540114.4504423889},{"$f":"SUM(ACCOUNTALLOC!AQ341,ACCOUNTALLOC!AY341,ACCOUNTALLOC!BG341)","v":1247942.9491426505},{"$f":"SUM(ACCOUNTALLOC!BO341)","v":579800.47012068832},{"$f":"SUM(ACCOUNTALLOC!BW341)","v":390464.89591737668},{"$f":"SUM(ACCOUNTALLOC!CE341,ACCOUNTALLOC!CM341)","v":192599.35525642999},{"$f":"SUM(ACCOUNTALLOC!CU341)","v":444389.50658672221},{"$f":"SUM(ACCOUNTALLOC!DC341,ACCOUNTALLOC!DK341)","v":29656.004960690232}]
[66,{"$f":"ACCOUNTS!A342","v":921},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Office Supplies"},{"$f":"+ACCOUNTS!R342","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C342","v":5111329},{"$f":"SUM(ACCOUNTALLOC!K342)","v":3055447.8100737026},{"$f":"SUM(ACCOUNTALLOC!S342)","v":614565.35138847609},{"$f":"SUM(ACCOUNTALLOC!AA342)","v":527863.02022269613},{"$f":"SUM(ACCOUNTALLOC!AI342)","v":317928.17533285683},{"$f":"SUM(ACCOUNTALLOC!AQ342,ACCOUNTALLOC!AY342,ACCOUNTALLOC!BG342)","v":257614.76663403882},{"$f":"SUM(ACCOUNTALLOC!BO342)","v":119689.09548875011},{"$f":"SUM(ACCOUNTALLOC!BW342)","v":80604.264088871423},{"$f":"SUM(ACCOUNTALLOC!CE342,ACCOUNTALLOC!CM342)","v":39758.578701324892},{"$f":"SUM(ACCOUNTALLOC!CU342)","v":91736.003727256844},{"$f":"SUM(ACCOUNTALLOC!DC342,ACCOUNTALLOC!DK342)","v":6121.9343420264122}]
[67,{"$f":"ACCOUNTS!A343","v":922},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Transf (credit)"},{"$f":"+ACCOUNTS!R343","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C343","v":-168649},{"$f":"SUM(ACCOUNTALLOC!K343)","v":-100814.91872683598},{"$f":"SUM(ACCOUNTALLOC!S343)","v":-20277.667891523932},{"$f":"SUM(ACCOUNTALLOC!AA343)","v":-17416.912606787297},{"$f":"SUM(ACCOUNTALLOC!AI343)","v":-10490.083663507276},{"$f":"SUM(ACCOUNTALLOC!AQ343,ACCOUNTALLOC!AY343,ACCOUNTALLOC!BG343)","v":-8500.0344877162115},{"$f":"SUM(ACCOUNTALLOC!BO343)","v":-3949.1580888419076},{"$f":"SUM(ACCOUNTALLOC!BW343)","v":-2659.5487268231177},{"$f":"SUM(ACCOUNTALLOC!CE343,ACCOUNTALLOC!CM343)","v":-1311.8397464533671},{"$f":"SUM(ACCOUNTALLOC!CU343)","v":-3026.8419999178568},{"$f":"SUM(ACCOUNTALLOC!DC343,ACCOUNTALLOC!DK343)","v":-201.99406159306363}]
[68,{"$f":"ACCOUNTS!A344","v":923},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Outside Svcs"},{"$f":"+ACCOUNTS!R344","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C344","v":13996958},{"$f":"SUM(ACCOUNTALLOC!K344)","v":8367094.8727412373},{"$f":"SUM(ACCOUNTALLOC!S344)","v":1682937.1405440234},{"$f":"SUM(ACCOUNTALLOC!AA344)","v":1445509.8710746716},{"$f":"SUM(ACCOUNTALLOC!AI344)","v":870620.40364661184},{"$f":"SUM(ACCOUNTALLOC!AQ344,ACCOUNTALLOC!AY344,ACCOUNTALLOC!BG344)","v":705457.04820731434},{"$f":"SUM(ACCOUNTALLOC!BO344)","v":327758.83583585109},{"$f":"SUM(ACCOUNTALLOC!BW344)","v":220728.20964427097},{"$f":"SUM(ACCOUNTALLOC!CE344,ACCOUNTALLOC!CM344)","v":108875.62828026508},{"$f":"SUM(ACCOUNTALLOC!CU344)","v":251211.57163983333},{"$f":"SUM(ACCOUNTALLOC!DC344,ACCOUNTALLOC!DK344)","v":16764.418385922982}]
[69,{"$f":"ACCOUNTS!A345","v":924},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Prop Insurance - Other"},{"$f":"+ACCOUNTS!R345","v":"PTDGP.T"},{"$f":"ACCOUNTS!C345","v":5593649},{"$f":"SUM(ACCOUNTALLOC!K345)","v":3233155.1309028068},{"$f":"SUM(ACCOUNTALLOC!S345)","v":673865.86584522086},{"$f":"SUM(ACCOUNTALLOC!AA345)","v":648238.5253882776},{"$f":"SUM(ACCOUNTALLOC!AI345)","v":385213.84876528051},{"$f":"SUM(ACCOUNTALLOC!AQ345,ACCOUNTALLOC!AY345,ACCOUNTALLOC!BG345)","v":301281.84322006034},{"$f":"SUM(ACCOUNTALLOC!BO345)","v":136969.8194870968},{"$f":"SUM(ACCOUNTALLOC!BW345)","v":89177.328396800673},{"$f":"SUM(ACCOUNTALLOC!CE345,ACCOUNTALLOC!CM345)","v":53044.640277949511},{"$f":"SUM(ACCOUNTALLOC!CU345)","v":65331.485773778375},{"$f":"SUM(ACCOUNTALLOC!DC345,ACCOUNTALLOC!DK345)","v":7370.5119427298323}]
[70,{"$f":"ACCOUNTS!A346","v":925},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"+ACCOUNTS!R346","v":"SW.T"},{"$f":"ACCOUNTS!C346","v":4694618},{"$f":"SUM(ACCOUNTALLOC!K346)","v":2898898.1112020751},{"$f":"SUM(ACCOUNTALLOC!S346)","v":559545.32108556083},{"$f":"SUM(ACCOUNTALLOC!AA346)","v":473217.61998650234},{"$f":"SUM(ACCOUNTALLOC!AI346)","v":278065.40636701998},{"$f":"SUM(ACCOUNTALLOC!AQ346,ACCOUNTALLOC!AY346,ACCOUNTALLOC!BG346)","v":216203.78093045871},{"$f":"SUM(ACCOUNTALLOC!BO346)","v":105533.3568662819},{"$f":"SUM(ACCOUNTALLOC!BW346)","v":67093.801643524828},{"$f":"SUM(ACCOUNTALLOC!CE346,ACCOUNTALLOC!CM346)","v":38105.838035972374},{"$f":"SUM(ACCOUNTALLOC!CU346)","v":52459.317402995279},{"$f":"SUM(ACCOUNTALLOC!DC346,ACCOUNTALLOC!DK346)","v":5495.4464796087959}]
[71,{"$f":"ACCOUNTS!A347","v":926},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Pensions & Benefits"},{"$f":"+ACCOUNTS!R347","v":"SW.T"},{"$f":"ACCOUNTS!C347","v":26846853},{"$f":"SUM(ACCOUNTALLOC!K347)","v":16577768.724403087},{"$f":"SUM(ACCOUNTALLOC!S347)","v":3199840.9629967446},{"$f":"SUM(ACCOUNTALLOC!AA347)","v":2706163.5005846038},{"$f":"SUM(ACCOUNTALLOC!AI347)","v":1590157.3012161264},{"$f":"SUM(ACCOUNTALLOC!AQ347,ACCOUNTALLOC!AY347,ACCOUNTALLOC!BG347)","v":1236392.6361387079},{"$f":"SUM(ACCOUNTALLOC!BO347)","v":603507.78665817133},{"$f":"SUM(ACCOUNTALLOC!BW347)","v":383685.62254370202},{"$f":"SUM(ACCOUNTALLOC!CE347,ACCOUNTALLOC!CM347)","v":217913.75404634816},{"$f":"SUM(ACCOUNTALLOC!CU347)","v":299996.20476012235},{"$f":"SUM(ACCOUNTALLOC!DC347,ACCOUNTALLOC!DK347)","v":31426.506652388936}]
[72,{"$f":"ACCOUNTS!A348","v":928},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Reg Comm Exp "},{"$f":"+ACCOUNTS!R348","v":"PTDE.T"},{"$f":"ACCOUNTS!C348","v":5866357},{"$f":"SUM(ACCOUNTALLOC!K348)","v":3140481.8812352521},{"$f":"SUM(ACCOUNTALLOC!S348)","v":708986.27323760535},{"$f":"SUM(ACCOUNTALLOC!AA348)","v":768930.74920843251},{"$f":"SUM(ACCOUNTALLOC!AI348)","v":506732.57608005841},{"$f":"SUM(ACCOUNTALLOC!AQ348,ACCOUNTALLOC!AY348,ACCOUNTALLOC!BG348)","v":360758.4907482281},{"$f":"SUM(ACCOUNTALLOC!BO348)","v":184460.16554883518},{"$f":"SUM(ACCOUNTALLOC!BW348)","v":134642.38414079201},{"$f":"SUM(ACCOUNTALLOC!CE348,ACCOUNTALLOC!CM348)","v":13728.247481391334},{"$f":"SUM(ACCOUNTALLOC!CU348)","v":44110.23580345291},{"$f":"SUM(ACCOUNTALLOC!DC348,ACCOUNTALLOC!DK348)","v":3525.9965159533131}]
[73,{"$f":"ACCOUNTS!A349","v":930},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Miscellaneous"},{"$f":"+ACCOUNTS!R349","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C349","v":3038231},{"$f":"SUM(ACCOUNTALLOC!K349)","v":1816192.2770864556},{"$f":"SUM(ACCOUNTALLOC!S349)","v":365304.50341082754},{"$f":"SUM(ACCOUNTALLOC!AA349)","v":313767.67016840877},{"$f":"SUM(ACCOUNTALLOC!AI349)","v":188980.05549431883},{"$f":"SUM(ACCOUNTALLOC!AQ349,ACCOUNTALLOC!AY349,ACCOUNTALLOC!BG349)","v":153129.09226647363},{"$f":"SUM(ACCOUNTALLOC!BO349)","v":71144.534088077824},{"$f":"SUM(ACCOUNTALLOC!BW349)","v":47912.074117513454},{"$f":"SUM(ACCOUNTALLOC!CE349,ACCOUNTALLOC!CM349)","v":23632.942885559714},{"$f":"SUM(ACCOUNTALLOC!CU349)","v":54528.904388715207},{"$f":"SUM(ACCOUNTALLOC!DC349,ACCOUNTALLOC!DK349)","v":3638.9460936498604}]
[74,{"$f":"ACCOUNTS!A350","v":931},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Rents"},{"$f":"+ACCOUNTS!R350","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C350","v":5002702},{"$f":"SUM(ACCOUNTALLOC!K350)","v":2990512.8138594353},{"$f":"SUM(ACCOUNTALLOC!S350)","v":601504.48396529211},{"$f":"SUM(ACCOUNTALLOC!AA350)","v":516644.76831644424},{"$f":"SUM(ACCOUNTALLOC!AI350)","v":311171.50130504882},{"$f":"SUM(ACCOUNTALLOC!AQ350,ACCOUNTALLOC!AY350,ACCOUNTALLOC!BG350)","v":252139.88539372821},{"$f":"SUM(ACCOUNTALLOC!BO350)","v":117145.43856984381},{"$f":"SUM(ACCOUNTALLOC!BW350)","v":78891.245929566518},{"$f":"SUM(ACCOUNTALLOC!CE350,ACCOUNTALLOC!CM350)","v":38913.621327501212},{"$f":"SUM(ACCOUNTALLOC!CU350)","v":89786.411580697575},{"$f":"SUM(ACCOUNTALLOC!DC350,ACCOUNTALLOC!DK350)","v":5991.8297524428999}]
[75,null,{"$f":"ACCOUNTS!B355","v":"Sub-total"},null,{"$f":"SUM(E70:E79)","v":94742457},56780002.177094996,11363362.822491435,9940004.1176893208,5978493.6349862032,4722420.4581939448,2242060.3445747546,1490540.2776955953,725260.76654628897,1390522.7996636566,109789.60106382021]
[76]
[77,null,{"$f":"ACCOUNTS!B357","v":"TOTAL OPERATING EXPENSES"},null,{"$f":"SUM(E80,E67,E56,E48,E35,E31,E24,E20,E13)","v":1136677210},625588843.72388768,137399111.74646524,142846650.56865397,94061529.079719633,66628516.766971819,34991272.945536032,25396036.464402907,1970508.0242139681,7191564.3941318924,603176.2860169292]
[78]
[79,null,{"$f":"ACCOUNTS!B380","v":"Distribution Expense - Maintenance"}]
[80,{"$f":"ACCOUNTS!A381","v":592},{"$f":"ACCOUNTS!B381","v":"Dist O&M - Station Eqpt"},{"$f":"+ACCOUNTS!R381","v":"D362.T"},{"$f":"ACCOUNTS!C381","v":4480622},{"$f":"SUM(ACCOUNTALLOC!K381)","v":2209616.3870706167},{"$f":"SUM(ACCOUNTALLOC!S381)","v":550283.94339027081},{"$f":"SUM(ACCOUNTALLOC!AA381)","v":568984.28692477639},{"$f":"SUM(ACCOUNTALLOC!AI381)","v":370949.2701594758},{"$f":"SUM(ACCOUNTALLOC!AQ381,ACCOUNTALLOC!AY381,ACCOUNTALLOC!BG381)","v":299132.38939846191},{"$f":"SUM(ACCOUNTALLOC!BO381)","v":123046.40923241603},{"$f":"SUM(ACCOUNTALLOC!BW381)","v":112890.41626609291},{"$f":"SUM(ACCOUNTALLOC!CE381,ACCOUNTALLOC!CM381)","v":196797.43373272871},{"$f":"SUM(ACCOUNTALLOC!CU381)","v":26434.408283321518},{"$f":"SUM(ACCOUNTALLOC!DC381,ACCOUNTALLOC!DK381)","v":22487.055541838916}]
[81,{"$f":"ACCOUNTS!A382","v":593},{"$f":"ACCOUNTS!B382","v":"Dist O&M - OVHD Lines"},{"$f":"+ACCOUNTS!R382","v":"D364.T"},{"$f":"ACCOUNTS!C382","v":39174782},{"$f":"SUM(ACCOUNTALLOC!K382)","v":24103965.02127805},{"$f":"SUM(ACCOUNTALLOC!S382)","v":4526575.8423919221},{"$f":"SUM(ACCOUNTALLOC!AA382)","v":4082884.3320819945},{"$f":"SUM(ACCOUNTALLOC!AI382)","v":2125438.5873930329},{"$f":"SUM(ACCOUNTALLOC!AQ382,ACCOUNTALLOC!AY382,ACCOUNTALLOC!BG382)","v":2075023.2340532849},{"$f":"SUM(ACCOUNTALLOC!BO382)","v":522051.53478010395},{"$f":"SUM(ACCOUNTALLOC!BW382)","v":322272.27916087944},{"$f":"SUM(ACCOUNTALLOC!CE382,ACCOUNTALLOC!CM382)","v":1103445.0030778979},{"$f":"SUM(ACCOUNTALLOC!CU382)","v":179273.74780997372},{"$f":"SUM(ACCOUNTALLOC!DC382,ACCOUNTALLOC!DK382)","v":133852.41797286252}]
[82,{"$f":"ACCOUNTS!A383","v":594},{"$f":"ACCOUNTS!B383","v":"Dist O&M - UNGD Lines"},{"$f":"+ACCOUNTS!R383","v":"D366.T"},{"$f":"ACCOUNTS!C383","v":12196388},{"$f":"SUM(ACCOUNTALLOC!K383)","v":8102366.5633552661},{"$f":"SUM(ACCOUNTALLOC!S383)","v":1392733.0529054811},{"$f":"SUM(ACCOUNTALLOC!AA383)","v":1241885.3521371058},{"$f":"SUM(ACCOUNTALLOC!AI383)","v":562477.82635546185},{"$f":"SUM(ACCOUNTALLOC!AQ383,ACCOUNTALLOC!AY383,ACCOUNTALLOC!BG383)","v":564123.49714146717},{"$f":"SUM(ACCOUNTALLOC!BO383)","v":221572.06124907089},{"$f":"SUM(ACCOUNTALLOC!BW383)","v":18694.058304864604},{"$f":"SUM(ACCOUNTALLOC!CE383,ACCOUNTALLOC!CM383)","v":11271.535907480873},{"$f":"SUM(ACCOUNTALLOC!CU383)","v":73134.067050644167},{"$f":"SUM(ACCOUNTALLOC!DC383,ACCOUNTALLOC!DK383)","v":8129.9855931575257}]
[83,{"$f":"ACCOUNTS!A384","v":595},{"$f":"ACCOUNTS!B384","v":"Dist O&M - Lines Transformers"},{"$f":"+ACCOUNTS!R384","v":"D368.T"},{"$f":"ACCOUNTS!C384","v":248865},{"$f":"SUM(ACCOUNTALLOC!K384)","v":176185.22637995245},{"$f":"SUM(ACCOUNTALLOC!S384)","v":42707.981544761278},{"$f":"SUM(ACCOUNTALLOC!AA384)","v":22180.211444680957},{"$f":"SUM(ACCOUNTALLOC!AI384)","v":5339.5148639442295},{"$f":"SUM(ACCOUNTALLOC!AQ384,ACCOUNTALLOC!AY384,ACCOUNTALLOC!BG384)","v":640.23775421303003},{"$f":"SUM(ACCOUNTALLOC!BO384)","v":1666.842910093626},{"$f":"SUM(ACCOUNTALLOC!BW384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE384,ACCOUNTALLOC!CM384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU384)","v":133.00867610451897},{"$f":"SUM(ACCOUNTALLOC!DC384,ACCOUNTALLOC!DK384)","v":11.976426249913345}]
[84,{"$f":"ACCOUNTS!A385","v":596},{"$f":"ACCOUNTS!B385","v":"Dist O&M - Street Lighting"},{"$f":"+ACCOUNTS!M385","v":"DIR373.00"},{"$f":"ACCOUNTS!C385","v":1926037},{"$f":"SUM(ACCOUNTALLOC!K385)","v":0},{"$f":"SUM(ACCOUNTALLOC!S385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI385)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ385,ACCOUNTALLOC!AY385,ACCOUNTALLOC!BG385)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO385)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW385)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE385,ACCOUNTALLOC!CM385)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU385)","v":1926037},{"$f":"SUM(ACCOUNTALLOC!DC385,ACCOUNTALLOC!DK385)","v":0}]
[85,{"$f":"ACCOUNTS!A386","v":597},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Meters"},{"$f":"+ACCOUNTS!R386","v":"D370.T"},{"$f":"ACCOUNTS!C386","v":507944},{"$f":"SUM(ACCOUNTALLOC!K386)","v":270183.69677656103},{"$f":"SUM(ACCOUNTALLOC!S386)","v":117877.32660505729},{"$f":"SUM(ACCOUNTALLOC!AA386)","v":46296.263465690223},{"$f":"SUM(ACCOUNTALLOC!AI386)","v":5106.4221953421193},{"$f":"SUM(ACCOUNTALLOC!AQ386,ACCOUNTALLOC!AY386,ACCOUNTALLOC!BG386)","v":61024.887637241787},{"$f":"SUM(ACCOUNTALLOC!BO386)","v":2959.0756773467765},{"$f":"SUM(ACCOUNTALLOC!BW386)","v":2222.2625916644115},{"$f":"SUM(ACCOUNTALLOC!CE386,ACCOUNTALLOC!CM386)","v":1157.4284331585477},{"$f":"SUM(ACCOUNTALLOC!CU386)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC386,ACCOUNTALLOC!DK386)","v":1116.6366179378297}]
[{"$f":"+A90+1","v":86},null,{"$f":"ACCOUNTS!B392","v":"Sub-total"},null,{"$f":"SUM(E85:E90)","v":58534638},34862316.894860446,6630178.1468374925,5962230.4460542472,3069311.6209672568,2999944.2459846693,871295.92384903133,456079.01632350136,1312671.4011512659,2205012.2318200441,165598.07215204672]
[87]
[88,null,{"$f":"ACCOUNTS!B394","v":"General Expense - Maintenance & Other"}]
[89,{"$f":"ACCOUNTS!A395","v":935},{"$f":"ACCOUNTS!B395","v":"A&G Exp - Maint of Gen Plant"},{"$f":"+ACCOUNTS!R395","v":"GP.T"},{"$f":"ACCOUNTS!C395","v":5128705},{"$f":"SUM(ACCOUNTALLOC!K395)","v":3149810.5022475147},{"$f":"SUM(ACCOUNTALLOC!S395)","v":611799.70137692825},{"$f":"SUM(ACCOUNTALLOC!AA395)","v":523494.31186361331},{"$f":"SUM(ACCOUNTALLOC!AI395)","v":308126.34034315374},{"$f":"SUM(ACCOUNTALLOC!AQ395,ACCOUNTALLOC!AY395,ACCOUNTALLOC!BG395)","v":239544.235245555},{"$f":"SUM(ACCOUNTALLOC!BO395)","v":116277.2615384559},{"$f":"SUM(ACCOUNTALLOC!BW395)","v":74136.007991199702},{"$f":"SUM(ACCOUNTALLOC!CE395,ACCOUNTALLOC!CM395)","v":42105.449117354081},{"$f":"SUM(ACCOUNTALLOC!CU395)","v":57358.86529694371},{"$f":"SUM(ACCOUNTALLOC!DC395,ACCOUNTALLOC!DK395)","v":6052.3249792837014}]
[90,{"$f":"ACCOUNTS!A396","v":411},{"$f":"ACCOUNTS!B396","v":"Regulatory Debit / Credit - Production"},{"$f":"+ACCOUNTS!R396","v":"PP.T"},{"$f":"ACCOUNTS!C396","v":7864877},{"$f":"SUM(ACCOUNTALLOC!K396)","v":4188128.4441337679},{"$f":"SUM(ACCOUNTALLOC!S396)","v":949511.90633271192},{"$f":"SUM(ACCOUNTALLOC!AA396)","v":1052942.2976347911},{"$f":"SUM(ACCOUNTALLOC!AI396)","v":705746.28653592954},{"$f":"SUM(ACCOUNTALLOC!AQ396,ACCOUNTALLOC!AY396,ACCOUNTALLOC!BG396)","v":486563.11511198658},{"$f":"SUM(ACCOUNTALLOC!BO396)","v":259066.40708702672},{"$f":"SUM(ACCOUNTALLOC!BW396)","v":190852.03431758739},{"$f":"SUM(ACCOUNTALLOC!CE396,ACCOUNTALLOC!CM396)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU396)","v":29353.219820374426},{"$f":"SUM(ACCOUNTALLOC!DC396,ACCOUNTALLOC!DK396)","v":2713.2890258244479}]
[91,{"$f":"ACCOUNTS!A397","v":411.01},{"$f":"ACCOUNTS!B397","v":"Regulatory Debit / Credit - Transmission"},{"$f":"+ACCOUNTS!R397","v":"TP.T"},{"$f":"ACCOUNTS!C397","v":697745},{"$f":"SUM(ACCOUNTALLOC!K397)","v":357867.89468036394},{"$f":"SUM(ACCOUNTALLOC!S397)","v":81080.32729560521},{"$f":"SUM(ACCOUNTALLOC!AA397)","v":89896.082302575975},{"$f":"SUM(ACCOUNTALLOC!AI397)","v":60246.948072755695},{"$f":"SUM(ACCOUNTALLOC!AQ397,ACCOUNTALLOC!AY397,ACCOUNTALLOC!BG397)","v":41524.314119637878},{"$f":"SUM(ACCOUNTALLOC!BO397)","v":22112.59515868888},{"$f":"SUM(ACCOUNTALLOC!BW397)","v":16289.458586412287},{"$f":"SUM(ACCOUNTALLOC!CE397,ACCOUNTALLOC!CM397)","v":24180.889565314497},{"$f":"SUM(ACCOUNTALLOC!CU397)","v":2505.4305883303959},{"$f":"SUM(ACCOUNTALLOC!DC397,ACCOUNTALLOC!DK397)","v":2041.0596303152638}]
[92,{"$f":"ACCOUNTS!A398","v":411.02},{"$f":"ACCOUNTS!B398","v":"Regulatory Debit / Credit - Distribution"},{"$f":"+ACCOUNTS!R398","v":"DP.T"},{"$f":"ACCOUNTS!C398","v":-2082384},{"$f":"SUM(ACCOUNTALLOC!K398)","v":-1303108.757927719},{"$f":"SUM(ACCOUNTALLOC!S398)","v":-251662.85741861278},{"$f":"SUM(ACCOUNTALLOC!AA398)","v":-205175.71469616159},{"$f":"SUM(ACCOUNTALLOC!AI398)","v":-99541.66706385398},{"$f":"SUM(ACCOUNTALLOC!AQ398,ACCOUNTALLOC!AY398,ACCOUNTALLOC!BG398)","v":-96288.280833104116},{"$f":"SUM(ACCOUNTALLOC!BO398)","v":-32875.486791323005},{"$f":"SUM(ACCOUNTALLOC!BW398)","v":-15227.334088732727},{"$f":"SUM(ACCOUNTALLOC!CE398,ACCOUNTALLOC!CM398)","v":-32150.03413516617},{"$f":"SUM(ACCOUNTALLOC!CU398)","v":-42087.048722617161},{"$f":"SUM(ACCOUNTALLOC!DC398,ACCOUNTALLOC!DK398)","v":-4266.8183227093496}]
[93,{"$f":"ACCOUNTS!A399","v":411.03},{"$f":"ACCOUNTS!B399","v":"Regulatory Debit / Credit - Transmission + Distribution"},{"$f":"+ACCOUNTS!R399","v":"TDP.T"},{"$f":"ACCOUNTS!C399","v":1582025},{"$f":"SUM(ACCOUNTALLOC!K399)","v":970437.17443860264},{"$f":"SUM(ACCOUNTALLOC!S399)","v":190387.2253272965},{"$f":"SUM(ACCOUNTALLOC!AA399)","v":161126.95365065464},{"$f":"SUM(ACCOUNTALLOC!AI399)","v":82301.566117508628},{"$f":"SUM(ACCOUNTALLOC!AQ399,ACCOUNTALLOC!AY399,ACCOUNTALLOC!BG399)","v":75451.559921346547},{"$f":"SUM(ACCOUNTALLOC!BO399)","v":27731.611930104689},{"$f":"SUM(ACCOUNTALLOC!BW399)","v":14346.395671896153},{"$f":"SUM(ACCOUNTALLOC!CE399,ACCOUNTALLOC!CM399)","v":27754.411533051651},{"$f":"SUM(ACCOUNTALLOC!CU399)","v":29094.710615748631},{"$f":"SUM(ACCOUNTALLOC!DC399,ACCOUNTALLOC!DK399)","v":3393.3907937901508}]
[94,{"$f":"ACCOUNTS!A400","v":411.04},{"$f":"ACCOUNTS!B400","v":"FAS 133 Gain / Loss - Production"},{"$f":"+ACCOUNTS!R400","v":"PP.T"},{"$f":"ACCOUNTS!C400","v":0},{"$f":"SUM(ACCOUNTALLOC!K400)","v":0},{"$f":"SUM(ACCOUNTALLOC!S400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI400)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ400,ACCOUNTALLOC!AY400,ACCOUNTALLOC!BG400)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO400)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW400)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE400,ACCOUNTALLOC!CM400)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU400)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC400,ACCOUNTALLOC!DK400)","v":0}]
[{"$f":"+A99+1","v":95},null,{"$f":"ACCOUNTS!B403","v":"Sub-total"},null,{"$f":"SUM(E94:E99)","v":13190968},7363135.2575725289,1581116.3029139289,1622283.9307554732,1056879.4740054936,746794.94356542174,392312.38892295316,280396.56247836287,61890.716080554055,76225.177598780007,9933.2461065042135]
[96]
[97,null,{"$f":"ACCOUNTS!B405","v":"TOTAL MAINTENANCE EXPENSES"},null,{"$f":"SUM(E100,E91)","v":71725606},42225452.152432978,8211294.4497514218,7584514.3768097199,4126191.0949727502,3746739.189550091,1263608.3127719844,736475.57880186429,1374562.11723182,2281237.4094188241,175531.31825855092]
[98]
[{"$f":"+A103+1","v":99},null,{"$f":"ACCOUNTS!B408","v":"TOTAL O & M EXPENSES"},null,{"$f":"SUM(E102,E82)","v":1208402816},667814295.8763206,145610406.19621664,150431164.94546369,98187720.174692377,70375255.956521913,36254881.258308016,26132512.043204769,3345070.1414457881,9472801.8035507165,778707.60427548015]
[100]
[101,null,{"$f":"ACCOUNTS!A533","v":"Depreciation Expense"}]
[102,{"$f":"ACCOUNTS!A534","v":403.01},{"$f":"ACCOUNTS!B534","v":"Depr Exp - Production Steam Baseload"},{"$f":"+ACCOUNTS!R534","v":"PP.T"},{"$f":"ACCOUNTS!C534","v":19613418},{"$f":"SUM(ACCOUNTALLOC!K534)","v":10444348.18401931},{"$f":"SUM(ACCOUNTALLOC!S534)","v":2367891.3115717294},{"$f":"SUM(ACCOUNTALLOC!AA534)","v":2625825.8601363469},{"$f":"SUM(ACCOUNTALLOC!AI534)","v":1759988.9889920668},{"$f":"SUM(ACCOUNTALLOC!AQ534,ACCOUNTALLOC!AY534,ACCOUNTALLOC!BG534)","v":1213390.337836626},{"$f":"SUM(ACCOUNTALLOC!BO534)","v":646059.40206770145},{"$f":"SUM(ACCOUNTALLOC!BW534)","v":475946.50561238104},{"$f":"SUM(ACCOUNTALLOC!CE534,ACCOUNTALLOC!CM534)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU534)","v":73201.013821689587},{"$f":"SUM(ACCOUNTALLOC!DC534,ACCOUNTALLOC!DK534)","v":6766.3959421498521}]
[103,{"$f":"ACCOUNTS!A535","v":403.02},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Hydro"},{"$f":"+ACCOUNTS!R535","v":"PP.T"},{"$f":"ACCOUNTS!C535","v":6080376},{"$f":"SUM(ACCOUNTALLOC!K535)","v":3237863.1829370381},{"$f":"SUM(ACCOUNTALLOC!S535)","v":734072.43456950062},{"$f":"SUM(ACCOUNTALLOC!AA535)","v":814034.9907472732},{"$f":"SUM(ACCOUNTALLOC!AI535)","v":545616.00680369057},{"$f":"SUM(ACCOUNTALLOC!AQ535,ACCOUNTALLOC!AY535,ACCOUNTALLOC!BG535)","v":376164.3936214337},{"$f":"SUM(ACCOUNTALLOC!BO535)","v":200285.54344310629},{"$f":"SUM(ACCOUNTALLOC!BW535)","v":147548.66846815718},{"$f":"SUM(ACCOUNTALLOC!CE535,ACCOUNTALLOC!CM535)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU535)","v":22693.122005408219},{"$f":"SUM(ACCOUNTALLOC!DC535,ACCOUNTALLOC!DK535)","v":2097.6574043925107}]
[104,{"$f":"ACCOUNTS!A536","v":403.03},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Other"},{"$f":"+ACCOUNTS!R536","v":"PP.T"},{"$f":"ACCOUNTS!C536","v":67990832},{"$f":"SUM(ACCOUNTALLOC!K536)","v":36205822.092261635},{"$f":"SUM(ACCOUNTALLOC!S536)","v":8208406.1207145583},{"$f":"SUM(ACCOUNTALLOC!AA536)","v":9102548.3124759719},{"$f":"SUM(ACCOUNTALLOC!AI536)","v":6101084.2512207441},{"$f":"SUM(ACCOUNTALLOC!AQ536,ACCOUNTALLOC!AY536,ACCOUNTALLOC!BG536)","v":4206274.4295906648},{"$f":"SUM(ACCOUNTALLOC!BO536)","v":2239595.1724480428},{"$f":"SUM(ACCOUNTALLOC!BW536)","v":1649890.8504411853},{"$f":"SUM(ACCOUNTALLOC!CE536,ACCOUNTALLOC!CM536)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU536)","v":253754.74244112751},{"$f":"SUM(ACCOUNTALLOC!DC536,ACCOUNTALLOC!DK536)","v":23456.028406073448}]
[105,{"$f":"ACCOUNTS!A537","v":403.04},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Transmission"},{"$f":"+ACCOUNTS!R537","v":"TP.T"},{"$f":"ACCOUNTS!C537","v":8646050},{"$f":"SUM(ACCOUNTALLOC!K537)","v":4434490.6961729005},{"$f":"SUM(ACCOUNTALLOC!S537)","v":1004700.2326267727},{"$f":"SUM(ACCOUNTALLOC!AA537)","v":1113939.9385050226},{"$f":"SUM(ACCOUNTALLOC!AI537)","v":746545.12090297928},{"$f":"SUM(ACCOUNTALLOC!AQ537,ACCOUNTALLOC!AY537,ACCOUNTALLOC!BG537)","v":514545.13625191886},{"$f":"SUM(ACCOUNTALLOC!BO537)","v":274006.41118428938},{"$f":"SUM(ACCOUNTALLOC!BW537)","v":201849.49144895337},{"$f":"SUM(ACCOUNTALLOC!CE537,ACCOUNTALLOC!CM537)","v":299635.51186491823},{"$f":"SUM(ACCOUNTALLOC!CU537)","v":31045.837860871838},{"$f":"SUM(ACCOUNTALLOC!DC537,ACCOUNTALLOC!DK537)","v":25291.623181373259}]
[106,{"$f":"ACCOUNTS!A538","v":403.05},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Distribution"},{"$f":"+ACCOUNTS!R538","v":"DP.T"},{"$f":"ACCOUNTS!C538","v":94050635},{"$f":"SUM(ACCOUNTALLOC!K538)","v":58854757.891514376},{"$f":"SUM(ACCOUNTALLOC!S538)","v":11366324.148732889},{"$f":"SUM(ACCOUNTALLOC!AA538)","v":9266737.6688222885},{"$f":"SUM(ACCOUNTALLOC!AI538)","v":4495787.9989060871},{"$f":"SUM(ACCOUNTALLOC!AQ538,ACCOUNTALLOC!AY538,ACCOUNTALLOC!BG538)","v":4348849.1821929915},{"$f":"SUM(ACCOUNTALLOC!BO538)","v":1484817.5978388428},{"$f":"SUM(ACCOUNTALLOC!BW538)","v":687740.80112143536},{"$f":"SUM(ACCOUNTALLOC!CE538,ACCOUNTALLOC!CM538)","v":1452052.6116624284},{"$f":"SUM(ACCOUNTALLOC!CU538)","v":1900856.7380646812},{"$f":"SUM(ACCOUNTALLOC!DC538,ACCOUNTALLOC!DK538)","v":192710.36114398172}]
[107,{"$f":"ACCOUNTS!A539","v":403.06},{"$f":"ACCOUNTS!B539","v":"Depr Exp - General"},{"$f":"+ACCOUNTS!R539","v":"GP.T"},{"$f":"ACCOUNTS!C539","v":20494477},{"$f":"SUM(ACCOUNTALLOC!K539)","v":12586748.290781032},{"$f":"SUM(ACCOUNTALLOC!S539)","v":2444772.1029921444},{"$f":"SUM(ACCOUNTALLOC!AA539)","v":2091900.8081220605},{"$f":"SUM(ACCOUNTALLOC!AI539)","v":1231283.1787472542},{"$f":"SUM(ACCOUNTALLOC!AQ539,ACCOUNTALLOC!AY539,ACCOUNTALLOC!BG539)","v":957226.78916463628},{"$f":"SUM(ACCOUNTALLOC!BO539)","v":464647.83258597809},{"$f":"SUM(ACCOUNTALLOC!BW539)","v":296249.97161027166},{"$f":"SUM(ACCOUNTALLOC!CE539,ACCOUNTALLOC!CM539)","v":168254.78527431059},{"$f":"SUM(ACCOUNTALLOC!CU539)","v":229207.94734232346},{"$f":"SUM(ACCOUNTALLOC!DC539,ACCOUNTALLOC!DK539)","v":24185.293379996561}]
[108,{"$f":"ACCOUNTS!A540","v":403.07},{"$f":"ACCOUNTS!B540","v":"Depr Exp - FAS 143"},{"$f":"+ACCOUNTS!R540","v":"PP.T"},{"$f":"ACCOUNTS!C540","v":-27088},{"$f":"SUM(ACCOUNTALLOC!K540)","v":-14424.640499107045},{"$f":"SUM(ACCOUNTALLOC!S540)","v":-3270.283631738997},{"$f":"SUM(ACCOUNTALLOC!AA540)","v":-3626.5158321396793},{"$f":"SUM(ACCOUNTALLOC!AI540)","v":-2430.7125730873177},{"$f":"SUM(ACCOUNTALLOC!AQ540,ACCOUNTALLOC!AY540,ACCOUNTALLOC!BG540)","v":-1675.8077287354263},{"$f":"SUM(ACCOUNTALLOC!BO540)","v":-892.26962292905284},{"$f":"SUM(ACCOUNTALLOC!BW540)","v":-657.32749610639905},{"$f":"SUM(ACCOUNTALLOC!CE540,ACCOUNTALLOC!CM540)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU540)","v":-101.09757832122519},{"$f":"SUM(ACCOUNTALLOC!DC540,ACCOUNTALLOC!DK540)","v":-9.3450378348615821}]
[109,{"$f":"ACCOUNTS!A541","v":403.08},{"$f":"ACCOUNTS!B541","v":"Depr Exp - VROW"},{"$f":"+ACCOUNTS!R541","v":"DP.T"},{"$f":"ACCOUNTS!C541","v":2874929},{"$f":"SUM(ACCOUNTALLOC!K541)","v":1799065.4741490425},{"$f":"SUM(ACCOUNTALLOC!S541)","v":347444.49007274117},{"$f":"SUM(ACCOUNTALLOC!AA541)","v":283264.57189246611},{"$f":"SUM(ACCOUNTALLOC!AI541)","v":137426.73078078715},{"$f":"SUM(ACCOUNTALLOC!AQ541,ACCOUNTALLOC!AY541,ACCOUNTALLOC!BG541)","v":132935.12192143005},{"$f":"SUM(ACCOUNTALLOC!BO541)","v":45387.733657909135},{"$f":"SUM(ACCOUNTALLOC!BW541)","v":21022.781756096036},{"$f":"SUM(ACCOUNTALLOC!CE541,ACCOUNTALLOC!CM541)","v":44386.177326650206},{"$f":"SUM(ACCOUNTALLOC!CU541)","v":58105.170274581942},{"$f":"SUM(ACCOUNTALLOC!DC541,ACCOUNTALLOC!DK541)","v":5890.7481682957923}]
[110,{"$f":"ACCOUNTS!A542","v":404},{"$f":"ACCOUNTS!B542","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"+ACCOUNTS!R542","v":"PP.T"},{"$f":"ACCOUNTS!C542","v":1005996},{"$f":"SUM(ACCOUNTALLOC!K542)","v":535703.28719505644},{"$f":"SUM(ACCOUNTALLOC!S542)","v":121452.0175869353},{"$f":"SUM(ACCOUNTALLOC!AA542)","v":134681.79345352881},{"$f":"SUM(ACCOUNTALLOC!AI542)","v":90271.970085482448},{"$f":"SUM(ACCOUNTALLOC!AQ542,ACCOUNTALLOC!AY542,ACCOUNTALLOC!BG542)","v":62236.262251806111},{"$f":"SUM(ACCOUNTALLOC!BO542)","v":33137.170392355853},{"$f":"SUM(ACCOUNTALLOC!BW542)","v":24411.873588786657},{"$f":"SUM(ACCOUNTALLOC!CE542,ACCOUNTALLOC!CM542)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU542)","v":3754.5687906393691},{"$f":"SUM(ACCOUNTALLOC!DC542,ACCOUNTALLOC!DK542)","v":347.05665540901549}]
[111,{"$f":"ACCOUNTS!A543","v":404.01},{"$f":"ACCOUNTS!B543","v":"Amort Exp - Limited Term Plant - General"},{"$f":"+ACCOUNTS!R543","v":"GP.T"},{"$f":"ACCOUNTS!C543","v":25536254},{"$f":"SUM(ACCOUNTALLOC!K543)","v":15683171.685105715},{"$f":"SUM(ACCOUNTALLOC!S543)","v":3046202.2228779765},{"$f":"SUM(ACCOUNTALLOC!AA543)","v":2606522.2537276843},{"$f":"SUM(ACCOUNTALLOC!AI543)","v":1534186.9908862417},{"$f":"SUM(ACCOUNTALLOC!AQ543,ACCOUNTALLOC!AY543,ACCOUNTALLOC!BG543)","v":1192710.9154194372},{"$f":"SUM(ACCOUNTALLOC!BO543)","v":578954.2750207783},{"$f":"SUM(ACCOUNTALLOC!BW543)","v":369129.42557805631},{"$f":"SUM(ACCOUNTALLOC!CE543,ACCOUNTALLOC!CM543)","v":209646.57617172939},{"$f":"SUM(ACCOUNTALLOC!CU543)","v":285594.61957249249},{"$f":"SUM(ACCOUNTALLOC!DC543,ACCOUNTALLOC!DK543)","v":30135.035639900001}]
[112,{"$f":"ACCOUNTS!A544","v":404.02},{"$f":"ACCOUNTS!B544","v":"Accretion Exp - FAS 143"},{"$f":"+ACCOUNTS!R544","v":"PP.T"},{"$f":"ACCOUNTS!C544","v":1029398},{"$f":"SUM(ACCOUNTALLOC!K544)","v":548165.09452524339},{"$f":"SUM(ACCOUNTALLOC!S544)","v":124277.29732519416},{"$f":"SUM(ACCOUNTALLOC!AA544)","v":137814.83109025846},{"$f":"SUM(ACCOUNTALLOC!AI544)","v":92371.923409293348},{"$f":"SUM(ACCOUNTALLOC!AQ544,ACCOUNTALLOC!AY544,ACCOUNTALLOC!BG544)","v":63684.034419107731},{"$f":"SUM(ACCOUNTALLOC!BO544)","v":33908.024413168969},{"$f":"SUM(ACCOUNTALLOC!BW544)","v":24979.755236153829},{"$f":"SUM(ACCOUNTALLOC!CE544,ACCOUNTALLOC!CM544)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU544)","v":3841.9095144976573},{"$f":"SUM(ACCOUNTALLOC!DC544,ACCOUNTALLOC!DK544)","v":355.13006708250305}]
[113,{"$f":"ACCOUNTS!A545","v":405},{"$f":"ACCOUNTS!B545","v":"Amort Exp - WUTC AFUDC"},{"$f":"+ACCOUNTS!R545","v":"PTDP.T"},{"$f":"ACCOUNTS!C545","v":2070601},{"$f":"SUM(ACCOUNTALLOC!K545)","v":1193677.7836574195},{"$f":"SUM(ACCOUNTALLOC!S545)","v":249547.43901087396},{"$f":"SUM(ACCOUNTALLOC!AA545)","v":241158.33779454432},{"$f":"SUM(ACCOUNTALLOC!AI545)","v":143357.73447256855},{"$f":"SUM(ACCOUNTALLOC!AQ545,ACCOUNTALLOC!AY545,ACCOUNTALLOC!BG545)","v":112146.84005923053},{"$f":"SUM(ACCOUNTALLOC!BO545)","v":50859.719202133791},{"$f":"SUM(ACCOUNTALLOC!BW545)","v":33139.948000632212},{"$f":"SUM(ACCOUNTALLOC!CE545,ACCOUNTALLOC!CM545)","v":19746.105948247328},{"$f":"SUM(ACCOUNTALLOC!CU545)","v":24226.802716818165},{"$f":"SUM(ACCOUNTALLOC!DC545,ACCOUNTALLOC!DK545)","v":2740.2891375318086}]
[114,{"$f":"ACCOUNTS!A546","v":406},{"$f":"ACCOUNTS!B546","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"+ACCOUNTS!J546","v":"PC3"},{"$f":"ACCOUNTS!C546","v":25800},{"$f":"SUM(ACCOUNTALLOC!K546)","v":12626.479996385697},{"$f":"SUM(ACCOUNTALLOC!S546)","v":2858.2480978420176},{"$f":"SUM(ACCOUNTALLOC!AA546)","v":3168.2703091093294},{"$f":"SUM(ACCOUNTALLOC!AI546)","v":2123.0076631147908},{"$f":"SUM(ACCOUNTALLOC!AQ546,ACCOUNTALLOC!AY546,ACCOUNTALLOC!BG546)","v":1462.7094973310614},{"$f":"SUM(ACCOUNTALLOC!BO546)","v":779.07753720139681},{"$f":"SUM(ACCOUNTALLOC!BW546)","v":573.88267593940589},{"$f":"SUM(ACCOUNTALLOC!CE546,ACCOUNTALLOC!CM546)","v":1964.861638357781},{"$f":"SUM(ACCOUNTALLOC!CU546)","v":88.271549657762691},{"$f":"SUM(ACCOUNTALLOC!DC546,ACCOUNTALLOC!DK546)","v":155.1910350607568}]
[115,{"$f":"ACCOUNTS!A547","v":406.01},{"$f":"ACCOUNTS!B547","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"+ACCOUNTS!R547","v":"DP.T"},{"$f":"ACCOUNTS!C547","v":11200},{"$f":"SUM(ACCOUNTALLOC!K547)","v":7008.7064099563067},{"$f":"SUM(ACCOUNTALLOC!S547)","v":1353.5563100218128},{"$f":"SUM(ACCOUNTALLOC!AA547)","v":1103.5274976166788},{"$f":"SUM(ACCOUNTALLOC!AI547)","v":535.37996407730986},{"$f":"SUM(ACCOUNTALLOC!AQ547,ACCOUNTALLOC!AY547,ACCOUNTALLOC!BG547)","v":517.88178613107198},{"$f":"SUM(ACCOUNTALLOC!BO547)","v":176.81918995863282},{"$f":"SUM(ACCOUNTALLOC!BW547)","v":81.899468010610207},{"$f":"SUM(ACCOUNTALLOC!CE547,ACCOUNTALLOC!CM547)","v":172.917378501689},{"$f":"SUM(ACCOUNTALLOC!CU547)","v":226.3631230807153},{"$f":"SUM(ACCOUNTALLOC!DC547,ACCOUNTALLOC!DK547)","v":22.948872645172408}]
[116,{"$f":"ACCOUNTS!A548","v":406.02},{"$f":"ACCOUNTS!B548","v":"Amort Exp - FERC Colstrip"},{"$f":"+ACCOUNTS!J548","v":"PC4"},{"$f":"ACCOUNTS!C548","v":715283},{"$f":"SUM(ACCOUNTALLOC!K548)","v":380895.60433117184},{"$f":"SUM(ACCOUNTALLOC!S548)","v":86354.780233356621},{"$f":"SUM(ACCOUNTALLOC!AA548)","v":95761.411841419293},{"$f":"SUM(ACCOUNTALLOC!AI548)","v":64185.151410795021},{"$f":"SUM(ACCOUNTALLOC!AQ548,ACCOUNTALLOC!AY548,ACCOUNTALLOC!BG548)","v":44251.210116400689},{"$f":"SUM(ACCOUNTALLOC!BO548)","v":23561.181803660722},{"$f":"SUM(ACCOUNTALLOC!BW548)","v":17357.323663521609},{"$f":"SUM(ACCOUNTALLOC!CE548,ACCOUNTALLOC!CM548)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU548)","v":2669.5724717343805},{"$f":"SUM(ACCOUNTALLOC!DC548,ACCOUNTALLOC!DK548)","v":246.76412793979978}]
[117,{"$f":"ACCOUNTS!A549","v":406.03},{"$f":"ACCOUNTS!B549","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"+ACCOUNTS!R549","v":"PP.T"},{"$f":"ACCOUNTS!C549","v":9553357},{"$f":"SUM(ACCOUNTALLOC!K549)","v":5087261.5285228798},{"$f":"SUM(ACCOUNTALLOC!S549)","v":1153358.9421610737},{"$f":"SUM(ACCOUNTALLOC!AA549)","v":1278994.4038165398},{"$f":"SUM(ACCOUNTALLOC!AI549)","v":857260.22501076991},{"$f":"SUM(ACCOUNTALLOC!AQ549,ACCOUNTALLOC!AY549,ACCOUNTALLOC!BG549)","v":591021.46692146664},{"$f":"SUM(ACCOUNTALLOC!BO549)","v":314684.37123806216},{"$f":"SUM(ACCOUNTALLOC!BW549)","v":231825.31882090002},{"$f":"SUM(ACCOUNTALLOC!CE549,ACCOUNTALLOC!CM549)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU549)","v":35654.948964047726},{"$f":"SUM(ACCOUNTALLOC!DC549,ACCOUNTALLOC!DK549)","v":3295.794544260918}]
[118,{"$f":"ACCOUNTS!A550","v":407},{"$f":"ACCOUNTS!B550","v":"Amort Exp - Property Losses - Production"},{"$f":"+ACCOUNTS!R550","v":"PP.T"},{"$f":"ACCOUNTS!C550","v":1463328},{"$f":"SUM(ACCOUNTALLOC!K550)","v":779237.31291632133},{"$f":"SUM(ACCOUNTALLOC!S550)","v":176664.85551777034},{"$f":"SUM(ACCOUNTALLOC!AA550)","v":195908.96927101642},{"$f":"SUM(ACCOUNTALLOC!AI550)","v":131310.1656877849},{"$f":"SUM(ACCOUNTALLOC!AQ550,ACCOUNTALLOC!AY550,ACCOUNTALLOC!BG550)","v":90529.251774769407},{"$f":"SUM(ACCOUNTALLOC!BO550)","v":48201.532884728484},{"$f":"SUM(ACCOUNTALLOC!BW550)","v":35509.662220259328},{"$f":"SUM(ACCOUNTALLOC!CE550,ACCOUNTALLOC!CM550)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU550)","v":5461.4189711179051},{"$f":"SUM(ACCOUNTALLOC!DC550,ACCOUNTALLOC!DK550)","v":504.83075623199682}]
[119,{"$f":"ACCOUNTS!A551","v":407.01},{"$f":"ACCOUNTS!B551","v":"Amort Exp - Storm T&D"},{"$f":"+ACCOUNTS!R551","v":"TDP.T"},{"$f":"ACCOUNTS!C551","v":15477404},{"$f":"SUM(ACCOUNTALLOC!K551)","v":9494065.0150311925},{"$f":"SUM(ACCOUNTALLOC!S551)","v":1862612.7923576431},{"$f":"SUM(ACCOUNTALLOC!AA551)","v":1576351.1682435209},{"$f":"SUM(ACCOUNTALLOC!AI551)","v":805179.80982183747},{"$f":"SUM(ACCOUNTALLOC!AQ551,ACCOUNTALLOC!AY551,ACCOUNTALLOC!BG551)","v":738164.23592098011},{"$f":"SUM(ACCOUNTALLOC!BO551)","v":271306.30768379138},{"$f":"SUM(ACCOUNTALLOC!BW551)","v":140354.90068601203},{"$f":"SUM(ACCOUNTALLOC!CE551,ACCOUNTALLOC!CM551)","v":271529.36273402744},{"$f":"SUM(ACCOUNTALLOC!CU551)","v":284641.89280386234},{"$f":"SUM(ACCOUNTALLOC!DC551,ACCOUNTALLOC!DK551)","v":33198.514717132064}]
[{"$f":"+A124+1","v":120},null,{"$f":"ACCOUNTS!B569","v":"TOTAL DEPRECIATION EXPENSES"},null,{"$f":"SUM(E107:E124)","v":276612250},161270483.66902757,33295022.709127281,31566090.601914529,18736083.922192488,14644434.391017625,6709475.9029687801,4356955.7329006456,2467388.9099991713,3214923.8427103111,351390.31814162229]
[121]
[122,null,{"$f":"ACCOUNTS!A571","v":"Taxes (Other Than Income)"}]
[123,{"$f":"ACCOUNTS!A572","v":236},{"$f":"ACCOUNTS!B572","v":"Property Taxes"},{"$f":"+ACCOUNTS!R572","v":"PTDGP.T"},{"$f":"ACCOUNTS!C572","v":37267394},{"$f":"SUM(ACCOUNTALLOC!K572)","v":21540727.014955081},{"$f":"SUM(ACCOUNTALLOC!S572)","v":4489596.0982902199},{"$f":"SUM(ACCOUNTALLOC!AA572)","v":4318855.2824147427},{"$f":"SUM(ACCOUNTALLOC!AI572)","v":2566467.1265916256},{"$f":"SUM(ACCOUNTALLOC!AQ572,ACCOUNTALLOC!AY572,ACCOUNTALLOC!BG572)","v":2007274.5280099302},{"$f":"SUM(ACCOUNTALLOC!BO572)","v":912554.26090098161},{"$f":"SUM(ACCOUNTALLOC!BW572)","v":594139.28782999411},{"$f":"SUM(ACCOUNTALLOC!CE572,ACCOUNTALLOC!CM572)","v":353407.14242645801},{"$f":"SUM(ACCOUNTALLOC!CU572)","v":435267.6081278596},{"$f":"SUM(ACCOUNTALLOC!DC572,ACCOUNTALLOC!DK572)","v":49105.650453115333}]
[124,{"$f":"ACCOUNTS!A573","v":236.01},{"$f":"ACCOUNTS!B573","v":"Payroll Taxes"},{"$f":"+ACCOUNTS!R573","v":"SW.T"},{"$f":"ACCOUNTS!C573","v":8229129},{"$f":"SUM(ACCOUNTALLOC!K573)","v":5081437.1935987603},{"$f":"SUM(ACCOUNTALLOC!S573)","v":980819.02053787978},{"$f":"SUM(ACCOUNTALLOC!AA573)","v":829496.42333879031},{"$f":"SUM(ACCOUNTALLOC!AI573)","v":487416.88875040074},{"$f":"SUM(ACCOUNTALLOC!AQ573,ACCOUNTALLOC!AY573,ACCOUNTALLOC!BG573)","v":378980.52697034873},{"$f":"SUM(ACCOUNTALLOC!BO573)","v":184987.91753784215},{"$f":"SUM(ACCOUNTALLOC!BW573)","v":117607.76890153316},{"$f":"SUM(ACCOUNTALLOC!CE573,ACCOUNTALLOC!CM573)","v":66795.180534629922},{"$f":"SUM(ACCOUNTALLOC!CU573)","v":91955.189998673624},{"$f":"SUM(ACCOUNTALLOC!DC573,ACCOUNTALLOC!DK573)","v":9632.889831142098}]
[{"$f":"+A129+1","v":125},{"$f":"ACCOUNTS!A574","v":236.02},{"$f":"ACCOUNTS!B574","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"+ACCOUNTS!R574","v":"REVFAC1.T"},{"$f":"ACCOUNTS!C574","v":77070765},{"$f":"SUM(ACCOUNTALLOC!K574)","v":43177721.85173469},{"$f":"SUM(ACCOUNTALLOC!S574)","v":9265108.8624622952},{"$f":"SUM(ACCOUNTALLOC!AA574)","v":9411581.6039698943},{"$f":"SUM(ACCOUNTALLOC!AI574)","v":5976537.5404925598},{"$f":"SUM(ACCOUNTALLOC!AQ574,ACCOUNTALLOC!AY574,ACCOUNTALLOC!BG574)","v":4396283.0400703056},{"$f":"SUM(ACCOUNTALLOC!BO574)","v":2180607.8052655435},{"$f":"SUM(ACCOUNTALLOC!BW574)","v":1530046.8944356721},{"$f":"SUM(ACCOUNTALLOC!CE574,ACCOUNTALLOC!CM574)","v":384485.55540449516},{"$f":"SUM(ACCOUNTALLOC!CU574)","v":683777.90758576477},{"$f":"SUM(ACCOUNTALLOC!DC574,ACCOUNTALLOC!DK574)","v":64613.938578804431}]
[126,{"$f":"ACCOUNTS!A575","v":236.03},{"$f":"ACCOUNTS!B575","v":"Other Taxes - Muni"},{"$f":"+ACCOUNTS!R575","v":"REVFAC1.T"},{"$f":"ACCOUNTS!C575","v":-0.26000000536441803},{"$f":"SUM(ACCOUNTALLOC!K575)","v":-0.14566104168129601},{"$f":"SUM(ACCOUNTALLOC!S575)","v":-3.1256058687650419E-2},{"$f":"SUM(ACCOUNTALLOC!AA575)","v":-3.1750187863320546E-2},{"$f":"SUM(ACCOUNTALLOC!AI575)","v":-2.0161987396760776E-2},{"$f":"SUM(ACCOUNTALLOC!AQ575,ACCOUNTALLOC!AY575,ACCOUNTALLOC!BG575)","v":-1.4830962350014031E-2},{"$f":"SUM(ACCOUNTALLOC!BO575)","v":-7.3563307833616693E-3},{"$f":"SUM(ACCOUNTALLOC!BW575)","v":-5.1616485286098534E-3},{"$f":"SUM(ACCOUNTALLOC!CE575,ACCOUNTALLOC!CM575)","v":-1.2970708992924877E-3},{"$f":"SUM(ACCOUNTALLOC!CU575)","v":-2.3067405603197184E-3},{"$f":"SUM(ACCOUNTALLOC!DC575,ACCOUNTALLOC!DK575)","v":-2.1797661379260123E-4}]
[127,{"$f":"ACCOUNTS!A576","v":236.04},{"$f":"ACCOUNTS!B576","v":"Other Taxes - MT Elec Energy Lic"},{"$f":"+ACCOUNTS!J576","v":"NRG"},{"$f":"ACCOUNTS!C576","v":1647662},{"$f":"SUM(ACCOUNTALLOC!K576)","v":840956.1288123416},{"$f":"SUM(ACCOUNTALLOC!S576)","v":203582.86925528548},{"$f":"SUM(ACCOUNTALLOC!AA576)","v":229688.03628377084},{"$f":"SUM(ACCOUNTALLOC!AI576)","v":155611.27141421792},{"$f":"SUM(ACCOUNTALLOC!AQ576,ACCOUNTALLOC!AY576,ACCOUNTALLOC!BG576)","v":110116.84150566862},{"$f":"SUM(ACCOUNTALLOC!BO576)","v":57830.570121740406},{"$f":"SUM(ACCOUNTALLOC!BW576)","v":42772.555104637744},{"$f":"SUM(ACCOUNTALLOC!CE576,ACCOUNTALLOC!CM576)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU576)","v":6555.1801642816672},{"$f":"SUM(ACCOUNTALLOC!DC576,ACCOUNTALLOC!DK576)","v":548.54733805578121}]
[{"$f":"+A132+1","v":128},null,{"$f":"ACCOUNTS!B582","v":"TOTAL TAXES OTHER THAN INCOME"},null,{"$f":"SUM(E128:E132)","v":124214949.73999999},70640842.043439835,14939106.819289621,14789621.314257011,9186032.8070868161,6892654.9217252908,3335980.5464697769,2284566.5011101882,804687.87706851214,1217555.8835698392,123901.02598314104]
[129]
[130,null,{"$f":"ACCOUNTS!A634","v":"INCOME TAXES"}]
[131,{"$f":"ACCOUNTS!A635","v":"409.10"},{"$f":"ACCOUNTS!B635","v":"Current Federal Income Tax @ Rate"},{"$f":"+ACCOUNTS!R635","v":"RB.T"},{"$f":"ACCOUNTS!C635","v":-59428577},{"$f":"SUM(ACCOUNTALLOC!K635)","v":-33744871.022127472},{"$f":"SUM(ACCOUNTALLOC!S635)","v":-7084046.7759705279},{"$f":"SUM(ACCOUNTALLOC!AA635)","v":-7154672.6967972349},{"$f":"SUM(ACCOUNTALLOC!AI635)","v":-4331107.2272449723},{"$f":"SUM(ACCOUNTALLOC!AQ635,ACCOUNTALLOC!AY635,ACCOUNTALLOC!BG635)","v":-3341076.3692794428},{"$f":"SUM(ACCOUNTALLOC!BO635)","v":-1532627.3435422152},{"$f":"SUM(ACCOUNTALLOC!BW635)","v":-1021527.1402886622},{"$f":"SUM(ACCOUNTALLOC!CE635,ACCOUNTALLOC!CM635)","v":-547009.375387943},{"$f":"SUM(ACCOUNTALLOC!CU635)","v":-603778.37590285984},{"$f":"SUM(ACCOUNTALLOC!DC635,ACCOUNTALLOC!DK635)","v":-67860.673458654768}]
[132,{"$f":"ACCOUNTS!A636","v":"410.10"},{"$f":"ACCOUNTS!B636","v":"Provision for Def Inc Tax"},{"$f":"+ACCOUNTS!R636","v":"RB.T"},{"$f":"ACCOUNTS!C636","v":406373034.38731563},{"$f":"SUM(ACCOUNTALLOC!K636)","v":230747669.29503524},{"$f":"SUM(ACCOUNTALLOC!S636)","v":48440762.49870199},{"$f":"SUM(ACCOUNTALLOC!AA636)","v":48923703.050227359},{"$f":"SUM(ACCOUNTALLOC!AI636)","v":29616142.183454484},{"$f":"SUM(ACCOUNTALLOC!AQ636,ACCOUNTALLOC!AY636,ACCOUNTALLOC!BG636)","v":22846304.098848652},{"$f":"SUM(ACCOUNTALLOC!BO636)","v":10480116.73206008},{"$f":"SUM(ACCOUNTALLOC!BW636)","v":6985209.8883017292},{"$f":"SUM(ACCOUNTALLOC!CE636,ACCOUNTALLOC!CM636)","v":3740454.0195318596},{"$f":"SUM(ACCOUNTALLOC!CU636)","v":4128640.8509005764},{"$f":"SUM(ACCOUNTALLOC!DC636,ACCOUNTALLOC!DK636)","v":464031.77025356528}]
[133,{"$f":"ACCOUNTS!A637","v":"411.10"},{"$f":"ACCOUNTS!B637","v":"Prov for Def Income Tax (Credit)"},{"$f":"+ACCOUNTS!R637","v":"RB.T"},{"$f":"ACCOUNTS!C637","v":-237907201},{"$f":"SUM(ACCOUNTALLOC!K637)","v":-135089013.0345937},{"$f":"SUM(ACCOUNTALLOC!S637)","v":-28359180.470099807},{"$f":"SUM(ACCOUNTALLOC!AA637)","v":-28641913.39069337},{"$f":"SUM(ACCOUNTALLOC!AI637)","v":-17338486.796759792},{"$f":"SUM(ACCOUNTALLOC!AQ637,ACCOUNTALLOC!AY637,ACCOUNTALLOC!BG637)","v":-13375149.92732393},{"$f":"SUM(ACCOUNTALLOC!BO637)","v":-6135483.9689026019},{"$f":"SUM(ACCOUNTALLOC!BW637)","v":-4089424.2292156843},{"$f":"SUM(ACCOUNTALLOC!CE637,ACCOUNTALLOC!CM637)","v":-2189812.9820490875},{"$f":"SUM(ACCOUNTALLOC!CU637)","v":-2417073.2446677168},{"$f":"SUM(ACCOUNTALLOC!DC637,ACCOUNTALLOC!DK637)","v":-271662.95569425379}]
[134,null,{"$f":"ACCOUNTS!B642","v":"TOTAL FIT"},null,{"$f":"SUM(E136:E138)","v":109037256.38731563},{"$f":"SUM(F136:F138)","v":61913785.238314062},12997535.252631657,13127116.962736752,7946548.1594497189,6130077.8022452779,2812005.4196152641,1874258.5187973827,1003631.6620948291,1107789.2303299997,124508.14110065671]
[135]
[136,null,"TOTAL OPERATING EXPENSES",null,{"$f":"SUM(E139,E133,E125,E104)","v":1718267272.1273155},961639406.82710207,206842070.97726521,209913993.82437199,134056385.0634214,98042423.071510106,49112343.127361834,34648292.796012983,7620778.5906083006,15013070.760160867,1378507.0895009001]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C584","v":1718267272.1273155}]

{"sheet":"Ratebase Summary","index":23,"n_rows":158,"n_cols":15,"rows_kept":158,"cut":false,"hidden":false,"merged":[[0,1,0,3],[1,1,1,3]]}
[null,"ELECTRIC ACCOUNT ALLOCATION"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
[]
["Line No.","COS ID","Account Description","Allocation Method","Total",{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)"]
[1,null,{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[{"$f":"+A6+1","v":2}]
[3,null,{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"}]
[4,null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"}]
[5,{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Production Plant"},{"$f":"+ACCOUNTS!R10","v":"PP.T"},{"$f":"ACCOUNTS!C10","v":52790811},{"$f":"SUM(ACCOUNTALLOC!K10)","v":28111653.511935383},{"$f":"SUM(ACCOUNTALLOC!S10)","v":6373335.9834438479},{"$f":"SUM(ACCOUNTALLOC!AA10)","v":7067583.8704590052},{"$f":"SUM(ACCOUNTALLOC!AI10)","v":4737126.6996890232},{"$f":"SUM(ACCOUNTALLOC!AQ10,ACCOUNTALLOC!AY10,ACCOUNTALLOC!BG10)","v":3265920.2997641452},{"$f":"SUM(ACCOUNTALLOC!BO10)","v":1738911.5853916456},{"$f":"SUM(ACCOUNTALLOC!BW10)","v":1281041.4800670461},{"$f":"SUM(ACCOUNTALLOC!CE10,ACCOUNTALLOC!CM10)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU10)","v":197025.36731074628},{"$f":"SUM(ACCOUNTALLOC!DC10,ACCOUNTALLOC!DK10)","v":18212.201939162249}]
[6,{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"General Plant"},{"$f":"+ACCOUNTS!R11","v":"GP.T"},{"$f":"ACCOUNTS!C11","v":136762676},{"$f":"SUM(ACCOUNTALLOC!K11)","v":83993232.829783365},{"$f":"SUM(ACCOUNTALLOC!S11)","v":16314325.806672368},{"$f":"SUM(ACCOUNTALLOC!AA11)","v":13959563.468993891},{"$f":"SUM(ACCOUNTALLOC!AI11)","v":8216534.749301523},{"$f":"SUM(ACCOUNTALLOC!AQ11,ACCOUNTALLOC!AY11,ACCOUNTALLOC!BG11)","v":6387715.9307379955},{"$f":"SUM(ACCOUNTALLOC!BO11)","v":3100663.7047658432},{"$f":"SUM(ACCOUNTALLOC!BW11)","v":1976919.8736979128},{"$f":"SUM(ACCOUNTALLOC!CE11,ACCOUNTALLOC!CM11)","v":1122789.0657526962},{"$f":"SUM(ACCOUNTALLOC!CU11)","v":1529538.5307467594},{"$f":"SUM(ACCOUNTALLOC!DC11,ACCOUNTALLOC!DK11)","v":161392.03954769939}]
[{"$f":"+A11+1","v":7},null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},null,{"$f":"SUM(E10:E11)","v":189553487},112104886.34171875,22687661.790116217,21027147.339452896,12953661.448990546,9653636.2305021398,4839575.2901574885,3257961.3537649587,1122789.0657526962,1726563.8980575057,179604.24148686163]
[8]
[9,null,{"$f":"ACCOUNTS!B15","v":"Production Plant"}]
[10,{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"+ACCOUNTS!J16","v":"PC4"},{"$f":"ACCOUNTS!C16","v":1108157180},{"$f":"SUM(ACCOUNTALLOC!K16)","v":590105173.43488836},{"$f":"SUM(ACCOUNTALLOC!S16)","v":133785745.9815433},{"$f":"SUM(ACCOUNTALLOC!AA16)","v":148359035.65302941},{"$f":"SUM(ACCOUNTALLOC!AI16)","v":99439293.797363609},{"$f":"SUM(ACCOUNTALLOC!AQ16,ACCOUNTALLOC!AY16,ACCOUNTALLOC!BG16)","v":68556496.119966581},{"$f":"SUM(ACCOUNTALLOC!BO16)","v":36502325.352359809},{"$f":"SUM(ACCOUNTALLOC!BW16)","v":26890954.829508569},{"$f":"SUM(ACCOUNTALLOC!CE16,ACCOUNTALLOC!CM16)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU16)","v":4135853.7838628921},{"$f":"SUM(ACCOUNTALLOC!DC16,ACCOUNTALLOC!DK16)","v":382301.04747761064}]
[11,{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"+ACCOUNTS!J17","v":"PC4"},{"$f":"ACCOUNTS!C17","v":265007486},{"$f":"SUM(ACCOUNTALLOC!K17)","v":141119230.47556642},{"$f":"SUM(ACCOUNTALLOC!S17)","v":31993858.673733804},{"$f":"SUM(ACCOUNTALLOC!AA17)","v":35478951.698705494},{"$f":"SUM(ACCOUNTALLOC!AI17)","v":23780161.997285191},{"$f":"SUM(ACCOUNTALLOC!AQ17,ACCOUNTALLOC!AY17,ACCOUNTALLOC!BG17)","v":16394772.342422672},{"$f":"SUM(ACCOUNTALLOC!BO17)","v":8729257.5903202984},{"$f":"SUM(ACCOUNTALLOC!BW17)","v":6430770.3492997494},{"$f":"SUM(ACCOUNTALLOC!CE17,ACCOUNTALLOC!CM17)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU17)","v":989058.44180434081},{"$f":"SUM(ACCOUNTALLOC!DC17,ACCOUNTALLOC!DK17)","v":91424.430862062582}]
[12,{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"+ACCOUNTS!J18","v":"PC4"},{"$f":"ACCOUNTS!C18","v":1885899257},{"$f":"SUM(ACCOUNTALLOC!K18)","v":1004260883.0389132},{"$f":"SUM(ACCOUNTALLOC!S18)","v":227681093.88939142},{"$f":"SUM(ACCOUNTALLOC!AA18)","v":252482409.67701408},{"$f":"SUM(ACCOUNTALLOC!AI18)","v":169229143.36850005},{"$f":"SUM(ACCOUNTALLOC!AQ18,ACCOUNTALLOC!AY18,ACCOUNTALLOC!BG18)","v":116671756.88485669},{"$f":"SUM(ACCOUNTALLOC!BO18)","v":62120888.176519893},{"$f":"SUM(ACCOUNTALLOC!BW18)","v":45763933.716506504},{"$f":"SUM(ACCOUNTALLOC!CE18,ACCOUNTALLOC!CM18)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU18)","v":7038535.4341589585},{"$f":"SUM(ACCOUNTALLOC!DC18,ACCOUNTALLOC!DK18)","v":650612.81413918873}]
[13,null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},null,{"$f":"SUM(E15:E17)","v":3259063923},{"$f":"SUM(F15:F17)","v":1735485286.949368},393460698.54466856,436320397.02874899,292448599.16314888,201623025.34724593,107352471.11919999,79085658.895314813,0,12163447.659826191,1124338.292478862]
[14]
[15,null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"}]
[16,{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Transmission Plant - Integrated Generation"},{"$f":"+ACCOUNTS!J31","v":"PC4"},{"$f":"ACCOUNTS!C31","v":231649100},{"$f":"SUM(ACCOUNTALLOC!K31)","v":123355544.50094865},{"$f":"SUM(ACCOUNTALLOC!S31)","v":27966563.055119239},{"$f":"SUM(ACCOUNTALLOC!AA31)","v":31012962.516646031},{"$f":"SUM(ACCOUNTALLOC!AI31)","v":20786783.074215934},{"$f":"SUM(ACCOUNTALLOC!AQ31,ACCOUNTALLOC!AY31,ACCOUNTALLOC!BG31)","v":14331045.191029446},{"$f":"SUM(ACCOUNTALLOC!BO31)","v":7630443.5583599545},{"$f":"SUM(ACCOUNTALLOC!BW31)","v":5621283.3313017143},{"$f":"SUM(ACCOUNTALLOC!CE31,ACCOUNTALLOC!CM31)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU31)","v":864558.58794637187},{"$f":"SUM(ACCOUNTALLOC!DC31,ACCOUNTALLOC!DK31)","v":79916.184432650392}]
[17,{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Bulk Transmission Plant (>230 kV)"},{"$f":"+ACCOUNTS!J32","v":"PC3"},{"$f":"ACCOUNTS!C32","v":178367968},{"$f":"SUM(ACCOUNTALLOC!K32)","v":87293006.974727303},{"$f":"SUM(ACCOUNTALLOC!S32)","v":19760461.443873871},{"$f":"SUM(ACCOUNTALLOC!AA32)","v":21903796.012037329},{"$f":"SUM(ACCOUNTALLOC!AI32)","v":14677386.159620691},{"$f":"SUM(ACCOUNTALLOC!AQ32,ACCOUNTALLOC!AY32,ACCOUNTALLOC!BG32)","v":10112423.287334993},{"$f":"SUM(ACCOUNTALLOC!BO32)","v":5386142.528103007},{"$f":"SUM(ACCOUNTALLOC!BW32)","v":3967530.4952602452},{"$f":"SUM(ACCOUNTALLOC!CE32,ACCOUNTALLOC!CM32)","v":13584045.652520476},{"$f":"SUM(ACCOUNTALLOC!CU32)","v":610264.2226614817},{"$f":"SUM(ACCOUNTALLOC!DC32,ACCOUNTALLOC!DK32)","v":1072911.223860618}]
[18,{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Sub Transmission Plant (<230 kV)"},{"$f":"+ACCOUNTS!J33","v":"PC3"},{"$f":"ACCOUNTS!C33","v":15069546},{"$f":"SUM(ACCOUNTALLOC!K33)","v":7375012.4466517102},{"$f":"SUM(ACCOUNTALLOC!S33)","v":1669476.7903039842},{"$f":"SUM(ACCOUNTALLOC!AA33)","v":1850557.9520758633},{"$f":"SUM(ACCOUNTALLOC!AI33)","v":1240029.5208395678},{"$f":"SUM(ACCOUNTALLOC!AQ33,ACCOUNTALLOC!AY33,ACCOUNTALLOC!BG33)","v":854355.35095609725},{"$f":"SUM(ACCOUNTALLOC!BO33)","v":455052.12342725438},{"$f":"SUM(ACCOUNTALLOC!BW33)","v":335199.66603379732},{"$f":"SUM(ACCOUNTALLOC!CE33,ACCOUNTALLOC!CM33)","v":1147657.8621266647},{"$f":"SUM(ACCOUNTALLOC!CU33)","v":51558.611552672068},{"$f":"SUM(ACCOUNTALLOC!DC33,ACCOUNTALLOC!DK33)","v":90645.676032390984}]
[19,null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},null,{"$f":"SUM(E21:E23)","v":425086614},{"$f":"SUM(F21:F23)","v":218023563.92232764},49396501.289297096,54767316.480759226,36704198.754676186,25297823.829320535,13471638.209890217,9924013.4925957564,14731703.514647141,1526381.4221605256,1243473.0843256593]
[20]
[21,null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"}]
[22,{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"+ACCOUNTS!K42","v":"DIR360.01"},{"$f":"ACCOUNTS!C42","v":1611005.2218968247},{"$f":"SUM(ACCOUNTALLOC!K42)","v":0},{"$f":"SUM(ACCOUNTALLOC!S42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ42,ACCOUNTALLOC!AY42,ACCOUNTALLOC!BG42)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO42)","v":839671.1156547179},{"$f":"SUM(ACCOUNTALLOC!BW42)","v":742147.1022219439},{"$f":"SUM(ACCOUNTALLOC!CE42,ACCOUNTALLOC!CM42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU42)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC42,ACCOUNTALLOC!DK42)","v":29187.004020162956}]
[23,{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"+ACCOUNTS!K43","v":"NCP_360"},{"$f":"ACCOUNTS!C43","v":25360743.862269819},{"$f":"SUM(ACCOUNTALLOC!K43)","v":11633232.282619096},{"$f":"SUM(ACCOUNTALLOC!S43)","v":3490782.5358183002},{"$f":"SUM(ACCOUNTALLOC!AA43)","v":4086153.9757953873},{"$f":"SUM(ACCOUNTALLOC!AI43)","v":3068309.7057886785},{"$f":"SUM(ACCOUNTALLOC!AQ43,ACCOUNTALLOC!AY43,ACCOUNTALLOC!BG43)","v":2613099.5980707547},{"$f":"SUM(ACCOUNTALLOC!BO43)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE43,ACCOUNTALLOC!CM43)","v":215101.11037855991},{"$f":"SUM(ACCOUNTALLOC!CU43)","v":251577.93575998323},{"$f":"SUM(ACCOUNTALLOC!DC43,ACCOUNTALLOC!DK43)","v":2486.7180390584958}]
[24,{"$f":"ACCOUNTS!A44","v":360.03},{"$f":"ACCOUNTS!B44","v":"Land & Land Rights -  - HV Distribution"},{"$f":"+ACCOUNTS!J44","v":"PC3"},{"$f":"ACCOUNTS!C44","v":51635827.149999961},{"$f":"SUM(ACCOUNTALLOC!K44)","v":25270493.744430386},{"$f":"SUM(ACCOUNTALLOC!S44)","v":5720465.2996894028},{"$f":"SUM(ACCOUNTALLOC!AA44)","v":6340940.2343273759},{"$f":"SUM(ACCOUNTALLOC!AI44)","v":4248963.4391752202},{"$f":"SUM(ACCOUNTALLOC!AQ44,ACCOUNTALLOC!AY44,ACCOUNTALLOC!BG44)","v":2927450.1850717058},{"$f":"SUM(ACCOUNTALLOC!BO44)","v":1559236.9398208912},{"$f":"SUM(ACCOUNTALLOC!BW44)","v":1148562.2736118839},{"$f":"SUM(ACCOUNTALLOC!CE44,ACCOUNTALLOC!CM44)","v":3932451.7803065157},{"$f":"SUM(ACCOUNTALLOC!CU44)","v":176665.67753452994},{"$f":"SUM(ACCOUNTALLOC!DC44,ACCOUNTALLOC!DK44)","v":310597.57603204733}]
[25,{"$f":"ACCOUNTS!A45","v":361.01},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Assigned"},{"$f":"+ACCOUNTS!K45","v":"DIR361.01"},{"$f":"ACCOUNTS!C45","v":418047.02374747721},{"$f":"SUM(ACCOUNTALLOC!K45)","v":0},{"$f":"SUM(ACCOUNTALLOC!S45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI45)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ45,ACCOUNTALLOC!AY45,ACCOUNTALLOC!BG45)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO45)","v":127564.21934371415},{"$f":"SUM(ACCOUNTALLOC!BW45)","v":162865.58496891646},{"$f":"SUM(ACCOUNTALLOC!CE45,ACCOUNTALLOC!CM45)","v":109085.18756944797},{"$f":"SUM(ACCOUNTALLOC!CU45)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC45,ACCOUNTALLOC!DK45)","v":18532.031865398629}]
[26,{"$f":"ACCOUNTS!A46","v":361.02},{"$f":"ACCOUNTS!B46","v":"Structures & Improve - Allocated"},{"$f":"+ACCOUNTS!K46","v":"NCP_361"},{"$f":"ACCOUNTS!C46","v":5167330.914169183},{"$f":"SUM(ACCOUNTALLOC!K46)","v":2578481.6541262972},{"$f":"SUM(ACCOUNTALLOC!S46)","v":713424.57210930239},{"$f":"SUM(ACCOUNTALLOC!AA46)","v":825951.89677954407},{"$f":"SUM(ACCOUNTALLOC!AI46)","v":575607.06793619203},{"$f":"SUM(ACCOUNTALLOC!AQ46,ACCOUNTALLOC!AY46,ACCOUNTALLOC!BG46)","v":406997.23476439191},{"$f":"SUM(ACCOUNTALLOC!BO46)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW46)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE46,ACCOUNTALLOC!CM46)","v":22338.625014181227},{"$f":"SUM(ACCOUNTALLOC!CU46)","v":44246.983127075866},{"$f":"SUM(ACCOUNTALLOC!DC46,ACCOUNTALLOC!DK46)","v":282.8803121982906}]
[27,{"$f":"ACCOUNTS!A47","v":361.03},{"$f":"ACCOUNTS!B47","v":"Structures & Improve -  - HV Distribution"},{"$f":"+ACCOUNTS!J47","v":"PC3"},{"$f":"ACCOUNTS!C47","v":2460704.5100000002},{"$f":"SUM(ACCOUNTALLOC!K47)","v":1204264.9718035299},{"$f":"SUM(ACCOUNTALLOC!S47)","v":272608.68159142538},{"$f":"SUM(ACCOUNTALLOC!AA47)","v":302177.40459396987},{"$f":"SUM(ACCOUNTALLOC!AI47)","v":202484.2841624468},{"$f":"SUM(ACCOUNTALLOC!AQ47,ACCOUNTALLOC!AY47,ACCOUNTALLOC!BG47)","v":139507.59135280526},{"$f":"SUM(ACCOUNTALLOC!BO47)","v":74305.411218262423},{"$f":"SUM(ACCOUNTALLOC!BW47)","v":54734.71662383584},{"$f":"SUM(ACCOUNTALLOC!CE47,ACCOUNTALLOC!CM47)","v":187400.92616406907},{"$f":"SUM(ACCOUNTALLOC!CU47)","v":8419.0000134707607},{"$f":"SUM(ACCOUNTALLOC!DC47,ACCOUNTALLOC!DK47)","v":14801.522476184975}]
[28,{"$f":"ACCOUNTS!A48","v":362.01},{"$f":"ACCOUNTS!B48","v":"Station Equipment - Assigned"},{"$f":"+ACCOUNTS!K48","v":"DIR362.01"},{"$f":"ACCOUNTS!C48","v":24960779.118660443},{"$f":"SUM(ACCOUNTALLOC!K48)","v":0},{"$f":"SUM(ACCOUNTALLOC!S48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI48)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ48,ACCOUNTALLOC!AY48,ACCOUNTALLOC!BG48)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO48)","v":8518412.040495472},{"$f":"SUM(ACCOUNTALLOC!BW48)","v":9029279.0429240707},{"$f":"SUM(ACCOUNTALLOC!CE48,ACCOUNTALLOC!CM48)","v":6033070.0286804652},{"$f":"SUM(ACCOUNTALLOC!CU48)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC48,ACCOUNTALLOC!DK48)","v":1380018.0065604341}]
[29,{"$f":"ACCOUNTS!A49","v":362.02},{"$f":"ACCOUNTS!B49","v":"Station Equipment - Allocated"},{"$f":"+ACCOUNTS!K49","v":"NCP_362"},{"$f":"ACCOUNTS!C49","v":307367962.5771727},{"$f":"SUM(ACCOUNTALLOC!K49)","v":164721596.78962886},{"$f":"SUM(ACCOUNTALLOC!S49)","v":43488811.924204059},{"$f":"SUM(ACCOUNTALLOC!AA49)","v":43132376.417747259},{"$f":"SUM(ACCOUNTALLOC!AI49)","v":27625110.520327926},{"$f":"SUM(ACCOUNTALLOC!AQ49,ACCOUNTALLOC!AY49,ACCOUNTALLOC!BG49)","v":24424650.421001405},{"$f":"SUM(ACCOUNTALLOC!BO49)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE49,ACCOUNTALLOC!CM49)","v":1397488.1238597136},{"$f":"SUM(ACCOUNTALLOC!CU49)","v":2511580.6576591018},{"$f":"SUM(ACCOUNTALLOC!DC49,ACCOUNTALLOC!DK49)","v":66347.722744359446}]
[30,{"$f":"ACCOUNTS!A50","v":362.03},{"$f":"ACCOUNTS!B50","v":"Station Equipment -  - HV Distribution"},{"$f":"+ACCOUNTS!J50","v":"PC3"},{"$f":"ACCOUNTS!C50","v":222299815.5399999},{"$f":"SUM(ACCOUNTALLOC!K50)","v":108793185.04325733},{"$f":"SUM(ACCOUNTALLOC!S50)","v":24627442.826272719},{"$f":"SUM(ACCOUNTALLOC!AA50)","v":27298678.499839634},{"$f":"SUM(ACCOUNTALLOC!AI50)","v":18292411.313969932},{"$f":"SUM(ACCOUNTALLOC!AQ50,ACCOUNTALLOC!AY50,ACCOUNTALLOC!BG50)","v":12603102.76919771},{"$f":"SUM(ACCOUNTALLOC!BO50)","v":6712743.9074119357},{"$f":"SUM(ACCOUNTALLOC!BW50)","v":4944729.1861601342},{"$f":"SUM(ACCOUNTALLOC!CE50,ACCOUNTALLOC!CM50)","v":16929782.161571968},{"$f":"SUM(ACCOUNTALLOC!CU50)","v":760571.67466475151},{"$f":"SUM(ACCOUNTALLOC!DC50,ACCOUNTALLOC!DK50)","v":1337168.1576537942}]
[31,{"$f":"ACCOUNTS!A51","v":364},{"$f":"ACCOUNTS!B51","v":"Poles Towers & Fixtures "},{"$f":"+ACCOUNTS!K51","v":"OH_NCP"},{"$f":"ACCOUNTS!C51","v":231436538.41791606},{"$f":"SUM(ACCOUNTALLOC!K51)","v":160286645.26559517},{"$f":"SUM(ACCOUNTALLOC!S51)","v":27523923.733123299},{"$f":"SUM(ACCOUNTALLOC!AA51)","v":21703602.260553055},{"$f":"SUM(ACCOUNTALLOC!AI51)","v":8792179.3340402562},{"$f":"SUM(ACCOUNTALLOC!AQ51,ACCOUNTALLOC!AY51,ACCOUNTALLOC!BG51)","v":11810592.535393376},{"$f":"SUM(ACCOUNTALLOC!BO51)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE51,ACCOUNTALLOC!CM51)","v":451.99359109810086},{"$f":"SUM(ACCOUNTALLOC!CU51)","v":1221964.6735337155},{"$f":"SUM(ACCOUNTALLOC!DC51,ACCOUNTALLOC!DK51)","v":97178.622086091666}]
[32,{"$f":"ACCOUNTS!A52","v":364.01},{"$f":"ACCOUNTS!B52","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"+ACCOUNTS!J52","v":"PC3"},{"$f":"ACCOUNTS!C52","v":170912245.04999995},{"$f":"SUM(ACCOUNTALLOC!K52)","v":83644187.723302126},{"$f":"SUM(ACCOUNTALLOC!S52)","v":18934480.59349113},{"$f":"SUM(ACCOUNTALLOC!AA52)","v":20988224.47500515},{"$f":"SUM(ACCOUNTALLOC!AI52)","v":14063876.200050499},{"$f":"SUM(ACCOUNTALLOC!AQ52,ACCOUNTALLOC!AY52,ACCOUNTALLOC!BG52)","v":9689727.2885584719},{"$f":"SUM(ACCOUNTALLOC!BO52)","v":5161003.5252370397},{"$f":"SUM(ACCOUNTALLOC!BW52)","v":3801689.0131823821},{"$f":"SUM(ACCOUNTALLOC!CE52,ACCOUNTALLOC!CM52)","v":13016236.969936026},{"$f":"SUM(ACCOUNTALLOC!CU52)","v":584755.37697871227},{"$f":"SUM(ACCOUNTALLOC!DC52,ACCOUNTALLOC!DK52)","v":1028063.8842584186}]
[33,{"$f":"ACCOUNTS!A53","v":365},{"$f":"ACCOUNTS!B53","v":"OH Lines Direct Assignment"},{"$f":"+ACCOUNTS!K53","v":"DIR364.01"},{"$f":"ACCOUNTS!C53","v":2527587.3601134373},{"$f":"SUM(ACCOUNTALLOC!K53)","v":0},{"$f":"SUM(ACCOUNTALLOC!S53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI53)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ53,ACCOUNTALLOC!AY53,ACCOUNTALLOC!BG53)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO53)","v":1767081.2517617049},{"$f":"SUM(ACCOUNTALLOC!BW53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE53,ACCOUNTALLOC!CM53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU53)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC53,ACCOUNTALLOC!DK53)","v":760506.10835173225}]
[34,{"$f":"ACCOUNTS!A54","v":365.01},{"$f":"ACCOUNTS!B54","v":"OVHD Cond & Devices "},{"$f":"+ACCOUNTS!K54","v":"OH_NCP"},{"$f":"ACCOUNTS!C54","v":281983625.33155257},{"$f":"SUM(ACCOUNTALLOC!K54)","v":195294181.43391207},{"$f":"SUM(ACCOUNTALLOC!S54)","v":33535308.86121501},{"$f":"SUM(ACCOUNTALLOC!AA54)","v":26443795.305707276},{"$f":"SUM(ACCOUNTALLOC!AI54)","v":10712442.469654145},{"$f":"SUM(ACCOUNTALLOC!AQ54,ACCOUNTALLOC!AY54,ACCOUNTALLOC!BG54)","v":14390094.680858668},{"$f":"SUM(ACCOUNTALLOC!BO54)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE54,ACCOUNTALLOC!CM54)","v":550.71162192340876},{"$f":"SUM(ACCOUNTALLOC!CU54)","v":1488848.8698699353},{"$f":"SUM(ACCOUNTALLOC!DC54,ACCOUNTALLOC!DK54)","v":118402.99871353284}]
[35,{"$f":"ACCOUNTS!A55","v":365.03},{"$f":"ACCOUNTS!B55","v":"OVHD Cond & Devices  - HV Distribution"},{"$f":"+ACCOUNTS!J55","v":"PC3"},{"$f":"ACCOUNTS!C55","v":131895724.17},{"$f":"SUM(ACCOUNTALLOC!K55)","v":64549562.900825992},{"$f":"SUM(ACCOUNTALLOC!S55)","v":14612042.741178215},{"$f":"SUM(ACCOUNTALLOC!AA55)","v":16196949.875437394},{"$f":"SUM(ACCOUNTALLOC!AI55)","v":10853319.114146696},{"$f":"SUM(ACCOUNTALLOC!AQ55,ACCOUNTALLOC!AY55,ACCOUNTALLOC!BG55)","v":7477718.1550704278},{"$f":"SUM(ACCOUNTALLOC!BO55)","v":3982829.30053327},{"$f":"SUM(ACCOUNTALLOC!BW55)","v":2933824.4624668746},{"$f":"SUM(ACCOUNTALLOC!CE55,ACCOUNTALLOC!CM55)","v":10044839.096319852},{"$f":"SUM(ACCOUNTALLOC!CU55)","v":451265.11495033826},{"$f":"SUM(ACCOUNTALLOC!DC55,ACCOUNTALLOC!DK55)","v":793373.40907094488}]
[36,{"$f":"ACCOUNTS!A56","v":366},{"$f":"ACCOUNTS!B56","v":"UG Conduit "},{"$f":"+ACCOUNTS!K56","v":"UG_NCP"},{"$f":"ACCOUNTS!C56","v":551772558.7240262},{"$f":"SUM(ACCOUNTALLOC!K56)","v":374571363.67080426},{"$f":"SUM(ACCOUNTALLOC!S56)","v":64341256.170171484},{"$f":"SUM(ACCOUNTALLOC!AA56)","v":57332231.791725568},{"$f":"SUM(ACCOUNTALLOC!AI56)","v":25922433.358822387},{"$f":"SUM(ACCOUNTALLOC!AQ56,ACCOUNTALLOC!AY56,ACCOUNTALLOC!BG56)","v":26041505.155967787},{"$f":"SUM(ACCOUNTALLOC!BO56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE56,ACCOUNTALLOC!CM56)","v":84412.400793215173},{"$f":"SUM(ACCOUNTALLOC!CU56)","v":3382645.2794685094},{"$f":"SUM(ACCOUNTALLOC!DC56,ACCOUNTALLOC!DK56)","v":96710.896273021339}]
[37,{"$f":"ACCOUNTS!A57","v":366.01},{"$f":"ACCOUNTS!B57","v":"UG Conduit  - HV Distribution"},{"$f":"+ACCOUNTS!K57","v":"DEM_2A"},{"$f":"ACCOUNTS!C57","v":700574.85},{"$f":"SUM(ACCOUNTALLOC!K57)","v":342860.24532929884},{"$f":"SUM(ACCOUNTALLOC!S57)","v":77613.05164373864},{"$f":"SUM(ACCOUNTALLOC!AA57)","v":86031.414595493115},{"$f":"SUM(ACCOUNTALLOC!AI57)","v":57648.285857964926},{"$f":"SUM(ACCOUNTALLOC!AQ57,ACCOUNTALLOC!AY57,ACCOUNTALLOC!BG57)","v":39718.507235902471},{"$f":"SUM(ACCOUNTALLOC!BO57)","v":21155.121269892948},{"$f":"SUM(ACCOUNTALLOC!BW57)","v":15583.246884257667},{"$f":"SUM(ACCOUNTALLOC!CE57,ACCOUNTALLOC!CM57)","v":53353.978587723126},{"$f":"SUM(ACCOUNTALLOC!CU57)","v":2396.9313046804123},{"$f":"SUM(ACCOUNTALLOC!DC57,ACCOUNTALLOC!DK57)","v":4214.0672910478461}]
[38,{"$f":"ACCOUNTS!A58","v":366.02},{"$f":"ACCOUNTS!B58","v":"UG Conduit Direct Assignment"},{"$f":"+ACCOUNTS!K58","v":"DIR366.01"},{"$f":"ACCOUNTS!C58","v":25269502.763473723},{"$f":"SUM(ACCOUNTALLOC!K58)","v":0},{"$f":"SUM(ACCOUNTALLOC!S58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ58,ACCOUNTALLOC!AY58,ACCOUNTALLOC!BG58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO58)","v":22206200.792146683},{"$f":"SUM(ACCOUNTALLOC!BW58)","v":1801892.9831340155},{"$f":"SUM(ACCOUNTALLOC!CE58,ACCOUNTALLOC!CM58)","v":674698.9936847178},{"$f":"SUM(ACCOUNTALLOC!CU58)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC58,ACCOUNTALLOC!DK58)","v":586709.99450830778}]
[39,{"$f":"ACCOUNTS!A59","v":367},{"$f":"ACCOUNTS!B59","v":"UG Conductor & Devices "},{"$f":"+ACCOUNTS!K59","v":"UG_NCP"},{"$f":"ACCOUNTS!C59","v":647702409.82999992},{"$f":"SUM(ACCOUNTALLOC!K59)","v":439693440.83353209},{"$f":"SUM(ACCOUNTALLOC!S59)","v":75527472.350710034},{"$f":"SUM(ACCOUNTALLOC!AA59)","v":67299875.837076172},{"$f":"SUM(ACCOUNTALLOC!AI59)","v":30429245.328897398},{"$f":"SUM(ACCOUNTALLOC!AQ59,ACCOUNTALLOC!AY59,ACCOUNTALLOC!BG59)","v":30569018.662555404},{"$f":"SUM(ACCOUNTALLOC!BO59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE59,ACCOUNTALLOC!CM59)","v":99088.137945343158},{"$f":"SUM(ACCOUNTALLOC!CU59)","v":3970743.8589885519},{"$f":"SUM(ACCOUNTALLOC!DC59,ACCOUNTALLOC!DK59)","v":113524.82029499578}]
[40,{"$f":"ACCOUNTS!A60","v":367.01},{"$f":"ACCOUNTS!B60","v":"UG Conductor & Devices - HV Distribution"},{"$f":"+ACCOUNTS!K60","v":"DEM_2A"},{"$f":"ACCOUNTS!C60","v":2937079.22},{"$f":"SUM(ACCOUNTALLOC!K60)","v":1437402.016245353},{"$f":"SUM(ACCOUNTALLOC!S60)","v":325383.76332466345},{"$f":"SUM(ACCOUNTALLOC!AA60)","v":360676.77861348796},{"$f":"SUM(ACCOUNTALLOC!AI60)","v":241683.78648198501},{"$f":"SUM(ACCOUNTALLOC!AQ60,ACCOUNTALLOC!AY60,ACCOUNTALLOC!BG60)","v":166515.25850805061},{"$f":"SUM(ACCOUNTALLOC!BO60)","v":88690.404855930232},{"$f":"SUM(ACCOUNTALLOC!BW60)","v":65330.964427117171},{"$f":"SUM(ACCOUNTALLOC!CE60,ACCOUNTALLOC!CM60)","v":223680.39876727888},{"$f":"SUM(ACCOUNTALLOC!CU60)","v":10048.857915388096},{"$f":"SUM(ACCOUNTALLOC!DC60,ACCOUNTALLOC!DK60)","v":17666.990860745744}]
[41,{"$f":"ACCOUNTS!A61","v":"368.OH"},{"$f":"ACCOUNTS!B61","v":"Line Transf  OVHD"},{"$f":"+ACCOUNTS!J61","v":"TFR"},{"$f":"ACCOUNTS!C61","v":138085648.79946673},{"$f":"SUM(ACCOUNTALLOC!K61)","v":115994703.07019629},{"$f":"SUM(ACCOUNTALLOC!S61)","v":19223368.268233776},{"$f":"SUM(ACCOUNTALLOC!AA61)","v":2692489.7379681799},{"$f":"SUM(ACCOUNTALLOC!AI61)","v":27159.771806846406},{"$f":"SUM(ACCOUNTALLOC!AQ61,ACCOUNTALLOC!AY61,ACCOUNTALLOC!BG61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE61,ACCOUNTALLOC!CM61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU61)","v":147927.95126165348},{"$f":"SUM(ACCOUNTALLOC!DC61,ACCOUNTALLOC!DK61)","v":0}]
[42,{"$f":"ACCOUNTS!A62","v":"368.UG"},{"$f":"ACCOUNTS!B62","v":"Line Transf  UNGD"},{"$f":"+ACCOUNTS!J62","v":"TFR"},{"$f":"ACCOUNTS!C62","v":261219746.87699658},{"$f":"SUM(ACCOUNTALLOC!K62)","v":169354594.1106315},{"$f":"SUM(ACCOUNTALLOC!S62)","v":49946407.02000843},{"$f":"SUM(ACCOUNTALLOC!AA62)","v":33230543.521431331},{"$f":"SUM(ACCOUNTALLOC!AI62)","v":8620709.5474247783},{"$f":"SUM(ACCOUNTALLOC!AQ62,ACCOUNTALLOC!AY62,ACCOUNTALLOC!BG62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO62)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE62,ACCOUNTALLOC!CM62)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU62)","v":67492.6775005292},{"$f":"SUM(ACCOUNTALLOC!DC62,ACCOUNTALLOC!DK62)","v":0}]
[43,{"$f":"ACCOUNTS!A63","v":368.03},{"$f":"ACCOUNTS!B63","v":"Line Transf  Assigned"},{"$f":"+ACCOUNTS!J63","v":"TFR"},{"$f":"ACCOUNTS!C63","v":3755940.9747866914},{"$f":"SUM(ACCOUNTALLOC!K63)","v":0},{"$f":"SUM(ACCOUNTALLOC!S63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI63)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ63,ACCOUNTALLOC!AY63,ACCOUNTALLOC!BG63)","v":1036927.9930391916},{"$f":"SUM(ACCOUNTALLOC!BO63)","v":2699615.9818777102},{"$f":"SUM(ACCOUNTALLOC!BW63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE63,ACCOUNTALLOC!CM63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU63)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC63,ACCOUNTALLOC!DK63)","v":19396.999869789608}]
[44,{"$f":"ACCOUNTS!A64","v":"369.OH"},{"$f":"ACCOUNTS!B64","v":"Services - OVHD"},{"$f":"+ACCOUNTS!M64","v":"OH_SVC"},{"$f":"ACCOUNTS!C64","v":41858523.864762597},{"$f":"SUM(ACCOUNTALLOC!K64)","v":36290664.085567445},{"$f":"SUM(ACCOUNTALLOC!S64)","v":5353785.0139737306},{"$f":"SUM(ACCOUNTALLOC!AA64)","v":211755.53790154887},{"$f":"SUM(ACCOUNTALLOC!AI64)","v":2319.2273198741068},{"$f":"SUM(ACCOUNTALLOC!AQ64,ACCOUNTALLOC!AY64,ACCOUNTALLOC!BG64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE64,ACCOUNTALLOC!CM64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU64)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC64,ACCOUNTALLOC!DK64)","v":0}]
[45,{"$f":"ACCOUNTS!A65","v":"369.UG"},{"$f":"ACCOUNTS!B65","v":"Services - UNGD"},{"$f":"+ACCOUNTS!M65","v":"RESID"},{"$f":"ACCOUNTS!C65","v":136280318.41565341},{"$f":"SUM(ACCOUNTALLOC!K65)","v":136280318.41565341},{"$f":"SUM(ACCOUNTALLOC!S65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI65)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ65,ACCOUNTALLOC!AY65,ACCOUNTALLOC!BG65)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO65)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE65,ACCOUNTALLOC!CM65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU65)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC65,ACCOUNTALLOC!DK65)","v":0}]
[46,{"$f":"ACCOUNTS!A66","v":370},{"$f":"ACCOUNTS!B66","v":"Meters"},{"$f":"+ACCOUNTS!M66","v":"METER"},{"$f":"ACCOUNTS!C66","v":127180593.16},{"$f":"SUM(ACCOUNTALLOC!K66)","v":67649431.469226152},{"$f":"SUM(ACCOUNTALLOC!S66)","v":29514490.411829323},{"$f":"SUM(ACCOUNTALLOC!AA66)","v":11591801.947966941},{"$f":"SUM(ACCOUNTALLOC!AI66)","v":1278561.8173046636},{"$f":"SUM(ACCOUNTALLOC!AQ66,ACCOUNTALLOC!AY66,ACCOUNTALLOC!BG66)","v":15279600.521369996},{"$f":"SUM(ACCOUNTALLOC!BO66)","v":740902.54014279495},{"$f":"SUM(ACCOUNTALLOC!BW66)","v":556416.9958994668},{"$f":"SUM(ACCOUNTALLOC!CE66,ACCOUNTALLOC!CM66)","v":289800.51869763888},{"$f":"SUM(ACCOUNTALLOC!CU66)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC66,ACCOUNTALLOC!DK66)","v":279586.93756301771}]
[47,{"$f":"ACCOUNTS!A67","v":372},{"$f":"ACCOUNTS!B67","v":"Leased Prop Assigned - Water Htrs"},{"$f":"+ACCOUNTS!M67","v":"DIR372.00"},{"$f":"ACCOUNTS!C67","v":640774.60124999995},{"$f":"SUM(ACCOUNTALLOC!K67)","v":635171.60473670939},{"$f":"SUM(ACCOUNTALLOC!S67)","v":5602.9965132905463},{"$f":"SUM(ACCOUNTALLOC!AA67)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI67)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ67,ACCOUNTALLOC!AY67,ACCOUNTALLOC!BG67)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO67)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW67)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE67,ACCOUNTALLOC!CM67)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU67)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC67,ACCOUNTALLOC!DK67)","v":0}]
[48,{"$f":"ACCOUNTS!A68","v":373},{"$f":"ACCOUNTS!B68","v":"Str & Area Lighting Sys "},{"$f":"+ACCOUNTS!M68","v":"DIR373.00"},{"$f":"ACCOUNTS!C68","v":54753288.498333298},{"$f":"SUM(ACCOUNTALLOC!K68)","v":0},{"$f":"SUM(ACCOUNTALLOC!S68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI68)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ68,ACCOUNTALLOC!AY68,ACCOUNTALLOC!BG68)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO68)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE68,ACCOUNTALLOC!CM68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU68)","v":54753288.498333298},{"$f":"SUM(ACCOUNTALLOC!DC68,ACCOUNTALLOC!DK68)","v":0}]
[49,{"$f":"ACCOUNTS!A69","v":374},{"$f":"ACCOUNTS!B69","v":"Asset Retirement Obligation"},{"$f":"+ACCOUNTS!R69","v":"LINE.T"},{"$f":"ACCOUNTS!C69","v":4204447.6579166604},{"$f":"SUM(ACCOUNTALLOC!K69)","v":2710668.7627676199},{"$f":"SUM(ACCOUNTALLOC!S69)","v":482395.49577350402},{"$f":"SUM(ACCOUNTALLOC!AA69)","v":432146.60323332757},{"$f":"SUM(ACCOUNTALLOC!AI69)","v":207585.14886505392},{"$f":"SUM(ACCOUNTALLOC!AQ69,ACCOUNTALLOC!AY69,ACCOUNTALLOC!BG69)","v":205761.48695941785},{"$f":"SUM(ACCOUNTALLOC!BO69)","v":68242.114769215623},{"$f":"SUM(ACCOUNTALLOC!BW69)","v":17700.458341075464},{"$f":"SUM(ACCOUNTALLOC!CE69,ACCOUNTALLOC!CM69)","v":49696.865720788868},{"$f":"SUM(ACCOUNTALLOC!CU69)","v":22823.394669040281},{"$f":"SUM(ACCOUNTALLOC!DC69,ACCOUNTALLOC!DK69)","v":7427.3268176168876}]
[50,null,{"$f":"ACCOUNTS!B71","v":"Sub-total"},null,{"$f":"SUM(E27:E54)","v":3456399344.4841638},2162936450.0941916,417717066.31087482,340556403.51629812,165222049.72203287,159821988.04497546,54567654.666539222,25274756.030845977,53363528.009210534,69857263.41353327,7082184.6756629003]
[51]
[52,null,{"$f":"ACCOUNTS!B73","v":"General Plant"}]
[53,{"$f":"ACCOUNTS!A74","v":389},{"$f":"ACCOUNTS!B74","v":"Land & Land Rights"},{"$f":"+ACCOUNTS!R74","v":"SW.T"},{"$f":"ACCOUNTS!C74","v":7549078},{"$f":"SUM(ACCOUNTALLOC!K74)","v":4661509.8300899323},{"$f":"SUM(ACCOUNTALLOC!S74)","v":899764.63972360326},{"$f":"SUM(ACCOUNTALLOC!AA74)","v":760947.2643466338},{"$f":"SUM(ACCOUNTALLOC!AI74)","v":447137.00705069734},{"$f":"SUM(ACCOUNTALLOC!AQ74,ACCOUNTALLOC!AY74,ACCOUNTALLOC!BG74)","v":347661.77059325075},{"$f":"SUM(ACCOUNTALLOC!BO74)","v":169700.61090921512},{"$f":"SUM(ACCOUNTALLOC!BW74)","v":107888.72319824468},{"$f":"SUM(ACCOUNTALLOC!CE74,ACCOUNTALLOC!CM74)","v":61275.261073195346},{"$f":"SUM(ACCOUNTALLOC!CU74)","v":84356.060259209335},{"$f":"SUM(ACCOUNTALLOC!DC74,ACCOUNTALLOC!DK74)","v":8836.8327560181078}]
[54,{"$f":"ACCOUNTS!A75","v":390},{"$f":"ACCOUNTS!B75","v":"Structures & Improvements"},{"$f":"+ACCOUNTS!R75","v":"SW.T"},{"$f":"ACCOUNTS!C75","v":136331046},{"$f":"SUM(ACCOUNTALLOC!K75)","v":84183593.158719882},{"$f":"SUM(ACCOUNTALLOC!S75)","v":16249117.373980235},{"$f":"SUM(ACCOUNTALLOC!AA75)","v":13742173.083814353},{"$f":"SUM(ACCOUNTALLOC!AI75)","v":8074980.2660047943},{"$f":"SUM(ACCOUNTALLOC!AQ75,ACCOUNTALLOC!AY75,ACCOUNTALLOC!BG75)","v":6278527.3697251379},{"$f":"SUM(ACCOUNTALLOC!BO75)","v":3064673.8306442597},{"$f":"SUM(ACCOUNTALLOC!BW75)","v":1948394.5569539967},{"$f":"SUM(ACCOUNTALLOC!CE75,ACCOUNTALLOC!CM75)","v":1106588.1735533539},{"$f":"SUM(ACCOUNTALLOC!CU75)","v":1523411.1942646557},{"$f":"SUM(ACCOUNTALLOC!DC75,ACCOUNTALLOC!DK75)","v":159586.99233933087}]
[55,{"$f":"ACCOUNTS!A76","v":391},{"$f":"ACCOUNTS!B76","v":"Office Furniture & Equip"},{"$f":"+ACCOUNTS!R76","v":"SW.T"},{"$f":"ACCOUNTS!C76","v":60368671},{"$f":"SUM(ACCOUNTALLOC!K76)","v":37277287.808652267},{"$f":"SUM(ACCOUNTALLOC!S76)","v":7195262.1913441261},{"$f":"SUM(ACCOUNTALLOC!AA76)","v":6085163.6517322985},{"$f":"SUM(ACCOUNTALLOC!AI76)","v":3575677.3039791388},{"$f":"SUM(ACCOUNTALLOC!AQ76,ACCOUNTALLOC!AY76,ACCOUNTALLOC!BG76)","v":2780191.0442866567},{"$f":"SUM(ACCOUNTALLOC!BO76)","v":1357066.4322818518},{"$f":"SUM(ACCOUNTALLOC!BW76)","v":862767.45787563722},{"$f":"SUM(ACCOUNTALLOC!CE76,ACCOUNTALLOC!CM76)","v":490007.66400437732},{"$f":"SUM(ACCOUNTALLOC!CU76)","v":674580.82280304725},{"$f":"SUM(ACCOUNTALLOC!DC76,ACCOUNTALLOC!DK76)","v":70666.623040599166}]
[56,{"$f":"ACCOUNTS!A77","v":392},{"$f":"ACCOUNTS!B77","v":"Transportation Equip"},{"$f":"+ACCOUNTS!R77","v":"SW.T"},{"$f":"ACCOUNTS!C77","v":12487124},{"$f":"SUM(ACCOUNTALLOC!K77)","v":7710723.2532968819},{"$f":"SUM(ACCOUNTALLOC!S77)","v":1488323.8227296048},{"$f":"SUM(ACCOUNTALLOC!AA77)","v":1258702.4332451187},{"$f":"SUM(ACCOUNTALLOC!AI77)","v":739620.81886436092},{"$f":"SUM(ACCOUNTALLOC!AQ77,ACCOUNTALLOC!AY77,ACCOUNTALLOC!BG77)","v":575076.27281867736},{"$f":"SUM(ACCOUNTALLOC!BO77)","v":280706.1433593774},{"$f":"SUM(ACCOUNTALLOC!BW77)","v":178461.51076703114},{"$f":"SUM(ACCOUNTALLOC!CE77,ACCOUNTALLOC!CM77)","v":101356.98467460045},{"$f":"SUM(ACCOUNTALLOC!CU77)","v":139535.52799536832},{"$f":"SUM(ACCOUNTALLOC!DC77,ACCOUNTALLOC!DK77)","v":14617.23224897926}]
[57,{"$f":"ACCOUNTS!A78","v":393},{"$f":"ACCOUNTS!B78","v":"Stores Equip"},{"$f":"+ACCOUNTS!R78","v":"PTDP.T"},{"$f":"ACCOUNTS!C78","v":618669},{"$f":"SUM(ACCOUNTALLOC!K78)","v":356655.59938276466},{"$f":"SUM(ACCOUNTALLOC!S78)","v":74561.5715173606},{"$f":"SUM(ACCOUNTALLOC!AA78)","v":72055.015758715919},{"$f":"SUM(ACCOUNTALLOC!AI78)","v":42833.450881367055},{"$f":"SUM(ACCOUNTALLOC!AQ78,ACCOUNTALLOC!AY78,ACCOUNTALLOC!BG78)","v":33508.036262227288},{"$f":"SUM(ACCOUNTALLOC!BO78)","v":15196.231248350072},{"$f":"SUM(ACCOUNTALLOC!BW78)","v":9901.7910691645229},{"$f":"SUM(ACCOUNTALLOC!CE78,ACCOUNTALLOC!CM78)","v":5899.8829909268979},{"$f":"SUM(ACCOUNTALLOC!CU78)","v":7238.6576699282841},{"$f":"SUM(ACCOUNTALLOC!DC78,ACCOUNTALLOC!DK78)","v":818.76321919465249}]
[58,{"$f":"ACCOUNTS!A79","v":394},{"$f":"ACCOUNTS!B79","v":"Tools & Shop & Garage Equip"},{"$f":"+ACCOUNTS!R79","v":"SWPTD.T"},{"$f":"ACCOUNTS!C79","v":6254753},{"$f":"SUM(ACCOUNTALLOC!K79)","v":3590596.6642682673},{"$f":"SUM(ACCOUNTALLOC!S79)","v":753663.06756068813},{"$f":"SUM(ACCOUNTALLOC!AA79)","v":733862.28265478113},{"$f":"SUM(ACCOUNTALLOC!AI79)","v":439512.38420829293},{"$f":"SUM(ACCOUNTALLOC!AQ79,ACCOUNTALLOC!AY79,ACCOUNTALLOC!BG79)","v":341143.35631834861},{"$f":"SUM(ACCOUNTALLOC!BO79)","v":156282.98982513603},{"$f":"SUM(ACCOUNTALLOC!BW79)","v":102734.90390076931},{"$f":"SUM(ACCOUNTALLOC!CE79,ACCOUNTALLOC!CM79)","v":58271.196715321239},{"$f":"SUM(ACCOUNTALLOC!CU79)","v":70597.7965154876},{"$f":"SUM(ACCOUNTALLOC!DC79,ACCOUNTALLOC!DK79)","v":8088.3580329076785}]
[59,{"$f":"ACCOUNTS!A80","v":395},{"$f":"ACCOUNTS!B80","v":"Lab Equip"},{"$f":"+ACCOUNTS!R80","v":"SWPTD.T"},{"$f":"ACCOUNTS!C80","v":10399480},{"$f":"SUM(ACCOUNTALLOC!K80)","v":5969914.1114164796},{"$f":"SUM(ACCOUNTALLOC!S80)","v":1253079.6976053291},{"$f":"SUM(ACCOUNTALLOC!AA80)","v":1220157.8753346044},{"$f":"SUM(ACCOUNTALLOC!AI80)","v":730756.31433031138},{"$f":"SUM(ACCOUNTALLOC!AQ80,ACCOUNTALLOC!AY80,ACCOUNTALLOC!BG80)","v":567202.81538943911},{"$f":"SUM(ACCOUNTALLOC!BO80)","v":259844.28594169999},{"$f":"SUM(ACCOUNTALLOC!BW80)","v":170812.4331077458},{"$f":"SUM(ACCOUNTALLOC!CE80,ACCOUNTALLOC!CM80)","v":96884.744260412655},{"$f":"SUM(ACCOUNTALLOC!CU80)","v":117379.59483082432},{"$f":"SUM(ACCOUNTALLOC!DC80,ACCOUNTALLOC!DK80)","v":13448.127783153504}]
[60,{"$f":"ACCOUNTS!A81","v":396},{"$f":"ACCOUNTS!B81","v":"Power Operated Equip"},{"$f":"+ACCOUNTS!R81","v":"SWPTD.T"},{"$f":"ACCOUNTS!C81","v":5795732},{"$f":"SUM(ACCOUNTALLOC!K81)","v":3327091.5711927954},{"$f":"SUM(ACCOUNTALLOC!S81)","v":698353.58132921357},{"$f":"SUM(ACCOUNTALLOC!AA81)","v":680005.92752029689},{"$f":"SUM(ACCOUNTALLOC!AI81)","v":407257.64703295199},{"$f":"SUM(ACCOUNTALLOC!AQ81,ACCOUNTALLOC!AY81,ACCOUNTALLOC!BG81)","v":316107.68111892755},{"$f":"SUM(ACCOUNTALLOC!BO81)","v":144813.76405834337},{"$f":"SUM(ACCOUNTALLOC!BW81)","v":95195.440979781881},{"$f":"SUM(ACCOUNTALLOC!CE81,ACCOUNTALLOC!CM81)","v":53994.816339075616},{"$f":"SUM(ACCOUNTALLOC!CU81)","v":65416.797177170694},{"$f":"SUM(ACCOUNTALLOC!DC81,ACCOUNTALLOC!DK81)","v":7494.7732514425561}]
[61,{"$f":"ACCOUNTS!A82","v":397},{"$f":"ACCOUNTS!B82","v":"Communication Equip"},{"$f":"+ACCOUNTS!R82","v":"SW.T"},{"$f":"ACCOUNTS!C82","v":58817546},{"$f":"SUM(ACCOUNTALLOC!K82)","v":36319477.538948037},{"$f":"SUM(ACCOUNTALLOC!S82)","v":7010385.6505544744},{"$f":"SUM(ACCOUNTALLOC!AA82)","v":5928810.210237897},{"$f":"SUM(ACCOUNTALLOC!AI82)","v":3483803.1188055961},{"$f":"SUM(ACCOUNTALLOC!AQ82,ACCOUNTALLOC!AY82,ACCOUNTALLOC!BG82)","v":2708756.2460356047},{"$f":"SUM(ACCOUNTALLOC!BO82)","v":1322197.6893576756},{"$f":"SUM(ACCOUNTALLOC!BW82)","v":840599.33406358026},{"$f":"SUM(ACCOUNTALLOC!CE82,ACCOUNTALLOC!CM82)","v":477417.30670085497},{"$f":"SUM(ACCOUNTALLOC!CU82)","v":657248.00494508282},{"$f":"SUM(ACCOUNTALLOC!DC82,ACCOUNTALLOC!DK82)","v":68850.900351195451}]
[62,{"$f":"ACCOUNTS!A83","v":398},{"$f":"ACCOUNTS!B83","v":"Miscellaneous Equip"},{"$f":"+ACCOUNTS!R83","v":"SW.T"},{"$f":"ACCOUNTS!C83","v":815052},{"$f":"SUM(ACCOUNTALLOC!K83)","v":503289.66133804142},{"$f":"SUM(ACCOUNTALLOC!S83)","v":97144.971761584951},{"$f":"SUM(ACCOUNTALLOC!AA83)","v":82157.263403590812},{"$f":"SUM(ACCOUNTALLOC!AI83)","v":48276.082439562153},{"$f":"SUM(ACCOUNTALLOC!AQ83,ACCOUNTALLOC!AY83,ACCOUNTALLOC!BG83)","v":37536.030419286988},{"$f":"SUM(ACCOUNTALLOC!BO83)","v":18322.081494293423},{"$f":"SUM(ACCOUNTALLOC!BW83)","v":11648.431718439751},{"$f":"SUM(ACCOUNTALLOC!CE83,ACCOUNTALLOC!CM83)","v":6615.7117582080919},{"$f":"SUM(ACCOUNTALLOC!CU83)","v":9107.678530595269},{"$f":"SUM(ACCOUNTALLOC!DC83,ACCOUNTALLOC!DK83)","v":954.0871363970632}]
[63,{"$f":"ACCOUNTS!A84","v":399},{"$f":"ACCOUNTS!B84","v":"Other Tangible Property"},{"$f":"+ACCOUNTS!R84","v":"SW.T"},{"$f":"ACCOUNTS!C84","v":41998},{"$f":"SUM(ACCOUNTALLOC!K84)","v":25933.510005343298},{"$f":"SUM(ACCOUNTALLOC!S84)","v":5005.6861697695913},{"$f":"SUM(ACCOUNTALLOC!AA84)","v":4233.3995234954418},{"$f":"SUM(ACCOUNTALLOC!AI84)","v":2487.5700081672476},{"$f":"SUM(ACCOUNTALLOC!AQ84,ACCOUNTALLOC!AY84,ACCOUNTALLOC!BG84)","v":1934.156600498146},{"$f":"SUM(ACCOUNTALLOC!BO84)","v":944.10022746687957},{"$f":"SUM(ACCOUNTALLOC!BW84)","v":600.22039736241697},{"$f":"SUM(ACCOUNTALLOC!CE84,ACCOUNTALLOC!CM84)","v":340.89439989255084},{"$f":"SUM(ACCOUNTALLOC!CU84)","v":469.30046540336099},{"$f":"SUM(ACCOUNTALLOC!DC84,ACCOUNTALLOC!DK84)","v":49.162202601065772}]
[64,null,{"$f":"ACCOUNTS!B87","v":"Sub-total"},null,{"$f":"SUM(E58:E68)","v":299479149},{"$f":"SUM(F58:F68)","v":183926072.70731068},35724662.254275985,30568268.407571789,17992341.963605236,13987644.779568054,6789748.1593476692,4329004.804031753,2458652.6364702187,3349341.4354567737,353411.85236181942]
[65]
[66,null,{"$f":"ACCOUNTS!B89","v":"TOTAL PLANT-IN-SERVICE"},null,{"$f":"SUM(E69,E55,E24,E18,E12)","v":7629582517.4841633},4412476260.0149164,918986590.18923271,883239532.77283096,525320851.0524537,410384118.23161209,187021087.44513458,121871394.57655326,71676673.226080596,88622997.829034254,9983012.1463161036]
[67]
[{"$f":"+A72+1","v":68},null,{"$f":"ACCOUNTS!A91","v":"Accumulated Reserve for Depreciation"}]
[69,null,{"$f":"ACCOUNTS!B93","v":"Intangible Plant"}]
[70,{"$f":"ACCOUNTS!A94","v":111},{"$f":"ACCOUNTS!B94","v":"Accum Amortization - Production"},{"$f":"+ACCOUNTS!R94","v":"PP.T"},{"$f":"ACCOUNTS!C94","v":-3373943},{"$f":"SUM(ACCOUNTALLOC!K94)","v":-1796659.5850368694},{"$f":"SUM(ACCOUNTALLOC!S94)","v":-407329.83488335664},{"$f":"SUM(ACCOUNTALLOC!AA94)","v":-451700.29925564252},{"$f":"SUM(ACCOUNTALLOC!AI94)","v":-302757.14969654247},{"$f":"SUM(ACCOUNTALLOC!AQ94,ACCOUNTALLOC!AY94,ACCOUNTALLOC!BG94)","v":-208730.05595513841},{"$f":"SUM(ACCOUNTALLOC!BO94)","v":-111136.54933528195},{"$f":"SUM(ACCOUNTALLOC!BW94)","v":-81873.357361034839},{"$f":"SUM(ACCOUNTALLOC!CE94,ACCOUNTALLOC!CM94)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU94)","v":-12592.198268378965},{"$f":"SUM(ACCOUNTALLOC!DC94,ACCOUNTALLOC!DK94)","v":-1163.9702077549614}]
[71,{"$f":"ACCOUNTS!A95","v":111.01},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - General"},{"$f":"+ACCOUNTS!R95","v":"GP.T"},{"$f":"ACCOUNTS!C95","v":-92452881},{"$f":"SUM(ACCOUNTALLOC!K95)","v":-56780231.176649809},{"$f":"SUM(ACCOUNTALLOC!S95)","v":-11028640.755753487},{"$f":"SUM(ACCOUNTALLOC!AA95)","v":-9436798.8252207004},{"$f":"SUM(ACCOUNTALLOC!AI95)","v":-5554456.3153293263},{"$f":"SUM(ACCOUNTALLOC!AQ95,ACCOUNTALLOC!AY95,ACCOUNTALLOC!BG95)","v":-4318157.249323816},{"$f":"SUM(ACCOUNTALLOC!BO95)","v":-2096078.4104409865},{"$f":"SUM(ACCOUNTALLOC!BW95)","v":-1336416.8000743724},{"$f":"SUM(ACCOUNTALLOC!CE95,ACCOUNTALLOC!CM95)","v":-759016.17985403549},{"$f":"SUM(ACCOUNTALLOC!CU95)","v":-1033982.7203150438},{"$f":"SUM(ACCOUNTALLOC!DC95,ACCOUNTALLOC!DK95)","v":-109102.5670384714}]
[{"$f":"+A76+1","v":72},null,{"$f":"ACCOUNTS!B97","v":"Sub-total"},null,{"$f":"SUM(E75:E76)","v":-95826824},-58576890.761686675,-11435970.590636844,-9888499.1244763434,-5857213.4650258692,-4526887.3052789541,-2207214.9597762683,-1418290.1574354074,-759016.17985403549,-1046574.9185834228,-110266.53724622636]
[73]
[74,null,{"$f":"ACCOUNTS!B99","v":"Production Plant"}]
[75,{"$f":"ACCOUNTS!A100","v":108.01},{"$f":"ACCOUNTS!B100","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"+ACCOUNTS!R100","v":"PP.T"},{"$f":"ACCOUNTS!C100","v":-645044172},{"$f":"SUM(ACCOUNTALLOC!K100)","v":-343492701.09067374},{"$f":"SUM(ACCOUNTALLOC!S100)","v":-77874977.755472317},{"$f":"SUM(ACCOUNTALLOC!AA100)","v":-86357903.949624568},{"$f":"SUM(ACCOUNTALLOC!AI100)","v":-57882345.654057078},{"$f":"SUM(ACCOUNTALLOC!AQ100,ACCOUNTALLOC!AY100,ACCOUNTALLOC!BG100)","v":-39905862.69984287},{"$f":"SUM(ACCOUNTALLOC!BO100)","v":-21247538.397926137},{"$f":"SUM(ACCOUNTALLOC!BW100)","v":-15652882.1049463},{"$f":"SUM(ACCOUNTALLOC!CE100,ACCOUNTALLOC!CM100)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU100)","v":-2407427.7798072891},{"$f":"SUM(ACCOUNTALLOC!DC100,ACCOUNTALLOC!DK100)","v":-222532.56764976971}]
[76,{"$f":"ACCOUNTS!A101","v":108.02},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"+ACCOUNTS!R101","v":"PP.T"},{"$f":"ACCOUNTS!C101","v":-144523308},{"$f":"SUM(ACCOUNTALLOC!K101)","v":-76960158.064150959},{"$f":"SUM(ACCOUNTALLOC!S101)","v":-17448028.963274274},{"$f":"SUM(ACCOUNTALLOC!AA101)","v":-19348643.848759569},{"$f":"SUM(ACCOUNTALLOC!AI101)","v":-12968643.748514872},{"$f":"SUM(ACCOUNTALLOC!AQ101,ACCOUNTALLOC!AY101,ACCOUNTALLOC!BG101)","v":-8940980.379829092},{"$f":"SUM(ACCOUNTALLOC!BO101)","v":-4760549.2296817545},{"$f":"SUM(ACCOUNTALLOC!BW101)","v":-3507056.4152633604},{"$f":"SUM(ACCOUNTALLOC!CE101,ACCOUNTALLOC!CM101)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU101)","v":-539388.52812214068},{"$f":"SUM(ACCOUNTALLOC!DC101,ACCOUNTALLOC!DK101)","v":-49858.822403992672}]
[77,{"$f":"ACCOUNTS!A102","v":108.03},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Other Production Generation"},{"$f":"+ACCOUNTS!R102","v":"PP.T"},{"$f":"ACCOUNTS!C102","v":-380319711},{"$f":"SUM(ACCOUNTALLOC!K102)","v":-202524184.35836112},{"$f":"SUM(ACCOUNTALLOC!S102)","v":-45915288.161215506},{"$f":"SUM(ACCOUNTALLOC!AA102)","v":-50916843.3703591},{"$f":"SUM(ACCOUNTALLOC!AI102)","v":-34127580.601027571},{"$f":"SUM(ACCOUNTALLOC!AQ102,ACCOUNTALLOC!AY102,ACCOUNTALLOC!BG102)","v":-23528599.788992312},{"$f":"SUM(ACCOUNTALLOC!BO102)","v":-12527603.556056421},{"$f":"SUM(ACCOUNTALLOC!BW102)","v":-9228979.7457006536},{"$f":"SUM(ACCOUNTALLOC!CE102,ACCOUNTALLOC!CM102)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU102)","v":-1419425.6412407053},{"$f":"SUM(ACCOUNTALLOC!DC102,ACCOUNTALLOC!DK102)","v":-131205.77704661188}]
[78,null,{"$f":"ACCOUNTS!B112","v":"Sub-total"},null,{"$f":"SUM(E80:E82)","v":-1169887191},{"$f":"SUM(F80:F82)","v":-622977043.51318586},-141238294.87996209,-156623391.16874322,-104978570.00359952,-72375442.86866428,-38535691.183664307,-28388918.265910316,0,-4366241.949170135,-403597.16710037424]
[79]
[80,null,{"$f":"ACCOUNTS!B114","v":"Transmisson Plant"}]
[81,{"$f":"ACCOUNTS!A115","v":"108.04_IG"},{"$f":"ACCOUNTS!B115","v":"Accum Depreciation Integrating Gen Transmisson Plant"},{"$f":"ACCOUNTS!J115","v":"PC4"},{"$f":"ACCOUNTS!C115","v":-95119778},{"$f":"SUM(ACCOUNTALLOC!K115)","v":-50652266.760368846},{"$f":"SUM(ACCOUNTALLOC!S115)","v":-11483633.086534521},{"$f":"SUM(ACCOUNTALLOC!AA115)","v":-12734545.956387019},{"$f":"SUM(ACCOUNTALLOC!AI115)","v":-8535471.0696202889},{"$f":"SUM(ACCOUNTALLOC!AQ115,ACCOUNTALLOC!AY115,ACCOUNTALLOC!BG115)","v":-5884615.2956289854},{"$f":"SUM(ACCOUNTALLOC!BO115)","v":-3133213.5428660372},{"$f":"SUM(ACCOUNTALLOC!BW115)","v":-2308211.957432684},{"$f":"SUM(ACCOUNTALLOC!CE115,ACCOUNTALLOC!CM115)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU115)","v":-355005.1390376754},{"$f":"SUM(ACCOUNTALLOC!DC115,ACCOUNTALLOC!DK115)","v":-32815.192123952838}]
[82,{"$f":"ACCOUNTS!A116","v":"108.04_BT"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Bulk Transmisson Plant >230kV"},{"$f":"ACCOUNTS!J116","v":"PC3"},{"$f":"ACCOUNTS!C116","v":-52064525},{"$f":"SUM(ACCOUNTALLOC!K116)","v":-25480297.807512522},{"$f":"SUM(ACCOUNTALLOC!S116)","v":-5767958.5095464401},{"$f":"SUM(ACCOUNTALLOC!AA116)","v":-6393584.8339294735},{"$f":"SUM(ACCOUNTALLOC!AI116)","v":-4284239.7500554891},{"$f":"SUM(ACCOUNTALLOC!AQ116,ACCOUNTALLOC!AY116,ACCOUNTALLOC!BG116)","v":-2951754.8523849021},{"$f":"SUM(ACCOUNTALLOC!BO116)","v":-1572182.2446728898},{"$f":"SUM(ACCOUNTALLOC!BW116)","v":-1158098.0204850424},{"$f":"SUM(ACCOUNTALLOC!CE116,ACCOUNTALLOC!CM116)","v":-3965100.3058844828},{"$f":"SUM(ACCOUNTALLOC!CU116)","v":-178132.41488160181},{"$f":"SUM(ACCOUNTALLOC!DC116,ACCOUNTALLOC!DK116)","v":-313176.26064715692}]
[83,{"$f":"ACCOUNTS!A117","v":"108.04_ST"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Sub Transmisson Plant <230kV"},{"$f":"ACCOUNTS!J117","v":"PC3"},{"$f":"ACCOUNTS!C117","v":-3100548},{"$f":"SUM(ACCOUNTALLOC!K117)","v":-1517403.3837144841},{"$f":"SUM(ACCOUNTALLOC!S117)","v":-343493.62105689425},{"$f":"SUM(ACCOUNTALLOC!AA117)","v":-380750.93683598121},{"$f":"SUM(ACCOUNTALLOC!AI117)","v":-255135.16138973797},{"$f":"SUM(ACCOUNTALLOC!AQ117,ACCOUNTALLOC!AY117,ACCOUNTALLOC!BG117)","v":-175782.9847492569},{"$f":"SUM(ACCOUNTALLOC!BO117)","v":-93626.639527702209},{"$f":"SUM(ACCOUNTALLOC!BW117)","v":-68967.084616998953},{"$f":"SUM(ACCOUNTALLOC!CE117,ACCOUNTALLOC!CM117)","v":-236129.76058476517},{"$f":"SUM(ACCOUNTALLOC!CU117)","v":-10608.146385592125},{"$f":"SUM(ACCOUNTALLOC!DC117,ACCOUNTALLOC!DK117)","v":-18650.281138587576}]
[84,null,{"$f":"ACCOUNTS!B123","v":"Sub-total"},null,{"$f":"SUM(E86:E88)","v":-150284851},{"$f":"SUM(F86:F88)","v":-77649967.951595858},-17595085.217137855,-19508881.727152474,-13074845.981065515,-9012153.1327631455,-4799022.4270666288,-3535277.0625347253,-4201230.0664692484,-543745.70030486933,-364641.73390969733]
[85]
[86,null,{"$f":"ACCOUNTS!B125","v":"Distribution Plant"}]
[87,{"$f":"ACCOUNTS!A126","v":"108.05_360a"},{"$f":"ACCOUNTS!B126","v":"Land Rights - Assigned"},{"$f":"+ACCOUNTS!K126","v":"DIR108.360"},{"$f":"ACCOUNTS!C126","v":-115.96229503004115},{"$f":"SUM(ACCOUNTALLOC!K126)","v":0},{"$f":"SUM(ACCOUNTALLOC!S126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI126)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ126,ACCOUNTALLOC!AY126,ACCOUNTALLOC!BG126)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO126)","v":-115.96229503004115},{"$f":"SUM(ACCOUNTALLOC!BW126)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE126,ACCOUNTALLOC!CM126)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU126)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC126,ACCOUNTALLOC!DK126)","v":0}]
[88,{"$f":"ACCOUNTS!A127","v":"108.05_360b"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Allocated"},{"$f":"+ACCOUNTS!K127","v":"NCP_360"},{"$f":"ACCOUNTS!C127","v":-2653199.6102049723},{"$f":"SUM(ACCOUNTALLOC!K127)","v":-1217049.7649948034},{"$f":"SUM(ACCOUNTALLOC!S127)","v":-365199.96864612872},{"$f":"SUM(ACCOUNTALLOC!AA127)","v":-427486.75648851815},{"$f":"SUM(ACCOUNTALLOC!AI127)","v":-321001.55104275554},{"$f":"SUM(ACCOUNTALLOC!AQ127,ACCOUNTALLOC!AY127,ACCOUNTALLOC!BG127)","v":-273378.21290576202},{"$f":"SUM(ACCOUNTALLOC!BO127)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW127)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE127,ACCOUNTALLOC!CM127)","v":-22503.526919812241},{"$f":"SUM(ACCOUNTALLOC!CU127)","v":-26319.672826616301},{"$f":"SUM(ACCOUNTALLOC!DC127,ACCOUNTALLOC!DK127)","v":-260.15638057586398}]
[89,{"$f":"ACCOUNTS!A128","v":"108.05_360c"},{"$f":"ACCOUNTS!B128","v":"Land Rights - HV Distribution"},{"$f":"+ACCOUNTS!K128","v":"DEM_2A"},{"$f":"ACCOUNTS!C128","v":-7126614.2799999965},{"$f":"SUM(ACCOUNTALLOC!K128)","v":-3487753.9786192486},{"$f":"SUM(ACCOUNTALLOC!S128)","v":-789520.60890944768},{"$f":"SUM(ACCOUNTALLOC!AA128)","v":-875156.60572862602},{"$f":"SUM(ACCOUNTALLOC!AI128)","v":-586428.55536834465},{"$f":"SUM(ACCOUNTALLOC!AQ128,ACCOUNTALLOC!AY128,ACCOUNTALLOC!BG128)","v":-404037.45702213794},{"$f":"SUM(ACCOUNTALLOC!BO128)","v":-215200.97293979471},{"$f":"SUM(ACCOUNTALLOC!BW128)","v":-158520.94858117751},{"$f":"SUM(ACCOUNTALLOC!CE128,ACCOUNTALLOC!CM128)","v":-542744.61279630824},{"$f":"SUM(ACCOUNTALLOC!CU128)","v":-24382.840554602339},{"$f":"SUM(ACCOUNTALLOC!DC128,ACCOUNTALLOC!DK128)","v":-42867.699480308889}]
[90,{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"+ACCOUNTS!K129","v":"DIR108.361"},{"$f":"ACCOUNTS!C129","v":-135708.54654463782},{"$f":"SUM(ACCOUNTALLOC!K129)","v":0},{"$f":"SUM(ACCOUNTALLOC!S129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI129)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ129,ACCOUNTALLOC!AY129,ACCOUNTALLOC!BG129)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO129)","v":-41504.861316015835},{"$f":"SUM(ACCOUNTALLOC!BW129)","v":-54898.816561569765},{"$f":"SUM(ACCOUNTALLOC!CE129,ACCOUNTALLOC!CM129)","v":-36536.877915992547},{"$f":"SUM(ACCOUNTALLOC!CU129)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC129,ACCOUNTALLOC!DK129)","v":-2767.9907510596754}]
[91,{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"+ACCOUNTS!K130","v":"NCP_361"},{"$f":"ACCOUNTS!C130","v":-1116104.6584553523},{"$f":"SUM(ACCOUNTALLOC!K130)","v":-556932.66673143418},{"$f":"SUM(ACCOUNTALLOC!S130)","v":-154094.34805197356},{"$f":"SUM(ACCOUNTALLOC!AA130)","v":-178399.4048315949},{"$f":"SUM(ACCOUNTALLOC!AI130)","v":-124326.80248942469},{"$f":"SUM(ACCOUNTALLOC!AQ130,ACCOUNTALLOC!AY130,ACCOUNTALLOC!BG130)","v":-87908.345187143932},{"$f":"SUM(ACCOUNTALLOC!BO130)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW130)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE130,ACCOUNTALLOC!CM130)","v":-4824.9751865995213},{"$f":"SUM(ACCOUNTALLOC!CU130)","v":-9557.0159548539141},{"$f":"SUM(ACCOUNTALLOC!DC130,ACCOUNTALLOC!DK130)","v":-61.10002232759647}]
[92,{"$f":"ACCOUNTS!A131","v":"108.05_361c"},{"$f":"ACCOUNTS!B131","v":"Structures & Improve - HV Distribution"},{"$f":"+ACCOUNTS!K131","v":"DEM_2A"},{"$f":"ACCOUNTS!C131","v":-1142919.3899999999},{"$f":"SUM(ACCOUNTALLOC!K131)","v":-559342.97733784269},{"$f":"SUM(ACCOUNTALLOC!S131)","v":-126618.1074594674},{"$f":"SUM(ACCOUNTALLOC!AA131)","v":-140351.84376133126},{"$f":"SUM(ACCOUNTALLOC!AI131)","v":-94047.543538468308},{"$f":"SUM(ACCOUNTALLOC!AQ131,ACCOUNTALLOC!AY131,ACCOUNTALLOC!BG131)","v":-64796.862264993149},{"$f":"SUM(ACCOUNTALLOC!BO131)","v":-34512.512541896234},{"$f":"SUM(ACCOUNTALLOC!BW131)","v":-25422.544105280362},{"$f":"SUM(ACCOUNTALLOC!CE131,ACCOUNTALLOC!CM131)","v":-87041.800974661848},{"$f":"SUM(ACCOUNTALLOC!CU131)","v":-3910.3591352404974},{"$f":"SUM(ACCOUNTALLOC!DC131,ACCOUNTALLOC!DK131)","v":-6874.838880818168}]
[93,{"$f":"ACCOUNTS!A132","v":"108.05_362a"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Assigned"},{"$f":"+ACCOUNTS!K132","v":"DIR108.362"},{"$f":"ACCOUNTS!C132","v":-10263908.912008496},{"$f":"SUM(ACCOUNTALLOC!K132)","v":0},{"$f":"SUM(ACCOUNTALLOC!S132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI132)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ132,ACCOUNTALLOC!AY132,ACCOUNTALLOC!BG132)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO132)","v":-2925849.9749169694},{"$f":"SUM(ACCOUNTALLOC!BW132)","v":-3406309.9707980324},{"$f":"SUM(ACCOUNTALLOC!CE132,ACCOUNTALLOC!CM132)","v":-3289404.9718002477},{"$f":"SUM(ACCOUNTALLOC!CU132)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC132,ACCOUNTALLOC!DK132)","v":-642343.99449324666}]
[94,{"$f":"ACCOUNTS!A133","v":"108.05_362b"},{"$f":"ACCOUNTS!B133","v":"Station Equipment - Allocated"},{"$f":"+ACCOUNTS!K133","v":"NCP_362"},{"$f":"ACCOUNTS!C133","v":-94216767.024657398},{"$f":"SUM(ACCOUNTALLOC!K133)","v":-50491717.414307401},{"$f":"SUM(ACCOUNTALLOC!S133)","v":-13330521.590105943},{"$f":"SUM(ACCOUNTALLOC!AA133)","v":-13221264.266116869},{"$f":"SUM(ACCOUNTALLOC!AI133)","v":-8467859.1096515488},{"$f":"SUM(ACCOUNTALLOC!AQ133,ACCOUNTALLOC!AY133,ACCOUNTALLOC!BG133)","v":-7486829.7238246184},{"$f":"SUM(ACCOUNTALLOC!BO133)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW133)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE133,ACCOUNTALLOC!CM133)","v":-428368.69490702968},{"$f":"SUM(ACCOUNTALLOC!CU133)","v":-769868.81684811425},{"$f":"SUM(ACCOUNTALLOC!DC133,ACCOUNTALLOC!DK133)","v":-20337.408895868204}]
[95,{"$f":"ACCOUNTS!A134","v":"108.05_362c"},{"$f":"ACCOUNTS!B134","v":"Station Equipment - HV Distribution"},{"$f":"+ACCOUNTS!K134","v":"DEM_2A"},{"$f":"ACCOUNTS!C134","v":-70157723.850000113},{"$f":"SUM(ACCOUNTALLOC!K134)","v":-34335081.270696826},{"$f":"SUM(ACCOUNTALLOC!S134)","v":-7772410.1063251309},{"$f":"SUM(ACCOUNTALLOC!AA134)","v":-8615450.9080870878},{"$f":"SUM(ACCOUNTALLOC!AI134)","v":-5773076.9519473482},{"$f":"SUM(ACCOUNTALLOC!AQ134,ACCOUNTALLOC!AY134,ACCOUNTALLOC!BG134)","v":-3977533.6816482586},{"$f":"SUM(ACCOUNTALLOC!BO134)","v":-2118539.0198726277},{"$f":"SUM(ACCOUNTALLOC!BW134)","v":-1560554.3527463542},{"$f":"SUM(ACCOUNTALLOC!CE134,ACCOUNTALLOC!CM134)","v":-5343031.7917582942},{"$f":"SUM(ACCOUNTALLOC!CU134)","v":-240036.08545352274},{"$f":"SUM(ACCOUNTALLOC!DC134,ACCOUNTALLOC!DK134)","v":-422009.68146466126}]
[96,{"$f":"ACCOUNTS!A135","v":"108.10_364a"},{"$f":"ACCOUNTS!B135","v":"Poles Towers & Fixtures "},{"$f":"+ACCOUNTS!K135","v":"OH_NCP"},{"$f":"ACCOUNTS!C135","v":-81822774.530000001},{"$f":"SUM(ACCOUNTALLOC!K135)","v":-56668225.879071541},{"$f":"SUM(ACCOUNTALLOC!S135)","v":-9730891.332852412},{"$f":"SUM(ACCOUNTALLOC!AA135)","v":-7673157.2568169655},{"$f":"SUM(ACCOUNTALLOC!AI135)","v":-3108413.7024960401},{"$f":"SUM(ACCOUNTALLOC!AQ135,ACCOUNTALLOC!AY135,ACCOUNTALLOC!BG135)","v":-4175552.6447779937},{"$f":"SUM(ACCOUNTALLOC!BO135)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW135)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE135,ACCOUNTALLOC!CM135)","v":-159.79918273164921},{"$f":"SUM(ACCOUNTALLOC!CU135)","v":-432017.09051501361},{"$f":"SUM(ACCOUNTALLOC!DC135,ACCOUNTALLOC!DK135)","v":-34356.824287304575}]
[97,{"$f":"ACCOUNTS!A136","v":"108.10_364b"},{"$f":"ACCOUNTS!B136","v":"Poles Towers & Fixtures  - HV Distribution"},{"$f":"+ACCOUNTS!K136","v":"DEM_2A"},{"$f":"ACCOUNTS!C136","v":-33613605.129999995},{"$f":"SUM(ACCOUNTALLOC!K136)","v":-16450446.231796613},{"$f":"SUM(ACCOUNTALLOC!S136)","v":-3723876.8575362475},{"$f":"SUM(ACCOUNTALLOC!AA136)","v":-4127790.1982753505},{"$f":"SUM(ACCOUNTALLOC!AI136)","v":-2765966.7161203348},{"$f":"SUM(ACCOUNTALLOC!AQ136,ACCOUNTALLOC!AY136,ACCOUNTALLOC!BG136)","v":-1905695.3280305071},{"$f":"SUM(ACCOUNTALLOC!BO136)","v":-1015023.4380287069},{"$f":"SUM(ACCOUNTALLOC!BW136)","v":-747684.71550290473},{"$f":"SUM(ACCOUNTALLOC!CE136,ACCOUNTALLOC!CM136)","v":-2559925.7072419892},{"$f":"SUM(ACCOUNTALLOC!CU136)","v":-115004.84551973727},{"$f":"SUM(ACCOUNTALLOC!DC136,ACCOUNTALLOC!DK136)","v":-202191.09194760714}]
[98,{"$f":"ACCOUNTS!A137","v":"108.10_364c"},{"$f":"ACCOUNTS!B137","v":"Poles & OH Conductor - Assigned"},{"$f":"+ACCOUNTS!K137","v":"DIR108.364"},{"$f":"ACCOUNTS!C137","v":-2218090.2235365938},{"$f":"SUM(ACCOUNTALLOC!K137)","v":0},{"$f":"SUM(ACCOUNTALLOC!S137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ137,ACCOUNTALLOC!AY137,ACCOUNTALLOC!BG137)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO137)","v":-1512733.1524515157},{"$f":"SUM(ACCOUNTALLOC!BW137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE137,ACCOUNTALLOC!CM137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU137)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC137,ACCOUNTALLOC!DK137)","v":-705357.07108507818}]
[{"$f":"+A103+1","v":99},{"$f":"ACCOUNTS!A138","v":"108.10_365a"},{"$f":"ACCOUNTS!B138","v":"OVHD Cond & Devices "},{"$f":"+ACCOUNTS!K138","v":"OH_NCP"},{"$f":"ACCOUNTS!C138","v":-116942254.66396241},{"$f":"SUM(ACCOUNTALLOC!K138)","v":-80991021.633904606},{"$f":"SUM(ACCOUNTALLOC!S138)","v":-13907526.100041322},{"$f":"SUM(ACCOUNTALLOC!AA138)","v":-10966583.755655013},{"$f":"SUM(ACCOUNTALLOC!AI138)","v":-4442588.3733014278},{"$f":"SUM(ACCOUNTALLOC!AQ138,ACCOUNTALLOC!AY138,ACCOUNTALLOC!BG138)","v":-5967758.2867759774},{"$f":"SUM(ACCOUNTALLOC!BO138)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW138)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE138,ACCOUNTALLOC!CM138)","v":-228.38722873233746},{"$f":"SUM(ACCOUNTALLOC!CU138)","v":-617444.8728778743},{"$f":"SUM(ACCOUNTALLOC!DC138,ACCOUNTALLOC!DK138)","v":-49103.254177452545}]
[100,{"$f":"ACCOUNTS!A139","v":"108.10_365b"},{"$f":"ACCOUNTS!B139","v":"OVHD Cond & Devices - HV Distribution"},{"$f":"+ACCOUNTS!K139","v":"DEM_2A"},{"$f":"ACCOUNTS!C139","v":-57157053.349999987},{"$f":"SUM(ACCOUNTALLOC!K139)","v":-27972573.285896316},{"$f":"SUM(ACCOUNTALLOC!S139)","v":-6332133.2951896191},{"$f":"SUM(ACCOUNTALLOC!AA139)","v":-7018953.2978675552},{"$f":"SUM(ACCOUNTALLOC!AI139)","v":-4703289.2350042984},{"$f":"SUM(ACCOUNTALLOC!AQ139,ACCOUNTALLOC!AY139,ACCOUNTALLOC!BG139)","v":-3240471.5028877184},{"$f":"SUM(ACCOUNTALLOC!BO139)","v":-1725960.3239382498},{"$f":"SUM(ACCOUNTALLOC!BW139)","v":-1271373.749042999},{"$f":"SUM(ACCOUNTALLOC!CE139,ACCOUNTALLOC!CM139)","v":-4352934.1662396928},{"$f":"SUM(ACCOUNTALLOC!CU139)","v":-195555.87880139207},{"$f":"SUM(ACCOUNTALLOC!DC139,ACCOUNTALLOC!DK139)","v":-343808.61513214704}]
[101,{"$f":"ACCOUNTS!A140","v":"108.10_366a"},{"$f":"ACCOUNTS!B140","v":"UNGD Conduit "},{"$f":"+ACCOUNTS!K140","v":"UG_NCP"},{"$f":"ACCOUNTS!C140","v":-178851778.15857771},{"$f":"SUM(ACCOUNTALLOC!K140)","v":-121413711.82852466},{"$f":"SUM(ACCOUNTALLOC!S140)","v":-20855600.542373706},{"$f":"SUM(ACCOUNTALLOC!AA140)","v":-18583692.573371466},{"$f":"SUM(ACCOUNTALLOC!AI140)","v":-8402507.9303399865},{"$f":"SUM(ACCOUNTALLOC!AQ140,ACCOUNTALLOC!AY140,ACCOUNTALLOC!BG140)","v":-8441103.9103525467},{"$f":"SUM(ACCOUNTALLOC!BO140)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW140)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE140,ACCOUNTALLOC!CM140)","v":-27361.469398575362},{"$f":"SUM(ACCOUNTALLOC!CU140)","v":-1096451.9955680761},{"$f":"SUM(ACCOUNTALLOC!DC140,ACCOUNTALLOC!DK140)","v":-31347.908648698918}]
[102,{"$f":"ACCOUNTS!A141","v":"108.10_366b"},{"$f":"ACCOUNTS!B141","v":"UNGD Conduit - HV Distribution"},{"$f":"+ACCOUNTS!K141","v":"DEM_2A"},{"$f":"ACCOUNTS!C141","v":-284426.74},{"$f":"SUM(ACCOUNTALLOC!K141)","v":-139198.00554446495},{"$f":"SUM(ACCOUNTALLOC!S141)","v":-31510.162348077756},{"$f":"SUM(ACCOUNTALLOC!AA141)","v":-34927.93780847903},{"$f":"SUM(ACCOUNTALLOC!AI141)","v":-23404.656923052647},{"$f":"SUM(ACCOUNTALLOC!AQ141,ACCOUNTALLOC!AY141,ACCOUNTALLOC!BG141)","v":-16125.336972593506},{"$f":"SUM(ACCOUNTALLOC!BO141)","v":-8588.7784540086068},{"$f":"SUM(ACCOUNTALLOC!BW141)","v":-6326.6503356558769},{"$f":"SUM(ACCOUNTALLOC!CE141,ACCOUNTALLOC!CM141)","v":-21661.208928262116},{"$f":"SUM(ACCOUNTALLOC!CU141)","v":-973.13136061649448},{"$f":"SUM(ACCOUNTALLOC!DC141,ACCOUNTALLOC!DK141)","v":-1710.8713247890214}]
[103,{"$f":"ACCOUNTS!A142","v":"108.10_366c"},{"$f":"ACCOUNTS!B142","v":"UG Conduit & Conductor - Assigned"},{"$f":"+ACCOUNTS!K142","v":"DIR108.366"},{"$f":"ACCOUNTS!C142","v":-9245198.3151722848},{"$f":"SUM(ACCOUNTALLOC!K142)","v":0},{"$f":"SUM(ACCOUNTALLOC!S142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ142,ACCOUNTALLOC!AY142,ACCOUNTALLOC!BG142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO142)","v":-7989426.2723625442},{"$f":"SUM(ACCOUNTALLOC!BW142)","v":-613008.02089767379},{"$f":"SUM(ACCOUNTALLOC!CE142,ACCOUNTALLOC!CM142)","v":-247747.00844578864},{"$f":"SUM(ACCOUNTALLOC!CU142)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC142,ACCOUNTALLOC!DK142)","v":-395017.01346627844}]
[104,{"$f":"ACCOUNTS!A143","v":"108.10_367a"},{"$f":"ACCOUNTS!B143","v":"UNGDCond & Devices "},{"$f":"+ACCOUNTS!K143","v":"UG_NCP"},{"$f":"ACCOUNTS!C143","v":-235499958.58750001},{"$f":"SUM(ACCOUNTALLOC!K143)","v":-159869386.82947004},{"$f":"SUM(ACCOUNTALLOC!S143)","v":-27461248.16098674},{"$f":"SUM(ACCOUNTALLOC!AA143)","v":-24469752.979204122},{"$f":"SUM(ACCOUNTALLOC!AI143)","v":-11063855.724552687},{"$f":"SUM(ACCOUNTALLOC!AQ143,ACCOUNTALLOC!AY143,ACCOUNTALLOC!BG143)","v":-11114676.307876958},{"$f":"SUM(ACCOUNTALLOC!BO143)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW143)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE143,ACCOUNTALLOC!CM143)","v":-36027.737474012982},{"$f":"SUM(ACCOUNTALLOC!CU143)","v":-1443734.0361275},{"$f":"SUM(ACCOUNTALLOC!DC143,ACCOUNTALLOC!DK143)","v":-41276.811807975129}]
[105,{"$f":"ACCOUNTS!A144","v":"108.10_367b"},{"$f":"ACCOUNTS!B144","v":"UNGDCond & Devices - HV Distribution"},{"$f":"+ACCOUNTS!K144","v":"DEM_2A"},{"$f":"ACCOUNTS!C144","v":-1922520.53},{"$f":"SUM(ACCOUNTALLOC!K144)","v":-940878.56646069104},{"$f":"SUM(ACCOUNTALLOC!S144)","v":-212986.07162537705},{"$f":"SUM(ACCOUNTALLOC!AA144)","v":-236087.77960667183},{"$f":"SUM(ACCOUNTALLOC!AI144)","v":-158198.67510408949},{"$f":"SUM(ACCOUNTALLOC!AQ144,ACCOUNTALLOC!AY144,ACCOUNTALLOC!BG144)","v":-108995.69914902891},{"$f":"SUM(ACCOUNTALLOC!BO144)","v":-58053.975183392424},{"$f":"SUM(ACCOUNTALLOC!BW144)","v":-42763.613422668408},{"$f":"SUM(ACCOUNTALLOC!CE144,ACCOUNTALLOC!CM144)","v":-146414.21854078566},{"$f":"SUM(ACCOUNTALLOC!CU144)","v":-6577.6692415489633},{"$f":"SUM(ACCOUNTALLOC!DC144,ACCOUNTALLOC!DK144)","v":-11564.261665746308}]
[{"$f":"+A110+1","v":106},{"$f":"ACCOUNTS!A145","v":"108.10_368"},{"$f":"ACCOUNTS!B145","v":"Line Transformers"},{"$f":"+ACCOUNTS!R145","v":"D368.T"},{"$f":"ACCOUNTS!C145","v":-140230940.69041601},{"$f":"SUM(ACCOUNTALLOC!K145)","v":-99277198.605728507},{"$f":"SUM(ACCOUNTALLOC!S145)","v":-24065177.614412632},{"$f":"SUM(ACCOUNTALLOC!AA145)","v":-12498149.260040348},{"$f":"SUM(ACCOUNTALLOC!AI145)","v":-3008720.3592363638},{"$f":"SUM(ACCOUNTALLOC!AQ145,ACCOUNTALLOC!AY145,ACCOUNTALLOC!BG145)","v":-360762.43159469019},{"$f":"SUM(ACCOUNTALLOC!BO145)","v":-939235.9281762389},{"$f":"SUM(ACCOUNTALLOC!BW145)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE145,ACCOUNTALLOC!CM145)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU145)","v":-74947.990959450108},{"$f":"SUM(ACCOUNTALLOC!DC145,ACCOUNTALLOC!DK145)","v":-6748.5002677545654}]
[107,{"$f":"ACCOUNTS!A146","v":"108.10_369"},{"$f":"ACCOUNTS!B146","v":"Services"},{"$f":"+ACCOUNTS!R146","v":"D369.T"},{"$f":"ACCOUNTS!C146","v":-102504204},{"$f":"SUM(ACCOUNTALLOC!K146)","v":-99300360.147957847},{"$f":"SUM(ACCOUNTALLOC!S146)","v":-3080661.4897644799},{"$f":"SUM(ACCOUNTALLOC!AA146)","v":-121847.83833400025},{"$f":"SUM(ACCOUNTALLOC!AI146)","v":-1334.523943658098},{"$f":"SUM(ACCOUNTALLOC!AQ146,ACCOUNTALLOC!AY146,ACCOUNTALLOC!BG146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE146,ACCOUNTALLOC!CM146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU146)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC146,ACCOUNTALLOC!DK146)","v":0}]
[108,{"$f":"ACCOUNTS!A147","v":"108.10_370"},{"$f":"ACCOUNTS!B147","v":"Meters"},{"$f":"+ACCOUNTS!R147","v":"D370.T"},{"$f":"ACCOUNTS!C147","v":-39554358},{"$f":"SUM(ACCOUNTALLOC!K147)","v":-21039608.043531455},{"$f":"SUM(ACCOUNTALLOC!S147)","v":-9179283.4970377851},{"$f":"SUM(ACCOUNTALLOC!AA147)","v":-3605159.1891709161},{"$f":"SUM(ACCOUNTALLOC!AI147)","v":-397644.72385481099},{"$f":"SUM(ACCOUNTALLOC!AQ147,ACCOUNTALLOC!AY147,ACCOUNTALLOC!BG147)","v":-4752099.1536729168},{"$f":"SUM(ACCOUNTALLOC!BO147)","v":-230427.64298991009},{"$f":"SUM(ACCOUNTALLOC!BW147)","v":-173050.90742424747},{"$f":"SUM(ACCOUNTALLOC!CE147,ACCOUNTALLOC!CM147)","v":-90130.680950128881},{"$f":"SUM(ACCOUNTALLOC!CU147)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC147,ACCOUNTALLOC!DK147)","v":-86954.161367832159}]
[109,{"$f":"ACCOUNTS!A148","v":"108.10_372"},{"$f":"ACCOUNTS!B148","v":"Leased Prop Assigned - Water Htrs"},{"$f":"+ACCOUNTS!M148","v":"DIR372.00"},{"$f":"ACCOUNTS!C148","v":-737043.09541666601},{"$f":"SUM(ACCOUNTALLOC!K148)","v":-730598.31766531873},{"$f":"SUM(ACCOUNTALLOC!S148)","v":-6444.7777513473211},{"$f":"SUM(ACCOUNTALLOC!AA148)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI148)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ148,ACCOUNTALLOC!AY148,ACCOUNTALLOC!BG148)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO148)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW148)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE148,ACCOUNTALLOC!CM148)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU148)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC148,ACCOUNTALLOC!DK148)","v":0}]
[110,{"$f":"ACCOUNTS!A149","v":"108.10_373"},{"$f":"ACCOUNTS!B149","v":"Str & Area Lighting Sys "},{"$f":"+ACCOUNTS!M149","v":"DIR373.00"},{"$f":"ACCOUNTS!C149","v":-24008418.440416601},{"$f":"SUM(ACCOUNTALLOC!K149)","v":0},{"$f":"SUM(ACCOUNTALLOC!S149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI149)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ149,ACCOUNTALLOC!AY149,ACCOUNTALLOC!BG149)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO149)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW149)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE149,ACCOUNTALLOC!CM149)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU149)","v":-24008418.440416601},{"$f":"SUM(ACCOUNTALLOC!DC149,ACCOUNTALLOC!DK149)","v":0}]
[111,{"$f":"ACCOUNTS!A150","v":"108.10_374"},{"$f":"ACCOUNTS!B150","v":"Asset Retirement Obligation"},{"$f":"+ACCOUNTS!R150","v":"LINE.T"},{"$f":"ACCOUNTS!C150","v":-3565319.3758333302},{"$f":"SUM(ACCOUNTALLOC!K150)","v":-2298613.4321744298},{"$f":"SUM(ACCOUNTALLOC!S150)","v":-409065.38690226473},{"$f":"SUM(ACCOUNTALLOC!AA150)","v":-366454.95034460514},{"$f":"SUM(ACCOUNTALLOC!AI150)","v":-176029.6270998299},{"$f":"SUM(ACCOUNTALLOC!AQ150,ACCOUNTALLOC!AY150,ACCOUNTALLOC!BG150)","v":-174483.18446190318},{"$f":"SUM(ACCOUNTALLOC!BO150)","v":-57868.465451437209},{"$f":"SUM(ACCOUNTALLOC!BW150)","v":-15009.768754223827},{"$f":"SUM(ACCOUNTALLOC!CE150,ACCOUNTALLOC!CM150)","v":-42142.32467346557},{"$f":"SUM(ACCOUNTALLOC!CU150)","v":-19353.955110512972},{"$f":"SUM(ACCOUNTALLOC!DC150,ACCOUNTALLOC!DK150)","v":-6298.2808606582712}]
[{"$f":"+A116+1","v":112},null,{"$f":"ACCOUNTS!B155","v":"Sub-total"},null,{"$f":"SUM(E92:E116)","v":-1214971006.0649974},-777739698.88041401,-141534770.01832014,-113160666.80150951,-53618694.762014471,-52552208.069405757,-18873041.280918345,-8074924.0581727866,-17279189.960563108,-29084554.697271273,-3053257.5364081892]
[113]
[114,null,{"$f":"ACCOUNTS!B157","v":"General Plant"}]
[115,{"$f":"ACCOUNTS!A158","v":108.06},{"$f":"ACCOUNTS!B158","v":"Accum Depreciation General Plant"},{"$f":"+ACCOUNTS!R158","v":"GP.T"},{"$f":"ACCOUNTS!C158","v":-75827762},{"$f":"SUM(ACCOUNTALLOC!K158)","v":-46569861.419115551},{"$f":"SUM(ACCOUNTALLOC!S158)","v":-9045441.7143666465},{"$f":"SUM(ACCOUNTALLOC!AA158)","v":-7739848.9654499227},{"$f":"SUM(ACCOUNTALLOC!AI158)","v":-4555639.4453320401},{"$f":"SUM(ACCOUNTALLOC!AQ158,ACCOUNTALLOC!AY158,ACCOUNTALLOC!BG158)","v":-3541654.9126284234},{"$f":"SUM(ACCOUNTALLOC!BO158)","v":-1719156.1054788269},{"$f":"SUM(ACCOUNTALLOC!BW158)","v":-1096098.8338355958},{"$f":"SUM(ACCOUNTALLOC!CE158,ACCOUNTALLOC!CM158)","v":-622527.90413444221},{"$f":"SUM(ACCOUNTALLOC!CU158)","v":-848049.24173387},{"$f":"SUM(ACCOUNTALLOC!DC158,ACCOUNTALLOC!DK158)","v":-89483.457924715767}]
[116,{"$f":"ACCOUNTS!A159","v":108.07},{"$f":"ACCOUNTS!B159","v":"RWIP"},{"$f":"+ACCOUNTS!R159","v":"PTDGP.T"},{"$f":"ACCOUNTS!C159","v":7210608},{"$f":"SUM(ACCOUNTALLOC!K159)","v":4167764.9513097494},{"$f":"SUM(ACCOUNTALLOC!S159)","v":868660.61906824633},{"$f":"SUM(ACCOUNTALLOC!AA159)","v":835625.17009431892},{"$f":"SUM(ACCOUNTALLOC!AI159)","v":496567.81460862525},{"$f":"SUM(ACCOUNTALLOC!AQ159,ACCOUNTALLOC!AY159,ACCOUNTALLOC!BG159)","v":388373.54095284012},{"$f":"SUM(ACCOUNTALLOC!BO159)","v":176563.75581524978},{"$f":"SUM(ACCOUNTALLOC!BW159)","v":114955.86468807714},{"$f":"SUM(ACCOUNTALLOC!CE159,ACCOUNTALLOC!CM159)","v":68378.281788025124},{"$f":"SUM(ACCOUNTALLOC!CU159)","v":84216.89204529862},{"$f":"SUM(ACCOUNTALLOC!DC159,ACCOUNTALLOC!DK159)","v":9501.1096295715524}]
[117,null,{"$f":"ACCOUNTS!B171","v":"Sub-total"},null,{"$f":"SUM(E120:E121)","v":-68617154},{"$f":"SUM(F120:F121)","v":-42402096.467805803},-8176781.0952984001,-6904223.795355604,-4059071.6307234149,-3153281.3716755835,-1542592.349663577,-981142.96914751863,-554149.62234641705,-763832.34968857141,-79982.348295144213]
[118]
[119,null,{"$f":"ACCOUNTS!B173","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},null,{"$f":"ACCOUNTS!C173","v":-2699587026.0649977},{"$f":"SUM(ACCOUNTALLOC!K173)","v":-1579345697.5746882},{"$f":"SUM(ACCOUNTALLOC!S173)","v":-319980901.8013553},{"$f":"SUM(ACCOUNTALLOC!AA173)","v":-306085662.61723715},{"$f":"SUM(ACCOUNTALLOC!AI173)","v":-181588395.84242877},{"$f":"SUM(ACCOUNTALLOC!AQ173,ACCOUNTALLOC!AY173,ACCOUNTALLOC!BG173)","v":-141619972.74778771},{"$f":"SUM(ACCOUNTALLOC!BO173)","v":-65957562.201089121},{"$f":"SUM(ACCOUNTALLOC!BW173)","v":-42398552.513200752},{"$f":"SUM(ACCOUNTALLOC!CE173,ACCOUNTALLOC!CM173)","v":-22793585.829232812},{"$f":"SUM(ACCOUNTALLOC!CU173)","v":-35804949.615018278},{"$f":"SUM(ACCOUNTALLOC!DC173,ACCOUNTALLOC!DK173)","v":-4011745.3229596308}]
[120]
[121,null,{"$f":"ACCOUNTS!A175","v":"Rate Base Adjustments and Working Capital"}]
[122,null,{"$f":"ACCOUNTS!B186","v":"Working Capital Assets"}]
[123,{"$f":"ACCOUNTS!A187","v":"WC"},{"$f":"ACCOUNTS!B187","v":"Working Capital"},{"$f":"+ACCOUNTS!R187","v":"EPIS.T"},{"$f":"ACCOUNTS!C187","v":203573761},{"$f":"SUM(ACCOUNTALLOC!K187)","v":117734408.86391394},{"$f":"SUM(ACCOUNTALLOC!S187)","v":24520549.590317227},{"$f":"SUM(ACCOUNTALLOC!AA187)","v":23566740.793274492},{"$f":"SUM(ACCOUNTALLOC!AI187)","v":14016696.344183788},{"$f":"SUM(ACCOUNTALLOC!AQ187,ACCOUNTALLOC!AY187,ACCOUNTALLOC!BG187)","v":10949935.754889274},{"$f":"SUM(ACCOUNTALLOC!BO187)","v":4990127.0574461631},{"$f":"SUM(ACCOUNTALLOC!BW187)","v":3251792.361562259},{"$f":"SUM(ACCOUNTALLOC!CE187,ACCOUNTALLOC!CM187)","v":1912488.6468116655},{"$f":"SUM(ACCOUNTALLOC!CU187)","v":2364653.2346700951},{"$f":"SUM(ACCOUNTALLOC!DC187,ACCOUNTALLOC!DK187)","v":266368.35293111042}]
[124,null,{"$f":"ACCOUNTS!B203","v":"Sub-total"},null,{"$f":"SUM(E128)","v":203573761},{"$f":"SUM(F128)","v":117734408.86391394},24520549.590317227,23566740.793274492,14016696.344183788,10949935.754889274,4990127.0574461631,3251792.361562259,1912488.6468116655,2364653.2346700951,266368.35293111042]
[125]
[126,null,{"$f":"ACCOUNTS!B205","v":"Other Items"}]
[127,{"$f":"ACCOUNTS!A206","v":182.01},{"$f":"ACCOUNTS!B206","v":"Misc Def Debits - Production"},{"$f":"+ACCOUNTS!J206","v":"PC4"},{"$f":"ACCOUNTS!C206","v":234576391.87124994},{"$f":"SUM(ACCOUNTALLOC!K206)","v":124914357.73480642},{"$f":"SUM(ACCOUNTALLOC!S206)","v":28319969.533702798},{"$f":"SUM(ACCOUNTALLOC!AA206)","v":31404865.585029885},{"$f":"SUM(ACCOUNTALLOC!AI206)","v":21049460.464814857},{"$f":"SUM(ACCOUNTALLOC!AQ206,ACCOUNTALLOC!AY206,ACCOUNTALLOC!BG206)","v":14512143.032955948},{"$f":"SUM(ACCOUNTALLOC!BO206)","v":7726867.569514838},{"$f":"SUM(ACCOUNTALLOC!BW206)","v":5692318.0860307952},{"$f":"SUM(ACCOUNTALLOC!CE206,ACCOUNTALLOC!CM206)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU206)","v":875483.79908129433},{"$f":"SUM(ACCOUNTALLOC!DC206,ACCOUNTALLOC!DK206)","v":80926.065313133033}]
[128,{"$f":"ACCOUNTS!A207","v":182.02},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Transmission"},{"$f":"+ACCOUNTS!J207","v":"PC4"},{"$f":"ACCOUNTS!C207","v":126136837},{"$f":"SUM(ACCOUNTALLOC!K207)","v":67169171.862797692},{"$f":"SUM(ACCOUNTALLOC!S207)","v":15228264.670718763},{"$f":"SUM(ACCOUNTALLOC!AA207)","v":16887080.493078932},{"$f":"SUM(ACCOUNTALLOC!AI207)","v":11318753.530174453},{"$f":"SUM(ACCOUNTALLOC!AQ207,ACCOUNTALLOC!AY207,ACCOUNTALLOC!BG207)","v":7803495.5080788797},{"$f":"SUM(ACCOUNTALLOC!BO207)","v":4154905.0497435546},{"$f":"SUM(ACCOUNTALLOC!BW207)","v":3060883.4624922844},{"$f":"SUM(ACCOUNTALLOC!CE207,ACCOUNTALLOC!CM207)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU207)","v":470766.71433103643},{"$f":"SUM(ACCOUNTALLOC!DC207,ACCOUNTALLOC!DK207)","v":43515.708584419976}]
[129,{"$f":"ACCOUNTS!A208","v":282},{"$f":"ACCOUNTS!B208","v":"Accum Deferred Income Tax - Prod "},{"$f":"+ACCOUNTS!R208","v":"PP.T"},{"$f":"ACCOUNTS!C208","v":-97260926},{"$f":"SUM(ACCOUNTALLOC!K208)","v":-51792450.242183007},{"$f":"SUM(ACCOUNTALLOC!S208)","v":-11742129.884287424},{"$f":"SUM(ACCOUNTALLOC!AA208)","v":-13021200.826475404},{"$f":"SUM(ACCOUNTALLOC!AI208)","v":-8727604.6846690476},{"$f":"SUM(ACCOUNTALLOC!AQ208,ACCOUNTALLOC!AY208,ACCOUNTALLOC!BG208)","v":-6017078.0971191805},{"$f":"SUM(ACCOUNTALLOC!BO208)","v":-3203742.238915775},{"$f":"SUM(ACCOUNTALLOC!BW208)","v":-2360169.852206503},{"$f":"SUM(ACCOUNTALLOC!CE208,ACCOUNTALLOC!CM208)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU208)","v":-362996.31142498099},{"$f":"SUM(ACCOUNTALLOC!DC208,ACCOUNTALLOC!DK208)","v":-33553.862718682532}]
[130,{"$f":"ACCOUNTS!A209","v":282.01},{"$f":"ACCOUNTS!B209","v":"Accum Deferred Income Tax - General"},{"$f":"+ACCOUNTS!R209","v":"PTDP.T"},{"$f":"ACCOUNTS!C209","v":-619618722},{"$f":"SUM(ACCOUNTALLOC!K209)","v":-357203103.24857503},{"$f":"SUM(ACCOUNTALLOC!S209)","v":-74676031.37364015},{"$f":"SUM(ACCOUNTALLOC!AA209)","v":-72165627.788212135},{"$f":"SUM(ACCOUNTALLOC!AI209)","v":-42899204.734619692},{"$f":"SUM(ACCOUNTALLOC!AQ209,ACCOUNTALLOC!AY209,ACCOUNTALLOC!BG209)","v":-33559474.622990534},{"$f":"SUM(ACCOUNTALLOC!BO209)","v":-15219559.061984902},{"$f":"SUM(ACCOUNTALLOC!BW209)","v":-9916991.3601404559},{"$f":"SUM(ACCOUNTALLOC!CE209,ACCOUNTALLOC!CM209)","v":-5908939.9319954002},{"$f":"SUM(ACCOUNTALLOC!CU209)","v":-7249769.7709703604},{"$f":"SUM(ACCOUNTALLOC!DC209,ACCOUNTALLOC!DK209)","v":-820020.10687135835}]
[131,{"$f":"ACCOUNTS!A210","v":235},{"$f":"ACCOUNTS!B210","v":"Customer Deposits"},{"$f":"+ACCOUNTS!M210","v":"DIR235.00"},{"$f":"ACCOUNTS!C210","v":-18134171},{"$f":"SUM(ACCOUNTALLOC!K210)","v":-15711034.070734575},{"$f":"SUM(ACCOUNTALLOC!S210)","v":-1827024.2539756706},{"$f":"SUM(ACCOUNTALLOC!AA210)","v":-578393.19580594811},{"$f":"SUM(ACCOUNTALLOC!AI210)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ210,ACCOUNTALLOC!AY210,ACCOUNTALLOC!BG210)","v":-17719.479483805786},{"$f":"SUM(ACCOUNTALLOC!BO210)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW210)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE210,ACCOUNTALLOC!CM210)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU210)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC210,ACCOUNTALLOC!DK210)","v":0}]
[132,{"$f":"ACCOUNTS!A211","v":235.01},{"$f":"ACCOUNTS!B211","v":"Customer Deposits - Transmission"},{"$f":"+ACCOUNTS!M211","v":"DIR235.00"},{"$f":"ACCOUNTS!C211","v":-2472594},{"$f":"SUM(ACCOUNTALLOC!K211)","v":-2142199.3085371195},{"$f":"SUM(ACCOUNTALLOC!S211)","v":-249114.7352826175},{"$f":"SUM(ACCOUNTALLOC!AA211)","v":-78863.905363559898},{"$f":"SUM(ACCOUNTALLOC!AI211)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ211,ACCOUNTALLOC!AY211,ACCOUNTALLOC!BG211)","v":-2416.0508167029684},{"$f":"SUM(ACCOUNTALLOC!BO211)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE211,ACCOUNTALLOC!CM211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU211)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC211,ACCOUNTALLOC!DK211)","v":0}]
[133,{"$f":"ACCOUNTS!A212","v":252},{"$f":"ACCOUNTS!B212","v":"Customer Advances"},{"$f":"+ACCOUNTS!M212","v":"DIR252.00"},{"$f":"ACCOUNTS!C212","v":-67513639},{"$f":"SUM(ACCOUNTALLOC!K212)","v":-46070241.682384215},{"$f":"SUM(ACCOUNTALLOC!S212)","v":-19865157.294239171},{"$f":"SUM(ACCOUNTALLOC!AA212)","v":-1429889.0211792616},{"$f":"SUM(ACCOUNTALLOC!AI212)","v":-148351.00219734863},{"$f":"SUM(ACCOUNTALLOC!AQ212,ACCOUNTALLOC!AY212,ACCOUNTALLOC!BG212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE212,ACCOUNTALLOC!CM212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU212)","v":0},{"$f":"SUM(ACCOUNTALLOC!DC212,ACCOUNTALLOC!DK212)","v":0}]
[134,{"$f":"ACCOUNTS!A213","v":253},{"$f":"ACCOUNTS!B213","v":"Landlord Incentive"},{"$f":"+ACCOUNTS!R213","v":"SW.T"},{"$f":"ACCOUNTS!C213","v":-6715753},{"$f":"SUM(ACCOUNTALLOC!K213)","v":-4146936.7021980635},{"$f":"SUM(ACCOUNTALLOC!S213)","v":-800441.73321797815},{"$f":"SUM(ACCOUNTALLOC!AA213)","v":-676948.08205421886},{"$f":"SUM(ACCOUNTALLOC!AI213)","v":-397778.60243485915},{"$f":"SUM(ACCOUNTALLOC!AQ213,ACCOUNTALLOC!AY213,ACCOUNTALLOC!BG213)","v":-309284.20382554474},{"$f":"SUM(ACCOUNTALLOC!BO213)","v":-150967.75881973855},{"$f":"SUM(ACCOUNTALLOC!BW213)","v":-95979.140298296203},{"$f":"SUM(ACCOUNTALLOC!CE213,ACCOUNTALLOC!CM213)","v":-54511.228838554183},{"$f":"SUM(ACCOUNTALLOC!CU213)","v":-75044.192781418591},{"$f":"SUM(ACCOUNTALLOC!DC213,ACCOUNTALLOC!DK213)","v":-7861.3555313280458}]
[135,{"$f":"ACCOUNTS!A214","v":114.01},{"$f":"ACCOUNTS!B214","v":"Acquisition Adjustment - Production"},{"$f":"+ACCOUNTS!R214","v":"PP.T"},{"$f":"ACCOUNTS!C214","v":245239108},{"$f":"SUM(ACCOUNTALLOC!K214)","v":130592364.48691991},{"$f":"SUM(ACCOUNTALLOC!S214)","v":29607259.330872416},{"$f":"SUM(ACCOUNTALLOC!AA214)","v":32832379.940261837},{"$f":"SUM(ACCOUNTALLOC!AI214)","v":22006267.839202542},{"$f":"SUM(ACCOUNTALLOC!AQ214,ACCOUNTALLOC!AY214,ACCOUNTALLOC!BG214)","v":15171795.354938788},{"$f":"SUM(ACCOUNTALLOC!BO214)","v":8078093.8578934316},{"$f":"SUM(ACCOUNTALLOC!BW214)","v":5951063.526617202},{"$f":"SUM(ACCOUNTALLOC!CE214,ACCOUNTALLOC!CM214)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU214)","v":915279.0877310026},{"$f":"SUM(ACCOUNTALLOC!DC214,ACCOUNTALLOC!DK214)","v":84604.575562895217}]
[136,{"$f":"ACCOUNTS!A215","v":114.02},{"$f":"ACCOUNTS!B215","v":"Acquisition Adjustment - Transmission"},{"$f":"+ACCOUNTS!J215","v":"PC4"},{"$f":"ACCOUNTS!C215","v":946172},{"$f":"SUM(ACCOUNTALLOC!K215)","v":503846.38771120459},{"$f":"SUM(ACCOUNTALLOC!S215)","v":114229.5778355637},{"$f":"SUM(ACCOUNTALLOC!AA215)","v":126672.61288863202},{"$f":"SUM(ACCOUNTALLOC!AI215)","v":84903.727728262442},{"$f":"SUM(ACCOUNTALLOC!AQ215,ACCOUNTALLOC!AY215,ACCOUNTALLOC!BG215)","v":58535.231479365619},{"$f":"SUM(ACCOUNTALLOC!BO215)","v":31166.587923288091},{"$f":"SUM(ACCOUNTALLOC!BW215)","v":22960.162125147068},{"$f":"SUM(ACCOUNTALLOC!CE215,ACCOUNTALLOC!CM215)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU215)","v":3531.2942216239762},{"$f":"SUM(ACCOUNTALLOC!DC215,ACCOUNTALLOC!DK215)","v":326.41808691253152}]
[137,{"$f":"ACCOUNTS!A216","v":114.03},{"$f":"ACCOUNTS!B216","v":"Acquisition Adjustment - Distribution"},{"$f":"+ACCOUNTS!R216","v":"DP.T"},{"$f":"ACCOUNTS!C216","v":302358},{"$f":"SUM(ACCOUNTALLOC!K216)","v":189208.79041978292},{"$f":"SUM(ACCOUNTALLOC!S216)","v":36540.944534426366},{"$f":"SUM(ACCOUNTALLOC!AA216)","v":29791.104207534263},{"$f":"SUM(ACCOUNTALLOC!AI216)","v":14453.251355222075},{"$f":"SUM(ACCOUNTALLOC!AQ216,ACCOUNTALLOC!AY216,ACCOUNTALLOC!BG216)","v":13980.866168840948},{"$f":"SUM(ACCOUNTALLOC!BO216)","v":4773.4550569207413},{"$f":"SUM(ACCOUNTALLOC!BW216)","v":2210.9785132814359},{"$f":"SUM(ACCOUNTALLOC!CE216,ACCOUNTALLOC!CM216)","v":4668.1207793762214},{"$f":"SUM(ACCOUNTALLOC!CU216)","v":6110.95546146776},{"$f":"SUM(ACCOUNTALLOC!DC216,ACCOUNTALLOC!DK216)","v":619.53350314723571}]
[138,{"$f":"ACCOUNTS!A217","v":115.01},{"$f":"ACCOUNTS!B217","v":"Accum Amort Acquition Adj - Production"},{"$f":"+ACCOUNTS!R217","v":"PP.T"},{"$f":"ACCOUNTS!C217","v":-54306612},{"$f":"SUM(ACCOUNTALLOC!K217)","v":-28918833.240715172},{"$f":"SUM(ACCOUNTALLOC!S217)","v":-6556335.8062167959},{"$f":"SUM(ACCOUNTALLOC!AA217)","v":-7270517.8753642458},{"$f":"SUM(ACCOUNTALLOC!AI217)","v":-4873145.4736479102},{"$f":"SUM(ACCOUNTALLOC!AQ217,ACCOUNTALLOC!AY217,ACCOUNTALLOC!BG217)","v":-3359695.8103601611},{"$f":"SUM(ACCOUNTALLOC!BO217)","v":-1788841.5612741574},{"$f":"SUM(ACCOUNTALLOC!BW217)","v":-1317824.4716472875},{"$f":"SUM(ACCOUNTALLOC!CE217,ACCOUNTALLOC!CM217)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU217)","v":-202682.62551795581},{"$f":"SUM(ACCOUNTALLOC!DC217,ACCOUNTALLOC!DK217)","v":-18735.135256318223}]
[139,{"$f":"ACCOUNTS!A218","v":115.02},{"$f":"ACCOUNTS!B218","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"+ACCOUNTS!J218","v":"PC4"},{"$f":"ACCOUNTS!C218","v":-731889},{"$f":"SUM(ACCOUNTALLOC!K218)","v":-389738.47128805949},{"$f":"SUM(ACCOUNTALLOC!S218)","v":-88359.591588519746},{"$f":"SUM(ACCOUNTALLOC!AA218)","v":-97984.607422802641},{"$f":"SUM(ACCOUNTALLOC!AI218)","v":-65675.272977122848},{"$f":"SUM(ACCOUNTALLOC!AQ218,ACCOUNTALLOC!AY218,ACCOUNTALLOC!BG218)","v":-45278.545583891115},{"$f":"SUM(ACCOUNTALLOC!BO218)","v":-24108.177866801594},{"$f":"SUM(ACCOUNTALLOC!BW218)","v":-17760.29104392411},{"$f":"SUM(ACCOUNTALLOC!CE218,ACCOUNTALLOC!CM218)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU218)","v":-2731.54922843854},{"$f":"SUM(ACCOUNTALLOC!DC218,ACCOUNTALLOC!DK218)","v":-252.49300044001066}]
[140,{"$f":"ACCOUNTS!A219","v":115.03},{"$f":"ACCOUNTS!B219","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"+ACCOUNTS!R219","v":"DP.T"},{"$f":"ACCOUNTS!C219","v":-288399},{"$f":"SUM(ACCOUNTALLOC!K219)","v":-180473.56427901686},{"$f":"SUM(ACCOUNTALLOC!S219)","v":-34853.954129819707},{"$f":"SUM(ACCOUNTALLOC!AA219)","v":-28415.734534388619},{"$f":"SUM(ACCOUNTALLOC!AI219)","v":-13785.98627320822},{"$f":"SUM(ACCOUNTALLOC!AQ219,ACCOUNTALLOC!AY219,ACCOUNTALLOC!BG219)","v":-13335.409753429911},{"$f":"SUM(ACCOUNTALLOC!BO219)","v":-4553.0783540071197},{"$f":"SUM(ACCOUNTALLOC!BW219)","v":-2108.9039888207117},{"$f":"SUM(ACCOUNTALLOC!CE219,ACCOUNTALLOC!CM219)","v":-4452.6070573668385},{"$f":"SUM(ACCOUNTALLOC!CU219)","v":-5828.8302083352864},{"$f":"SUM(ACCOUNTALLOC!DC219,ACCOUNTALLOC!DK219)","v":-590.93142160670345}]
[141,{"$f":"ACCOUNTS!A220","v":230},{"$f":"ACCOUNTS!B220","v":"ARO - Production"},{"$f":"+ACCOUNTS!R220","v":"PP.T"},{"$f":"ACCOUNTS!C220","v":-5526317},{"$f":"SUM(ACCOUNTALLOC!K220)","v":-2942821.0280974507},{"$f":"SUM(ACCOUNTALLOC!S220)","v":-667181.9266428292},{"$f":"SUM(ACCOUNTALLOC!AA220)","v":-739858.09561143885},{"$f":"SUM(ACCOUNTALLOC!AI220)","v":-495898.11779260868},{"$f":"SUM(ACCOUNTALLOC!AQ220,ACCOUNTALLOC!AY220,ACCOUNTALLOC!BG220)","v":-341887.35750302632},{"$f":"SUM(ACCOUNTALLOC!BO220)","v":-182035.02605494738},{"$f":"SUM(ACCOUNTALLOC!BW220)","v":-134103.66643163862},{"$f":"SUM(ACCOUNTALLOC!CE220,ACCOUNTALLOC!CM220)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU220)","v":-20625.268227090157},{"$f":"SUM(ACCOUNTALLOC!DC220,ACCOUNTALLOC!DK220)","v":-1906.5136389707161}]
[142,{"$f":"ACCOUNTS!A221","v":230.01},{"$f":"ACCOUNTS!B221","v":"ARO - Transmission"},{"$f":"+ACCOUNTS!J221","v":"PC4"},{"$f":"ACCOUNTS!C221","v":-4248884},{"$f":"SUM(ACCOUNTALLOC!K221)","v":-2262574.7276435294},{"$f":"SUM(ACCOUNTALLOC!S221)","v":-512959.82716914179},{"$f":"SUM(ACCOUNTALLOC!AA221)","v":-568836.57320307766},{"$f":"SUM(ACCOUNTALLOC!AI221)","v":-381269.04017976712},{"$f":"SUM(ACCOUNTALLOC!AQ221,ACCOUNTALLOC!AY221,ACCOUNTALLOC!BG221)","v":-262858.55898184777},{"$f":"SUM(ACCOUNTALLOC!BO221)","v":-139956.8120403605},{"$f":"SUM(ACCOUNTALLOC!BW221)","v":-103105.00151235015},{"$f":"SUM(ACCOUNTALLOC!CE221,ACCOUNTALLOC!CM221)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU221)","v":-15857.644823087732},{"$f":"SUM(ACCOUNTALLOC!DC221,ACCOUNTALLOC!DK221)","v":-1465.8144468376408}]
[143,{"$f":"ACCOUNTS!A222","v":230.02},{"$f":"ACCOUNTS!B222","v":"ARO - Distribution"},{"$f":"+ACCOUNTS!R222","v":"DP.T"},{"$f":"ACCOUNTS!C222","v":-10072669},{"$f":"SUM(ACCOUNTALLOC!K222)","v":-6303248.1951489449},{"$f":"SUM(ACCOUNTALLOC!S222)","v":-1217314.7039027771},{"$f":"SUM(ACCOUNTALLOC!AA222)","v":-992452.42999027623},{"$f":"SUM(ACCOUNTALLOC!AI222)","v":-481491.53280202067},{"$f":"SUM(ACCOUNTALLOC!AQ222,ACCOUNTALLOC!AY222,ACCOUNTALLOC!BG222)","v":-465754.62614527484},{"$f":"SUM(ACCOUNTALLOC!BO222)","v":-159021.53333048499},{"$f":"SUM(ACCOUNTALLOC!BW222)","v":-73655.91362026475},{"$f":"SUM(ACCOUNTALLOC!CE222,ACCOUNTALLOC!CM222)","v":-155512.45696385973},{"$f":"SUM(ACCOUNTALLOC!CU222)","v":-203578.64398199157},{"$f":"SUM(ACCOUNTALLOC!DC222,ACCOUNTALLOC!DK222)","v":-20638.964114105012}]
[144,{"$f":"ACCOUNTS!A223","v":230.03},{"$f":"ACCOUNTS!B223","v":"ARO - General"},{"$f":"+ACCOUNTS!R223","v":"GP.T"},{"$f":"ACCOUNTS!C223","v":-631117},{"$f":"SUM(ACCOUNTALLOC!K223)","v":-387602.51462054159},{"$f":"SUM(ACCOUNTALLOC!S223)","v":-75285.514010632876},{"$f":"SUM(ACCOUNTALLOC!AA223)","v":-64419.021881825538},{"$f":"SUM(ACCOUNTALLOC!AI223)","v":-37916.739515793983},{"$f":"SUM(ACCOUNTALLOC!AQ223,ACCOUNTALLOC!AY223,ACCOUNTALLOC!BG223)","v":-29477.312326497417},{"$f":"SUM(ACCOUNTALLOC!BO223)","v":-14308.59378154245},{"$f":"SUM(ACCOUNTALLOC!BW223)","v":-9122.8672648128486},{"$f":"SUM(ACCOUNTALLOC!CE223,ACCOUNTALLOC!CM223)","v":-5181.3205732435672},{"$f":"SUM(ACCOUNTALLOC!CU223)","v":-7058.3422110671654},{"$f":"SUM(ACCOUNTALLOC!DC223,ACCOUNTALLOC!DK223)","v":-744.77381404284142}]
[{"$f":"+A149+1","v":145},null,{"$f":"ACCOUNTS!B240","v":"Sub-total"},null,{"$f":"SUM(E132:E149)","v":-280320825.12875009},-195082307.73374975,-45005926.540639542,-16432617.421631757,-4048282.3738340419,-6864310.0812680712,-891287.32229068421,698614.74762435595,-6123929.4246490477,-5875001.3285483001,-695777.64976318204]
[{"$f":"+A150+1","v":146}]
[147,null,{"$f":"ACCOUNTS!B242","v":"TOTAL OTHER RATE BASE"},null,{"$f":"SUM(E150,E129)","v":-76747064.128750086},-77347898.869835809,-20485376.950322315,7134123.3716427349,9968413.9703497458,4085625.6736212028,4098839.7351554791,3950407.1091866149,-4211440.7778373826,-3510348.0938782049,-429409.29683207162]
[148]
[149,null,{"$f":"ACCOUNTS!A244","v":"TOTAL RATE BASE"},null,{"$f":"SUM(E152,E124,E71)","v":4853248427.2904158},2755782663.5703926,578520311.43755507,584287993.52723646,353700869.18037468,272849771.15744555,125162364.97920093,83423249.172539115,44671646.619010404,49307700.120137773,5541857.5265244013]
[]
[]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C244","v":4853248427.2904158}]

{"sheet":"Basic Charge","index":24,"n_rows":62,"n_cols":15,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,14]]}
["Puget Sound Energy"]
["ELECTRIC COST OF SERVICE SUMMARY"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Customer Charge Calculation"]
[]
["Line No.",null,"Description",null,{"$f":"+'Account Summary'!D4","v":"Total"},{"$f":"+'Class Summary'!G6","v":"Residential\nSch 7"},{"$f":"+'Class Summary'!H6","v":"Sec Volt\nSch 24\n(kW< 50)"},{"$f":"+'Class Summary'!I6","v":"Sec Volt\nSch 25\n(kW > 50 & < 350)"},{"$f":"+'Class Summary'!J6","v":"Sec Volt\nSch 26\n(kW > 350)"},{"$f":"+'Class Summary'!K6","v":"Pri Volt\nSch 31/35/43"},{"$f":"+'Class Summary'!L6","v":"Campus\nSch 40"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$f":"+'Class Summary'!N6","v":"Choice /\nRetail Wheeling\nSch 448/449"},{"$f":"+'Class Summary'!O6","v":"Lighting\nSch 50-59"},{"$f":"+'Class Summary'!P6","v":"Firm Resale /\nSpecial Contract"}]
[null,null,"(a)",null,"(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[1,null,"PLANT INVESTMENT:",{"$f":"+SUM(F8:O8)-E8","v":0}]
[{"$f":"+A8+1","v":2},null,"Meters (A/C 370)",0,{"$f":"SUM(F9:O9)","v":127180593.15999998},{"$f":"+'BC detail'!G9","v":67649431.469226152},{"$f":"+'BC detail'!H9","v":29514490.411829323},{"$f":"+'BC detail'!I9","v":11591801.947966941},{"$f":"+'BC detail'!J9","v":1278561.8173046636},{"$f":"SUM('BC detail'!K9:M9)","v":15279600.521369996},{"$f":"+'BC detail'!N9","v":740902.54014279495},{"$f":"+'BC detail'!O9","v":556416.9958994668},{"$f":"SUM('BC detail'!P9:Q9)","v":289800.51869763888},{"$f":"+'BC detail'!R9","v":0},{"$f":"SUM('BC detail'!S9:T9)","v":279586.93756301771}]
[3,null,"UG Service (A/C 369)",0,{"$f":"SUM(F10:O10)","v":136280318.41565341},{"$f":"+'BC detail'!G10","v":136280318.41565341},{"$f":"+'BC detail'!H10","v":0},{"$f":"+'BC detail'!I10","v":0},{"$f":"+'BC detail'!J10","v":0},{"$f":"SUM('BC detail'!K10:M10)","v":0},{"$f":"+'BC detail'!N10","v":0},{"$f":"+'BC detail'!O10","v":0},{"$f":"SUM('BC detail'!P10:Q10)","v":0},{"$f":"+'BC detail'!R10","v":0},{"$f":"SUM('BC detail'!S10:T10)","v":0}]
[4,null,"OH Service (A/C 369)",0,{"$f":"SUM(F11:O11)","v":41858523.864762597},{"$f":"+'BC detail'!G11","v":36290664.085567445},{"$f":"+'BC detail'!H11","v":5353785.0139737306},{"$f":"+'BC detail'!I11","v":211755.53790154887},{"$f":"+'BC detail'!J11","v":2319.2273198741068},{"$f":"SUM('BC detail'!K11:M11)","v":0},{"$f":"+'BC detail'!N11","v":0},{"$f":"+'BC detail'!O11","v":0},{"$f":"SUM('BC detail'!P11:Q11)","v":0},{"$f":"+'BC detail'!R11","v":0},{"$f":"SUM('BC detail'!S11:T11)","v":0}]
[5,null,"Transformers (A/C 368)",0,{"$f":"SUM(F12:O12)","v":399305395.67646337},{"$f":"+'BC detail'!G12","v":285349297.1808278},{"$f":"+'BC detail'!H12","v":69169775.288242206},{"$f":"+'BC detail'!I12","v":35923033.259399511},{"$f":"+'BC detail'!J12","v":8647869.3192316256},{"$f":"SUM('BC detail'!K12:M12)","v":0},{"$f":"+'BC detail'!N12","v":0},{"$f":"+'BC detail'!O12","v":0},{"$f":"SUM('BC detail'!P12:Q12)","v":0},{"$f":"+'BC detail'!R12","v":215420.62876218266},{"$f":"SUM('BC detail'!S12:T12)","v":0}]
[6,null,"Subtotal Transformer, Meter & Service",0,{"$f":"SUM(E9:E12)","v":704624831.11687934},{"$f":"SUM(F9:F12)","v":525569711.1512748},104038050.71404526,47726590.745268002,9928750.3638561629,15279600.521369996,740902.54014279495,556416.9958994668,289800.51869763888,215420.62876218266,279586.93756301771]
[7,null,null,0]
[8,null,"General Plant",0,{"$f":"SUM(F15:O15)","v":72774777.42480965},{"$f":"+'BC detail'!G15","v":56597096.279691294},{"$f":"+'BC detail'!H15","v":8815865.1259525307},{"$f":"+'BC detail'!I15","v":2604669.2800979423},{"$f":"+'BC detail'!J15","v":647042.61240940704},{"$f":"SUM('BC detail'!K15:M15)","v":786816.74232125469},{"$f":"+'BC detail'!N15","v":623131.81246481044},{"$f":"+'BC detail'!O15","v":227626.8774247134},{"$f":"SUM('BC detail'!P15:Q15)","v":97543.398734020826},{"$f":"+'BC detail'!R15","v":2340463.486019406},{"$f":"SUM('BC detail'!S15:T15)","v":34521.80969428036}]
[9,null,"Prod, Trans & Dist Plant",0,{"$f":"SUM(F16:O16)","v":763774835.19124913},{"$f":"+'BC detail'!G16","v":526204882.75601149},{"$f":"+'BC detail'!H16","v":104043653.71055855},{"$f":"+'BC detail'!I16","v":47726590.745268002},{"$f":"+'BC detail'!J16","v":9928750.3638561629},{"$f":"SUM('BC detail'!K16:M16)","v":16316528.514409188},{"$f":"+'BC detail'!N16","v":3440518.5220205053},{"$f":"+'BC detail'!O16","v":556416.9958994668},{"$f":"SUM('BC detail'!P16:Q16)","v":289800.51869763888},{"$f":"+'BC detail'!R16","v":54968709.127095483},{"$f":"SUM('BC detail'!S16:T16)","v":298983.93743280735}]
[10,null,"Related General Plant",0,{"$f":"+SUM(F17:O17)","v":69834424.784469023},{"$f":"+'BC detail'!G17","v":56528779.033604324},{"$f":"+'BC detail'!H17","v":8815390.370791588},{"$f":"+'BC detail'!I17","v":2604669.2800979423},{"$f":"+'BC detail'!J17","v":647042.61240940704},{"$f":"SUM('BC detail'!K17:M17)","v":736371.29423280503},{"$f":"+'BC detail'!N17","v":134189.05892935931},{"$f":"+'BC detail'!O17","v":227626.8774247134},{"$f":"SUM('BC detail'!P17:Q17)","v":97543.398734020826},{"$f":"+'BC detail'!R17","v":9172.2022175831862},{"$f":"SUM('BC detail'!S17:T17)","v":33640.65602728357}]
[11,null,null,0]
[12,null,"Related Distribution Accumulated Depreciation",0,{"$f":"+SUM(F19:O19)","v":-282289502.69041598},{"$f":"+'BC detail'!G19","v":-219617166.79721782},{"$f":"+'BC detail'!H19","v":-36325122.601214893},{"$f":"+'BC detail'!I19","v":-16225156.287545264},{"$f":"+'BC detail'!J19","v":-3407699.6070348327},{"$f":"SUM('BC detail'!K19:M19)","v":-5112861.5852676071},{"$f":"+'BC detail'!N19","v":-1169663.5711661489},{"$f":"+'BC detail'!O19","v":-173050.90742424747},{"$f":"SUM('BC detail'!P19:Q19)","v":-90130.680950128881},{"$f":"+'BC detail'!R19","v":-74947.990959450108},{"$f":"SUM('BC detail'!S19:T19)","v":-93702.66163558673}]
[13,null,null,0]
[14,null,"General Accumulated Depreciation",0,{"$f":"SUM(F21:O21)","v":-17615732.784781989},{"$f":"+'BC detail'!G21","v":-13765486.347717134},{"$f":"+'BC detail'!H21","v":-2122787.1175869536},{"$f":"+'BC detail'!I21","v":-610719.90020101541},{"$f":"+'BC detail'!J21","v":-153580.73743917956},{"$f":"SUM('BC detail'!K21:M21)","v":-182645.11138050776},{"$f":"+'BC detail'!N21","v":-153837.88547125453},{"$f":"+'BC detail'!O21","v":-56874.985791037703},{"$f":"SUM('BC detail'!P21:Q21)","v":-24322.472018616274},{"$f":"+'BC detail'!R21","v":-537060.56804076978},{"$f":"SUM('BC detail'!S21:T21)","v":-8417.6591355205383}]
[15,null,"Related General Accumulated Depreciation",0,{"$f":"+SUM(F22:O22)","v":-16931414.752353948},{"$f":"+'BC detail'!G22","v":-13748870.29883582},{"$f":"+'BC detail'!H22","v":-2122672.8004864468},{"$f":"+'BC detail'!I22","v":-610719.90020101541},{"$f":"+'BC detail'!J22","v":-153580.73743917956},{"$f":"SUM('BC detail'!K22:M22)","v":-170926.22746671783},{"$f":"+'BC detail'!N22","v":-33128.401834300472},{"$f":"+'BC detail'!O22","v":-56874.985791037703},{"$f":"SUM('BC detail'!P22:Q22)","v":-24322.472018616274},{"$f":"+'BC detail'!R22","v":-2104.7233432973071},{"$f":"SUM('BC detail'!S22:T22)","v":-8214.2049375152383}]
[16,null,null,0]
[17,null,"Net Plant Investment",0,{"$f":"SUM(E22,E19,E17,E13)","v":475238338.45857841},{"$f":"SUM(F22,F19,F17,F13)","v":348732453.08882546},74405645.683135509,33495383.837619666,7014512.6317915581,10732184.002868477,-327700.3739282951,554117.98010889499,272890.76446291455,147540.11667701844,211310.7270171993]
[18]
[19,null,"EXPENSE:",{"$f":"+SUM(F26:O26)-E26","v":0}]
[20,null,"OE - Supervision & Eng (A/C 580)",0,{"$f":"SUM(F27:O27)","v":1114234.9967051919},{"$f":"+'BC detail'!G27","v":481490.65757928649},{"$f":"+'BC detail'!H27","v":210067.56580022161},{"$f":"+'BC detail'!I27","v":82503.935676006673},{"$f":"+'BC detail'!J27","v":9100.084905367381},{"$f":"SUM('BC detail'!K27:M27)","v":108751.61465222297},{"$f":"+'BC detail'!N27","v":5273.3281493695722},{"$f":"+'BC detail'!O27","v":3960.2636626118278},{"$f":"SUM('BC detail'!P27:Q27)","v":2062.6373242769932},{"$f":"+'BC detail'!R27","v":209034.96616556228},{"$f":"SUM('BC detail'!S27:T27)","v":1989.9427902662346}]
[21,null,"OE - Meters (A/C 586)",0,1647510,{"$f":"+'BC detail'!G28","v":876337.43537939631},{"$f":"+'BC detail'!H28","v":382333.63196552754},{"$f":"+'BC detail'!I28","v":150161.35050784989},{"$f":"+'BC detail'!J28","v":16562.616412533851},{"$f":"SUM('BC detail'!K28:M28)","v":197933.45847422595},{"$f":"+'BC detail'!N28","v":9597.7248853920664},{"$f":"+'BC detail'!O28","v":7207.8808734684035},{"$f":"SUM('BC detail'!P28:Q28)","v":3754.1046215981269},{"$f":"+'BC detail'!R28","v":0},{"$f":"SUM('BC detail'!S28:T28)","v":3621.7968800079416}]
[22,null,"OE - Customer Installation (A/C 587)",0,3881406,{"$f":"+'BC detail'!G29","v":2064583.146509703},{"$f":"+'BC detail'!H29","v":900748.43437234999},{"$f":"+'BC detail'!I29","v":353768.51541372831},{"$f":"+'BC detail'!J29","v":39020.241891889804},{"$f":"SUM('BC detail'!K29:M29)","v":466315.90298244712},{"$f":"+'BC detail'!N29","v":22611.496717173239},{"$f":"+'BC detail'!O29","v":16981.209260985062},{"$f":"SUM('BC detail'!P29:Q29)","v":8844.3798234297192},{"$f":"+'BC detail'!R29","v":0},{"$f":"SUM('BC detail'!S29:T29)","v":8532.6730282936696}]
[23,null,"ME - Line Transformers (A/C 595)",0,248865.00000000003,{"$f":"+'BC detail'!G30","v":176185.22637995245},{"$f":"+'BC detail'!H30","v":42707.981544761278},{"$f":"+'BC detail'!I30","v":22180.211444680957},{"$f":"+'BC detail'!J30","v":5339.5148639442295},{"$f":"SUM('BC detail'!K30:M30)","v":640.23775421303003},{"$f":"+'BC detail'!N30","v":1666.842910093626},{"$f":"+'BC detail'!O30","v":0},{"$f":"SUM('BC detail'!P30:Q30)","v":0},{"$f":"+'BC detail'!R30","v":133.00867610451897},{"$f":"SUM('BC detail'!S30:T30)","v":11.976426249913345}]
[24,null,"ME - Meters (A/C 597)",0,507944,{"$f":"+'BC detail'!G31","v":270183.69677656103},{"$f":"+'BC detail'!H31","v":117877.32660505729},{"$f":"+'BC detail'!I31","v":46296.263465690223},{"$f":"+'BC detail'!J31","v":5106.4221953421193},{"$f":"SUM('BC detail'!K31:M31)","v":61024.887637241787},{"$f":"+'BC detail'!N31","v":2959.0756773467765},{"$f":"+'BC detail'!O31","v":2222.2625916644115},{"$f":"SUM('BC detail'!P31:Q31)","v":1157.4284331585477},{"$f":"+'BC detail'!R31","v":0},{"$f":"SUM('BC detail'!S31:T31)","v":1116.6366179378297}]
[25,null,"CAE - Supervision (A/C 901)",0,246127,{"$f":"+'BC detail'!G32","v":204133.53016914893},{"$f":"+'BC detail'!H32","v":28170.212260153407},{"$f":"+'BC detail'!I32","v":5484.5551110152073},{"$f":"+'BC detail'!J32","v":1766.1989336964587},{"$f":"SUM('BC detail'!K32:M32)","v":1318.5220591856912},{"$f":"+'BC detail'!N32","v":2922.2482768078066},{"$f":"+'BC detail'!O32","v":1205.8177072711082},{"$f":"SUM('BC detail'!P32:Q32)","v":506.44960529123352},{"$f":"+'BC detail'!R32","v":479.07320935253097},{"$f":"SUM('BC detail'!S32:T32)","v":140.39266807761283}]
[26,null,"CAE - Meter Reading (A/C 902)",0,17335448,{"$f":"+'BC detail'!G33","v":14492891.477661075},{"$f":"+'BC detail'!H33","v":2156593.9157177671},{"$f":"+'BC detail'!I33","v":490906.91855377733},{"$f":"+'BC detail'!J33","v":59744.768886545338},{"$f":"SUM('BC detail'!K33:M33)","v":43459.288289700584},{"$f":"+'BC detail'!N33","v":12270.622525616725},{"$f":"+'BC detail'!O33","v":51284.960823155525},{"$f":"SUM('BC detail'!P33:Q33)","v":22177.739913637077},{"$f":"+'BC detail'!R33","v":0},{"$f":"SUM('BC detail'!S33:T33)","v":6118.307628724936}]
[27,null,"CAE - Records & Collections (A/C 903)",0,21317259.999999993,{"$f":"+'BC detail'!G34","v":17156488.391487967},{"$f":"+'BC detail'!H34","v":2594995.8589170454},{"$f":"+'BC detail'!I34","v":278572.88755892945},{"$f":"+'BC detail'!J34","v":217985.34847377401},{"$f":"SUM('BC detail'!K34:M34)","v":171904.0594805867},{"$f":"+'BC detail'!N34","v":548503.38873105566},{"$f":"+'BC detail'!O34","v":173458.3366072569},{"$f":"SUM('BC detail'!P34:Q34)","v":75009.010424759748},{"$f":"+'BC detail'!R34","v":79519.441904687774},{"$f":"SUM('BC detail'!S34:T34)","v":20823.276413934916}]
[28,null,"Subtotal O&M and Cust Acctg Expense",0,{"$f":"SUM(E27:E34)","v":46298794.996705189},{"$f":"SUM(F27:F34)","v":35722293.561943091},6433494.927182883,1429874.6377316779,354625.19656309322,1051347.9713298238,605804.7278728555,256320.73152641323,113511.75014615145,289166.4899557071,42355.002453493056]
[29,null,null,0]
[30,null,"Total Admin & General",0,{"$f":"SUM(F37:O37)","v":21570853.494798996},{"$f":"+'BC detail'!G37","v":16247184.735198528},{"$f":"+'BC detail'!H37","v":2655840.8331988058},{"$f":"+'BC detail'!I37","v":718707.28748058295},{"$f":"+'BC detail'!J37","v":170489.02521651969},{"$f":"SUM('BC detail'!K37:M37)","v":365064.21671331895},{"$f":"+'BC detail'!N37","v":199753.51949434727},{"$f":"+'BC detail'!O37","v":81656.71241826452},{"$f":"SUM('BC detail'!P37:Q37)","v":35335.325508176029},{"$f":"+'BC detail'!R37","v":1083256.5898450534},{"$f":"SUM('BC detail'!S37:T37)","v":13565.249725396541}]
[31,null,"Total Prod, Tran, Dist & Customer Expense",0,{"$f":"SUM(F38:O38)","v":62617970.080242589},{"$f":"+'BC detail'!G38","v":45969642.819092602},{"$f":"+'BC detail'!H38","v":7799655.5693767276},{"$f":"+'BC detail'!I38","v":1935951.2792749598},{"$f":"+'BC detail'!J38","v":440346.84788117523},{"$f":"SUM('BC detail'!K38:M38)","v":1367384.5685973093},{"$f":"+'BC detail'!N38","v":619398.14446192479},{"$f":"+'BC detail'!O38","v":273104.76171510888},{"$f":"SUM('BC detail'!P38:Q38)","v":118797.20919647923},{"$f":"+'BC detail'!R38","v":4046240.9929767456},{"$f":"SUM('BC detail'!S38:T38)","v":47447.887669556832}]
[32,null,"Related Admin & General",0,{"$f":"+SUM(F39:O39)","v":16160213.847510654},{"$f":"+'BC detail'!G39","v":12625434.244723564},{"$f":"+'BC detail'!H39","v":2190652.9558657231},{"$f":"+'BC detail'!I39","v":530830.15741299477},{"$f":"+'BC detail'!J39","v":137300.18591065996},{"$f":"SUM('BC detail'!K39:M39)","v":280650.54655365774},{"$f":"+'BC detail'!N39","v":195369.6949222245},{"$f":"+'BC detail'!O39","v":76638.386418634138},{"$f":"SUM('BC detail'!P39:Q39)","v":33763.569317190733},{"$f":"+'BC detail'!R39","v":77415.43480741544},{"$f":"SUM('BC detail'!S39:T39)","v":12158.671578587149}]
[33,null,null,0]
[34,null,"Distribution Depreciation Expense",0,{"$f":"SUM(F41:O41)","v":20782757.166469093},{"$f":"+'BC detail'!G41","v":14318340.686611068},{"$f":"+'BC detail'!H41","v":2831088.2869521305},{"$f":"+'BC detail'!I41","v":1298668.2725596568},{"$f":"+'BC detail'!J41","v":270167.06792499265},{"$f":"SUM('BC detail'!K41:M41)","v":443982.2239362254},{"$f":"+'BC detail'!N41","v":93618.508590934172},{"$f":"+'BC detail'!O41","v":15140.429844326112},{"$f":"SUM('BC detail'!P41:Q41)","v":7885.6405439198479},{"$f":"+'BC detail'!R41","v":1495730.5228007953},{"$f":"SUM('BC detail'!S41:T41)","v":8135.5267050464045}]
[35,null,"Related Distribution Depreciation Expense",0,{"$f":"SUM(F42:O42)","v":19173251.178011812},{"$f":"+'BC detail'!G42","v":14301057.298088619},{"$f":"+'BC detail'!H42","v":2830935.826160579},{"$f":"+'BC detail'!I42","v":1298668.2725596568},{"$f":"+'BC detail'!J42","v":270167.06792499265},{"$f":"SUM('BC detail'!K42:M42)","v":415766.81058989343},{"$f":"+'BC detail'!N42","v":20160.388724973069},{"$f":"+'BC detail'!O42","v":15140.429844326112},{"$f":"SUM('BC detail'!P42:Q42)","v":7885.6405439198479},{"$f":"+'BC detail'!R42","v":5861.7205096728267},{"$f":"SUM('BC detail'!S42:T42)","v":7607.7230651805676}]
[36,null,null,0]
[37,null,"Total Depreciation Expense",0,{"$f":"SUM(F44:O44)","v":26398291.999499749},{"$f":"+'BC detail'!G44","v":18629172.820252214},{"$f":"+'BC detail'!H44","v":3520931.2543346165},{"$f":"+'BC detail'!I44","v":1516613.0647455268},{"$f":"+'BC detail'!J44","v":322705.04707768047},{"$f":"SUM('BC detail'!K44:M44)","v":511398.63069522951},{"$f":"+'BC detail'!N44","v":139123.46630598162},{"$f":"+'BC detail'!O44","v":31180.598384341942},{"$f":"SUM('BC detail'!P44:Q44)","v":14801.947088585874},{"$f":"+'BC detail'!R44","v":1701618.5016568075},{"$f":"SUM('BC detail'!S44:T44)","v":10746.668958761064}]
[38,null,"General Distribution Expense",0,{"$f":"SUM(F45:O45)","v":4980249.9008466238},{"$f":"+'BC detail'!G45","v":3873150.7413590224},{"$f":"+'BC detail'!H45","v":603302.58604727208},{"$f":"+'BC detail'!I45","v":178247.24970610178},{"$f":"+'BC detail'!J45","v":44279.543274795782},{"$f":"SUM('BC detail'!K45:M45)","v":53844.809171398723},{"$f":"+'BC detail'!N45","v":42643.237905448885},{"$f":"+'BC detail'!O45","v":15577.357620855968},{"$f":"SUM('BC detail'!P45:Q45)","v":6675.2591909369294},{"$f":"+'BC detail'!R45","v":160166.66016225572},{"$f":"SUM('BC detail'!S45:T45)","v":2362.4564085354941}]
[39,null,"Depreciation Net of General Expense",0,{"$f":"SUM(F46:O46)","v":21418042.098653123},{"$f":"+'BC detail'!G46","v":14756022.078893192},{"$f":"+'BC detail'!H46","v":2917628.6682873443},{"$f":"+'BC detail'!I46","v":1338365.8150394249},{"$f":"+'BC detail'!J46","v":278425.50380288472},{"$f":"SUM('BC detail'!K46:M46)","v":457553.82152383076},{"$f":"+'BC detail'!N46","v":96480.228400532738},{"$f":"+'BC detail'!O46","v":15603.240763485974},{"$f":"SUM('BC detail'!P46:Q46)","v":8126.6878976489443},{"$f":"+'BC detail'!R46","v":1541451.8414945519},{"$f":"SUM('BC detail'!S46:T46)","v":8384.2125502255694}]
[40,null,"Related General Depr Expense",0,{"$f":"+SUM(F47:O47)","v":4637278.779995271},{"$f":"+'BC detail'!G47","v":3753731.8919805018},{"$f":"+'BC detail'!H47","v":585376.37891359767},{"$f":"+'BC detail'!I47","v":172960.22153518171},{"$f":"+'BC detail'!J47","v":42966.158675171835},{"$f":"SUM('BC detail'!K47:M47)","v":48897.932323241148},{"$f":"+'BC detail'!N47","v":8910.678041684745},{"$f":"+'BC detail'!O47","v":15115.314426889412},{"$f":"SUM('BC detail'!P47:Q47)","v":6477.2629612679311},{"$f":"+'BC detail'!R47","v":609.07008027484346},{"$f":"SUM('BC detail'!S47:T47)","v":2233.8710574607094}]
[41,null,null,0]
[42,null,"Total Plant in Service",0,{"$f":"SUM(F49:O49)","v":869783556.74591005},{"$f":"+'BC detail'!G49","v":608648086.74265444},{"$f":"+'BC detail'!H49","v":116885446.21711929},{"$f":"+'BC detail'!I49","v":51520730.284082308},{"$f":"+'BC detail'!J49","v":10871276.917149685},{"$f":"SUM('BC detail'!K49:M49)","v":17462659.631573468},{"$f":"+'BC detail'!N49","v":4348214.9676425233},{"$f":"+'BC detail'!O49","v":887993.8845021798},{"$f":"SUM('BC detail'!P49:Q49)","v":431888.90923340851},{"$f":"+'BC detail'!R49","v":58377988.423821971},{"$f":"SUM('BC detail'!S49:T49)","v":349270.76813077874}]
[43,null,"Property Tax (A/C 236)",0,{"$f":"SUM(F50:O50)","v":4190309.4579566773},{"$f":"+'BC detail'!G50","v":2919277.718905603},{"$f":"+'BC detail'!H50","v":565317.70748439874},{"$f":"+'BC detail'!I50","v":252111.23373260541},{"$f":"+'BC detail'!J50","v":52974.557235467313},{"$f":"SUM('BC detail'!K50:M50)","v":85671.319801170946},{"$f":"+'BC detail'!N50","v":20354.982147649083},{"$f":"+'BC detail'!O50","v":3927.3061732336896},{"$f":"SUM('BC detail'!P50:Q50)","v":1940.220706839063},{"$f":"+'BC detail'!R50","v":287063.86854621943},{"$f":"SUM('BC detail'!S50:T50)","v":1670.5432234907196}]
[44,null,"Related Property Tax",0,{"$f":"+SUM(F51:O51)","v":2287117.1656426056},{"$f":"+'BC detail'!G51","v":1672636.2940034135},{"$f":"+'BC detail'!H51","v":359863.69905585394},{"$f":"+'BC detail'!I51","v":163906.11113403554},{"$f":"+'BC detail'!J51","v":34180.961787989931},{"$f":"SUM('BC detail'!K51:M51)","v":52652.75111896111},{"$f":"+'BC detail'!N51","v":-1534.0399015977905},{"$f":"+'BC detail'!O51","v":2450.6823773920978},{"$f":"SUM('BC detail'!P51:Q51)","v":1225.9816289485718},{"$f":"+'BC detail'!R51","v":725.50352971365101},{"$f":"SUM('BC detail'!S51:T51)","v":1009.2209078951464}]
[45,null,null,0]
[46,null,"Total Related Expense",0,{"$f":"SUM(E51,E47,E42,E39,E35)","v":88556655.967865527},{"$f":"SUM(F51,F47,F42,F39,F35)","v":68075153.290739194},12400323.787178636,3596239.4003735464,839239.57086190756,1849316.0119155771,828711.44966014009,365665.54459365498,162864.20459747853,373778.2188827839,65364.489062616631]
[47]
[48,null,"Customers (Annual)",null,{"$f":"SUM(F55:O55)","v":12942060},{"$f":"+'BC detail'!G55","v":11433636},{"$f":"+'BC detail'!H55","v":1351380},{"$f":"+'BC detail'!I55","v":97272},{"$f":"+'BC detail'!J55","v":10104},{"$f":"SUM('BC detail'!K55:M55)","v":7968},{"$f":"+'BC detail'!N55","v":1164},{"$f":"+'BC detail'!O55","v":276},{"$f":"SUM('BC detail'!P55:Q55)","v":204},{"$f":"+'BC detail'!R55","v":39912},{"$f":"SUM('BC detail'!S55:T55)","v":144}]
[49,null,"Cost of Capital (Net of Tax)",null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":6.7150000000000001E-2}]
[50,null,"Conversion Factor",null,{"$f":"ResRCF","v":0.620749},{"$f":"ResRCF","v":0.620749},0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749,0.620749]
[51,null,"1 - FIT Rate",null,{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65},{"$f":"1-INPUTS!$G$35","v":0.65}]
[52]
[53,null,"$ / Month per Customer for Plant Investment",null,{"$f":"+(E24*E56)/E57/E55","v":3.9722634875039113},{"$f":"+($F$24*$F$56)/$F$57/$F$55","v":3.2994229522452878},{"$f":"+(G24*G56)/G57/G55","v":5.9560507688847535},37.250070743164578,75.098999726261525,145.70309363811842,-30.454673302200309,217.18166025466232,144.70670641817551,0.39988638698762996,158.74097393280059]
[54,null,"$ / Month per Customer for Expense",null,{"$f":"+E53*E58/E57/E55","v":7.1649823963172494},{"$f":"+F53*F58/F57/F55","v":6.2344994943531127},9.6084396362005489,38.713111415120622,86.974100023715749,243.0295778775193,745.50006718008126,1387.3060689929248,{"$f":"+M53*M58/M57/M55","v":835.97406305678544},9.8063598824076337,475.30973212626122]
[55,null,"TOTAL MONTHLY CUSTOMER CHARGE",null,{"$f":"SUM(E60:E61)","v":11.13724588382116},{"$f":"SUM(F60:F61)","v":9.5339224465983996},15.564490405085301,75.963182158285207,162.07309974997727,388.73267151563772,715.045393877881,1604.4877292475871,980.68076947496093,10.206246269395264,634.05070605906178]

{"sheet":"Sch 40 Feeder ","index":25,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,4,4],[5,3,5,4],[4,6,4,8],[5,7,5,8]]}
[{"$f":"+'Ratebase Summary'!B1","v":"ELECTRIC ACCOUNT ALLOCATION"}]
[{"$f":"+'Ratebase Summary'!B2","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Sch 40 Feeder Allocation"]
[]
[]
["Line",null,null,"FERC 366 & 367"]
["No.","Account Description","Total","% to Total","UG Lines"]
[null,"(a)","(b)","(c)","(d)"]
[1,"Distribution Ratebase"]
[{"$f":"+A9+1","v":2},"Direct Ratebase",{"$f":"SUM('Ratebase Summary'!E55)","v":3456399344.4841638},{"$f":"+E10/$C10","v":0.35539357665594773},{"$f":"SUM('Ratebase Summary'!E41:E45)","v":1228382125.3875}]
[3,"Direct Accumulated Depreciation",{"$f":"SUM('Ratebase Summary'!E117)","v":-1214971006.0649974},{"$f":"+E11/$C11","v":0.35046423347198019},{"$f":"SUM('Ratebase Summary'!E106:E110)","v":-425803882.33124995}]
[4,"Indirect Ratebase",{"$f":"+C14-C10-C11","v":-152789274.89141822},{"$f":"SUM(E10:E11)/SUM(C10:C11)","v":0.35806553763047899},{"$f":"+C12*D12","v":-54708573.85816671}]
[5,"General / Other Ratebase",0,{"$f":"+D12","v":0.35806553763047899},{"$f":"+C13*D13","v":0}]
[6,"Total Distribution Ratebase",{"$f":"+'Class Summary'!E93","v":2088639063.5277481},null,{"$f":"SUM(E10:E13)","v":747869669.1980834}]
[7]
[8,"Rate of Return",{"$f":"+ROR","v":7.8E-2},null,{"$f":"+C16","v":7.8E-2}]
[9,"Return on Distribution Ratebase",{"$f":"+C16*C14","v":162913846.95516434},null,{"$f":"+E16*E14","v":58333834.197450504}]
[10]
[11,"Distribution Expense"]
[12,"Total Distribution Expense",{"$f":"SUM(FUNCALLOC!CY642,FUNCALLOC!CY582,FUNCALLOC!CY569,FUNCALLOC!CY408)","v":406369391.20651001}]
[13,"Less:  "]
[14,"Depreciation",{"$f":"-FUNCALLOC!CY538","v":-94050635}]
[15,"Property Tax",{"$f":"-FUNCALLOC!CY572","v":-18137714.862125579}]
[16,"FIT",{"$f":"-FUNCALLOC!CY642","v":-46925162.905288503}]
[17,"Subtotal Distribution Expense",{"$f":"SUM(C20:C24)","v":247255878.43909591}]
[18]
[19,"Direct Expense",{"$f":"SUM('Expense Summary'!E85:E90,'Expense Summary'!E38:E47)","v":81556922},{"$f":"+E27/$C27","v":0.1781856357943474},{"$f":"SUM('Expense Summary'!E41,'Expense Summary'!E87)","v":14532272}]
[20,"Indirect Expense",{"$f":"+C29-C27","v":84142034.439095914},{"$f":"+D27","v":0.1781856357943474},{"$f":"+C28*D28","v":14992901.90356018}]
[21,"Total Distribution Expense",{"$f":"+C25-C27","v":165698956.43909591},null,{"$f":"SUM(E27:E28)","v":29525173.90356018}]
[22]
[23,"Total Distribution Cost of Service",{"$f":"+C29+C17","v":328612803.39426029},null,{"$f":"+E29+E17","v":87859008.10101068}]
[24]
[25,"% Expense to Distribution Plant",{"$f":"+C29/SUM(C14)","v":7.9333456571106867E-2},null,{"$f":"ROUND(+E29/SUM(E14),4)","v":3.95E-2}]

{"sheet":"Sch 40 Substation O&M","index":26,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Sch 40 Feeder '!A1","v":"ELECTRIC ACCOUNT ALLOCATION"}]
[{"$f":"+'Sch 40 Feeder '!A2","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Sch 40 Substation O&M Overhead"]
[]
[]
["Line","Account Description","Substation O&M  %"]
[null,"(a)","(b)"]
[1,"A&G - Operating Expense",{"$f":"+'Expense Summary'!E80","v":94742457}]
[{"$f":"+A8+1","v":2},"A&G - Maintenance Expense",{"$f":"+'Expense Summary'!E94","v":5128705}]
[3,"Total A&G",{"$f":"SUM(C8:C9)","v":99871162}]
[4]
[5,"Plant In Service",{"$f":"+'Ratebase Summary'!E71","v":7629582517.4841633}]
[6,"Intangible Plant",{"$f":"+'Ratebase Summary'!E12","v":189553487}]
[7,"Total Plant In Service",{"$f":"SUM(C12:C13)","v":7819136004.4841633}]
[8]
[9,"% A&G to Total Plant",{"$f":"+C10/C14","v":1.277265952948322E-2}]
[10]
[11,"Distribution Operating Expense",{"$f":"+'Expense Summary'!E48","v":23022284}]
[12,"Distribution Maintenance Expense",{"$f":"+'Expense Summary'!E91","v":58534638}]
[13,"Total Distribution O&M Expense",{"$f":"SUM(C18:C19)","v":81556922}]
[14]
[15,"Distribution Plant in Service",{"$f":"+'Ratebase Summary'!E55","v":3456399344.4841638}]
[16]
[17,"% Dist O&M Expense to Plant",{"$f":"+C20/C22","v":2.3595919878341382E-2}]
[18]
[19,"Total O&M and A&G",{"$f":"+C24+C16","v":3.6368579407824606E-2}]
[20]
[21,"Revenue Sensitive Factor",0.95499800000000001]
[22]
[23,"After Tax Rate",{"$f":"ROUND(+C26/C28,6)","v":3.8081999999999998E-2}]

{"sheet":"Sch 40 Substation A&G","index":27,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Sch 40 Substation O&M'!A1","v":"ELECTRIC ACCOUNT ALLOCATION"}]
[{"$f":"+'Sch 40 Substation O&M'!A2","v":"Adjusted Test Year Twelve Months ended December 2010 @ Proforma Rev Requirement"}]
["Sch 40 Substation Administrative & General Overhead"]
[]
[]
["Line","Account Description","Substation A&G  %"]
[null,"(a)","(b)"]
[]
[1,"O&M Expense"]
[{"$f":"+A9+1","v":2},"Production O&M",{"$f":"SUM('Expense Summary'!E13,'Expense Summary'!E20,'Expense Summary'!E31)","v":867398515}]
[3,"Transmission O&M",{"$f":"SUM('Expense Summary'!E24,'Expense Summary'!E35)","v":102337720}]
[4,"Distribution O&M",{"$f":"+'Expense Summary'!E48+'Expense Summary'!E91","v":81556922}]
[5,"Customer Accounting",{"$f":"+'Expense Summary'!E56","v":47476893}]
[6,"Customer Service / Sales",{"$f":"SUM('Expense Summary'!E67)","v":1699341}]
[7,"Less:"]
[8,"Fuel",{"$f":"-'Expense Summary'!E13","v":-268008058}]
[9,"Purchased Power",{"$f":"-'Expense Summary'!E16","v":-467203380}]
[10,"Other Purchase Power",{"$f":"-SUM('Expense Summary'!E17:E19)","v":-7845144}]
[11,"Wheeling",{"$f":"-'Expense Summary'!E23","v":-90390612}]
[12,"Conservation Amortization",{"$f":"-'Expense Summary'!E60","v":-2589}]
[13,"Total O&M for A&G Calculation",{"$f":"SUM(C9:C20)","v":267019608}]
[14]
[15,"Total A&G",{"$f":"+'Expense Summary'!E80+'Expense Summary'!E94","v":99871162}]
[16]
[17,"A&G % to Total",{"$f":"ROUND(+C23/C21,2)","v":0.37}]